---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---



FORM 10-Q



---



(Mark One)

|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------



For the quarterly period ended June 30, 2007



OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------



Commission File Number 001-32502



---



Warner Music Group Corp.

(Exact name of Registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 13-4271875                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



75 Rockefeller Plaza

New York, NY 10019

(Address of principal executive offices)



(212) 275-2000

(Registrants telephone number, including area code)



---



Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past
90 days.    Yes  x    No ̈



Indicate by check mark whether the Registrant is a large accelerated filer,
an accelerated filer or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.    Large accelerated filer  x    Accelerated filer ̈Non-accelerated filer ̈



Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.)    Yes ̈No  x



As of August 3, 2007, the number of shares of the Registrants common stock, par value $0.001 per share, outstanding was 149,525,591.17.



---



---

WARNER MUSIC GROUP CORP.



INDEX



|           |  |                                                                                         |  |     
|---------- |  | --------------------------------------------------------------------------------------- |  | ----
|           |  |                                                                                         |  | Page
|Part I.    |  | Financial Information                                                                   |  |     
|Item 1.    |  | Financial Statements (unaudited)                                                        |  | 3   
|           |  | Consolidated Balance Sheets as of June 30, 2007 and September 30, 2006                  |  | 3   
|           |  | Consolidated Statements of Operations for the Three Months Ended June 30, 2007 and 2006 |  | 4   
|           |  | Consolidated Statements of Operations for the Nine Months Ended June 30, 2007 and 2006  |  | 5   
|           |  | Consolidated Statements of Cash Flows for the Nine Months Ended June 30, 2007 and 2006  |  | 6   
|           |  | Consolidated Statement of Shareholders Equity for the Nine Months Ended June 30, 2007  |  | 7   
|           |  | Notes to Consolidated Interim Financial Statements                                      |  | 8   
|           |  | Supplementary InformationConsolidating Financial Statements                            |  | 22  
|Item 2.    |  | Managements Discussion and Analysis of Financial Condition and Results of Operations   |  | 29  
|Item 3.    |  | Quantitative and Qualitative Disclosures About Market Risk                              |  | 51  
|Item 4.    |  | Controls and Procedures                                                                 |  | 52  
|Part II.   |  | Other Information                                                                       |  |     
|Item 1.    |  | Legal Proceedings                                                                       |  | 54  
|Item 1A.   |  | Risk Factors                                                                            |  | 56  
|Item 2.    |  | Unregistered Sales of Equity Securities and Use of Proceeds                             |  | 69  
|Item 3.    |  | Defaults Upon Senior Securities                                                         |  | 69  
|Item 4.    |  | Submission of Matters to a Vote of Security Holders                                     |  | 69  
|Item 5.    |  | Other Information                                                                       |  | 69  
|Item 6.    |  | Exhibits                                                                                |  | 70  
|Signatures |  | 71                                                                                     



2



---

ITEM 1. FINANCIAL STATEMENTS



Warner Music Group Corp.



Consolidated Balance Sheets



|                                                                                                                                        |  |               |       |   |                   |   |       |  
|--------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | ----- | - | ----------------- | - | ----- | -
|                                                                                                                                        |  | June 30,2007  |       |   | September 30,2006 |  
|                                                                                                                                        |  | (unaudited)   |       |   | (audited)         |  
|                                                                                                                                        |  | (in millions) |      
|Assets                                                                                                                                  |  |               |       |   |                   |   |       |  
|Current assets:                                                                                                                         |  |               |       |   |                   |   |       |  
|Cash and equivalents                                                                                                                    |  | $             | 396   |   |                   | $ | 367   |  
|Short-term investments                                                                                                                  |  |               |      |   |                   |   | 18    |  
|Accounts receivable, less allowances of $197 and $207 million, respectively                                                             |  |               | 522   |   |                   |   | 585   |  
|Inventories                                                                                                                             |  |               | 65    |   |                   |   | 59    |  
|Royalty advances expected to be recouped within one year                                                                                |  |               | 195   |   |                   |   | 191   |  
|Deferred tax assets                                                                                                                     |  |               | 33    |   |                   |   | 45    |  
|Other current assets                                                                                                                    |  |               | 58    |   |                   |   | 35    |  
|                                                                                                                                        |  |               |       |   |                   |   |       |  
|Total current assets                                                                                                                    |  |               | 1,269 |   |                   |   | 1,300 |  
|Royalty advances expected to be recouped after one year                                                                                 |  |               | 239   |   |                   |   | 207   |  
|Investments                                                                                                                             |  |               | 30    |   |                   |   | 25    |  
|Property, plant and equipment, net                                                                                                      |  |               | 133   |   |                   |   | 146   |  
|Goodwill                                                                                                                                |  |               | 1,049 |   |                   |   | 929   |  
|Intangible assets subject to amortization, net                                                                                          |  |               | 1,639 |   |                   |   | 1,711 |  
|Intangible assets not subject to amortization                                                                                           |  |               | 100   |   |                   |   | 100   |  
|Other assets                                                                                                                            |  |               | 95    |   |                   |   | 102   |  
|                                                                                                                                        |  |               |       |   |                   |   |       |  
|Total assets                                                                                                                            |  | $             | 4,554 |   |                   | $ | 4,520 |  
|                                                                                                                                        |  |               |       |   |                   |   |       |  
|Liabilities and Shareholders Equity                                                                                                    |  |               |       |   |                   |   |       |  
|Current liabilities:                                                                                                                    |  |               |       |   |                   |   |       |  
|Accounts payable                                                                                                                        |  | $             | 178   |   |                   | $ | 209   |  
|Accrued royalties                                                                                                                       |  |               | 1,263 |   |                   |   | 1,142 |  
|Taxes and other withholdings                                                                                                            |  |               | 14    |   |                   |   | 32    |  
|Current portion of long-term debt                                                                                                       |  |               | 17    |   |                   |   | 17    |  
|Dividends payable                                                                                                                       |  |               | 22    |   |                   |   | 22    |  
|Other current liabilities                                                                                                               |  |               | 335   |   |                   |   | 377   |  
|                                                                                                                                        |  |               |       |   |                   |   |       |  
|Total current liabilities                                                                                                               |  |               | 1,829 |   |                   |   | 1,799 |  
|Long-term debt                                                                                                                          |  |               | 2,253 |   |                   |   | 2,239 |  
|Dividends payable                                                                                                                       |  |               | 1     |   |                   |   | 3     |  
|Deferred tax liabilities, net                                                                                                           |  |               | 257   |   |                   |   | 197   |  
|Other noncurrent liabilities                                                                                                            |  |               | 237   |   |                   |   | 224   |  
|                                                                                                                                        |  |               |       |   |                   |   |       |  
|Total liabilities                                                                                                                       |  |               | 4,577 |   |                   |   | 4,462 |  
|                                                                                                                                        |  |               |       |   |                   |   |       |  
|Commitments and Contingencies(See Note 12)                                                                                              |  |               |       |   |                   |   |       |  
|Shareholders (deficit) equity:                                                                                                         |  |               |       |   |                   |   |       |  
|Common stock ($0.001 par value; 500,000,000 shares authorized; 149,525,592 and 149,156,028 shares issued and outstanding,
respectively) |  |               |      |   |                   |   |      |  
|Additional paid-in capital                                                                                                              |  |               | 576   |   |                   |   | 567   |  
|Accumulated deficit                                                                                                                     |  |               | (600  | ) |                   |   | (516  | )
|Accumulated other comprehensive income, net                                                                                             |  |               | 1     |   |                   |   | 7     |  
|                                                                                                                                        |  |               |       |   |                   |   |       |  
|Total shareholders (deficit) equity                                                                                                    |  |               | (23   | ) |                   |   | 58    |  
|                                                                                                                                        |  |               |       |   |                   |   |       |  
|Total liabilities and shareholders (deficit) equity                                                                                    |  | $             | 4,554 |   |                   | $ | 4,520 |  
|                                                                                                                                        |  |               |       |   |                   |   |       |  



See accompanying notes.



3



---

Warner Music Group Corp.



Consolidated Statements of Operations (Unaudited)

Three Months Ended June 30, 2007 and 2006



|                                                                                           |  |                                         |       |   |                                 |   |       |  
|------------------------------------------------------------------------------------------ |  | --------------------------------------- | ----- | - | ------------------------------- | - | ----- | -
|                                                                                           |  | Three MonthsEnded June 30, 2007         |       |   | Three MonthsEnded June 30, 2006 |  
|                                                                                           |  | (in millions, except per share amounts) |      
|Revenues (b)                                                                               |  | $                                       | 804   |   |                                 | $ | 822   |  
|Costs and expenses:                                                                        |  |                                         |       |   |                                 |   |       |  
|Cost of revenues (a) (b)                                                                   |  |                                         | (429  | ) |                                 |   | (445  | )
|Selling, general and administrative expenses (a) (b)                                       |  |                                         | (298  | ) |                                 |   | (301  | )
|Other income                                                                               |  |                                         | 52    |   |                                 |   |      |  
|Restructuring costs                                                                        |  |                                         | (32   | ) |                                 |   |      |  
|Amortization of intangible assets                                                          |  |                                         | (52   | ) |                                 |   | (48   | )
|                                                                                           |  |                                         |       |   |                                 |   |       |  
|Total costs and expenses                                                                   |  |                                         | (759  | ) |                                 |   | (794  | )
|                                                                                           |  |                                         |       |   |                                 |   |       |  
|Operating income                                                                           |  |                                         | 45    |   |                                 |   | 28    |  
|Interest expense, net                                                                      |  |                                         | (45   | ) |                                 |   | (45   | )
|Equity in the gains of equity-method investees, net                                        |  |                                         | 1     |   |                                 |   |      |  
|Minority interest                                                                          |  |                                         | (2    | ) |                                 |   |      |  
|Other (expense) income, net                                                                |  |                                         | (5    | ) |                                 |   | 1     |  
|                                                                                           |  |                                         |       |   |                                 |   |       |  
|Loss before income taxes                                                                   |  |                                         | (6    | ) |                                 |   | (16   | )
|Income tax (expense) benefit                                                               |  |                                         | (11   | ) |                                 |   | 2     |  
|                                                                                           |  |                                         |       |   |                                 |   |       |  
|Net loss                                                                                   |  | $                                       | (17   | ) |                                 | $ | (14   | )
|                                                                                           |  |                                         |       |   |                                 |   |       |  
|Net loss per common share:                                                                 |  |                                         |       |   |                                 |   |       |  
|Basic and diluted                                                                          |  | $                                       | (0.12 | ) |                                 | $ | (0.10 | )
|                                                                                           |  |                                         |       |   |                                 |   |       |  
|Weighted average common shares:                                                            |  |                                         |       |   |                                 |   |       |  
|Basic and diluted                                                                          |  |                                         | 146.9 |   |                                 |   | 143.7 |  
|                                                                                           |  |                                         |       |   |                                 |   |       |  
|                                                                                           |  |                                         |       |   |                                 |   |       |  
|(a)    Includes depreciation expense of                                                    |  | $                                       | (10   | ) |                                 | $ | (10   | )
|                                                                                           |  |                                         |       |   |                                 |   |       |  
|(b)    Includes the following expenses resulting from transactions with related companies: |  |                                         |       |   |                                 |   |       |  
|Revenues                                                                                   |  | $                                       | 1     |   |                                 | $ | 8     |  
|Selling, general and administrative expenses                                               |  | $                                       |      |   |                                 | $ | (2    | )



See accompanying notes.



4



---

Warner Music Group Corp.



Consolidated Statements of Operations (Unaudited)

Nine Months Ended June 30, 2007 and 2006



|                                                                                           |  |                                         |        |   |                                |   |        |  
|------------------------------------------------------------------------------------------ |  | --------------------------------------- | ------ | - | ------------------------------ | - | ------ | -
|                                                                                           |  | Nine MonthsEnded June 30, 2007          |        |   | Nine MonthsEnded June 30, 2006 |  
|                                                                                           |  | (in millions, except per share amounts) |       
|Revenues (b)                                                                               |  | $                                       | 2,516  |   |                                | $ | 2,662  |  
|Costs and expenses:                                                                        |  |                                         |        |   |                                |   |        |  
|Cost of revenues (a) (b)                                                                   |  |                                         | (1,364 | ) |                                |   | (1,384 | )
|Selling, general and administrative expenses (a) (b)                                       |  |                                         | (863   | ) |                                |   | (918   | )
|Other income                                                                               |  |                                         | 52     |   |                                |   |       |  
|Restructuring costs                                                                        |  |                                         | (44    | ) |                                |   |       |  
|Amortization of intangible assets                                                          |  |                                         | (153   | ) |                                |   | (143   | )
|                                                                                           |  |                                         |        |   |                                |   |        |  
|Total costs and expenses                                                                   |  |                                         | (2,372 | ) |                                |   | (2,445 | )
|                                                                                           |  |                                         |        |   |                                |   |        |  
|Operating income                                                                           |  |                                         | 144    |   |                                |   | 217    |  
|Interest expense, net                                                                      |  |                                         | (137   | ) |                                |   | (135   | )
|Equity in the gains of equity-method investees, net                                        |  |                                         | 1      |   |                                |   | 1      |  
|Minority interest                                                                          |  |                                         | (2     | ) |                                |   |       |  
|Other (expense) income, net                                                                |  |                                         | (5     | ) |                                |   | 3      |  
|                                                                                           |  |                                         |        |   |                                |   |        |  
|Income before income taxes                                                                 |  |                                         | 1      |   |                                |   | 86     |  
|Income tax expense                                                                         |  |                                         | (27    | ) |                                |   | (38    | )
|                                                                                           |  |                                         |        |   |                                |   |        |  
|Net (loss) income                                                                          |  | $                                       | (26    | ) |                                | $ | 48     |  
|                                                                                           |  |                                         |        |   |                                |   |        |  
|Net (loss) income per common share:                                                        |  |                                         |        |   |                                |   |        |  
|Basic                                                                                      |  | $                                       | (0.18  | ) |                                | $ | 0.34   |  
|                                                                                           |  |                                         |        |   |                                |   |        |  
|Diluted                                                                                    |  | $                                       | (0.18  | ) |                                | $ | 0.32   |  
|                                                                                           |  |                                         |        |   |                                |   |        |  
|Weighted average common shares:                                                            |  |                                         |        |   |                                |   |        |  
|Basic                                                                                      |  |                                         | 145.9  |   |                                |   | 142.3  |  
|                                                                                           |  |                                         |        |   |                                |   |        |  
|Diluted                                                                                    |  |                                         | 145.9  |   |                                |   | 150.8  |  
|                                                                                           |  |                                         |        |   |                                |   |        |  
|                                                                                           |  |                                         |        |   |                                |   |        |  
|(a)    Includes depreciation expense of                                                    |  | $                                       | (30    | ) |                                | $ | (32    | )
|                                                                                           |  |                                         |        |   |                                |   |        |  
|(b)    Includes the following expenses resulting from transactions with related companies: |  |                                         |        |   |                                |   |        |  
|Revenues                                                                                   |  | $                                       | 4      |   |                                | $ | 12     |  
|Cost of revenues                                                                           |  | $                                       | (1     | ) |                                | $ |       |  
|Selling, general and administrative expenses                                               |  | $                                       | (4     | ) |                                | $ | (10    | )



See accompanying notes.



5



---

Warner Music Group Corp.



Consolidated Statements of Cash Flows (Unaudited)

Nine Months Ended June 30, 2007 and 2006



|                                                                                         |  |                               |      |   |                               |   |      |  
|---------------------------------------------------------------------------------------- |  | ----------------------------- | ---- | - | ----------------------------- | - | ---- | -
|                                                                                         |  | Nine MonthsEndedJune 30, 2007 |      |   | Nine MonthsEndedJune 30, 2006 |  
|                                                                                         |  | (in millions)                 |     
|Cash flows from operating activities                                                     |  |                               |      |   |                               |   |      |  
|Net (loss) income                                                                        |  | $                             | (26  | ) |                               | $ | 48   |  
|Adjustments to reconcile net (loss) income to net cash provided by operating activities: |  |                               |      |   |                               |   |      |  
|Depreciation and amortization                                                            |  |                               | 183  |   |                               |   | 175  |  
|Deferred taxes                                                                           |  |                               | 2    |   |                               |   | (17  | )
|Non-cash interest expense                                                                |  |                               | 46   |   |                               |   | 39   |  
|Non-cash, stock-based compensation expense                                               |  |                               | 7    |   |                               |   | 12   |  
|Other non-cash items                                                                     |  |                               | (3   | ) |                               |   |     |  
|Minority interest                                                                        |  |                               | 2    |   |                               |   |     |  
|Equity in the losses of equity-method investees, including distributions                 |  |                               | (1   | ) |                               |   | (1   | )
|Changes in operating assets and liabilities:                                             |  |                               |      |   |                               |   |      |  
|Accounts receivable                                                                      |  |                               | 101  |   |                               |   | 121  |  
|Inventories                                                                              |  |                               | (2   | ) |                               |   | 3    |  
|Royalty advances                                                                         |  |                               | (32  | ) |                               |   | (54  | )
|Accounts payable and accrued liabilities                                                 |  |                               | (63  | ) |                               |   | (81  | )
|Other balance sheet changes                                                              |  |                               | (17  | ) |                               |   | (22  | )
|                                                                                         |  |                               |      |   |                               |   |      |  
|Net cash provided by operating activities                                                |  |                               | 197  |   |                               |   | 223  |  
|                                                                                         |  |                               |      |   |                               |   |      |  
|Cash flows from investing activities                                                     |  |                               |      |   |                               |   |      |  
|Loans to third parties                                                                   |  |                               | (26  | ) |                               |   |     |  
|Sales (purchases) of short-term investments                                              |  |                               | 18   |   |                               |   | (29  | )
|Investments and acquisitions                                                             |  |                               | (80  | ) |                               |   | (95  | )
|Proceeds from the sale of buildings                                                      |  |                               | 7    |   |                               |   |     |  
|Capital expenditures                                                                     |  |                               | (21  | ) |                               |   | (18  | )
|                                                                                         |  |                               |      |   |                               |   |      |  
|Net cash used in investing activities                                                    |  |                               | (102 | ) |                               |   | (142 | )
|                                                                                         |  |                               |      |   |                               |   |      |  
|Cash flows from financing activities                                                     |  |                               |      |   |                               |   |      |  
|Quarterly debt repayments                                                                |  |                               | (13  | ) |                               |   | (13  | )
|Dividends paid                                                                           |  |                               | (59  | ) |                               |   | (55  | )
|Other                                                                                    |  |                               | 2    |   |                               |   |     |  
|                                                                                         |  |                               |      |   |                               |   |      |  
|Net cash used in financing activities                                                    |  |                               | (70  | ) |                               |   | (68  | )
|Effect of foreign currency exchange rate changes on cash                                 |  |                               | 4    |   |                               |   | 5    |  
|                                                                                         |  |                               |      |   |                               |   |      |  
|Net increase in cash and equivalents                                                     |  |                               | 29   |   |                               |   | 18   |  
|Cash and equivalents at beginning of period                                              |  |                               | 367  |   |                               |   | 288  |  
|                                                                                         |  |                               |      |   |                               |   |      |  
|Cash and equivalents at end of period                                                    |  | $                             | 396  |   |                               | $ | 306  |  
|                                                                                         |  |                               |      |   |                               |   |      |  



See accompanying notes.



6



---

Warner Music Group Corp.



Consolidated Statement of Shareholders Equity (Unaudited)

Nine Months Ended June 30, 2007



|                                                                |        |                                               |   |                          |   |                    |   |     |                                            |   |      |                                    |  |   |    |   |  |   |     |  
|--------------------------------------------------------------- | ------ | --------------------------------------------- | - | ------------------------ | - | ------------------ | - | --- | ------------------------------------------ | - | ---- | ---------------------------------- |  | - | -- | - |  | - | --- | -
|                                                                |        | Common Stock                                  |   | AdditionalPaid-inCapital |   | AccumulatedDeficit |   |     | AccumulatedOtherComprehensiveIncome (Loss) |   |      | TotalShareholdersEquity (Deficit) | 
|                                                                | Shares |                                               |   | Value                    |   |                    |   |    
|                                                                |        | (in millions, except number of common shares) |  
|Balance at September 30, 2006                                   |        | 149,156,028                                   |   |                          |  |                    | $ | 567 |                                            | $ | (516 | )                                  |  | $ | 7  |   |  | $ | 58  |  
|Comprehensive loss:                                             |        |                                               |   |                          |   |                    |   |     |                                            |   |      |                                    |  |   |    |   |  |   |     |  
|Net loss                                                        |        |                                              |   |                          |  |                    |   |    |                                            |   | (26  | )                                  |  |   |   |   |  |   | (26 | )
|Foreign currency translation adjustment                         |        |                                              |   |                          |  |                    |   |    |                                            |   |     |                                    |  |   | (3 | ) |  |   | (3  | )
|Deferred losses on derivative financial instruments             |        |                                              |   |                          |  |                    |   |    |                                            |   |     |                                    |  |   | (3 | ) |  |   | (3  | )
|                                                                |        |                                               |   |                          |   |                    |   |     |                                            |   |      |                                    |  |   |    |   |  |   |     |  
|Total comprehensive loss                                        |        |                                              |   |                          |  |                    |   |    |                                            |   | (26  | )                                  |  |   | (6 | ) |  |   | (32 | )
|Dividends                                                       |        |                                              |   |                          |  |                    |   |    |                                            |   | (57  | )                                  |  |   |   |   |  |   | (57 | )
|Issuance of stock options and restricted shares of common stock |        | (85,119                                       | ) |                          |  |                    |   | 7   |                                            |   |     |                                    |  |   |   |   |  |   | 7   |  
|Exercises of stock options                                      |        | 454,683                                       |   |                          |  |                    |   | 2   |                                            |   |     |                                    |  |   |   |   |  |   | 2   |  
|Other                                                           |        |                                              |   |                          |  |                    |   |    |                                            |   | (1   | )                                  |  |   |   |   |  |   | (1  | )
|                                                                |        |                                               |   |                          |   |                    |   |     |                                            |   |      |                                    |  |   |    |   |  |   |     |  
|Balance at June 30, 2007                                        |        | 149,525,592                                   |   |                          |  |                    | $ | 576 |                                            | $ | (600 | )                                  |  | $ | 1  |   |  | $ | (23 | )
|                                                                |        |                                               |   |                          |   |                    |   |     |                                            |   |      |                                    |  |   |    |   |  |   |     |  



See accompanying notes.



7



---

Warner Music Group Corp.



Notes
to Consolidated Interim Financial Statements (Unaudited)



1. Description
of Business



Warner Music Group Corp. (the
Company or Parent) was formed by a private equity consortium of Investors (the Investor Group) on November 21, 2003. The Company is the direct parent of WMG Holdings Corp. (Holdings), which is the
direct parent of WMG Acquisition Corp. (Acquisition Corp.). Acquisition Corp. is one of the worlds major music-based content companies and the successor to substantially all of the interests of the recorded music and music
publishing businesses of Time Warner Inc. (Time Warner). Effective March 1, 2004, Acquisition Corp. acquired such interests from Time Warner for approximately $2.6 billion (the Acquisition). The original Investor Group
included Thomas H. Lee Partners, L.P. and its affiliates (THL), Bain Capital and its affiliates (Bain), Providence Equity Partners, Inc. and its affiliates (Providence) and Music Capital Partners, L.P.
(Music Capital). Music Capitals partnership agreement required that the Music Capital partnership dissolve and commence winding up by the second anniversary of the Companys May 2005 initial public offering. As a result, on
May 7, 2007, Music Capital made a pro rata distribution of all shares of common stock of the Company held by it to its partners. The shares held by Music Capital had been subject to a stockholders agreement among Music Capital, THL, Bain and
Providence and certain other parties. As a result of the distribution, the shares distributed by Music Capital ceased to be subject to the voting and other provisions of the stockholders agreement and Music Capital was no longer part of the Investor
Group subject to the stockholders agreement.



The
Companys business is seasonal. Therefore, operating results for the three and nine months ended June 30, 2007 are not necessarily indicative of the results that may be expected for the fiscal year ending September 30, 2007.



The Company classifies its business interests into two
fundamental operations: Recorded Music and Music Publishing. A brief description of these operations is presented below.



Recorded Music Operations



The Companys Recorded Music business consists of the discovery and development of artists and the related marketing, distribution and licensing of
recorded music produced by such artists. In addition to the more traditional methods of discovering and developing artists, the Company established the Independent Label Group (ILG) to discover artists earlier in their careers and at
lower cost by leveraging the Companys independent distribution network.



In the U.S., Recorded Music operations are conducted principally through the Companys major record labelsWarner Bros. Records and The Atlantic Records Group. The Companys Recorded Music operations
also include Rhino Entertainment (Rhino), a division that specializes in marketing the Companys music catalog through compilations and reissuances of previously released music and video titles, as well as in the licensing of
recordings to and from third parties for various uses, including film and television soundtracks.



On May 31, 2006, the Company completed the acquisition of Ryko Corporation (Ryko), a leading independent, integrated music and
entertainment company. In January 2007, the Company acquired a majority interest in Roadrunner Music Group B.V. (Roadrunner), which includes Roadrunner Records, one of the leading hard rock and heavy metal labels. See Note 5.



Outside the U.S., Recorded Music activities are conducted in more than 50
countries through Warner Music International (WMI) and its various subsidiaries, affiliates and non-affiliated licensees. WMI engages in the same activities as the Companys U.S. labels: discovering and signing artists and
distributing, marketing and selling their recorded music. In most cases, WMI also markets and distributes the records of those artists for



8



---

Warner Music Group Corp.



Notes to Consolidated Interim Financial Statements (Unaudited)(Continued)



whom the Companys domestic record labels have international rights. In certain smaller countries, WMI licenses to unaffiliated third-party record
labels the right to distribute its records.



Recorded Music
distribution operations include Warner-Elektra-Atlantic Corporation (WEA Corp.), which markets and sells music and DVD products to retailers and wholesale distributors in the U.S.; Alternative Distribution Alliance (ADA),
which distributes the products of independent labels to retail and wholesale distributors in the U.S.; Ryko Distribution, which distributes music and DVD releases from Rykodisc, Rykos record music label, and third-party record and video
labels; various distribution centers and ventures operated internationally; an 80% interest in Word Entertainment, which specializes in the distribution of music products in the Christian retail marketplace; and ADA U.K., which provides ADAs
distribution services to independent labels in the U.K.



Music Publishing
Operations



Where Recorded Music is focused on exploiting
a particular recording of a song, Music Publishing is an intellectual property business focused on the exploitation of the song itself. In return for promoting, placing, marketing and administering the creative output of a songwriter, or engaging in
those activities for other rights holders, the Companys Music Publishing business garners a share of the revenues generated from use of the song.



The Companys Music Publishing operations include Warner/Chappell, its global music publishing company headquartered in Los Angeles, with operations
in over 50 countries through various subsidiaries, affiliates and non-affiliated licensees. The Company owns or controls rights to more than one million musical compositions, including numerous pop hits, American standards, folk songs and motion
picture and theatrical compositions. Assembled over decades, our award-winning catalog includes over 65,000 songwriters and composers and a diverse range of genres including pop, rock, jazz, country, R&B, hip-hop, rap, reggae, Latin, folk,
blues, symphonic, soul, Broadway, techno, alternative, gospel and other Christian music. Warner/Chappell also administers the music and soundtracks of several third-party television and film producers and studios, including Lucasfilm, Ltd. and
Hallmark Entertainment. Publishing revenues are derived from four main sources:



| |  |  | Mechanical: the licensor receives royalties with respect to compositions embodied in recordings sold in any format or configuration, including physical
recordings (e.g., CDs, DVDs, video cassettes), online and wireless downloads and mobile phone ringtones.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Performance: the licensor receives royalties if the composition is performed publicly through broadcast of music on television, radio, cable and
satellite, live performance at a concert or other venue (e.g., arena concerts, nightclubs), online and wireless streaming and performance of music in staged theatrical productions.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Synchronization: the licensor receives royalties or fees for the right to use the composition in combination with visual images such as in films or
television programs, television commercials and videogames.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Other: the licensor receives royalties from other uses such as in toys or novelty items and for use in sheet music.
| | - |  | -------------------------------------------------------------------------------------------------------------------



2. Basis of Presentation



Interim Financial Statements



The accompanying consolidated financial statements are unaudited but, in the
opinion of management, contain all the adjustments (consisting of those of a normal recurring nature) considered necessary to present



9



---

Warner Music Group Corp.



Notes to Consolidated Interim Financial Statements (Unaudited)(Continued)



fairly the Companys financial position and results of operations and cash flows for the periods presented in conformity with accounting principles
generally accepted in the U.S. (U.S. GAAP) applicable to interim periods. The accompanying consolidated financial statements should be read in conjunction with the audited consolidated financial statements of the Company included in its
Annual Report on Form 10-K for the fiscal year ended September 30, 2006 (Registration No. 001-32502).



Basis of Consolidation



The consolidated accounts include 100% of the assets, liabilities, revenues, expenses, income, losses and cash flows of the Company and all entities in
which the Company has a controlling voting interest and/or variable interest entities required to be consolidated in accordance with U.S. GAAP. Significant inter-company balances and transactions have been eliminated in consolidation.



Stock-Based Compensation



In December 2004, the Financial Accounting Standards Board (FASB) issued
FASB Statement No. 123(R), Share-Based Payment, (FAS 123(R)) which revises FASB Statement No. 123, Accounting for Stock-Based Compensation (FAS 123). FAS 123(R) requires all share-based
payments to employees, including grants of employee stock options, to be recognized as compensation expense based on their fair value. Effective March 1, 2004, in connection with the Acquisition, the Company adopted the fair value recognition
provisions of FAS 123 to account for all stock-based compensation plans adopted subsequent to the Acquisition. Under the fair value recognition provisions of FAS 123, stock-based compensation cost is measured at the grant date based on the fair
value of the award and is recognized as expense over the vesting period. The Company expenses deferred stock-based compensation on an accelerated basis over the vesting period of the stock award. Effective October 1, 2005, the Company adopted
FAS 123(R) using the modified prospective method. There was no impact to the Companys results of operations or financial position as a result of the adoption of FAS 123(R).



Accounting for Pension and Post-retirement Plans



In September 2006, the FASB issued FASB Statement No. 158, Employers Accounting for Defined Benefit Pension
and Other Postretirement Plansan amendment of FASB Statements No. 87, 88, 106 and 132(R) (FAS 158). FAS 158 requires all companies to recognize the funded status of all sponsored plans on the balance sheet. Under FAS
158, all underfunded plans are aggregated and recorded as a liability, and all overfunded plans are aggregated and recorded as an asset. The Company is required to implement these provisions of FAS 158 in the fiscal year ending September 30,
2007. The Company recorded an adjustment to reflect the implementation of FAS 158, which resulted in an other pension asset of $1 million, an additional pension liability of $3 million and an other comprehensive loss of approximately $2 million. The
Company also recorded related tax adjustments of approximately $2 million.



FAS 158 also eliminates the early measurement date option previously permitted under the related guidance. The Company will be required to implement this change in the fiscal year ending September 30, 2008.



3. Comprehensive (Loss) Income



Comprehensive (loss) income consists of net (loss) income and other gains
and losses affecting equity that, under U.S. GAAP, are excluded from net income. For the Company, the components of other comprehensive income primarily consist of foreign currency translation gains and losses and deferred gains and losses on
financial instruments designated as hedges under FASB Statement No. 133, Accounting for Derivative and



10



---

Warner Music Group Corp.



Notes to Consolidated Interim Financial Statements (Unaudited)(Continued)



Hedging Activities, which include interest-rate swaps and foreign exchange contracts, as well as adjustments to correctly state pension obligations.
The following summary sets forth the components of comprehensive (loss) income, net of related taxes, for the three and nine months ended June 30, 2007 and 2006 (in millions):



|                                                |  |                                |       |   |                                |   |       |                              |  |   |                              |   |  |   |     |  
|----------------------------------------------- |  | ------------------------------ | ----- | - | ------------------------------ | - | ----- | ---------------------------- |  | - | ---------------------------- | - |  | - | --- | -
|                                                |  | Three MonthsEndedJune 30, 2007 |       |   | Three MonthsEndedJune 30, 2006 |   |       | Nine MonthsEndedJune 30,2007 |  |   | Nine MonthsEndedJune 30,2006 |  
|Net (loss) income                               |  | $                              | (17   | ) |                                | $ | (14   | )                            |  | $ | (26                          | ) |  | $ | 48  |  
|Foreign currency translation (gains) losses (a) |  |                                | 3     |   |                                |   | (2    | )                            |  |   | (3                           | ) |  |   | (4  | )
|Derivative financial instruments gains (losses) |  |                                | 4     |   |                                |   | 3     |                              |  |   | (3                           | ) |  |   | 12  |  
|                                                |  |                                |       |   |                                |   |       |                              |  |   |                              |   |  |   |     |  
|Comprehensive (loss) income                     |  |                                | $(10) |   |                                |   | $(13) |                              |  |   | $(32)                        |   |  |   | $56 |  
|                                                |  |                                |       |   |                                |   |       |                              |  |   |                              |   |  |   |     |  

---

|(a) | The foreign currency translation adjustments are not adjusted for income taxes as they relate to permanent investments in international subsidiaries.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------



4. Net (Loss) Income Per Common Share



The Company computes net (loss) income per common share in accordance with
FASB Statement No. 128, Earnings per Share (FAS 128). Under the provisions of FAS 128, basic net (loss) income per common share is computed by dividing the net (loss) income applicable to common shares after preferred
dividend requirements, if any, by the weighted average of common shares outstanding during the period. Diluted net (loss) income per common share adjusts basic net (loss) income per common share for the effects of stock options, warrants and other
potentially dilutive financial instruments, only in the periods in which such effect is dilutive.



The following table sets forth the computation of basic and diluted net (loss) income per common share (in millions, except per share amounts):



|                                                                     |  |                                |       |   |                                |   |       |                               |  |   |                                |   |  |   |      
|-------------------------------------------------------------------- |  | ------------------------------ | ----- | - | ------------------------------ | - | ----- | ----------------------------- |  | - | ------------------------------ | - |  | - | -----
|                                                                     |  | Three MonthsEndedJune 30, 2007 |       |   | Three MonthsEndedJune 30, 2006 |   |       | Nine MonthsEndedJune 30, 2007 |  |   | Nine MonthsEnded June 30, 2006
|Basic and diluted net (loss) income per common share:                |  |                                |       |   |                                |   |       |                               |  |   |                                |   |  |   |      
|Numerator:                                                           |  |                                |       |   |                                |   |       |                               |  |   |                                |   |  |   |      
|Net (loss) income                                                    |  | $                              | (17   | ) |                                | $ | (14   | )                             |  | $ | (26                            | ) |  | $ | 48   
|                                                                     |  |                                |       |   |                                |   |       |                               |  |   |                                |   |  |   |      
|Denominator:                                                         |  |                                |       |   |                                |   |       |                               |  |   |                                |   |  |   |      
|Weighted average common shares outstanding for basic calculation (a) |  |                                | 146.9 |   |                                |   | 143.7 |                               |  |   | 145.9                          |   |  |   | 142.3
|                                                                     |  |                                |       |   |                                |   |       |                               |  |   |                                |   |  |   |      
|Weighted average common outstanding shares for diluted calculation   |  |                                | 146.9 |   |                                |   | 143.7 |                               |  |   | 145.9                          |   |  |   | 150.8
|                                                                     |  |                                |       |   |                                |   |       |                               |  |   |                                |   |  |   |      
|Net (loss) income per common sharebasic                             |  | $                              | (0.12 | ) |                                | $ | (0.10 | )                             |  | $ | (0.18                          | ) |  | $ | 0.34 
|                                                                     |  |                                |       |   |                                |   |       |                               |  |   |                                |   |  |   |      
|Net (loss) income per common sharediluted                           |  | $                              | (0.12 | ) |                                | $ | (0.10 | )                             |  | $ | (0.18                          | ) |  | $ | 0.32 
|                                                                     |  |                                |       |   |                                |   |       |                               |  |   |                                |   |  |   |      

---

|(a) | The denominator excludes the effect of unvested common shares subject to repurchase or cancellation.
|--- | ----------------------------------------------------------------------------------------------------



11



---

Warner Music Group Corp.



Notes to Consolidated Interim Financial Statements (Unaudited)(Continued)



The calculation of diluted net (loss) income per common share for each of the periods includes the
effects of the assumed exercise of any outstanding stock options or warrants and the assumed vesting of shares of restricted stock where dilutive. The assumed exercise of outstanding stock options and warrants and the assumed vesting of restricted
stock represent the following dilutive effect (in millions of shares):



|                 |  |                                |  |                                |  |                              |  |                             
|---------------- |  | ------------------------------ |  | ------------------------------ |  | ---------------------------- |  | ----------------------------
|                 |  | Three MonthsEndedJune 30, 2007 |  | Three MonthsEndedJune 30, 2006 |  | Nine MonthsEndedJune 30,2007 |  | Nine MonthsEndedJune 30,2006
|Stock options    |  | 2                              |  | 3                              |  | 2                            |  | 3                           
|Restricted stock |  | 2                              |  | 5                              |  | 3                            |  | 6                           
|                 |  |                                |  |                                |  |                              |  |                             
|                 |  | 4                              |  | 8                              |  | 5                            |  | 9                           
|                 |  |                                |  |                                |  |                              |  |                             



5. Significant Acquisitions and
Dispositions



Acquisition of Roadrunner Music Group



On January 29, 2007, the Company acquired 73.5% of Roadrunner, which
includes Roadrunner Records, a leading hard rock and heavy metal label. The transaction was accounted for under the purchase method of accounting, and the results of operations of Roadrunner have been included in the Companys results of
operations from the date of acquisition. The purchase price has been preliminarily allocated to the underlying net assets acquired in proportion to the estimated fair value, principally recorded music catalog, artist contracts and goodwill. The
accompanying consolidated financial statements include the following allocation of the approximately $83 million purchase price, consisting of a cash payment of $59 million and estimated future payment obligations of $24 million: recorded music
catalog, $15 million; artists contracts, $26 million; goodwill, $26 million; tangible assets, $49 million; and tangible liabilities, $33 million.



In connection with the signing of the initial agreement in December 2006, the Company had loaned Roadrunner approximately $52 million in the form of a
promissory note. The note was repaid in connection with the close of the acquisition on January 29, 2007. In addition, in connection with the closing, the Company loaned the minority owner approximately $14.3 million in the form of a promissory
note, which bears an annual simple rate of interest of 4.73% and matures in nine years and can be utilized to satisfy the future payment obligations.



Acquisition of Ryko Corporation



On May 31, 2006, the Company completed the acquisition of Ryko, a leading independent, integrated music and entertainment company, for approximately
$67.5 million in cash. Ryko consists of a recorded music label, Rykodisc, which focuses on a range of contemporary music and comedy releases and numerous film and television soundtracks and Ryko Distribution, which distributes music and DVD releases
from Rykodisc as well as from independent third-party record and video labels. Additionally, Ryko owns a catalog of more than 1,000 titles of rock, folk, jazz, world, blues and alternative albums including Restless Records catalog of punk, new
wave and soundtrack recordings. The catalog and roster includes artists such as Frank Zappa, Joe Jackson, Soul Asylum, The Flaming Lips and They Might Be Giants. The transaction was accounted for under the purchase method of accounting, and the
results of operations of Ryko are included in the Companys results of operations from the acquisition date of Ryko. The purchase price was allocated to the underlying net assets acquired in proportion to the estimated fair value, principally
recorded music catalog and goodwill. The accompanying consolidated financial statements include the following allocation of the approximately $67.5 million purchase price: recorded music catalog, $28 million; artists contracts, $1 million;
tangible liabilities, $13 million; and goodwill, $52 million.



12



---

Warner Music Group Corp.



Notes to Consolidated Interim Financial Statements (Unaudited)(Continued)



Acquisition of Maverick Recording Company



In November 2004, the Company acquired an additional 30% interest in Maverick Recording Company (Maverick) from
its existing partner for approximately $17 million and certain amounts previously owed by such partner to the Company, bringing its total interest in Maverick to 80%. The transaction was accounted for under the purchase method of accounting and the
purchase price was allocated to the underlying net assets of Maverick in proportion to the estimated fair value, principally artist contracts and recorded music catalog.



On July 14, 2006, the Company acquired the remaining 20% interest in Maverick from its existing partner. The additional purchase price
was allocated to the underlying net assets of Maverick in proportion to the estimated fair value, principally goodwill.



6. Inventories



Inventories consist of the following (in millions):



|                                                          |  |              |     |   |                   |   |     |  
|--------------------------------------------------------- |  | ------------ | --- | - | ----------------- | - | --- | -
|                                                          |  | June 30,2007 |     |   | September 30,2006 |  
|                                                          |  | (unaudited)  |     |   | (audited)         |  
|Compact discs, cassettes and other music-related products |  | $            | 118 |   |                   | $ | 100 |  
|Published sheet music and song books                      |  |              | 2   |   |                   |   | 2   |  
|                                                          |  |              |     |   |                   |   |     |  
|                                                          |  |              | 120 |   |                   |   | 102 |  
|Less reserve for obsolescence                             |  |              | (55 | ) |                   |   | (43 | )
|                                                          |  |              |     |   |                   |   |     |  
|                                                          |  | $            | 65  |   |                   | $ | 59  |  
|                                                          |  |              |     |   |                   |   |     |  



7. Goodwill and Intangible Assets



Goodwill



The following analysis details the changes in goodwill for each reportable
segment during the nine months ended June 30, 2007:



|                                       |  |                |     |                  |   |       |  |   |      
|-------------------------------------- |  | -------------- | --- | ---------------- | - | ----- |  | - | -----
|                                       |  | Recorded Music |     | Music Publishing |   | Total
|                                       |  | (in millions) 
|Balance at September 30, 2006(audited) |  | $              | 356 |                  | $ | 573   |  | $ | 929  
|Acquisitions                           |  |                | 66  |                  |   |      |  |   | 66   
|Other adjustments                      |  |                | 54  |                  |   |      |  |   | 54   
|                                       |  |                |     |                  |   |       |  |   |      
|Liability at June 30, 2007(unaudited)  |  | $              | 476 |                  | $ | 573   |  | $ | 1,049
|                                       |  |                |     |                  |   |       |  |   |      



The acquisition of
goodwill in 2007 primarily relates to the acquisition of Roadrunner as described in Note 5 as well as several other smaller acquisitions in 2007.



Other adjustments to goodwill primarily reflects adjustments and finalization of deferred tax balances associated with various tax and book basis
differences.



13



---

Warner Music Group Corp.



Notes to Consolidated Interim Financial Statements (Unaudited)(Continued)



Other Intangible Assets



Other intangible assets consist of the following (in millions):



|                                                    |  |                   |       |   |              |    |           |    |              |   |       |  
|--------------------------------------------------- |  | ----------------- | ----- | - | ------------ | -- | --------- | -- | ------------ | - | ----- | -
|                                                    |  | September 30,2006 |       |   | Acquisitions |    | Other (a) |    | June 30,2007 |  
|                                                    |  | (audited)         |       |   |              |    |           |    | (unaudited)  |  
|Intangible assets subject to amortization:          |  |                   |       |   |              |    |           |    |              |   |       |  
|Recorded music catalog (b)                          |  | $                 | 1,288 |   |              | 15 |           | 6  |              | $ | 1,309 |  
|Music publishing copyrights                         |  |                   | 852   |   |              | 7  |           | 21 |              |   | 880   |  
|Artist contracts (b)                                |  |                   | 39    |   |              | 27 |           | 1  |              |   | 67    |  
|Trademarks                                          |  |                   | 10    |   |              | 1  |           |   |              |   | 11    |  
|Other intangible assets                             |  |                   | 4     |   |              | 2  |           |   |              |   | 6     |  
|                                                    |  |                   |       |   |              |    |           |    |              |   |       |  
|                                                    |  |                   | 2,193 |   |              | 52 |           | 28 |              |   | 2,273 |  
|Accumulated amortization                            |  |                   | (482  | ) |              |    |           |    |              |   | (634  | )
|                                                    |  |                   |       |   |              |    |           |    |              |   |       |  
|Total net intangible assets subject to amortization |  |                   | 1,711 |   |              |    |           |    |              |   | 1,639 |  
|Intangible assets not subject to amortization:      |  |                   |       |   |              |    |           |    |              |   |       |  
|Trademarks and brands                               |  |                   | 100   |   |              |    |           |    |              |   | 100   |  
|                                                    |  |                   |       |   |              |    |           |    |              |   |       |  
|Total net other intangible assets                   |  | $                 | 1,811 |   |              |    |           |    |              | $ | 1,739 |  
|                                                    |  |                   |       |   |              |    |           |    |              |   |       |  

---

|(a) | Other represents foreign currency translation adjustments.
|--- | ----------------------------------------------------------

|(b) | The acquisitions primarily relate to $26 million of artist contracts and $15 million of recorded music catalog acquired in connection with the acquisition of Roadrunner.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------



8. Restructuring Costs



Realignment Plan for Fiscal Year 2007



In the second quarter of fiscal 2007, the Company announced plans to
implement changes intended to better align the Companys workforce with the changing nature of the music industry. These changes are part of the Companys continued evolution from a traditional record and songs-based business to a
music-based content company and its ongoing management of its cost structure. The changes include a continued redeployment of resources to focus on new business initiatives to help the Company diversify its revenue streams, including digital
opportunities. The realignment plan is also designed to improve the operating effectiveness of our current businesses and to realign our management structure to, among other things, effectively address the continued development of digital
distribution channels along with the decline of industry-wide CD sales.



The Company intends to enhance its effectiveness, flexibility, structure, and performance by reducing and realigning long-term costs. This will primarily consist of the reorganization of management structures to more adequately and
carefully address regional needs and new business requirements, to reduce organizational complexity and to improve leadership channels. The Company also intends to continue to shift resources from our physical sales channels to efforts focused on
digital distribution and emerging technologies and other new revenue streams. Part of the plan will also result in the outsourcing of some back-office functions as a cost-savings measure. In connection with these reductions, the Company expects to
incur charges ranging from $55 million to $65 million for severance and related benefits. In addition, the Company expects to incur implementation charges ranging from $10 million to $15 million related to consulting fees, costs of temporary workers
and stay bonuses. All of these restructuring and implementation costs will be paid in cash. To implement such changes, the Company expects to reduce headcount by approximately 400 employees. The Company expects the majority of any cost savings to be
offset by new business initiatives such as digital distribution and video.



14



---

Warner Music Group Corp.



Notes to Consolidated Interim Financial Statements (Unaudited)(Continued)



The Company anticipates that the changes described above will be implemented by the end of the fiscal
year 2007. The Company also expects to incur substantially all of the costs associated with the realignment plan by the end of the current fiscal year. Approximately $44 million of restructuring costs have been incurred since the realignment plan
was implemented, with $32 million of restructuring costs incurred in the Companys third quarter of fiscal 2007.



|                                                     |  |                      |     |   |                 |   |    |       |  |   |     |  
|---------------------------------------------------- |  | -------------------- | --- | - | --------------- | - | -- | ----- |  | - | --- | -
|                                                     |  | EmployeeTerminations |     |   | Other ExitCosts |   |    | Total | 
|                                                     |  | (in millions)        |    
|Liability as of September 30, 2006                   |  | $                    |    |   |                 | $ |   |       |  | $ |    |  
|Additions in 2007                                    |  |                      | 42  |   |                 |   | 2  |       |  |   | 44  |  
|Cash paid during the nine months ended June 30, 2007 |  |                      | (18 | ) |                 |   | (1 | )     |  |   | (19 | )
|                                                     |  |                      |     |   |                 |   |    |       |  |   |     |  
|Liability as of June 30, 2007                        |  | $                    | 24  |   |                 | $ | 1  |       |  | $ | 25  |  
|                                                     |  |                      |     |   |                 |   |    |       |  |   |     |  



Acquisition-Related Restructuring
Costs



As of June 30, 2007, the Company had
approximately $26 million of liabilities for acquisition-related restructuring costs that were recognized as part of the cost of the Acquisition. These liabilities represent estimates of future cash obligations for all restructuring activities that
have been implemented, as well as for all restructuring activities that have been committed to by management but have yet to occur. The outstanding balance of these liabilities primarily relates to extended payment terms for severance obligations
and long-term lease obligations for vacated facilities. These remaining lease obligations are expected to be settled by 2019. The Company expects to pay the majority of the remaining employee termination costs by the end of fiscal year 2007.



|                                                                   |  |                      |    |   |                 |   |    |       |  |   |    |  
|------------------------------------------------------------------ |  | -------------------- | -- | - | --------------- | - | -- | ----- |  | - | -- | -
|                                                                   |  | EmployeeTerminations |    |   | Other ExitCosts |   |    | Total | 
|                                                                   |  | (in millions)        |   
|Liability as of September 30, 2006                                 |  | $                    | 4  |   |                 | $ | 28 |       |  | $ | 32 |  
|Cash paid during the nine months ended June 30, 2007               |  |                      | (1 | ) |                 |   | (4 | )     |  |   | (5 | )
|Non-cash reductions during the nine months ended June 30, 2007 (a) |  |                      |   |   |                 |   | (1 | )     |  |   | (1 | )
|                                                                   |  |                      |    |   |                 |   |    |       |  |   |    |  
|Liability as of June 30, 2007                                      |  | $                    | 3  |   |                 | $ | 23 |       |  | $ | 26 |  
|                                                                   |  |                      |    |   |                 |   |    |       |  |   |    |  

---

|(a) | Principally relates to changes in foreign currency exchange rates and the non-cash write-off of the carrying value of advances relating to terminating certain artist, songwriter and
co-publisher contracts.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



15



---

Warner Music Group Corp.



Notes to Consolidated Interim Financial Statements (Unaudited)(Continued)



9. Debt



The Companys long-term debt consists of (in millions):



|                                                                                     |  |              |       |   |                   |   |       |  
|------------------------------------------------------------------------------------ |  | ------------ | ----- | - | ----------------- | - | ----- | -
|                                                                                     |  | June 30,2007 |       |   | September 30,2006 |  
|                                                                                     |  | (unaudited)  |       |   | (audited)         |  
|Senior secured credit facility:                                                      |  |              |       |   |                   |   |       |  
|Revolving credit facility                                                            |  | $            |      |   |                   | $ |      |  
|Term loan (a)                                                                        |  |              | 1,400 |   |                   |   | 1,413 |  
|                                                                                     |  |              |       |   |                   |   |       |  
|                                                                                     |  |              | 1,400 |   |                   |   | 1,413 |  
|7.375% U.S. dollar-denominated Senior Subordinated Notes due 2014Acquisition Corp.  |  |              | 465   |   |                   |   | 465   |  
|8.125% Sterling-denominated Senior Subordinated Notes due 2014Acquisition Corp. (b) |  |              | 200   |   |                   |   | 187   |  
|9.5% Senior Discount Notes due 2014Holdings (c)                                     |  |              | 205   |   |                   |   | 191   |  
|                                                                                     |  |              |       |   |                   |   |       |  
|Total debt                                                                           |  |              | 2,270 |   |                   |   | 2,256 |  
|Less current portion                                                                 |  |              | (17   | ) |                   |   | (17   | )
|                                                                                     |  |              |       |   |                   |   |       |  
|Total long-term debt                                                                 |  | $            | 2,253 |   |                   | $ | 2,239 |  
|                                                                                     |  |              |       |   |                   |   |       |  

---

|(a) | Decrease in debt is a result of quarterly repayments of our term loans under our senior secured credit facility.
|--- | ----------------------------------------------------------------------------------------------------------------

|(b) | Change represents the impact of foreign currency exchange rates on the carrying value of the Sterling-denominated notes.
|--- | ------------------------------------------------------------------------------------------------------------------------

|(c) | Change represents the accrual of interest on the discount notes in the form of an increase in the accreted value of the discount notes.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------



Restricted Net Assets



The Company is a holding company that conducts substantially all its business operations through the Companys
subsidiary, Acquisition Corp. and its subsidiaries. Accordingly, the ability of the Company to obtain funds from its subsidiaries is restricted by the senior secured credit facility of Acquisition Corp., the indenture for the 7.375% U.S.
dollar-denominated Senior Subordinated Notes due 2014 and 8.125% Sterling-denominated Senior Subordinated Notes due 2014 (collectively, the Acquisition Corp. Senior Subordinated Notes) and the indenture for the 9.5% Senior Discount Notes
due 2014 issued by Holdings (Holdings Discount Notes).



10.
Stock-based Compensation



The following table represents
the expense recorded by the Company with respect to its stock-based awards for the three and nine months ended June 30, 2007 and 2006 by segment and on a consolidated basis (in millions):



|                   |  |                                |   |                                |   |                               |  |   |                               |   |  |   |   
|------------------ |  | ------------------------------ | - | ------------------------------ | - | ----------------------------- |  | - | ----------------------------- | - |  | - | --
|                   |  | Three MonthsEndedJune 30, 2007 |   | Three MonthsEndedJune 30, 2006 |   | Nine MonthsEndedJune 30, 2007 |  |   | Nine MonthsEndedJune 30, 2006
|Recorded Music     |  | $                              | 1 |                                | $ | 3                             |  | $ | 5                             |   |  | $ | 7 
|Music Publishing   |  |                                |  |                                |   |                              |  |   | (1                            | ) |  |   | 1 
|Corporate expenses |  |                                | 1 |                                |   | 1                             |  |   | 3                             |   |  |   | 4 
|                   |  |                                |   |                                |   |                               |  |   |                               |   |  |   |   
|Total              |  | $                              | 2 |                                | $ | 4                             |  | $ | 7                             |   |  | $ | 12
|                   |  |                                |   |                                |   |                               |  |   |                               |   |  |   |   



16



---

Warner Music Group Corp.



Notes to Consolidated Interim Financial Statements (Unaudited)(Continued)



During the three and nine months ended June 30, 2007, employees of the Company exercised 19,927
and 454,683 stock options, respectively. The Company received cash payments in respect of those exercises in the amount of approximately $0.1 million and $2 million, respectively.



11. Shareholders Equity



Return of Capital and Dividends Paid



On June 5, 2007, the company declared a dividend on its outstanding common stock at a rate of $0.13 per share, or approximately $19 million in the
aggregate, which was paid on July 25, 2007 to the Companys shareholders, except for the portion of the dividends with respect to the unvested restricted stock, which will be paid at such time as such shares become vested.



On March 8, 2007, the Company declared a dividend on its outstanding
common stock at a rate of $0.13 per share, or approximately $19 million in the aggregate, which was paid on April 27, 2007 to the Companys shareholders, except for the portion of the dividends with respect to the unvested restricted
stock, which will be paid at such time as such shares become vested.



On December 29, 2006, the Company declared a dividend on its outstanding common stock at a rate of $0.13 per share, or approximately $19 million in the aggregate, which was paid on February 16, 2007, except for the portion of the
dividends with respect to the unvested restricted stock, which will be paid at such time as such shares become vested.



On August 31, 2006, the Company declared a dividend on its outstanding common stock at a rate of $0.13 per share, or approximately $19 million in the
aggregate, which was paid on October 20, 2006, except for the portion of the dividends with respect to the unvested restricted stock, which will be paid at such time as such shares become vested.



During the nine months ended June 30, 2007, 1,817,902 shares of
restricted stock purchased by or awarded to certain employees vested.



12.
Commitments and Contingencies



Radio Promotion Activities



Two independent labels filed antitrust suits against the
Company alleging that its radio promotion activities are anticompetitive. Radikal Records, Inc. v. Warner Music Group, et al. was filed on March 21, 2006 in U.S. District Court in the Central District of California, Western Division. TSR
Records, Inc. v. Warner Music Group, et al. was filed on March 28, 2006 in U.S. District Court in the Central District of California, Western Division. The Company filed a Notice of Related Case and was successful in having both of these cases
consolidated. On May 16, 2006, the Company filed a Motion to Dismiss in both cases. On October 11, 2006, the court denied the Companys Motion to Dismiss as to the antitrust claims but granted the motion, with leave to amend, as to
the state tort claim for interference with prospective economic advantage. On October 24, 2006, the plaintiffs filed amended complaints, attempting to cure the defects in their tort claim. The Company again moved to dismiss the state court
claims and on January 31, 2007, the court granted the Companys motion, but allowed the plaintiffs to replead. On June 5, 2007, the court again granted the Companys motion to dismiss the plaintiffs claims for interference
with prospective economic advantage, but granted the plaintiffs one final chance to amend their complaints.



17



---

Warner Music Group Corp.



Notes to Consolidated Interim Financial Statements (Unaudited)(Continued)



On July 27, 2007, the parties filed a stipulation in the U.S. District Court in the Central
District of California to dismiss both cases with prejudice after the Company reached a settlement with both plaintiffs wherein the Company admitted no wrongdoing. The Company paid each of the two plaintiffs $43,500.00 to settle all claims arising
from the allegations in both lawsuits. The Court has not yet approved the dismissal of these cases but the Company anticipates that it will dismiss the cases shortly, thereby concluding these actions.



Pricing of Digital Music Downloads



On December 20, 2005 and February 3, 2006, the Attorney General of
the State of New York served the Company with requests for information in connection with an industry-wide investigation as to whether the practices of industry participants concerning the pricing of digital music downloads violate Section 1 of
the Sherman Act, New York State General Business Law §§ 340 et seq., New York Executive Law §63(12), and related statutes. On February 28, 2006, the Antitrust Division of the U.S. Department of Justice served the Company with a
request for information in the form of a Civil Investigative Demand as to whether its activities relating to the pricing of digitally downloaded music violate Section 1 of the Sherman Act. The Company has provided documents and other
information in response to these requests and intends to continue to fully cooperate with the New York Attorney Generals and Department of Justices industry-wide inquiries. Subsequent to the announcements of the above governmental
investigations, more than thirty putative class action lawsuits concerning the pricing of digital music downloads have been filed. On August 15, 2006, the Judicial Panel on Multidistrict Litigation consolidated these actions for pre-trial
proceedings in the Southern District of New York. The consolidated amended complaint, filed on April 13, 2007, alleges conspiracy among record companies to delay the release of their content for digital distribution, inflate their pricing of
CDs and fix prices for digital downloads. The complaint seeks unspecified compensatory, statutory and treble damages. All defendants, including the Company, filed a motion to dismiss the consolidated amended complaint on July 30, 2007. That
motion will likely be argued during the latter part of 2007. The Company intends to defend against these lawsuits vigorously, but is unable to predict the outcome of these suits. Any litigation the Company may become involved in as a result of the
inquiries of the Attorney General and Department of Justice, regardless of the merits of the claim, could be costly and divert the time and resources of management.



Statement of Objections



On March 30, 2007, the European Commission (EC) issued a Statement of Objections to Apple Inc., iTunes S.a.r.l. and one of our
subsidiaries, WEA International Inc. (WEA). The Company believes that similar Statements of Objections were also issued to Apple Inc. and each of the other major recorded music companies. The Statement of Objections targets Apple
Inc.s practice of applying certain territorial restrictions in relation to its iTunes stores in the European Economic Area (EEA). The EC alleges that these restrictions arise, among other ways, as a result of the agreement between
Apple Inc. and WEA for the sale of downloaded music in the EEA. In the ECs preliminary view, these restrictions may lead to a distortion of competition, infringing Article 81 of the EC Treaty. In particular, the EC asserts that
(i) consumers resident in a particular EEA country in which iTunes does not operate a dedicated online store are prevented from acquiring downloaded music from iTunes and (ii) consumers resident in a particular EEA country may be required
to pay a higher price for the same download than consumers resident in another EEA country or may not have access to the same downloads as are available to consumers resident in another EEA country. The EC, if it finds an infringement, may require
that the alleged restriction be eliminated and also has the authority to impose fines on the parties to any infringement. The Company intends to cooperate with the EC and, on June 29, 2007, submitted its response to the Statement of Objections
to the Commission. It continues to believe that its practices have not infringed Article 81 of the EC Treaty and presented arguments to that effect in its response.



18



---

Warner Music Group Corp.



Notes to Consolidated Interim Financial Statements (Unaudited)(Continued)



Other Matters



In addition to the matters discussed above, the Company is involved in other litigation arising in the normal course of business. Management does not
believe that any legal proceedings pending against the Company will have, individually, or in the aggregate, a material adverse effect on its business. However, the Company cannot predict with certainty the outcome of any litigation or the potential
for future litigation. Regardless of the outcome, litigation can have an adverse impact on the Company, including its brand value, because of defense costs, diversion of management resources and other factors.



13. Derivative Financial Instruments



During the nine months ended June 30, 2007, the Company did not enter
into additional interest rate swap agreements to hedge the variability of its expected future cash interest payments. However, the Company entered into additional foreign exchange contracts to hedge its foreign currency royalty payments for the
first quarter of fiscal year 2008. As of June 30, 2007, the Company had interest rate swap agreements to hedge a total notional debt amount of $897 million and recorded deferred gains in comprehensive income of $5 million, as well as
$1 million of deferred net losses in comprehensive income related to foreign currency hedging.



14. Segment Information



As discussed more fully in Note 1, based on the nature of its products and services, the Company classifies its business interests into two fundamental operations: Recorded Music and Music Publishing. Information as to each of these
operations is set forth below.



The Company evaluates
performance based on several factors, of which the primary financial measure is operating income before non-cash depreciation of tangible assets and non-cash amortization of intangible assets (OIBDA). The Company has supplemented its
analysis of OIBDA results by segment with an analysis of operating income by segment.



The Company accounts for inter-segment sales at fair value as if the sales were to third parties. While intercompany transactions are treated like third-party transactions to determine segment performance, the
revenues (and corresponding expenses recognized by the segment that is counterparty to the transaction) are eliminated in consolidation and, therefore, do not themselves impact consolidated results.



|                                    |  |                                 |     |   |                                 |   |     |                                |  |   |                                |   |  |   |       |  
|----------------------------------- |  | ------------------------------- | --- | - | ------------------------------- | - | --- | ------------------------------ |  | - | ------------------------------ | - |  | - | ----- | -
|                                    |  | Three Months EndedJune 30, 2007 |     |   | Three Months EndedJune 30, 2006 |   |     | Nine Months EndedJune 30, 2007 |  |   | Nine Months EndedJune 30, 2006 |  
|                                    |  | (in millions)                   |    
|Revenues                            |  |                                 |     |   |                                 |   |     |                                |  |   |                                |   |  |   |       |  
|Recorded music                      |  | $                               | 653 |   |                                 | $ | 678 |                                |  | $ | 2,101                          |   |  | $ | 2,274 |  
|Music publishing                    |  |                                 | 157 |   |                                 |   | 150 |                                |  |   | 433                            |   |  |   | 410   |  
|Corporate expenses and eliminations |  |                                 | (6  | ) |                                 |   | (6  | )                              |  |   | (18                            | ) |  |   | (22   | )
|                                    |  |                                 |     |   |                                 |   |     |                                |  |   |                                |   |  |   |       |  
|Total revenues                      |  | $                               | 804 |   |                                 | $ | 822 |                                |  | $ | 2,516                          |   |  | $ | 2,662 |  
|                                    |  |                                 |     |   |                                 |   |     |                                |  |   |                                |   |  |   |       |  



19



---

Warner Music Group Corp.



Notes to Consolidated Interim Financial Statements (Unaudited)(Continued)



|                                    |  |                                 |     |   |                                 |   |     |                                |  |   |                                |   |  |   |     |  
|----------------------------------- |  | ------------------------------- | --- | - | ------------------------------- | - | --- | ------------------------------ |  | - | ------------------------------ | - |  | - | --- | -
|                                    |  | Three Months EndedJune 30, 2007 |     |   | Three Months EndedJune 30, 2006 |   |     | Nine Months EndedJune 30, 2007 |  |   | Nine Months EndedJune 30, 2006 |  
|                                    |  | (in millions)                   |    
|OIBDA                               |  |                                 |     |   |                                 |   |     |                                |  |   |                                |   |  |   |     |  
|Recorded music                      |  | $                               | 109 |   |                                 | $ | 92  |                                |  | $ | 305                            |   |  | $ | 379 |  
|Music publishing                    |  |                                 | 33  |   |                                 |   | 23  |                                |  |   | 105                            |   |  |   | 91  |  
|Corporate expenses and eliminations |  |                                 | (35 | ) |                                 |   | (29 | )                              |  |   | (83                            | ) |  |   | (78 | )
|                                    |  |                                 |     |   |                                 |   |     |                                |  |   |                                |   |  |   |     |  
|Total OIBDA                         |  | $                               | 107 |   |                                 | $ | 86  |                                |  | $ | 327                            |   |  | $ | 392 |  
|                                    |  |                                 |     |   |                                 |   |     |                                |  |   |                                |   |  |   |     |  



|                                              |  |                                  |     |                                  |   |                                 |  |                                 |     |  |   |    
|--------------------------------------------- |  | -------------------------------- | --- | -------------------------------- | - | ------------------------------- |  | ------------------------------- | --- |  | - | ---
|                                              |  | Three Months Ended June 30, 2007 |     | Three Months Ended June 30, 2006 |   | Nine Months Ended June 30, 2007 |  | Nine Months Ended June 30, 2006
|                                              |  | (in millions)                   
|Depreciation of Property, Plant and Equipment |  |                                  |     |                                  |   |                                 |  |                                 |     |  |   |    
|Recorded music                                |  | $                                | 7   |                                  | $ | 6                               |  | $                               | 19  |  | $ | 20 
|Music publishing                              |  |                                  |    |                                  |   |                                |  |                                 | 2   |  |   | 2  
|Corporate expenses and eliminations           |  |                                  | 3   |                                  |   | 4                               |  |                                 | 9   |  |   | 10 
|                                              |  |                                  |     |                                  |   |                                 |  |                                 |     |  |   |    
|Total depreciation                            |  |                                  | $10 |                                  |   | $10                             |  |                                 | $30 |  |   | $32
|                                              |  |                                  |     |                                  |   |                                 |  |                                 |     |  |   |    
|                                              |  |                                  |     |                                 
|                                              |  | Three Months EndedJune 30, 2007  |     | Three Months EndedJune 30, 2006  |   | Nine Months EndedJune 30, 2007  |  | Nine Months EndedJune 30, 2006 
|                                              |  | (in millions)                   
|Amortization of Intangibles Assets            |  |                                  |     |                                  |   |                                 |  |                                 |     |  |   |    
|Recorded music                                |  | $                                | 37  |                                  | $ | 34                              |  | $                               | 109 |  | $ | 101
|Music publishing                              |  |                                  | 15  |                                  |   | 14                              |  |                                 | 44  |  |   | 42 
|Corporate expenses and eliminations           |  |                                  |    |                                  |   |                                |  |                                 |    |  |   |   
|                                              |  |                                  |     |                                  |   |                                 |  |                                 |     |  |   |    
|Total amortization                            |  | $                                | 52  |                                  | $ | 48                              |  | $                               | 153 |  | $ | 143
|                                              |  |                                  |     |                                  |   |                                 |  |                                 |     |  |   |    



|                                    |  |                                 |     |   |                                 |   |     |                                |  |   |                                |   |  |   |      |  
|----------------------------------- |  | ------------------------------- | --- | - | ------------------------------- | - | --- | ------------------------------ |  | - | ------------------------------ | - |  | - | ---- | -
|                                    |  | Three Months EndedJune 30, 2007 |     |   | Three Months EndedJune 30, 2006 |   |     | Nine Months EndedJune 30, 2007 |  |   | Nine Months EndedJune 30, 2006 |  
|                                    |  | (in millions)                   |    
|Operating Income                    |  |                                 |     |   |                                 |   |     |                                |  |   |                                |   |  |   |      |  
|Recorded music                      |  | $                               | 65  |   |                                 | $ | 52  |                                |  | $ | 177                            |   |  | $ | 258  |  
|Music publishing                    |  |                                 | 18  |   |                                 |   | 9   |                                |  |   | 59                             |   |  |   | 47   |  
|Corporate expenses and eliminations |  |                                 | (38 | ) |                                 |   | (33 | )                              |  |   | (92                            | ) |  |   | (88  | )
|                                    |  |                                 |     |   |                                 |   |     |                                |  |   |                                |   |  |   |      |  
|Total operating income              |  |                                 | $45 |   |                                 |   | $28 |                                |  |   | $144                           |   |  |   | $217 |  
|                                    |  |                                 |     |   |                                 |   |     |                                |  |   |                                |   |  |   |      |  



|                                            |  |                                 |     |   |                                 |   |     |                                |  |   |                                |   |  |   |      |  
|------------------------------------------- |  | ------------------------------- | --- | - | ------------------------------- | - | --- | ------------------------------ |  | - | ------------------------------ | - |  | - | ---- | -
|                                            |  | Three Months EndedJune 30, 2007 |     |   | Three Months EndedJune 30, 2006 |   |     | Nine Months EndedJune 30, 2007 |  |   | Nine Months EndedJune 30, 2006 |  
|                                            |  | (in millions)                   |    
|Reconciliation of OIBDA to Operating Income |  |                                 |     |   |                                 |   |     |                                |  |   |                                |   |  |   |      |  
|OIBDA                                       |  | $                               | 107 |   |                                 | $ | 86  |                                |  | $ | 327                            |   |  | $ | 392  |  
|Depreciation expense                        |  |                                 | (10 | ) |                                 |   | (10 | )                              |  |   | (30                            | ) |  |   | (32  | )
|Amortization expense                        |  |                                 | (52 | ) |                                 |   | (48 | )                              |  |   | (153                           | ) |  |   | (143 | )
|                                            |  |                                 |     |   |                                 |   |     |                                |  |   |                                |   |  |   |      |  
|Operating income                            |  | $                               | 45  |   |                                 | $ | 28  |                                |  | $ | 144                            |   |  | $ | 217  |  
|                                            |  |                                 |     |   |                                 |   |     |                                |  |   |                                |   |  |   |      |  



20



---

Warner Music Group Corp.



Notes to Consolidated Interim Financial Statements (Unaudited)(Continued)



15. Additional Financial Information



Cash Interest and Taxes



The Company made interest payments of approximately $121 million and $118 million during the nine months ended June 30, 2007 and 2006, respectively.
The Company paid approximately $51 million and $49 million of income and withholding taxes in the nine months ended June 30, 2007 and 2006, respectively. The Company received $7 million and $5 million of income tax refunds in the nine
months ended June 30, 2007 and 2006, respectively.



16. Subsequent
Events



On July 24, 2007, the Company entered into an
agreement to increase its minority equity stake in Front Line Management Group, Inc. (Front Line) by acquiring additional shares from FLMG LLC, a subsidiary of IAC/InterActiveCorp (IAC), for $109.9 million. The acquisition is
subject to customary closing conditions, and is expected to close during the fourth quarter of this fiscal year. The Company expects to finance the transaction through cash on hand. Edgar Bronfman, Jr., the Chairman and CEO of the Company, is a
director of IAC.



The Board of Directors of the Company
approved the purchase from IAC following the recommendation of a special committee of independent directors. The special committee engaged Savvian Advisors, LLC to serve as financial advisor to the special committee. On June 29, 2007, Savvian
delivered an opinion to the special committee that, as of the date of the opinion, the consideration to be paid by the Company to IAC was fair, from a financial point of view, to the Company.



The Company believes that Front Line is the largest U.S. artist management
company with businesses including music management, merchandising and other artist services such as ticketing and sponsorship. The Companys increased investment in Front Line is part of its strategy to explore new ways to generate revenues and
profits and diversify revenue streams.



21



---

WARNER MUSIC GROUP CORP.



Supplementary Information

Consolidating Financial Statements



The Company is the direct parent of Holdings, which is the direct parent of
Acquisition Corp.



Holdings has issued and outstanding the
Holdings Discount Notes. The Holdings Discount Notes are guaranteed by the Company. These guarantees are full, unconditional, joint and several. The following consolidating financial statements are presented for the information of the holders of the
Holdings Discount Notes and present the results of operations, financial position and cash flows of (i) the Company, which is the guarantor of the Holdings Discount Notes, (ii) Holdings, which is the issuer of the Holdings Discount Notes,
(iii) the subsidiaries of Holdings (Acquisition Corp. is the only direct subsidiary of Holdings) and (iv) the eliminations necessary to arrive at the information for the Company on a consolidated basis. Investments in consolidated
subsidiaries are presented under the equity method of accounting.



The Company and Holdings are holding companies that conduct substantially all their business operations through Acquisition Corp. Accordingly, the ability of the Company to obtain funds from its subsidiaries is restricted by the senior
secured credit facility of Acquisition Corp., the indenture for the Acquisition Corp. Senior Subordinated Notes and the indenture for the Holdings Discount Notes.



22



---

WARNER MUSIC GROUP CORP.



Supplementary Information

Consolidating Balance Sheet (unaudited)

June 30, 2007



|                                                                |  |                        |     |   |                           |   |     |                     |  |              |       |  |                                     |     |   |  |   |       |  
|--------------------------------------------------------------- |  | ---------------------- | --- | - | ------------------------- | - | --- | ------------------- |  | ------------ | ----- |  | ----------------------------------- | --- | - |  | - | ----- | -
|                                                                |  | WarnerMusicGroup Corp. |     |   | WMGHoldingsCorp. (issuer) |   |     | WMGAcquisitionCorp. |  | Eliminations |       |  | Warner MusicGroup Corp.Consolidated |    
|                                                                |  | (in millions)          |    
|Assets:                                                         |  |                        |     |   |                           |   |     |                     |  |              |       |  |                                     |     |   |  |   |       |  
|Current assets:                                                 |  |                        |     |   |                           |   |     |                     |  |              |       |  |                                     |     |   |  |   |       |  
|Cash and equivalents                                            |  | $                      | 83  |   |                           | $ |    |                     |  | $            | 313   |  | $                                   |    |   |  | $ | 396   |  
|Short-term investments                                          |  |                        |    |   |                           |   |    |                     |  |              |      |  |                                     |    |   |  |   |      |  
|Due (to) from affiliates                                        |  |                        | (3  | ) |                           |   |    |                     |  |              | 3     |  |                                     |    |   |  |   |      |  
|Accounts receivable, net                                        |  |                        |    |   |                           |   |    |                     |  |              | 522   |  |                                     |    |   |  |   | 522   |  
|Inventories                                                     |  |                        |    |   |                           |   |    |                     |  |              | 65    |  |                                     |    |   |  |   | 65    |  
|Royalty advances expected to be recouped within one year        |  |                        |    |   |                           |   |    |                     |  |              | 195   |  |                                     |    |   |  |   | 195   |  
|Deferred tax assets                                             |  |                        |    |   |                           |   |    |                     |  |              | 33    |  |                                     |    |   |  |   | 33    |  
|Other current assets                                            |  |                        |    |   |                           |   |    |                     |  |              | 58    |  |                                     |    |   |  |   | 58    |  
|                                                                |  |                        |     |   |                           |   |     |                     |  |              |       |  |                                     |     |   |  |   |       |  
|Total current assets                                            |  |                        | 80  |   |                           |   |    |                     |  |              | 1,189 |  |                                     |    |   |  |   | 1,269 |  
|Royalty advances expected to be recouped after one year         |  |                        |    |   |                           |   |    |                     |  |              | 239   |  |                                     |    |   |  |   | 239   |  
|Investments in and advances (from) to consolidated subsidiaries |  |                        | (79 | ) |                           |   | 122 |                     |  |              |      |  |                                     | (43 | ) |  |   |      |  
|Investments                                                     |  |                        |    |   |                           |   |    |                     |  |              | 30    |  |                                     |    |   |  |   | 30    |  
|Property, plant and equipment, net                              |  |                        |    |   |                           |   |    |                     |  |              | 133   |  |                                     |    |   |  |   | 133   |  
|Goodwill                                                        |  |                        |    |   |                           |   |    |                     |  |              | 1,049 |  |                                     |    |   |  |   | 1,049 |  
|Intangible assets subject to amortization, net                  |  |                        |    |   |                           |   |    |                     |  |              | 1,639 |  |                                     |    |   |  |   | 1,639 |  
|Intangible assets not subject to amortization                   |  |                        |    |   |                           |   |    |                     |  |              | 100   |  |                                     |    |   |  |   | 100   |  
|Other assets                                                    |  |                        |    |   |                           |   | 4   |                     |  |              | 91    |  |                                     |    |   |  |   | 95    |  
|                                                                |  |                        |     |   |                           |   |     |                     |  |              |       |  |                                     |     |   |  |   |       |  
|Total assets                                                    |  | $                      | 1   |   |                           | $ | 126 |                     |  | $            | 4,470 |  | $                                   | (43 | ) |  | $ | 4,554 |  
|                                                                |  |                        |     |   |                           |   |     |                     |  |              |       |  |                                     |     |   |  |   |       |  
|Liabilities and shareholders equity:                           |  |                        |     |   |                           |   |     |                     |  |              |       |  |                                     |     |   |  |   |       |  
|Current liabilities:                                            |  |                        |     |   |                           |   |     |                     |  |              |       |  |                                     |     |   |  |   |       |  
|Accounts payable                                                |  | $                      |    |   |                           | $ |    |                     |  | $            | 178   |  | $                                   |    |   |  | $ | 178   |  
|Accrued royalties                                               |  |                        |    |   |                           |   |    |                     |  |              | 1,263 |  |                                     |    |   |  |   | 1,263 |  
|Taxes and other withholdings                                    |  |                        | 2   |   |                           |   |    |                     |  |              | 12    |  |                                     |    |   |  |   | 14    |  
|Current portion of long-term debt                               |  |                        |    |   |                           |   |    |                     |  |              | 17    |  |                                     |    |   |  |   | 17    |  
|Dividends payable                                               |  |                        | 22  |   |                           |   |    |                     |  |              |      |  |                                     |    |   |  |   | 22    |  
|Other current liabilities                                       |  |                        | (1  | ) |                           |   |    |                     |  |              | 336   |  |                                     |    |   |  |   | 335   |  
|                                                                |  |                        |     |   |                           |   |     |                     |  |              |       |  |                                     |     |   |  |   |       |  
|Total current liabilities                                       |  |                        | 23  |   |                           |   |    |                     |  |              | 1,806 |  |                                     |    |   |  |   | 1,829 |  
|Long-term debt                                                  |  |                        |    |   |                           |   | 205 |                     |  |              | 2,048 |  |                                     |    |   |  |   | 2,253 |  
|Deferred tax liabilities, net                                   |  |                        |    |   |                           |   |    |                     |  |              | 257   |  |                                     |    |   |  |   | 257   |  
|Dividends payable                                               |  |                        | 1   |   |                           |   |    |                     |  |              |      |  |                                     |    |   |  |   | 1     |  
|Other noncurrent liabilities                                    |  |                        |    |   |                           |   |    |                     |  |              | 237   |  |                                     |    |   |  |   | 237   |  
|                                                                |  |                        |     |   |                           |   |     |                     |  |              |       |  |                                     |     |   |  |   |       |  
|Total liabilities                                               |  |                        | 24  |   |                           |   | 205 |                     |  |              | 4,348 |  |                                     |    |   |  |   | 4,577 |  
|                                                                |  |                        |     |   |                           |   |     |                     |  |              |       |  |                                     |     |   |  |   |       |  
|Shareholders (deficit) equity                                  |  |                        | (23 | ) |                           |   | (79 | )                   |  |              | 122   |  |                                     | (43 | ) |  |   | (23   | )
|                                                                |  |                        |     |   |                           |   |     |                     |  |              |       |  |                                     |     |   |  |   |       |  
|Total liabilities and shareholders equity                      |  | $                      | 1   |   |                           | $ | 126 |                     |  | $            | 4,470 |  | $                                   | (43 | ) |  | $ | 4,554 |  
|                                                                |  |                        |     |   |                           |   |     |                     |  |              |       |  |                                     |     |   |  |   |       |  



23



---

WARNER MUSIC GROUP CORP.



Supplementary Information

Consolidating Balance Sheet (audited)

September 30, 2006



|                                                                |  |                        |    |   |                           |   |                     |  |              |       |  |                                     |      |   |  |   |      
|--------------------------------------------------------------- |  | ---------------------- | -- | - | ------------------------- | - | ------------------- |  | ------------ | ----- |  | ----------------------------------- | ---- | - |  | - | -----
|                                                                |  | WarnerMusicGroup Corp. |    |   | WMGHoldingsCorp. (issuer) |   | WMGAcquisitionCorp. |  | Eliminations |       |  | Warner MusicGroup Corp.Consolidated
|                                                                |  | (in millions)         
|Assets:                                                         |  |                        |    |   |                           |   |                     |  |              |       |  |                                     |      |   |  |   |      
|Current assets:                                                 |  |                        |    |   |                           |   |                     |  |              |       |  |                                     |      |   |  |   |      
|Cash and equivalents                                            |  | $                      | 41 |   |                           | $ |                    |  | $            | 326   |  | $                                   |     |   |  | $ | 367  
|Short-term investments                                          |  |                        | 18 |   |                           |   |                    |  |              |      |  |                                     |     |   |  |   | 18   
|Due (to) from affiliates                                        |  |                        | (4 | ) |                           |   |                    |  |              | 4     |  |                                     |     |   |  |   |     
|Accounts receivable, net                                        |  |                        |   |   |                           |   |                    |  |              | 585   |  |                                     |     |   |  |   | 585  
|Inventories                                                     |  |                        |   |   |                           |   |                    |  |              | 59    |  |                                     |     |   |  |   | 59   
|Royalty advances expected to be recouped within one year        |  |                        |   |   |                           |   |                    |  |              | 191   |  |                                     |     |   |  |   | 191  
|Deferred tax assets                                             |  |                        |   |   |                           |   |                    |  |              | 45    |  |                                     |     |   |  |   | 45   
|Other current assets                                            |  |                        |    |   |                           |   |                    |  |              | 35    |  |                                     |     |   |  |   | 35   
|                                                                |  |                        |    |   |                           |   |                     |  |              |       |  |                                     |      |   |  |   |      
|Total current assets                                            |  |                        | 55 |   |                           |   |                    |  |              | 1,245 |  |                                     |     |   |  |   | 1,300
|Royalty advances expected to be recouped after one year         |  |                        |   |   |                           |   |                    |  |              | 207   |  |                                     |     |   |  |   | 207  
|Investments in and advances to (from) consolidated subsidiaries |  |                        | 28 |   |                           |   | 215                 |  |              |      |  |                                     | (243 | ) |  |   |     
|Investments                                                     |  |                        |   |   |                           |   |                    |  |              | 25    |  |                                     |     |   |  |   | 25   
|Property, plant and equipment, net                              |  |                        |   |   |                           |   |                    |  |              | 146   |  |                                     |     |   |  |   | 146  
|Goodwill                                                        |  |                        |   |   |                           |   |                    |  |              | 929   |  |                                     |     |   |  |   | 929  
|Intangible assets subject to amortization, net                  |  |                        |   |   |                           |   |                    |  |              | 1,711 |  |                                     |     |   |  |   | 1,711
|Intangible assets not subject to amortization                   |  |                        |   |   |                           |   |                    |  |              | 100   |  |                                     |     |   |  |   | 100  
|Other assets                                                    |  |                        |   |   |                           |   | 4                   |  |              | 98    |  |                                     |     |   |  |   | 102  
|                                                                |  |                        |    |   |                           |   |                     |  |              |       |  |                                     |      |   |  |   |      
|Total assets                                                    |  | $                      | 83 |   |                           | $ | 219                 |  | $            | 4,461 |  | $                                   | (243 | ) |  | $ | 4,520
|                                                                |  |                        |    |   |                           |   |                     |  |              |       |  |                                     |      |   |  |   |      
|Liabilities and shareholders equity:                           |  |                        |    |   |                           |   |                     |  |              |       |  |                                     |      |   |  |   |      
|Current liabilities:                                            |  |                        |    |   |                           |   |                     |  |              |       |  |                                     |      |   |  |   |      
|Accounts payable                                                |  | $                      |   |   |                           | $ |                    |  | $            | 209   |  | $                                   |     |   |  | $ | 209  
|Accrued royalties                                               |  |                        |   |   |                           |   |                    |  |              | 1,142 |  |                                     |     |   |  |   | 1,142
|Taxes and other withholdings                                    |  |                        |   |   |                           |   |                    |  |              | 32    |  |                                     |     |   |  |   | 32   
|Current portion of long-term debt                               |  |                        |   |   |                           |   |                    |  |              | 17    |  |                                     |     |   |  |   | 17   
|Dividends payable                                               |  |                        | 22 |   |                           |   |                    |  |              |      |  |                                     |     |   |  |   | 22   
|Other current liabilities                                       |  |                        |   |   |                           |   |                    |  |              | 377   |  |                                     |     |   |  |   | 377  
|                                                                |  |                        |    |   |                           |   |                     |  |              |       |  |                                     |      |   |  |   |      
|Total current liabilities                                       |  |                        | 22 |   |                           |   |                    |  |              | 1,777 |  |                                     |     |   |  |   | 1,799
|Long-term debt                                                  |  |                        |   |   |                           |   | 191                 |  |              | 2,048 |  |                                     |     |   |  |   | 2,239
|Deferred tax liabilities, net                                   |  |                        |   |   |                           |   |                    |  |              | 197   |  |                                     |     |   |  |   | 197  
|Dividends payable                                               |  |                        | 3  |   |                           |   |                    |  |              |      |  |                                     |     |   |  |   | 3    
|Other noncurrent liabilities                                    |  |                        |   |   |                           |   |                    |  |              | 224   |  |                                     |     |   |  |   | 224  
|                                                                |  |                        |    |   |                           |   |                     |  |              |       |  |                                     |      |   |  |   |      
|Total liabilities                                               |  |                        | 25 |   |                           |   | 191                 |  |              | 4,246 |  |                                     |     |   |  |   | 4,462
|                                                                |  |                        |    |   |                           |   |                     |  |              |       |  |                                     |      |   |  |   |      
|Shareholders equity                                            |  |                        | 58 |   |                           |   | 28                  |  |              | 215   |  |                                     | (243 | ) |  |   | 58   
|                                                                |  |                        |    |   |                           |   |                     |  |              |       |  |                                     |      |   |  |   |      
|Total liabilities and shareholders equity                      |  | $                      | 83 |   |                           | $ | 219                 |  | $            | 4,461 |  | $                                   | (243 | ) |  | $ | 4,520
|                                                                |  |                        |    |   |                           |   |                     |  |              |       |  |                                     |      |   |  |   |      



24



---

WARNER MUSIC GROUP CORP.



Supplementary Information

Consolidating Statements of Operations (unaudited)

For The Three Months Ended June 30, 2007
and 2006



|                                                          |  |                                  |    |                             |   |    |                       |  |   |              |   |  |                                       |     |   |  |   |      |  
|--------------------------------------------------------- |  | -------------------------------- | -- | --------------------------- | - | -- | --------------------- |  | - | ------------ | - |  | ------------------------------------- | --- | - |  | - | ---- | -
|                                                          |  | Three months ended June 30, 2007 |   
|                                                          |  | Warner Music Group Corp.         |    | WMG Holdings Corp. (issuer) |   |    | WMG Acquisition Corp. |  |   | Eliminations |   |  | Warner Music Group Corp. Consolidated |    
|                                                          |  | (in millions)                    |   
|Revenues                                                  |  | $                                |   |                             | $ |   |                       |  | $ | 804          |   |  | $                                     |    |   |  | $ | 804  |  
|Costs and expenses:                                       |  |                                  |    |                             |   |    |                       |  |   |              |   |  |                                       |     |   |  |   |      |  
|Cost of revenues                                          |  |                                  |   |                             |   |   |                       |  |   | (429         | ) |  |                                       |    |   |  |   | (429 | )
|Selling, general and administrative expenses              |  |                                  |   |                             |   |   |                       |  |   | (298         | ) |  |                                       |    |   |  |   | (298 | )
|Other income                                              |  |                                  |    |                             |   |    |                       |  |   | 52           |   |  |                                       |     |   |  |   | 52   |  
|Restructuring costs                                       |  |                                  |   |                             |   |   |                       |  |   | (32          | ) |  |                                       |    |   |  |   | (32  | )
|Amortization of intangible assets                         |  |                                  |   |                             |   |   |                       |  |   | (52          | ) |  |                                       |    |   |  |   | (52  | )
|                                                          |  |                                  |    |                             |   |    |                       |  |   |              |   |  |                                       |     |   |  |   |      |  
|Total costs and expenses                                  |  |                                  |   |                             |   |   |                       |  |   | (759         | ) |  |                                       |    |   |  |   | (759 | )
|                                                          |  |                                  |    |                             |   |    |                       |  |   |              |   |  |                                       |     |   |  |   |      |  
|Operating income                                          |  |                                  |   |                             |   |   |                       |  |   | 45           |   |  |                                       |    |   |  |   | 45   |  
|Interest income (expense), net                            |  |                                  | 1  |                             |   | (5 | )                     |  |   | (41          | ) |  |                                       |    |   |  |   | (45  | )
|Equity in the gains (losses) of consolidated subsidiaries |  |                                  | 10 |                             |   | 1  |                       |  |   | 1            |   |  |                                       | (11 | ) |  |   | 1    |  
|Minority interest                                         |  |                                  |   |                             |   |   |                       |  |   | (2           | ) |  |                                       |    |   |  |   | (2   | )
|Other expense, net                                        |  |                                  |   |                             |   |   |                       |  |   | (5           | ) |  |                                       |    |   |  |   | (5   | )
|                                                          |  |                                  |    |                             |   |    |                       |  |   |              |   |  |                                       |     |   |  |   |      |  
|(Loss) income before income taxes                         |  |                                  | 11 |                             |   | (4 | )                     |  |   | (2           | ) |  |                                       | (11 | ) |  |   | (6   | )
|Income tax expense                                        |  |                                  |   |                             |   |   |                       |  |   | (11          | ) |  |                                       |    |   |  |   | (11  | )
|                                                          |  |                                  |    |                             |   |    |                       |  |   |              |   |  |                                       |     |   |  |   |      |  
|Net (loss) income                                         |  | $                                | 11 |                             | $ | (4 | )                     |  | $ | (13          | ) |  | $                                     | (11 | ) |  | $ | (17  | )
|                                                          |  |                                  |    |                             |   |    |                       |  |   |              |   |  |                                       |     |   |  |   |      |  



|                                                          |  |                                  |     |   |                             |   |     |                       |  |   |              |   |                                       |   |    |  |   |      |  
|--------------------------------------------------------- |  | -------------------------------- | --- | - | --------------------------- | - | --- | --------------------- |  | - | ------------ | - | ------------------------------------- | - | -- |  | - | ---- | -
|                                                          |  | Three months ended June 30, 2006 |    
|                                                          |  | Warner Music Group Corp.         |     |   | WMG Holdings Corp. (issuer) |   |     | WMG Acquisition Corp. |  |   | Eliminations |   | Warner Music Group Corp. Consolidated |  
|                                                          |  | (in millions)                    |    
|Revenues                                                  |  | $                                |    |   |                             | $ |    |                       |  | $ | 822          |   |                                       | $ |   |  | $ | 822  |  
|Costs and expenses:                                       |  |                                  |     |   |                             |   |     |                       |  |   |              |   |                                       |   |    |  |   |      |  
|Cost of revenues                                          |  |                                  |    |   |                             |   |    |                       |  |   | (445         | ) |                                       |   |   |  |   | (445 | )
|Selling, general and administrative expenses              |  |                                  |    |   |                             |   |    |                       |  |   | (301         | ) |                                       |   |   |  |   | (301 | )
|Amortization of intangible assets                         |  |                                  |    |   |                             |   |    |                       |  |   | (48          | ) |                                       |   |   |  |   | (48  | )
|                                                          |  |                                  |     |   |                             |   |     |                       |  |   |              |   |                                       |   |    |  |   |      |  
|Total costs and expenses                                  |  |                                  |    |   |                             |   |    |                       |  |   | (794         | ) |                                       |   |   |  |   | (794 | )
|                                                          |  |                                  |     |   |                             |   |     |                       |  |   |              |   |                                       |   |    |  |   |      |  
|Operating income                                          |  |                                  |    |   |                             |   |    |                       |  |   | 28           |   |                                       |   |   |  |   | 28   |  
|Interest expense, net                                     |  |                                  |    |   |                             |   | (4  | )                     |  |   | (41          | ) |                                       |   |   |  |   | (45  | )
|Equity in the (losses) gains of consolidated subsidiaries |  |                                  | (14 | ) |                             |   | (10 | )                     |  |   |             |   |                                       |   | 24 |  |   |     |  
|Other income, net                                         |  |                                  |    |   |                             |   |    |                       |  |   | 1            |   |                                       |   |   |  |   | 1    |  
|                                                          |  |                                  |     |   |                             |   |     |                       |  |   |              |   |                                       |   |    |  |   |      |  
|(Loss) income before income taxes                         |  |                                  | (14 | ) |                             |   | (14 | )                     |  |   | (12          | ) |                                       |   | 24 |  |   | (16  | )
|Income tax benefit                                        |  |                                  |    |   |                             |   |    |                       |  |   | 2            |   |                                       |   |   |  |   | 2    |  
|                                                          |  |                                  |     |   |                             |   |     |                       |  |   |              |   |                                       |   |    |  |   |      |  
|Net (loss) income                                         |  | $                                | (14 | ) |                             | $ | (14 | )                     |  | $ | (10          | ) |                                       | $ | 24 |  | $ | (14  | )
|                                                          |  |                                  |     |   |                             |   |     |                       |  |   |              |   |                                       |   |    |  |   |      |  



25



---

WARNER MUSIC GROUP CORP.



Supplementary Information

Consolidating Statements of Operations (unaudited)

For The Nine Months Ended June 30, 2007
and 2006



|                                                 |  |                                 |   |                             |   |     |                       |  |   |              |   |                                       |   |   |  |   |        |  
|------------------------------------------------ |  | ------------------------------- | - | --------------------------- | - | --- | --------------------- |  | - | ------------ | - | ------------------------------------- | - | - |  | - | ------ | -
|                                                 |  | Nine months ended June 30, 2007 |  
|                                                 |  | Warner Music Group Corp.        |   | WMG Holdings Corp. (issuer) |   |     | WMG Acquisition Corp. |  |   | Eliminations |   | Warner Music Group Corp. Consolidated |  
|                                                 |  | (in millions)                   |  
|Revenues                                         |  | $                               |  |                             | $ |    |                       |  | $ | 2,516        |   |                                       | $ |  |  | $ | 2,516  |  
|Costs and expenses:                              |  |                                 |   |                             |   |     |                       |  |   |              |   |                                       |   |   |  |   |        |  
|Cost of revenues                                 |  |                                 |  |                             |   |    |                       |  |   | (1,364       | ) |                                       |   |  |  |   | (1,364 | )
|Selling, general and administrative expenses     |  |                                 |  |                             |   |    |                       |  |   | (863         | ) |                                       |   |  |  |   | (863   | )
|Other Income                                     |  |                                 |  |                             |   |    |                       |  |   | 52           |   |                                       |   |  |  |   | 52     |  
|Restructuring costs                              |  |                                 |  |                             |   |    |                       |  |   | (44          | ) |                                       |   |  |  |   | (44    | )
|Amortization of intangible assets                |  |                                 |  |                             |   |    |                       |  |   | (153         | ) |                                       |   |  |  |   | (153   | )
|                                                 |  |                                 |   |                             |   |     |                       |  |   |              |   |                                       |   |   |  |   |        |  
|Total costs and expenses                         |  |                                 |  |                             |   |    |                       |  |   | (2,372       | ) |                                       |   |  |  |   | (2,372 | )
|                                                 |  |                                 |   |                             |   |     |                       |  |   |              |   |                                       |   |   |  |   |        |  
|Operating income                                 |  |                                 |  |                             |   |    |                       |  |   | 144          |   |                                       |   |  |  |   | 144    |  
|Interest income (expense), net                   |  |                                 | 2 |                             |   | (14 | )                     |  |   | (125         | ) |                                       |   |  |  |   | (137   | )
|Equity in the gains of consolidated subsidiaries |  |                                 |  |                             |   |    |                       |  |   | 1            |   |                                       |   |  |  |   | 1      |  
|Minority interest                                |  |                                 |  |                             |   |    |                       |  |   | (2           | ) |                                       |   |  |  |   | (2     | )
|Other expense, net                               |  |                                 |  |                             |   |    |                       |  |   | (5           | ) |                                       |   |  |  |   | (5     | )
|                                                 |  |                                 |   |                             |   |     |                       |  |   |              |   |                                       |   |   |  |   |        |  
|Income (loss) before income taxes                |  |                                 | 2 |                             |   | (14 | )                     |  |   | 13           |   |                                       |   |  |  |   | 1      |  
|Income tax expense                               |  |                                 |  |                             |   |    |                       |  |   | (27          | ) |                                       |   |  |  |   | (27    | )
|                                                 |  |                                 |   |                             |   |     |                       |  |   |              |   |                                       |   |   |  |   |        |  
|Net (loss) income                                |  | $                               | 2 |                             | $ | (14 | )                     |  | $ | (14          | ) |                                       | $ |  |  | $ | (26    | )
|                                                 |  |                                 |   |                             |   |     |                       |  |   |              |   |                                       |   |   |  |   |        |  



|                                                          |  |                                 |    |                             |   |     |                       |  |   |              |   |  |                                       |      |   |  |   |        |  
|--------------------------------------------------------- |  | ------------------------------- | -- | --------------------------- | - | --- | --------------------- |  | - | ------------ | - |  | ------------------------------------- | ---- | - |  | - | ------ | -
|                                                          | 
|                                                          |  | Nine months ended June 30, 2006 |   
|                                                          |  | Warner Music Group Corp.        |    | WMG Holdings Corp. (issuer) |   |     | WMG Acquisition Corp. |  |   | Eliminations |   |  | Warner Music Group Corp. Consolidated |     
|                                                          |  | (in millions)                   |   
|Revenues                                                  |  | $                               |   |                             | $ |    |                       |  | $ | 2,662        |   |  | $                                     |     |   |  | $ | 2,662  |  
|Costs and expenses:                                       |  |                                 |    |                             |   |     |                       |  |   |              |   |  |                                       |      |   |  |   |        |  
|Cost of revenues                                          |  |                                 |   |                             |   |    |                       |  |   | (1,384       | ) |  |                                       |     |   |  |   | (1,384 | )
|Selling, general and administrative expenses              |  |                                 |   |                             |   |    |                       |  |   | (918         | ) |  |                                       |     |   |  |   | (918   | )
|Amortization of intangible assets                         |  |                                 |   |                             |   |    |                       |  |   | (143         | ) |  |                                       |     |   |  |   | (143   | )
|                                                          |  |                                 |    |                             |   |     |                       |  |   |              |   |  |                                       |      |   |  |   |        |  
|Total costs and expenses                                  |  |                                 |   |                             |   |    |                       |  |   | (2,445       | ) |  |                                       |     |   |  |   | (2,445 | )
|                                                          |  |                                 |    |                             |   |     |                       |  |   |              |   |  |                                       |      |   |  |   |        |  
|Operating income                                          |  |                                 |   |                             |   |    |                       |  |   | 217          |   |  |                                       |     |   |  |   | 217    |  
|Interest expense, net                                     |  |                                 |   |                             |   | (12 | )                     |  |   | (123         | ) |  |                                       |     |   |  |   | (135   | )
|Equity in the gains of equity-method investees, net       |  |                                 |   |                             |   |    |                       |  |   | 1            |   |  |                                       |     |   |  |   | 1      |  
|Equity in the gains (losses) of consolidated subsidiaries |  |                                 | 48 |                             |   | 60  |                       |  |   |             |   |  |                                       | (108 | ) |  |   |       |  
|Other income, net                                         |  |                                 |   |                             |   |    |                       |  |   | 3            |   |  |                                       |     |   |  |   | 3      |  
|                                                          |  |                                 |    |                             |   |     |                       |  |   |              |   |  |                                       |      |   |  |   |        |  
|Income (loss) before income taxes                         |  |                                 | 48 |                             |   | 48  |                       |  |   | 98           |   |  |                                       | (108 | ) |  |   | 86     |  
|Income tax expense                                        |  |                                 |   |                             |   |    |                       |  |   | (38          | ) |  |                                       |     |   |  |   | (38    | )
|                                                          |  |                                 |    |                             |   |     |                       |  |   |              |   |  |                                       |      |   |  |   |        |  
|Net income (loss)                                         |  | $                               | 48 |                             | $ | 48  |                       |  | $ | 60           |   |  | $                                     | (108 | ) |  | $ | 48     |  
|                                                          |  |                                 |    |                             |   |     |                       |  |   |              |   |  |                                       |      |   |  |   |        |  



26



---

WARNER MUSIC GROUP CORP.



Supplementary Information

Consolidating Statement of Cash Flows (unaudited)

For The Nine Months Ended June 30, 2007



|                                                                                                   |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|-------------------------------------------------------------------------------------------------- |  | ----------------------- | --- | - | --------------------------- | - | --- | ------------------- |  | - | ------------ | - |  | ------------ | ---- | - |  | - | ---- | -
|                                                                                                   |  | Warner MusicGroup Corp. |     |   | WMG Holdings Corp. (issuer) |   |     | WMGAcquisitionCorp. |  |   | Eliminations |   |  | Consolidated |     
|                                                                                                   |  | (in millions)           |    
|Cash flows from operating activities:                                                              |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|Net (loss) income                                                                                  |  | $                       | 2   |   |                             | $ | (14 | )                   |  | $ | (14          | ) |  | $            |     |   |  | $ | (26  | )
|Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities: |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|Depreciation and amortization                                                                      |  |                         |    |   |                             |   |    |                     |  |   | 183          |   |  |              |     |   |  |   | 183  |  
|Deferred taxes                                                                                     |  |                         |    |   |                             |   |    |                     |  |   | 2            |   |  |              |     |   |  |   | 2    |  
|Non-cash interest expense                                                                          |  |                         |    |   |                             |   | 14  |                     |  |   | 32           |   |  |              |     |   |  |   | 46   |  
|Non-cash stock compensation expense                                                                |  |                         |    |   |                             |   |    |                     |  |   | 7            |   |  |              |     |   |  |   | 7    |  
|Non-cash non-recurring charges                                                                     |  |                         |    |   |                             |   |    |                     |  |   | (3           | ) |  |              |     |   |  |   | (3   | )
|Minority interest                                                                                  |  |                         |    |   |                             |   |    |                     |  |   | 2            |   |  |              |     |   |  |   | 2    |  
|Equity in the losses of equity-method investees, including distributions                           |  |                         |    |   |                             |   |    |                     |  |   | (1           | ) |  |              |     |   |  |   | (1   | )
|Changes in operating assets and liabilities:                                                       |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|Accounts receivable                                                                                |  |                         |    |   |                             |   |    |                     |  |   | 101          |   |  |              |     |   |  |   | 101  |  
|Inventories                                                                                        |  |                         |    |   |                             |   |    |                     |  |   | (2           | ) |  |              |     |   |  |   | (2   | )
|Royalty advances                                                                                   |  |                         |    |   |                             |   |    |                     |  |   | (32          | ) |  |              |     |   |  |   | (32  | )
|Accounts payable and accrued liabilities                                                           |  |                         |    |   |                             |   |    |                     |  |   | (63          | ) |  |              |     |   |  |   | (63  | )
|Other balance sheet changes                                                                        |  |                         |    |   |                             |   |    |                     |  |   | (17          | ) |  |              |     |   |  |   | (17  | )
|                                                                                                   |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|Net cash provided by operating activities                                                          |  |                         | 2   |   |                             |   |    |                     |  |   | 195          |   |  |              |     |   |  |   | 197  |  
|                                                                                                   |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|Cash flows from investing activities:                                                              |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|Loan to third parties                                                                              |  |                         |    |   |                             |   |    |                     |  |   | (26          | ) |  |              |     |   |  |   | (26  | )
|Sales of short term investments                                                                    |  |                         | 18  |   |                             |   |    |                     |  |   |             |   |  |              |     |   |  |   | 18   |  
|Investments and acquisitions                                                                       |  |                         |    |   |                             |   |    |                     |  |   | (80          | ) |  |              |     |   |  |   | (80  | )
|Proceeds from the sale of buildings                                                                |  |                         |    |   |                             |   |    |                     |  |   | 7            |   |  |              |     |   |  |   | 7    |  
|Capital expenditures                                                                               |  |                         |    |   |                             |   |    |                     |  |   | (21          | ) |  |              |     |   |  |   | (21  | )
|                                                                                                   |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|Net cash provided by (used in) investing activities                                                |  |                         | 18  |   |                             |   |    |                     |  |   | (120         | ) |  |              |     |   |  |   | (102 | )
|                                                                                                   |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|Cash flows from financing activities:                                                              |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|Quarterly debt repayments                                                                          |  |                         |    |   |                             |   |    |                     |  |   | (13          | ) |  |              |     |   |  |   | (13  | )
|Change in intercompany                                                                             |  |                         | (1  | ) |                             |   |    |                     |  |   | 1            |   |  |              |     |   |  |   |     |  
|Return of capital received                                                                         |  |                         | 80  |   |                             |   | 80  |                     |  |   |             |   |  |              | (160 | ) |  |   |     |  
|Return of capital and dividends paid                                                               |  |                         | (59 | ) |                             |   | (80 | )                   |  |   | (80          | ) |  |              | 160  |   |  |   | (59  | )
|Other                                                                                              |  |                         | 2   |   |                             |   |    |                     |  |   |             |   |  |              |     |   |  |   | 2    |  
|                                                                                                   |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|Net cash provided by (used in) financing activities                                                |  |                         | 22  |   |                             |   |    |                     |  |   | (92          | ) |  |              |     |   |  |   | (70  | )
|                                                                                                   |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|Effect of foreign currency exchange rate changes on cash                                           |  |                         |    |   |                             |   |    |                     |  |   | 4            |   |  |              |     |   |  |   | 4    |  
|                                                                                                   |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|Net increase (decrease) in cash and equivalents                                                    |  |                         | 42  |   |                             |   |    |                     |  |   | (13          | ) |  |              |     |   |  |   | 29   |  
|Cash and equivalents at beginning of period                                                        |  |                         | 41  |   |                             |   |    |                     |  |   | 326          |   |  |              |     |   |  |   | 367  |  
|                                                                                                   |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|Cash and equivalents at end of period                                                              |  | $                       | 83  |   |                             | $ |    |                     |  | $ | 313          |   |  | $            |     |   |  | $ | 396  |  
|                                                                                                   |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  



27



---

WARNER MUSIC GROUP CORP.



Supplementary Information

Consolidating Statement of Cash Flows (unaudited)

For The Nine Months Ended June 30, 2006



|                                                                                                   |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|-------------------------------------------------------------------------------------------------- |  | ----------------------- | --- | - | --------------------------- | - | --- | ------------------- |  | - | ------------ | - |  | ------------ | ---- | - |  | - | ---- | -
|                                                                                                   |  | Warner MusicGroup Corp. |     |   | WMG Holdings Corp. (issuer) |   |     | WMGAcquisitionCorp. |  |   | Eliminations |   |  | Consolidated |     
|                                                                                                   |  | (in millions)           |    
|Cash flows from operating activities:                                                              |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|Net income (loss)                                                                                  |  | $                       | 48  |   |                             | $ | 48  |                     |  | $ | 60           |   |  | $            | (108 | ) |  | $ | 48   |  
|Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|Depreciation and amortization                                                                      |  |                         |    |   |                             |   |    |                     |  |   | 175          |   |  |              |     |   |  |   | 175  |  
|Deferred taxes                                                                                     |  |                         |    |   |                             |   |    |                     |  |   | (17          | ) |  |              |     |   |  |   | (17  | )
|Non-cash interest expense                                                                          |  |                         |    |   |                             |   | 12  |                     |  |   | 27           |   |  |              |     |   |  |   | 39   |  
|Non-cash stock compensation expense                                                                |  |                         |    |   |                             |   |    |                     |  |   | 12           |   |  |              |     |   |  |   | 12   |  
|Equity in the gains of equity-method investees, including distributions                            |  |                         |    |   |                             |   |    |                     |  |   | (1           | ) |  |              |     |   |  |   | (1   | )
|Equity in the (gains) losses of consolidated subsidiaries                                          |  |                         | (48 | ) |                             |   | (60 | )                   |  |   |             |   |  |              | 108  |   |  |   |     |  
|Changes in operating assets and liabilities:                                                       |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|Accounts receivable                                                                                |  |                         |    |   |                             |   |    |                     |  |   | 121          |   |  |              |     |   |  |   | 121  |  
|Inventories                                                                                        |  |                         |    |   |                             |   |    |                     |  |   | 3            |   |  |              |     |   |  |   | 3    |  
|Royalty advances                                                                                   |  |                         |    |   |                             |   |    |                     |  |   | (54          | ) |  |              |     |   |  |   | (54  | )
|Accounts payable and accrued liabilities                                                           |  |                         |    |   |                             |   |    |                     |  |   | (81          | ) |  |              |     |   |  |   | (81  | )
|Other balance sheet changes                                                                        |  |                         | (2  | ) |                             |   |    |                     |  |   | (20          | ) |  |              |     |   |  |   | (22  | )
|                                                                                                   |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|Net cash provided by operating activities                                                          |  |                         | (2  | ) |                             |   |    |                     |  |   | 225          |   |  |              |     |   |  |   | 223  |  
|                                                                                                   |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|Cash flows from investing activities:                                                              |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|Investments and acquisitions                                                                       |  |                         |    |   |                             |   |    |                     |  |   | (95          | ) |  |              |     |   |  |   | (95  | )
|Purchases of short term investments                                                                |  |                         | (28 | ) |                             |   |    |                     |  |   | (1           | ) |  |              |     |   |  |   | (29  | )
|Capital expenditures                                                                               |  |                         |    |   |                             |   |    |                     |  |   | (18          | ) |  |              |     |   |  |   | (18  | )
|                                                                                                   |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|Net cash used in investing activities                                                              |  |                         | (28 | ) |                             |   |    |                     |  |   | (114         | ) |  |              |     |   |  |   | (142 | )
|                                                                                                   |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|Cash flows from financing activities:                                                              |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|Quarterly debt repayments                                                                          |  |                         |    |   |                             |   |    |                     |  |   | (13          | ) |  |              |     |   |  |   | (13  | )
|Capital contributions received/paid                                                                |  |                         | (3  | ) |                             |   | 3   |                     |  |   |             |   |  |              |     |   |  |   |     |  
|Change in intercompany                                                                             |  |                         | 3   |   |                             |   | (8  | )                   |  |   | 5            |   |  |              |     |   |  |   |     |  
|Return of capital and dividends paid                                                               |  |                         | 27  |   |                             |   | 4   |                     |  |   | (86          | ) |  |              |     |   |  |   | (55  | )
|                                                                                                   |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|Net cash provided by (used in) financing activities                                                |  |                         | 27  |   |                             |   | (1  | )                   |  |   | (94          | ) |  |              |     |   |  |   | (68  | )
|                                                                                                   |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|Effect of foreign currency exchange rate changes on cash                                           |  |                         |    |   |                             |   |    |                     |  |   | 5            |   |  |              |     |   |  |   | 5    |  
|                                                                                                   |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|Net increase (decrease) in cash and equivalents                                                    |  |                         | (3  | ) |                             |   | (1  | )                   |  |   | 22           |   |  |              |     |   |  |   | 18   |  
|Cash and equivalents at beginning of period                                                        |  |                         | 40  |   |                             |   | 1   |                     |  |   | 247          |   |  |              |     |   |  |   | 288  |  
|                                                                                                   |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  
|Cash and equivalents at end of period                                                              |  | $                       | 37  |   |                             | $ |    |                     |  | $ | 269          |   |  | $            |     |   |  | $ | 306  |  
|                                                                                                   |  |                         |     |   |                             |   |     |                     |  |   |              |   |  |              |      |   |  |   |      |  



28



---

ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS



You should read the following discussion of our results of operations and financial condition with the unaudited interim financial statements included
elsewhere in this Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2007 (the Quarterly Report). This discussion contains forward-looking statements and involves numerous risks and uncertainties. Actual results may
differ materially from those contained in any forward-looking statements.



We make available on our Internet website free of charge our annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K as soon as practicable after we electronically file such reports
with the Securities and Exchange Commission (the SEC). Our website address is www.wmg.com. The information contained in our website is not incorporated by reference in this Quarterly Report.



SAFE HARBOR STATEMENT UNDER PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995



This Quarterly Report includes forward-looking
statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical facts included in this
Quarterly Report, including, without limitation, statements regarding our future financial position, business strategy, budgets, projected costs, savings and plans and objectives of management for future operations, are forward-looking statements.
In addition, forward-looking statements generally can be identified by the use of forward-looking terminology such as may, will, expect, intend, estimate, anticipate,
believe or continue or the negative thereof or variations thereon or similar terminology. Such statements include, among others, statements regarding our ability to develop talent and attract future talent, to reduce future
capital expenditures, to monetize our music content, including through new distribution channels and formats, to effectively deploy our capital, the development of digital music and the effect of digital distribution channels on our business,
including whether or not the Internet will become an important sales channel and whether we will be able to achieve higher margins from digital sales, our success in limiting piracy, our ability to compete in the highly competitive markets in which
we operate, the growth of the music industry and the effect of our and the music industrys efforts to combat piracy on the industry, the success of our realignment plan and our strategy to focus on new business initiatives to help us diversify
our revenue streams, our intention to pay regular quarterly dividends, the adequacy of our existing sources of cash to support our existing operations during the next twelve months and the effect of litigation and other investigations on us.
Although we believe that the expectations reflected in such forward-looking statements are reasonable, we can give no assurance that such expectations will prove to have been correct.



There are a number of risks and uncertainties that could cause our actual results to differ materially from the
forward-looking statements contained in this Quarterly Report. Additionally important factors could cause our actual results to differ materially from the forward-looking statements we make in this Quarterly Report. As stated elsewhere in this
Quarterly Report, such risks, uncertainties and other important factors include, among others:



| |  |  | the impact of our substantial leverage on our ability to raise additional capital to fund our operations, on our ability to react to changes in the economy or our
industry and on our ability to meet our obligations under our indebtedness;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the continued decline in the global recorded music industry and the rate of overall decline in the music industry;
| | - |  | ------------------------------------------------------------------------------------------------------------------



| |  |  | our ability to continue to identify, sign and retain desirable talent at manageable costs;
| | - |  | ------------------------------------------------------------------------------------------



| |  |  | the threat posed to our business by piracy of music by means of home CD-R activity, Internet peer-to-peer file-sharing and sideloading of unauthorized content;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------



29



---

| |  |  | the significant threat posed to our business and the music industry by organized industrial piracy;
| | - |  | ---------------------------------------------------------------------------------------------------



| |  |  | the popular demand for particular recording artists and/or songwriters and albums and the timely completion of albums by major recording artists and/or songwriters;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the diversity and quality of our portfolio of songwriters;
| | - |  | ----------------------------------------------------------



| |  |  | the diversity and quality of our album releases;
| | - |  | ------------------------------------------------



| |  |  | significant fluctuations in our results of operations and cash flows due to the nature of our business;
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | our involvement in intellectual property litigation;
| | - |  | ----------------------------------------------------



| |  |  | the possible downward pressure on our pricing and profit margins;
| | - |  | -----------------------------------------------------------------



| |  |  | the seasonal and cyclical nature of recorded music sales;
| | - |  | ---------------------------------------------------------



| |  |  | our ability to continue to enforce our intellectual property rights in digital environments;
| | - |  | --------------------------------------------------------------------------------------------



| |  |  | the ability to develop a successful business model applicable to a digital environment;
| | - |  | ---------------------------------------------------------------------------------------



| |  |  | the ability to maintain product pricing in a competitive environment;
| | - |  | ---------------------------------------------------------------------



| |  |  | the impact of heightened and intensive competition in the recorded music and music publishing businesses and our inability to execute our business strategy;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | risks associated with our non-U.S. operations, including limited legal protections of our intellectual property rights and restrictions on the repatriation of
capital;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the impact of legitimate music distribution on the Internet or the introduction of other new music distribution formats;
| | - |  | ------------------------------------------------------------------------------------------------------------------------



| |  |  | the reliance on a limited number of online music stores and their ability to significantly influence the pricing structure for online music stores;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the impact of rate regulations on our Recorded Music and Music Publishing businesses;
| | - |  | -------------------------------------------------------------------------------------



| |  |  | the impact of rates on other income streams that may be set by arbitration proceedings on our business;
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | risks associated with the fluctuations in foreign currency exchange rates;
| | - |  | --------------------------------------------------------------------------



| |  |  | our ability and the ability of our joint venture partners to operate our existing joint ventures satisfactorily;
| | - |  | ----------------------------------------------------------------------------------------------------------------



| |  |  | the enactment of legislation limiting the terms by which an individual can be bound under a personal services contract;
| | - |  | -------------------------------------------------------------------------------------------------------------------------



| |  |  | potential loss of catalog if it is determined that recording artists have a right to recapture recordings under the U.S. Copyright Act;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------



| |  |  | changes in law and government regulations;
| | - |  | ------------------------------------------



| |  |  | legal or other developments related to pending litigation or investigations by the Attorney General of the State of New York, the Department of Justice and the
European Commission;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | trends that affect the end uses of our musical compositions (which include uses in broadcast radio and television, film and advertising businesses);
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the growth of other products that compete for the disposable income of consumers;
| | - |  | ---------------------------------------------------------------------------------



| |  |  | risks inherent in relying on one supplier for manufacturing, packaging and distribution services in North America and Europe;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------



| |  |  | risks inherent in our acquiring or investing in other businesses including our ability to successfully manage new businesses that we may acquire as we diversify
revenue streams within the music industry;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



30



---

| |  |  | the impact of our recently announced realignment plan on our business;
| | - |  | ----------------------------------------------------------------------



| |  |  | the possibility that our owners interests will conflict with ours or yours;
| | - |  | ----------------------------------------------------------------------------



| |  |  | the effects associated with the formation of Sony BMG Music Entertainment (Sony BMG); and
| | - |  | -------------------------------------------------------------------------------------------



| |  |  | failure to attract and retain key personnel.
| | - |  | --------------------------------------------



There may be other factors not presently known to us or which we currently consider to be immaterial that may cause our actual results to differ
materially from the forward-looking statements.



All
forward-looking statements attributable to us or persons acting on our behalf apply only as of the date of this Quarterly Report and are expressly qualified in their entirety by the cautionary statements included in this Quarterly Report. We
disclaim any duty to publicly update or revise forward-looking statements to reflect events or circumstances after the date made or to reflect the occurrence of unanticipated events.



INTRODUCTION



Warner Music Group Corp. (the Company or Parent) was formed by a private equity consortium of Investors (the Investor
Group) on November 21, 2003. The Company is the direct parent of WMG Holdings Corp. (Holdings), which is the direct parent of WMG Acquisition Corp. (Acquisition Corp.). Acquisition Corp. is one of the worlds
major music-based content companies and the successor to substantially all of the interests of the recorded music and music publishing businesses of Time Warner Inc. (Time Warner). Effective March 1, 2004, Acquisition Corp. acquired
such interests from Time Warner for approximately $2.6 billion (the Acquisition). The original Investor Group included Thomas H. Lee Partners, L.P. and its affiliates (THL), Bain Capital and its affiliates (Bain),
Providence Equity Partners, Inc. and its affiliates (Providence) and Music Capital Partners, L.P. (Music Capital). Music Capitals partnership agreement required that the Music Capital partnership dissolve and commence
winding up by the second anniversary of the Companys May 2005 initial public offering. As a result, on May 7, 2007, Music Capital made a pro rata distribution of all shares of common stock of the Company held by it to its partners. The
shares held by Music Capital had been subject to a stockholders agreement among Music Capital, THL, Bain and Providence and certain other parties. As a result of the distribution, the shares distributed by Music Capital ceased to be subject to the
voting and other provisions of the stockholders agreement and Music Capital was no longer part of the Investor Group subject to the stockholders agreement.



The Company and Holdings are holding companies that conduct substantially all of their business operations through their subsidiaries. The terms
we, us, our, ours, and the Company refer collectively to Warner Music Group Corp. and its consolidated subsidiaries, except where otherwise indicated.



Managements discussion and analysis of results of operations and
financial condition (MD&A) is provided as a supplement to the unaudited financial statements and footnotes included elsewhere herein to help provide an understanding of our financial condition, changes in financial condition and
results of our operations. MD&A is organized as follows:



| |  |  | Overview. This section provides a general description of our business, as well as recent developments that we believe are important in understanding our
results of operations and financial condition and in anticipating future trends.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Results of operations. This section provides an analysis of our results of operations for the three and nine months ended June 30, 2007 and 2006.
This analysis is presented on both a consolidated and segment basis.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Financial condition and liquidity. This section provides an analysis of our cash flows for the nine months ended June 30, 2007 and 2006, as well as
a discussion of our financial condition and liquidity as of June 30, 2007. The discussion of our financial condition and liquidity includes (i) our available
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



31



---

| | financial capacity under the revolving credit portion of our senior secured credit facility and (ii) a summary of our key debt compliance measures under
our debt agreements.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Use of OIBDA



We evaluate our operating performance based on several factors, including
our primary financial measure of operating income (loss) before non-cash depreciation of tangible assets and non-cash amortization of intangible assets (which we refer to as OIBDA). We consider OIBDA to be an important indicator of the
operational strengths and performance of our businesses, including the ability to provide cash flows to service debt. However, a limitation of the use of OIBDA as a performance measure is that it does not reflect the periodic costs of certain
capitalized tangible and intangible assets used in generating revenues in our businesses. Accordingly, OIBDA should be considered in addition to, not as a substitute for, operating income (loss), net income (loss) and other measures of financial
performance reported in accordance with U.S. GAAP.



OVERVIEW



Description of Business



We are one of the worlds major music-based content companies. We
classify our business interests into two fundamental operations: Recorded Music and Music Publishing. A brief description of each of these operations is presented below.



Our business is seasonal. Therefore, operating results for the three and nine month periods ended June 30, 2007 are not necessarily
indicative of the results that may be expected for fiscal year ending September 30, 2007.



Recorded Music Operations



Our Recorded Music business consists of the discovery and development of artists and the related marketing, distribution and licensing of recorded music produced by such artists. In addition to the more traditional methods of discovering
and developing artists, we established our Independent Label Group (ILG) to discover artists earlier in their careers and at a lower cost by leveraging our independent distribution network.



In the U.S., our Recorded Music operations are conducted principally through
our major record labelsWarner Bros. Records and The Atlantic Records Group. Our Recorded Music operations also include Rhino Entertainment (Rhino), a division that specializes in marketing our music catalog through compilations and
reissuances of previously released music and video titles, as well as in the licensing of recordings to and from third parties for various uses, including film and television soundtracks. On May 31, 2006, the Company completed the acquisition
of Ryko Corporation (Ryko), a leading independent, integrated music and entertainment company. In January 2007, the Company acquired a majority interest in Roadrunner, which includes Roadrunner Records, one of the leading hard rock and
heavy metal labels.



Outside the U.S., our Recorded Music
activities are conducted in more than 50 countries through Warner Music International (WMI) and its various subsidiaries, affiliates and non-affiliated licensees. WMI engages in the same activities as our U.S. labels: discovering and
signing artists and distributing, marketing and selling their recorded music. In most cases, WMI also markets and distributes the records of those artists for whom our domestic record labels have international rights. In certain smaller countries,
WMI licenses to unaffiliated third-party record labels the right to distribute its records.



Our Recorded Music distribution operations include Warner-Elektra-Atlantic Corporation (WEA Corp.), which markets and sells music and DVD products to retailers and wholesale distributors in the U.S.;
Alternative Distribution Alliance (ADA), which distributes the products of independent labels to retail and wholesale distributors in the U.S.; Ryko Distribution, which distributes music and DVD releases from Rykodisc, Rykos



32



---

record music label, and third-party record and video labels; various distribution centers and ventures operated internationally; an 80% interest in Word
Entertainment, which specializes in the distribution of music products in the Christian retail marketplace; and ADA U.K., which provides ADAs distribution services to independent labels in the U.K.



Our principal Recorded Music revenue sources are sales of CDs, digital
downloads, mobile phone ringtones and other recorded music products and license fees received for the ancillary uses of our recorded music catalog. The principal costs associated with our Recorded Music operations are as follows:



| |  |  | royalty costs and artist and repertoire coststhe costs associated with (i) paying royalties to artists, producers, songwriters, other copyright holders
and trade unions, (ii) signing and developing artists, (iii) creating master recordings in the studio and (iv) creating artwork for album covers and liner notes;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | product coststhe costs to manufacture, package and distribute product to wholesale and retail distribution outlets;
| | - |  | --------------------------------------------------------------------------------------------------------------------



| |  |  | selling and marketing coststhe costs associated with the promotion and marketing of artists and recorded music products, including costs to produce music
videos for promotional purposes and artist tour support; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | general and administrative coststhe costs associated with general overhead and other administrative costs.
| | - |  | -----------------------------------------------------------------------------------------------------------



Music Publishing Operations



Where Recorded Music is focused on exploiting a particular recording of a
song, Music Publishing is an intellectual property business focused on the exploitation of the song itself. In return for promoting, placing, marketing and administering the creative output of a songwriter, or engaging in those activities for other
rights holders, our Music Publishing business garners a share of the revenues generated from use of the song.



Our Music Publishing operations include Warner/Chappell, our global Music Publishing company headquartered in Los Angeles with operations in over 50
countries through various subsidiaries, affiliates and non-affiliated licensees. We own or control rights to more than one million musical compositions, including numerous pop hits, American standards, folk songs and motion picture and theatrical
compositions. Assembled over decades, our award-winning catalog includes over 65,000 songwriters and composers and a diverse range of genres including pop, rock, jazz, country, R&B, hip-hop, rap, reggae, Latin, folk, blues, symphonic, soul,
Broadway, techno, alternative, gospel and other Christian music. Warner/Chappell also administers the music and soundtracks of several third-party television and film producers and studios, including Lucasfilm, Ltd. and Hallmark Entertainment.



Publishing revenues are derived from four main sources:



| |  |  | Mechanical: the licensor receives royalties with respect to compositions embodied in recordings sold in any format or configuration, including physical
recordings (e.g., CDs, DVDs, video cassettes), online and wireless downloads and mobile phone ringtones.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Performance: the licensor receives royalties if the composition is performed publicly through broadcast of music on television, radio, cable and
satellite, live performance at a concert or other venue (e.g., arena concerts, nightclubs), online and wireless streaming and performance of music in staged theatrical productions.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Synchronization: the licensor receives royalties or fees for the right to use the composition in combination with visual images such as in films or
television programs, television commercials and videogames.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Other: the licensor receives royalties from other uses such as in toys or novelty items and for use in sheet music.
| | - |  | -------------------------------------------------------------------------------------------------------------------



33



---

The principal costs associated with our Music Publishing operations are as follows:



| |  |  | artist and repertoire coststhe costs associated with (i) signing and developing songwriters and (ii) paying royalties to songwriters, co-publishers
and other copyright holders in connection with income generated from the exploitation of their copyrighted works; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | administration coststhe costs associated with general overhead and other administrative costs.
| | - |  | -----------------------------------------------------------------------------------------------



Factors Affecting Results of Operations and Financial Condition



Market Factors



Since 1999, the recorded music industry has been unstable, which has adversely affected our operating results. The
industry-wide decline can be attributed primarily to digital piracy. Other drivers of this decline are the bankruptcies of record retailers and wholesalers, growing competition for consumer discretionary spending and retail shelf space, and the
maturation of the CD format, which has slowed the historical growth pattern of recorded music sales. While CD sales still generate most of the recorded music revenues, CD sales continue to decline industry-wide and we expect that trend to continue.
While new formats for selling recorded music product have been created, including the legal downloading of digital music using the Internet, DVD-Audio formats and the distribution of music on mobile devices, significant revenue streams from these
new formats are just beginning to emerge. The recorded music industry performance may continue to negatively impact our operating results. In addition, a declining recorded music industry could continue to have an adverse impact on the music
publishing business. This is because our music publishing business generates a portion of its revenues from mechanical royalties received from the sale of music in recorded music formats such as the CD. Due in part to the development of the new
formats mentioned above and ongoing anti-piracy initiatives, we believe that the recorded music industry is positioned to improve over the coming years. However, the industry may continue to decline. In addition, there can be no assurances as to the
timing or the extent of any improvement in the industry.



Realignment Plan
for Fiscal Year 2007



In the second quarter of fiscal year
2007, the Company announced plans to implement changes intended to better align the Companys workforce with the changing nature of the music industry. These changes are part of the Companys continued evolution from a traditional record
and songs-based business to a music-based content company and its ongoing management of its cost structure. The changes include a continued redeployment of resources to focus on new business initiatives to help the Company diversify its revenue
streams, including digital opportunities. The realignment plan is also designed to improve the operating effectiveness and efficiency of our current businesses and to realign our management structure to, among other things, effectively address the
continued development of digital distribution channels along with the decline of industry-wide CD sales.



The Company intends to enhance its effectiveness, flexibility, structure, and performance by reducing and realigning long-term costs. This will primarily
consist of the reorganization of management structures to more adequately and carefully address regional needs and new business requirements, to reduce organizational complexity and to improve leadership channels. The Company also intends to
continue to shift resources from our physical sales channels to efforts focused on digital distribution and emerging technologies and other new revenue streams. Part of the plan will also result in the outsourcing of some back-office functions as a
cost-savings measure. In connection with these reductions, the Company expects to incur a charge ranging from $55 million to $65 million for severance and related benefits. In addition, the Company expects to incur implementation charges ranging
from $10 million to $15 million related to consulting fees, costs of temporary workers and stay bonuses. All of these restructuring and implementation costs will be paid in cash. To implement such changes, the Company expects to reduce headcount by
approximately 400 employees. The Company expects the majority of any cost savings to be offset new business initiatives such as digital distribution and video.



34



---

The Company anticipates that the changes described above will be implemented by the end of the fiscal
year 2007. The Company also expects to incur substantially all of the costs associated with the realignment plan by the end of the current fiscal year. Approximately $44 million of restructuring costs have been incurred since the realignment plan
was implemented, with $32 million of restructuring costs incurred in the Companys fiscal third quarter of 2007.



The 2004 Restructuring Plan



Immediately following the Acquisition, we executed a number of cost-saving initiatives in an attempt to realign our cost structure with the changing
economics of the industry. These initiatives included significant headcount reductions from the consolidation of operations and the streamlining of corporate and label overhead, exiting certain leased facilities in an effort to consolidate locations
and the sale of our manufacturing, packaging and physical distribution operations. We completed substantially all of our historical restructuring efforts in fiscal year 2005 and implemented approximately $250 million of annualized cost savings.



Settlement



In April 2007, we entered into an agreement with Bertelsmann AG
(Bertelsmann) related to a settlement of contingent claims held by us relating to Bertelsmanns relationship with Napster in 2000-2001. The settlement covers the resolution of the related legal claims against Bertelsmann by our
recorded music and music publishing businesses. As part of the settlement, we have received $110 million which we will be sharing with our artists and songwriters. We recorded $52 million of other income in the three months ended June 30, 2007
related to the settlement. We allocated 90% of the settlement to our Recorded Music business and 10% of the settlement to our Music Publishing business. Of such amount, $49 million was recorded as income to Recorded Music and $3 million was
recorded as income to Music Publishing.



RESULTS OF OPERATIONS



Three Months Ended June 30, 2007 Compared to Three Months Ended
June 30, 2006



The following table summarizes our
historical results of operations:



|                                                 |  |                                 |      |   |                                 |   |      |  
|------------------------------------------------ |  | ------------------------------- | ---- | - | ------------------------------- | - | ---- | -
|                                                 |  | Three Months EndedJune 30, 2007 |      |   | Three Months EndedJune 30, 2006 |  
|                                                 |  | (unaudited)                     |      |   | (unaudited)                     |  
|                                                 |  | (in millions)                   |     
|Revenues                                         |  | $                               | 804  |   |                                 | $ | 822  |  
|Costs and expenses:                              |  |                                 |      |   |                                 |   |      |  
|Cost of revenues(1)                              |  |                                 | (429 | ) |                                 |   | (445 | )
|Selling, general and administrative expenses (1) |  |                                 | (298 | ) |                                 |   | (301 | )
|Other income                                     |  |                                 | 52   |   |                                 |   |     |  
|Restructuring costs                              |  |                                 | (32  | ) |                                 |   |     |  
|Amortization of intangible assets                |  |                                 | (52  | ) |                                 |   | (48  | )
|                                                 |  |                                 |      |   |                                 |   |      |  
|Total costs and expenses                         |  |                                 | (759 | ) |                                 |   | (794 | )
|                                                 |  |                                 |      |   |                                 |   |      |  
|Operating income                                 |  |                                 | 45   |   |                                 |   | 28   |  
|Interest expense, net                            |  |                                 | (45  | ) |                                 |   | (45  | )
|Equity in gains of equity-method investees, net  |  |                                 | 1    |   |                                 |   |     |  
|Minority interest                                |  |                                 | (2   | ) |                                 |   |     |  
|Other (expense) income, net                      |  |                                 | (5   | ) |                                 |   | 1    |  
|                                                 |  |                                 |      |   |                                 |   |      |  
|Loss before income taxes                         |  | $                               | (6   | ) |                                 | $ | (16  | )
|Income tax (expense) benefit                     |  |                                 | (11  | ) |                                 |   | 2    |  
|                                                 |  |                                 |      |   |                                 |   |      |  
|Net loss                                         |  | $                               | (17  | ) |                                 | $ | (14  | )
|                                                 |  |                                 |      |   |                                 |   |      |  

---

|(1) | Includes depreciation expense of $10 million for each of the three months ended June 30, 2007 and 2006.
|--- | -------------------------------------------------------------------------------------------------------



35



---

Consolidated Historical Results



Revenues



Our revenues decreased $18 million, or 2%, to $804 million for the three months ended June 30, 2007 as compared to $822 million for the three months
ended June 30, 2006. Excluding a $24 million favorable impact of foreign currency exchange rates, total revenue declined by $42 million, or 5%, primarily resulting from a decrease in physical sales of $66 million. This decrease was due to
continuing pressure on physical markets during the three months ended June 30, 2007, as compared to the prior year, and was offset in part by increases in digital revenue of $25 million. Music Publishing revenues, excluding digital sales,
increased by approximately $4 million in the three months ended June 30, 2007. Excluding the impact of foreign currency exchange rates, Music Publishing revenues, excluding digital sales, were flat.



Digital revenues increased $27 million to $119 million for the three months
ended June 30, 2007 as compared to $92 million for the three months ended June 30, 2006. Digital revenues represent 15% and 11% of consolidated revenues for the three months ended June 30, 2007 and 2006, respectively. Total digital
revenues, excluding eliminations, were comprised of U.S. revenues of $82 million, or 68% of total digital revenues, and international revenues of $38 million, or 32% of total digital revenues.



International operations represented $401 million of consolidated revenues
for the three months ended June 30, 2007 as compared to $416 million of consolidated revenues for the three months ended June 30, 2006, comprising 50% and 51% of total revenues, respectively.



See Business Segment Results presented hereinafter for a
discussion of revenue by business segment.



Cost of revenues



Our cost of revenues decreased $16 million, or 4%, to $429 million for
the three months ended June 30, 2007 as compared to $445 million for the three months ended June 30, 2006. Expressed as a percentage of revenues, cost of revenues was 53% and 54% for the three months ended June 30, 2007 and 2006,
respectively. Excluding a $16 million impact of foreign currency exchange rates, our cost of revenues decreased $32 million which was primarily driven by lower physical sales as compared to the prior year. As a percentage of revenues, royalty
expenses grew approximately 2%, which was driven by a change in product mix. Product costs decreased by $27 million, which was primarily driven by the decline in physical sales and increase in digital revenues.



Selling, general and administrative expenses



Our selling, general and administrative expenses decreased by $3 million, or
1%, to $298 million for the three months ended June 30, 2007 as compared to $301 million for the three months ended June 30, 2006. Excluding an $8 million impact of foreign currency exchange rates, selling, general and administrative
expenses decreased by $11 million, or 4%, which was driven primarily by a decrease in sales and marketing costs of $19 million, primarily associated with the decline in physical sales previously described as well as the timing of our release
schedule. In addition, general and administrative costs decreased in relation to cost-management efforts, which were offset in part by employee termination and consultancy costs of $6 million associated with our realignment plan and $8 million of
costs related to the potential acquisition of EMI expensed during the three months ended June 30, 2007.



Restructuring costs



Our restructuring costs were $32 million for the three months ended June 30, 2007. These are mainly severance costs incurred in connection with our realignment plan. We did not record any restructuring costs in the three months ended
June 30, 2006.



36



---

Other income



Other income was $52 million for the three months ended June 30, 2007. The income is related to the settlement of contingent claims held by us
relating to Bertelsmanns relationship with Napster in 2000  2001 that occurred during the three months ended June 30, 2007. We recorded the income based on the settlement amount, net of estimated amounts payable to our recording
artists and songwriters with respect to royalties.



Reconciliation of
Consolidated Historical OIBDA to Operating Income and Net Income



As previously described, we use OIBDA as our primary measure of financial performance. The following table reconciles OIBDA to operating income and further provides the components from operating income to net income
for purposes of the discussion that follows:



|                                           |  |                                  |     |   |                                  |   |     |  
|------------------------------------------ |  | -------------------------------- | --- | - | -------------------------------- | - | --- | -
|                                           |  | Three Months Ended June 30,
2007 |     |   | Three Months Ended June 30,
2006 |  
|                                           |  | (unaudited)                      |     |   | (unaudited)                      |  
|                                           |  | (in millions)                    |    
|OIBDA                                      |  | $                                | 107 |   |                                  | $ | 86  |  
|Depreciation expense                       |  |                                  | (10 | ) |                                  |   | (10 | )
|Amortization expense                       |  |                                  | (52 | ) |                                  |   | (48 | )
|                                           |  |                                  |     |   |                                  |   |     |  
|Operating income                           |  |                                  | 45  |   |                                  |   | 28  |  
|Interest expense, net                      |  |                                  | (45 | ) |                                  |   | (45 | )
|Equity in gains of equity-method investees |  |                                  | 1   |   |                                  |   |    |  
|Minority interest                          |  |                                  | (2  | ) |                                  |   |    |  
|Other (expense) income, net                |  |                                  | (5  | ) |                                  |   | 1   |  
|                                           |  |                                  |     |   |                                  |   |     |  
|Loss before income taxes                   |  | $                                | (6  | ) |                                  | $ | (16 | )
|Income tax (expense) benefit               |  |                                  | (11 | ) |                                  |   | 2   |  
|                                           |  |                                  |     |   |                                  |   |     |  
|Net loss                                   |  | $                                | (17 | ) |                                  | $ | (14 | )
|                                           |  |                                  |     |   |                                  |   |     |  



OIBDA



Our OIBDA increased $21 million, or 24% to $107 million for the three months
ended June 30, 2007 as compared to $86 million for the three months ended June 30, 2006, primarily driven by the settlement with Bertelsmann, offset in part by costs related to the realignment plan and costs related to the potential
acquisition of EMI, all previously described, along with the decline in physical sales.



Depreciation expense



Our depreciation expense
was flat at $10 million for the three months ended June 30, 2007 and the three months ended June 30, 2006.



Amortization expense



Our amortization expense increased by $4 million, or 8%, to $52 million for the three months ended June 30, 2007 as compared to $48 million for the
three months ended June 30, 2006. The increase relates to the acquisition of certain recorded music catalog assets, including Ryko and Roadrunner, and the acquisition of various music publishing copyrights.



37



---

Operating income



Our operating income increased $17 million, or 61% to $45 million for the three months ended June 30, 2007 as compared to $28 million for the three
months ended June 30, 2006, which mainly relates to the settlement with Bertlesmann as well as cost management efforts, offset in part by the decline in physical sales and the restructuring costs previously discussed.



Interest expense, net



Our interest expense, net was $45 million for the three months ended June 30, 2007 compared to $45 million for the
three months ended June 30, 2006.



Equity in gains of equity method
investees



We recorded $1 million of equity in the gains
of equity method investees for the three months ended June 30, 2007.



Minority interest expense



Minority interest
expense for the three months ended June 30, 2007 was $2 million, which relates to the acquisition of several majority owned affiliates during the current and prior quarters.



Other income, net



Other income, net was a loss of $5 million for the three months ended June 30, 2007 compared to a gain of $1 million for the three months ended
June 30, 2006. Our other income, net relates primarily to foreign currency exchange rate movements associated with intercompany receivables and payables that are short-term in nature and therefore, required to be recognized in the Statement of
Operations under U.S. GAAP.



Income tax expense



We provided an income tax expense of $11 million for the three months ended
June 30, 2007 compared to a $2 million tax benefit for the three months ended June 30, 2006. This was a result of the increase in pre-tax income, primarily in high tax rate jurisdictions.



Net loss



Our net loss increased $3 million to $17 million for the three months ended June 30, 2007 as compared to $14 million
for the three months ended June 30, 2006. The increase primarily relates the decline in physical sales, the restructuring costs, previously discussed, and the increase in income tax expense, offset in part by the settlement with Bertelsmann.



38



---

Business Segment Results



Revenue, OIBDA and operating income by business segment are as follows:



|                                   |  |                                 |     |   |                                 |   |     |  
|---------------------------------- |  | ------------------------------- | --- | - | ------------------------------- | - | --- | -
|                                   |  | Three Months EndedJune 30, 2007 |     |   | Three Months EndedJune 30, 2006 |  
|                                   |  | (unaudited)                     |     |   | (unaudited)                     |  
|                                   |  | (in millions)                   |    
|Recorded Music                     |  |                                 |     |   |                                 |   |     |  
|Revenue                            |  | $                               | 653 |   |                                 | $ | 678 |  
|OIBDA                              |  | $                               | 109 |   |                                 | $ | 92  |  
|Operating income                   |  | $                               | 65  |   |                                 | $ | 52  |  
|                                   |  |                                
|Music Publishing                   |  |                                 |     |   |                                 |   |     |  
|Revenue                            |  | $                               | 157 |   |                                 | $ | 150 |  
|OIBDA                              |  | $                               | 33  |   |                                 | $ | 23  |  
|Operating income                   |  | $                               | 18  |   |                                 | $ | 9   |  
|                                   |  |                                
|Corporate and Revenue Eliminations |  |                                 |     |   |                                 |   |     |  
|Revenue                            |  | $                               | (6  | ) |                                 | $ | (6  | )
|OIBDA                              |  | $                               | (35 | ) |                                 | $ | (29 | )
|Operating loss                     |  | $                               | (38 | ) |                                 | $ | (33 | )
|                                   |  |                                
|Total                              |  |                                 |     |   |                                 |   |     |  
|Revenue                            |  | $                               | 804 |   |                                 | $ | 822 |  
|OIBDA                              |  | $                               | 107 |   |                                 | $ | 86  |  
|Operating income                   |  | $                               | 45  |   |                                 | $ | 28  |  

---

|(1) | OIBDA and Operating Income for the three months ended June 30, 2007 have been reduced by $32 million of restructuring costs. Of such amount, $30 million relates to
Recorded Music, $1 million related to Music Publishing and $1 million relates to Corporate.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Recorded Music



Recorded Music revenues decreased by $25 million, or 4%, to $653 million for the three months ended June 30, 2007 from $678 million for the three months ended June 30, 2006. Excluding a $19 million favorable impact of foreign
currency exchange rates, revenues decreased by $44 million, or 6%, primarily resulting from a $66 million decrease in physical sales, offset in part by an increase in digital sales of $23 million. Physical sales declines in the current quarter
reflected continued industry-wide physical sales declines and weaker international markets, primarily in Europe, offset in part by increases in sales of domestic repertoire in the Asia Pacific region. The digital sales increase was comprised of a
$12 million increase in U.S. digital sales and an $11 million increase in international digital sales, on a constant currency basis, and reflects our efforts to develop new digital products and distribution methods. Digital sales comprised
approximately 17% of Recorded Music revenues for the three months ended June 30, 2007, up from 13% of Recorded Music revenues for the three months ended June 30, 2006.



Recorded Music revenues represented 81% and 82% of consolidated revenues, prior to corporate and revenue eliminations, for
the three months ended June 30, 2007 and 2006, respectively. U.S. Recorded Music revenues were $345 million and $347 million, or 53% and 51% of consolidated Recorded Music revenues for the three months ended June 30, 2007 and 2006,
respectively. International Recorded Music revenues were $308 million and $331 million, or 47% and 49 % of consolidated Recorded Music revenues for the three months ended June 30, 2007 and 2006, respectively.



39



---

Recorded Music OIBDA increased by $17 million, or 18% to $109 million for the three months ended
June 30, 2007 compared to $92 million for the three months ended June 30, 2006. Expressed as a percentage of Recorded Music revenues, Recorded Music OIBDA was 17% and 14% for the three months ended June 30, 2007 and 2006,
respectively. Excluding a $2 million impact of foreign currency exchange rates, OIBDA increased by $15 million, which was primarily related to the settlement with Bertelsmann during the three months ended June 30, 2007, offset in part by $30
million of costs related to our realignment plan as well as the significant decline in physical sales previously described.



Recorded Music operating income was $65 million for the three months ended June 30, 2007, up 25% as compared to $52 million for the three months
ended June 30, 2006. Recorded Music operating income included the following components:



|                              |  |                                 |     |   |                                 |   |     |  
|----------------------------- |  | ------------------------------- | --- | - | ------------------------------- | - | --- | -
|                              |  | Three Months EndedJune 30, 2007 |     |   | Three Months EndedJune 30, 2006 |  
|                              |  | (unaudited)                     |     |   | (unaudited)                     |  
|                              |  | (in millions)                   |    
|OIBDA                         |  | $                               | 109 |   |                                 | $ | 92  |  
|Depreciation and amortization |  |                                 | (44 | ) |                                 |   | (40 | )
|                              |  |                                 |     |   |                                 |   |     |  
|Operating income              |  | $                               | 65  |   |                                 | $ | 52  |  
|                              |  |                                 |     |   |                                 |   |     |  



The $13 million
increase in Recorded Music operating income related to the $17 million increase in Recorded Music OIBDA more fully discussed above, offset by a $4 million an increase in Recorded Music depreciation and amortization, which relates primarily to
acquisitions such as Roadrunner and Ryko.



Music Publishing



Music Publishing revenues increased $7 million, or 5%, to $157 million
for the three months ended June 30, 2007 as compared to $150 million for the three months ended June 30, 2006. Excluding a $5 million favorable impact of foreign currency exchange rates, Music Publishing revenues increased by $2 million,
or 1%, which was primarily related to an increase in digital revenue of $2 million. Synchronization revenue, mechanical revenue and performance revenue were relatively flat as compared to the three months ended June 30, 2006.



Music Publishing OIBDA increased $10 million, or 43% to $33 million for the
three months ended June 30, 2007 as compared to $23 million for the three months ended June 30, 2006. Excluding a $1 million impact of foreign currency exchange rates, OIBDA increased $9 million, which resulted from the increase in revenue
above, income from the settlement with Bertelsmann, the timing of new artist spending, a decrease in royalty expense, and changes in revenue mix.



Music Publishing operating income was $18 million for the three months ended June 30, 2007 as compared to $9 million for the three months ended
June 30, 2006. Music Publishing operating income includes the following components:



|                              |  |                                 |     |   |                                 |   |     |  
|----------------------------- |  | ------------------------------- | --- | - | ------------------------------- | - | --- | -
|                              |  | Three Months EndedJune 30, 2007 |     |   | Three Months EndedJune 30, 2006 |  
|                              |  | (unaudited)                     |     |   | (unaudited)                     |  
|                              |  | (in millions)                   |    
|OIBDA                         |  | $                               | 33  |   |                                 | $ | 23  |  
|Depreciation and amortization |  |                                 | (15 | ) |                                 |   | (14 | )
|                              |  |                                 |     |   |                                 |   |     |  
|Operating income              |  | $                               | 18  |   |                                 | $ | 9   |  
|                              |  |                                 |     |   |                                 |   |     |  



40



---

The $9 million increase in Music Publishing operating income related primarily to the $10 million
increase in Music Publishing OIBDA described above along with an increase to Music Publishing depreciation and amortization of $1 million.



Corporate Expenses and Eliminations



Corporate expenses before depreciation and amortization expense increased $6 million, or 21% to $35 million for the three months ended June 30,
2007 as compared to $29 million for the three months ended June 30, 2006. The increase primarily relates to $1 million of restructuring costs and $3 million of consulting costs associated with our previously announced realignment plan as well
as $8 million of costs related to the potential acquisition of EMI expensed during the three months ended June 30, 2007. These were offset by a decrease in compliance costs as well as a decrease in corporate expenses due to cost-management
efforts.



Nine Months Ended June 30, 2007 Compared to Nine Months Ended
June 30, 2006



The following table summarizes our
historical results of operations:



|                                                 |  |                               |        |   |                               |   |        |  
|------------------------------------------------ |  | ----------------------------- | ------ | - | ----------------------------- | - | ------ | -
|                                                 |  | Nine MonthsEndedJune 30, 2007 |        |   | Nine MonthsEndedJune 30, 2006 |  
|                                                 |  | (unaudited)                   |        |   | (unaudited)                   |  
|                                                 |  | (in millions)                 |       
|Revenues                                         |  | $                             | 2,516  |   |                               | $ | 2,662  |  
|Costs and expenses:                              |  |                               |        |   |                               |   |        |  
|Cost of revenues (1)                             |  |                               | (1,364 | ) |                               |   | (1,384 | )
|Selling, general and administrative expenses (1) |  |                               | (863   | ) |                               |   | (918   | )
|Other income                                     |  |                               | 52     |   |                               |   |       |  
|Restructuring costs                              |  |                               | (44    | ) |                               |   |       |  
|Amortization of intangible assets                |  |                               | (153   | ) |                               |   | (143   | )
|                                                 |  |                               |        |   |                               |   |        |  
|Total costs and expenses                         |  |                               | (2,372 | ) |                               |   | (2,445 | )
|                                                 |  |                               |        |   |                               |   |        |  
|Operating income                                 |  |                               | 144    |   |                               |   | 217    |  
|Interest expense, net                            |  |                               | (137   | ) |                               |   | (135   | )
|Equity in gains of equity-method investees, net  |  |                               | 1      |   |                               |   | 1      |  
|Minority interest                                |  |                               | (2     | ) |                               |   |       |  
|Other (expense) income, net                      |  |                               | (5     | ) |                               |   | 3      |  
|                                                 |  |                               |        |   |                               |   |        |  
|Income before income taxes                       |  | $                             | 1      |   |                               | $ | 86     |  
|Income tax expense                               |  |                               | (27    | ) |                               |   | (38    | )
|                                                 |  |                               |        |   |                               |   |        |  
|Net (loss) income                                |  | $                             | (26    | ) |                               | $ | 48     |  
|                                                 |  |                               |        |   |                               |   |        |  

---

|(1) | Includes depreciation expense of $30 million and $32 million for the nine months ended June 30, 2007 and 2006, respectively.
|--- | ----------------------------------------------------------------------------------------------------------------------------



Consolidated Historical Results



Revenues



Our revenues decreased $146 million, or 5%, to $2.516 billion for the nine months ended June 30, 2007 as compared to
$2.662 billion for the nine months ended June 30, 2006. Excluding a $88 million favorable impact of foreign currency exchange rates, total revenue declined by $234 million, or 9%, primarily resulting from a decrease in physical sales of $325
million. This decrease related to timing of our release schedule, as well as the continued industry-wide decline in physical markets. The decrease was partially offset in part by increases in digital revenue of $69 million and licensing revenue of
$15 million. Music Publishing revenues, excluding digital



41



---

sales, increased by $16 million or 4% in the nine months ended June 30, 2007 to $413 million compared to $397 million in the nine months ended
June 30, 2006. Excluding the impact of foreign currency exchange rates, Music Publishing revenues, excluding digital sales, decreased by $3 million.



Digital revenues increased $79 million to $330 million for the nine months ended June 30, 2007 as compared to $251 million for the nine months ended
June 30, 2006. Digital revenues represent 13% and 9% of consolidated revenues for the nine months ended June 30, 2007 and 2006, respectively. Total digital revenues were comprised of U.S. revenues of $227 million, or 69% of total digital
revenues, and international revenues of $103 million, or 31% of total digital revenues.



International operations represented $1.289 billion of consolidated revenues for the nine months ended June 30, 2007 as compared to $1.380 billion of consolidated revenues for the nine months ended June 30,
2006, comprising 51% and 52% of total revenues for the nine months ended June 30, 2007 and 2006, respectively.



See Business Segment Results presented hereinafter for a discussion of revenue by business segment.



Cost of revenues



Our cost of revenues decreased $20 million or 1% to $1.364 billion for the nine months ended June 30, 2007 as compared
to $1.384 billion for the nine months ended June 30, 2006. Expressed as a percentage of revenues, cost of revenues was 54% and 52% for the nine months ended June 30, 2007 and 2006, respectively. Excluding a $54 million impact of
foreign currency exchange rates, our cost of revenues decreased $74 million, which was primarily driven by lower physical sales as compared to the prior year. Product costs decreased $60 million or 13% due to the decline in physical sales. Royalty
expense decreased $11 million as compared to the nine months ended June 30, 2006. As a percentage of revenues, royalty expenses grew approximately 2%, which was driven by a change in product mix.



Selling, general and administrative expenses



Our selling, general and administrative expenses decreased by $55 million,
or 6%, to $863 million for the nine months ended June 30, 2007 as compared to $918 million for the nine months ended June 30, 2006. Excluding a $24 million impact of foreign currency exchange rates, selling, general and administrative
expenses decreased by $79 million, or 8%, which was driven primarily by decreases in distribution expenses of $8 million and decreases in marketing costs of $57 million, primarily related to the decrease in physical sales and the timing of
releases in the nine months ended June 30, 2007 as compared to the same period in the prior year. The remaining decrease was driven by cost-management efforts, which was offset in part by severance and consultancy costs of $10 million
associated with our realignment initiative and $8 million of costs related to the potential acquisition of EMI.



Restructuring costs



Our restructuring costs were $44 million for the nine months ended June 30, 2007. These are mainly severance costs incurred in connection with our
realignment plan. We did not record any restructuring costs in the nine months ended June 30, 2006.



Other income



Other
income was $52 million for the nine months ended June 30, 2007. The income is related to the settlement of contingent claims held by us relating to Bertelsmanns relationship with Napster in 2000  2001 that occurred during the three
months ended June 30, 2007. We recorded the income based on the settlement amount, net of estimated amounts payable to our recording artists and songwriters with respect to royalties.



42



---

Reconciliation of Consolidated Historical OIBDA to Operating Income and Net Income



As previously described, we use OIBDA as our primary measure of financial
performance. The following table reconciles OIBDA to operating income and further provides the components from operating income to net income for purposes of the discussion that follows:



|                                                |  |                                |      |   |                                |   |      |  
|----------------------------------------------- |  | ------------------------------ | ---- | - | ------------------------------ | - | ---- | -
|                                                |  | Nine Months EndedJune 30, 2007 |      |   | Nine Months EndedJune 30, 2006 |  
|                                                |  | (unaudited)                    |      |   | (unaudited)                    |  
|                                                |  | (in millions)                  |     
|OIBDA                                           |  | $                              | 327  |   |                                | $ | 392  |  
|Depreciation expense                            |  |                                | (30  | ) |                                |   | (32  | )
|Amortization expense                            |  |                                | (153 | ) |                                |   | (143 | )
|                                                |  |                                |      |   |                                |   |      |  
|Operating income                                |  |                                | 144  |   |                                |   | 217  |  
|Interest expense, net                           |  |                                | (137 | ) |                                |   | (135 | )
|Equity in gains of equity-method investees, net |  |                                | 1    |   |                                |   | 1    |  
|Minority interest                               |  |                                | (2   | ) |                                |   |     |  
|Other (expense) income, net                     |  |                                | (5   | ) |                                |   | 3    |  
|                                                |  |                                |      |   |                                |   |      |  
|Income before income taxes                      |  | $                              | 1    |   |                                | $ | 86   |  
|Income tax expense                              |  |                                | (27  | ) |                                |   | (38  | )
|                                                |  |                                |      |   |                                |   |      |  
|Net (loss) income                               |  | $                              | (26  | ) |                                | $ | 48   |  
|                                                |  |                                |      |   |                                |   |      |  



OIBDA



Our OIBDA decreased $65 million, or 17% to $327 million for the nine months
ended June 30, 2007 as compared to $392 million for the nine months ended June 30, 2006, primarily driven by the decline in physical sales and costs associated with our restructuring plan and cost-saving initiatives previously discussed,
offset in part by the settlement with Bertelsmann also previously discussed.



Depreciation expense



Our depreciation expense
decreased by $2 million to $30 million for the nine months ended June 30, 2007 as compared to $32 million for the nine months ended June 30, 2006. The decrease primarily relates to lower capital spending since the date of the Acquisition.



Amortization expense



Our amortization expense increased by $10 million, or 7%, to $153 million
for the nine months ended June 30, 2007 as compared to $143 million for the nine months ended June 30, 2006. The increase relates to the recent acquisition of certain recorded music catalog assets, including Ryko and Roadrunner, and the
acquisition of various music publishing copyrights.



Operating income



Our operating income decreased $73 million, or 34% to $144
million for the nine months ended June 30, 2007 as compared to $217 million for the nine months ended June 30, 2006, which mainly relates to the decline in physical sales and costs associated with our restructuring plan and cost-saving
initiatives previously discussed, offset in part by the settlement with Bertelsmann also previously discussed.



Interest expense, net



Our interest expense, net increased to $137 million for the nine months ended June 30, 2007 compared to $135 million for the nine months ended June 30, 2006. The increase in interest expense, net is a result of fluctuations in
interest rates.



43



---

Minority interest expense



Minority interest expense for the nine months ended June 30, 2007 was $2 million, which relates to the acquisition of
several majority owned affiliates during the current year.



Equity in gains
of equity method investees



The nine months ended
June 30, 2007 and June 30, 2006 both included $1 million of equity in the gains of equity method investees.



Other income, net



We recognized other losses, net of $5 million and other income, net of $3 million for the nine months ended June 30, 2007 and June 30, 2006,
respectively. Our other income, net relates primarily to foreign currency on exchange rate movements associated with intercompany receivables and payables that are short-term in nature and therefore, required to be recognized in the Statement of
Operations under U.S. GAAP.



Income tax expense



We provided an income tax expense of $27 million for the nine months ended
June 30, 2007 compared to $38 million for the nine months ended June 30, 2006. This was a result of the decline in pre-tax income, which was primarily a result of the decrease in operating income discussed previously.



Net (loss) income



We incurred a net loss of $26 million for the nine months ended June 30, 2007 compared to net income of $48 million for
the nine months ended June 30, 2006. The decrease was due primarily to the decline in physical sales and restructuring costs previously discussed, offset in part by the income from the settlement with Bertelsmann and the decrease in income tax
expense.



Business Segment Results



Revenue, OIBDA and operating income by business segment are as follows:



|                                   |  |                                |       |   |                                |   |       |  
|---------------------------------- |  | ------------------------------ | ----- | - | ------------------------------ | - | ----- | -
|                                   |  | Nine Months EndedJune 30, 2007 |       |   | Nine Months EndedJune 30, 2006 |  
|                                   |  | (unaudited)                    |       |   | (unaudited)                    |  
|                                   |  | (in millions)                  |      
|Recorded Music                     |  |                                |       |   |                                |   |       |  
|Revenue                            |  | $                              | 2,101 |   |                                | $ | 2,274 |  
|OIBDA                              |  | $                              | 305   |   |                                | $ | 379   |  
|Operating income                   |  | $                              | 177   |   |                                | $ | 258   |  
|                                   |  |                               
|Music Publishing                   |  |                                |       |   |                                |   |       |  
|Revenue                            |  | $                              | 433   |   |                                | $ | 410   |  
|OIBDA                              |  | $                              | 105   |   |                                | $ | 91    |  
|Operating income                   |  | $                              | 59    |   |                                | $ | 47    |  
|                                   |  |                               
|Corporate and Revenue Eliminations |  |                                |       |   |                                |   |       |  
|Revenue                            |  | $                              | (18   | ) |                                | $ | (22   | )
|OIBDA                              |  | $                              | (83   | ) |                                | $ | (78   | )
|Operating loss                     |  | $                              | (92   | ) |                                | $ | (88   | )
|                                   |  |                               
|Total                              |  |                                |       |   |                                |   |       |  
|Revenue                            |  | $                              | 2,516 |   |                                | $ | 2,662 |  
|OIBDA                              |  | $                              | 327   |   |                                | $ | 392   |  
|Operating income                   |  | $                              | 144   |   |                                | $ | 217   |  



44



---

---

|(1) | OIBDA and Operating Income for the nine months ended June 30, 2007 has been reduced by $44 million of restructuring costs. Of such an amount, $41 million relates to
Recorded Music, $1 million relates to Music Publishing and $2 million relates to Corporate.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Recorded Music



Recorded Music revenues decreased by $173 million, or 8%, to $2.101 billion for the nine months ended June 30, 2007 from $2.274 billion for the nine months ended June 30, 2006. Excluding a $68 million favorable impact of foreign
currency exchange rates, revenues decreased by $241 million, or 10%, primarily resulting from a $325 million decrease in physical sales, offset in part by an increase in digital sales of $69 million and an increase in licensing revenues of $15
million. Physical sales declined as the nine months end June 30, 2007 reflected fewer major artist releases and weaker international markets, primarily in Europe, offset in part by increases in sales of domestic repertoire in the Asia Pacific
region. The increase in digital sales was comprised of an increase in U.S. digital sales of $41 million and an increase in international digital sales of $28 million, excluding the impact of foreign currency exchange rates, which reflects our
efforts to develop new digital products and distribution methods. Digital sales comprised approximately 15% of Recorded Music revenues for the nine months ended June 30, 2007, up from 10% of Recorded Music revenues for the nine months ended
June 30, 2006.



Recorded Music revenues represented 84%
and 85% of consolidated revenues, prior to corporate and revenue eliminations, for the nine months ended June 30, 2007 and 2006, respectively. U.S. Recorded Music revenues were $1.065 billion and $1.115 billion, or 51% and 49% of consolidated
Recorded Music revenues for the nine months ended June 30, 2007 and 2006, respectively. International Recorded Music revenues were $1.036 billion and $1.159 billion, or 49% and 51% of consolidated Recorded Music revenues for the nine
months ended June 30, 2007 and 2006, respectively.



Recorded Music OIBDA decreased by $74 million, or 20% to $305 million for the nine months ended June 30, 2007 compared to $379 million for the nine months ended June 30, 2006. Expressed as a percentage of Recorded Music revenues,
Recorded Music OIBDA was 15% and 17% for the nine months ended June 30, 2007 and 2006, respectively. Excluding a $9 million impact of foreign currency exchange rates, OIBDA decreased by $83 million, which was primarily caused by the significant
decline in physical sales previously described, the increase in royalty expense related to a variance in product mix from the prior period and the restructuring costs incurred related to the realignment plan, offset in part by the settlement with
Bertelsmann.



Recorded Music operating income was $177 million
for the nine months ended June 30, 2007 as compared to $258 million for the nine months ended June 30, 2006. Recorded Music operating income included the following components:



|                              |  |                                |      |   |                                |   |      |  
|----------------------------- |  | ------------------------------ | ---- | - | ------------------------------ | - | ---- | -
|                              |  | Nine Months EndedJune 30, 2007 |      |   | Nine Months EndedJune 30, 2006 |  
|                              |  | (unaudited)                    |      |   | (unaudited)                    |  
|                              |  | (in millions)                  |     
|OIBDA                         |  | $                              | 305  |   |                                | $ | 379  |  
|Depreciation and amortization |  |                                | (128 | ) |                                |   | (121 | )
|                              |  |                                |      |   |                                |   |      |  
|Operating income              |  | $                              | 177  |   |                                | $ | 258  |  
|                              |  |                                |      |   |                                |   |      |  



The $81 million
decrease in Recorded Music operating income related to the $74 million decrease in Recorded Music OIBDA more fully discussed above, and an increase in Recorded Music depreciation and amortization of $7 million, which primarily relates to increased
amortization of intangible assets associated with the acquisition of Ryko and Roadrunner.



45



---

Music Publishing



Music Publishing revenues increased $23 million, or 6%, to $433 million for the nine months ended June 30, 2007 as compared to $410 million for the
nine months ended June 30, 2006. Excluding a $20 million favorable impact of foreign currency exchange rates, Music Publishing revenues increased by $3 million as a result of an increase in digital revenue of $6 million. In addition,
performance revenue increased by $7 million, offset by a decrease in mechanical revenue of $8 million related to the continued decline in physical markets across various territories. Synchronization revenues were relatively flat, while other
revenues decreased slightly from the nine months ended June 30, 2006.



Music Publishing OIBDA increased $14 million to $105 million for the nine months ended June 30, 2007 as compared to $91 million for the nine months ended June 30, 2006. Excluding a $3 million impact of
foreign currency exchange rates, OIBDA increased $11 million, which resulted primarily from the increase in revenue discussed above and a decrease in costs of revenues due to the change in revenue composition. Additionally, the increase was due to
the settlement with Bertelsmann, the timing of new artist spending, and royalty provision adjustments.



Music Publishing operating income was $59 million for the nine months ended June 30, 2007 as compared to $47 million for the nine months ended
June 30, 2006. Music Publishing operating income includes the following components:



|                              |  |                                |     |   |                                |   |     |  
|----------------------------- |  | ------------------------------ | --- | - | ------------------------------ | - | --- | -
|                              |  | Nine Months EndedJune 30, 2007 |     |   | Nine Months EndedJune 30, 2006 |  
|                              |  | (unaudited)                    |     |   | (unaudited)                    |  
|                              |  | (in millions)                  |    
|OIBDA                         |  | $                              | 105 |   |                                | $ | 91  |  
|Depreciation and amortization |  |                                | (46 | ) |                                |   | (44 | )
|                              |  |                                |     |   |                                |   |     |  
|Operating income              |  | $                              | 59  |   |                                | $ | 47  |  
|                              |  |                                |     |   |                                |   |     |  



The $12 million
increase in Music Publishing operating income related to the $14 million increase in Music Publishing OIBDA described above, offset by the $2 million increase in depreciation and amortization.



Corporate Expenses and Eliminations



Corporate expenses before depreciation and amortization expense increased by
$5 million, or 6% to $83 million for the nine months ended June 30, 2007 as compared to $78 million for the nine months ended June 30, 2006. The increase primarily relates to $2 million of restructuring costs, $3 million of consulting
costs associated with the realignment plan and $8 million of costs related to the potential acquisition of EMI expensed during the nine months ended June 30, 2007. These were offset by a decrease in compliance costs as well as a decrease in
corporate expenses due to cost-management efforts.



FINANCIAL CONDITION AND
LIQUIDITY



Financial Condition



At June 30, 2007, we had $2.270 billion of debt, $396 million of cash
and equivalents (net debt of $1.874 billion, defined as total debt less cash and equivalents and short-term investments) and a $23 million shareholders deficit. This compares to $2.256 billion of debt, $367 million of cash and
equivalents, $18 million of short-term investments (net debt of $1.871 billion) and $58 million of shareholders equity at September 30, 2006. Net debt increased by $3 million as a result of (i) a $29 million increase in cash and
equivalents, (ii) a $18 million decrease in short-term investments, (iii) a $13 million impact of foreign exchange rates on our Acquisition Corp. Sterling-denominated Senior Subordinated Notes due 2014 and (iv) $14 million of
accretion on our Holdings Discount Notes, offset by a $13 million decrease in debt as a result of quarterly repayments of our term loans under our senior secured credit facility.



46



---

Short-term investments include high-quality, investment grade securities such as taxable auction rate
securities as well as commercial paper and corporate bonds with maturities greater than 90 days but less than one year. We have expanded our investment portfolio in order to increase yield while maintaining safety of principal consistent with an
investment policy approved by our Board of Directors. At September 30, 2006, our short-term investment balance was $18 million. At June 30, 2007, we had no short-term investment balance.



The $81 million decrease in shareholders (deficit) equity during the
nine months ended June 30, 2007 consisted of $26 million of net losses for the nine months ended June 30, 2007, $57 million in dividends declared on December 29, 2006, March 8, 2007, and June 5, 2007, deferred losses on
derivative financials instruments of $3 million, foreign currency exchange movements of $3 million, and other movements of $1 million, offset by $7 million of stock compensation and $2 million of stock option exercises.



Cash Flows



The following table summarizes our historical cash flows. The financial data for the nine months ended June 30, 2007
and 2006 are unaudited and are derived from our interim financial statements included elsewhere herein.



|                            |  |                                |      |   |                                |   |      |  
|--------------------------- |  | ------------------------------ | ---- | - | ------------------------------ | - | ---- | -
|                            |  | Nine Months EndedJune 30, 2007 |      |   | Nine Months EndedJune 30, 2006 |  
|                            |  | (unaudited)                    |      |   | (unaudited)                    |  
|                            |  | (in millions)                  |     
|Cash provided by (used in): |  |                                |      |   |                                |   |      |  
|Operating activities        |  | $                              | 197  |   |                                | $ | 223  |  
|Investing activities        |  |                                | (102 | ) |                                |   | (142 | )
|Financing activities        |  |                                | (70  | ) |                                |   | (68  | )



Operating Activities



Cash provided by operations was $197 million for the nine
months ended June 30, 2007 compared to $223 million for the nine months ended June 30, 2006. The $26 million decrease in cash provided by operations includes cash received for the settlement with Bertelsmann of $110 million and cash
paid for restructuring of $19 million and reflects the continued decline in physical sales, offset in part by cost management efforts and the variable timing of our working capital requirements in association with our business cycle.



Investing Activities



Cash used in investing activities was $102 million for the nine months ended
June 30, 2007 as compared to $142 million for the nine months ended June 30, 2006. The $102 million of cash used in investing activities in the nine months ended June 30, 2007 consisted primarily of payments to acquire
Roadrunner, which included $36 million paid to acquire 73.5% of Roadrunner, net of cash acquired of $23 million, and a loan to the seller of approximately $14 million. We also paid a total of approximately $37 million, net of cash acquired, to
acquire several smaller companies including an entertainment services company, a video production company in the U.K., and a digital distribution company in Germany, $21 million for capital expenditures, and loaned approximately $12 million to third
parties in connection with several small business ventures. This was offset by the receipt of approximately $7 million related to the sale of certain buildings and $18 million related to the liquidation of short-term investments, including
auction-rate securities. The $142 million of cash used in investing activities in the nine months ended June 30, 2006 primarily reflects $63 million, net of cash acquired, paid for the completion of acquisition of Ryko, $29 million of cash
invested in auction-rate securities and other short term investments, $18 million of capital expenditures as well as several small acquisitions in Australia, Singapore and South Africa.



47



---

Financing Activities



Cash used in financing activities was $70 million for the nine months ended June 30, 2007 compared to $68 million for the nine months ended
June 30, 2006. The $70 million of cash used in financing activities in the nine months ended June 30, 2007 consisted of $13 million of our quarterly repayments of debt and dividend payments of approximately $59 million offset by the
receipt of cash for stock option exercises. The $68 million of cash used in financing activities in the nine months ended June 30, 2006 consisted of our quarterly repayment of debt and the payment of dividends.



Liquidity



Our primary sources of liquidity are the cash flow generated from our subsidiaries operations, availability under the
unused $250 million (less $4 million of outstanding letters of credit as of June 30, 2007) revolving credit portion of our senior secured credit facility and available cash and equivalents and short-term investments. These sources of liquidity
are needed to fund our debt service requirements, working capital requirements, capital expenditure requirements, and regular quarterly dividends. We believe that our existing sources of cash will be sufficient to support our existing operations
over the next twelve months.



As of June 30, 2007, our
long-term debt consisted of $2.270 billion of borrowings (including $17 million of debt that is classified as a current obligation) under the term loan portion of our senior secured credit facility, $665 million of Acquisition Corp. Senior
Subordinated Notes and $205 million of Holdings Discount Notes. There were no borrowings under the revolving portion of our senior secured credit facility as of June 30, 2007.



Senior Secured Credit Facility



The senior secured credit facility consists of a $1.400 billion outstanding term loan portion and a $250 million revolving credit portion. The term
loan portion of the facility matures in February 2011. We are required to prepay outstanding term loans, subject to certain exceptions and conditions, with excess cash flow or in the event of certain asset sales and casualty and condemnation events
and incurrence of debt. We are required to make minimum repayments under the term loan portion of our facility in quarterly principal amounts of approximately $4 million through November 2010, with a remaining balloon payment in February 2011. The
revolving credit portion of the senior secured credit facility matures in February 2010. There are no mandatory reductions in borrowing availability for the revolving credit portion of the facility through its term.



Borrowings under both
the term loan and revolving credit portion of the senior secured credit facility currently bear interest at a rate equal to an applicable margin plus, at our option, either (a) a base rate determined by reference to the higher of (1) the
prime rate of Bank of America, N.A. and (2) the federal funds rate plus 1/2of 1% or (b) a LIBOR rate determined by reference to the costs of funds
for deposits in the currency of such borrowing for the interest period relevant to such borrowing adjusted for certain additional costs. As of June 30, 2007, the applicable margins with respect to base rate borrowings and LIBOR borrowings were
1.25% and 2.25%, respectively, for borrowings under the revolving credit facility. The applicable margins are variable subject to changes in certain leverage ratios. For borrowings under the term loan facility, the margins with respect to the base
rate borrowings and LIBOR borrowings are 1.00% and 2.00%, respectively, but will be 0.75% and 1.75%, respectively, if the senior secured debt of Acquisition Corp. is rated at least BB by S&P and Ba2 by Moodys. As of August 3, 2007,
our term loan facility was rated BB- by S&P and Ba2 by Moodys.



In addition to paying interest on outstanding principal under the senior secured credit facility, we are required to pay a commitment fee to the lenders under the revolving credit facility in respect of the unutilized
commitments. The initial commitment fee rate was 0.5%. As of June 30, 2007, the commitment fee rate was 0.375%. The commitment fee rate is variable subject to changes in certain of our leverage ratios. We also are required to pay customary
letter of credit fees, as necessary.



The senior secured credit
facility contains a number of covenants that, among other things, restrict, subject to certain exceptions, our ability and the ability of our subsidiaries to sell assets, incur additional indebtedness or



48



---

issue preferred stock, repay other indebtedness, pay dividends and distributions or repurchase capital stock, create liens on assets, make investments, loans
or advances, make certain acquisitions, engage in mergers or consolidations, engage in certain transactions with affiliates, amend certain material agreements, change the business conducted by us and enter into agreements that restrict dividends
from subsidiaries. In addition, the senior secured credit facility requires us to maintain the following financial covenants: a maximum total leverage ratio and a minimum interest coverage ratio, both tested quarterly, and a maximum annual capital
expenditures limitation. The occurrence of an event of default under the senior secured credit facility could result in all amounts outstanding under the facility to be immediately due and payable, which could have a material adverse impact on our
results of operations, financial position and cash flows. As of June 30, 2007, we were in compliance with all covenants under the senior secured credit facility.



Senior Subordinated Notes of Acquisition Corp.



Acquisition Corp. has outstanding two tranches of senior subordinated
notes due 2014: $465 million principal amount of U.S. dollar-denominated notes and £100 million principal amount of Sterling-denominated notes (collectively, the Subordinated Notes). The Subordinated Notes mature on
April 15, 2014. The Subordinated Notes bear interest at a fixed rate of 73/8% per annum on the $465 million dollar notes and 81/8% per annum on the £100 million sterling notes. The indenture governing the notes limits our ability and the ability of our restricted
subsidiaries to incur additional indebtedness or issue certain preferred shares; to pay dividends on or make other distributions in respect of its capital stock or make other restricted payments; to make certain investments; to sell certain assets;
to create liens on certain debt without securing the notes; to consolidate, merge, sell or otherwise dispose of all or substantially all of our assets; to enter into certain transactions with affiliates; and to designate our subsidiaries as
unrestricted subsidiaries. Subject to certain exceptions, the indenture governing the notes permits us and our restricted subsidiaries to incur additional indebtedness, including secured indebtedness, and to make certain restricted payments and
investments.



Holdings Notes



The Holdings Discount Notes were issued at a discount and had
an initial accreted value of $630.02 per $1,000 principal amount at maturity. Prior to December 15, 2009, no cash interest payments are required. However, interest accrues on the Holdings Discount Notes in the form of an increase in the
accreted value of such notes such that the accreted value of the Holdings Discount Notes will equal the principal amount at maturity on December 15, 2009. Thereafter, cash interest on the Holdings Discount Notes is payable semiannually at a
fixed rate of 9.5% per annum. The Holdings Discount Notes mature on December 15, 2014. The Company redeemed 35% of the Holdings Discount Notes on June 15, 2005.



The terms of the indentures governing the Acquisition Corp. Senior Subordinated Notes and Holdings Discount Notes
significantly restrict Acquisition Corp., Holdings and our other subsidiaries from paying dividends and otherwise transferring assets to us. For example, the ability of Acquisition Corp. and Holdings to make such payments is governed by a formula
based on 50% of each of their consolidated net income (which, as defined in the indentures governing such notes, excludes goodwill impairment charges and any after-tax extraordinary, unusual or nonrecurring gains and losses) accruing from
June 1, 2004 and July 1, 2004, respectively. In addition, as a condition to making such payments to us based on such formula, Acquisition Corp. and Holdings must each have an adjusted EBITDA to interest expense ratio of at least 2.0 to 1
after giving effect to any such payments. Acquisition Corp. may also make a restricted payment, including payments to Holdings, prior to April 15, 2009 if, immediately after giving pro forma effect to such restricted payment and any
indebtedness incurred to finance such restricted payment, its net indebtedness to adjusted EBITDA ratio would not exceed 3.75 to 1 and its net senior indebtedness to adjusted EBITDA ratio would not exceed 2.50 to 1. In addition, Holdings may make a
restricted payment if, immediately after giving pro forma effect to such restricted payment and any indebtedness incurred to finance such restricted payment, its net indebtedness to adjusted EBITDA ratio would not exceed 4.25 to 1.0. Notwithstanding
such restrictions, the indentures permit an aggregate of $45.0 million and $75.0 million of such payments to be made by Acquisition Corp. and Holdings,



49



---

respectively, whether or not there is availability under the formula or the conditions to its use are met. Acquisition Corp.s senior secured credit
facility permits Acquisition Corp. to make additional restricted payments to Holdings, the proceeds of which may be utilized by Holdings to make additional restricted payments, in an aggregate amount not to exceed $10.0 million (such amount subject
to increase to $35.0 million if the leverage ratio as of the last day of the immediately preceding four fiscal quarters was less than 4.0 to 1 and to $50.0 million if the leverage ratio as of the last day of the immediately preceding four fiscal
quarters was less than 3.5 to 1), and subject to further increase in an amount equal to 50% of cumulative excess cash flow that is not otherwise applied pursuant to Acquisition Corp.s senior secured credit facility, and, in addition, permits
Acquisition Corp. to make restricted payments to Holdings, the proceeds of which may be utilized by Holdings to make additional restricted payments not to exceed $90 million in any fiscal year, provided that the proceeds of such restricted payments
shall be applied solely to pay cash dividends on the Companys common stock. Furthermore, Holdings subsidiaries will be permitted under the terms of Acquisition Corp.s existing senior secured credit facility, as it may be amended,
and under other indebtedness, to incur additional indebtedness that may restrict or prohibit the making of distributions, the payment of dividends or the making of loans by such subsidiaries to Holdings.



Dividends



We intend to pay regular quarterly dividends on our common stock outstanding in an amount not to exceed $80 million per
year. Any decision to declare and pay dividends in the future will be made at the discretion of our board of directors and will depend on, among other things, our results of operations, cash requirements, financial condition, contractual
restrictions and other factors our board of directors may deem relevant.



Summary



Management believes that future funds
generated from our operations and available borrowing capacity will be sufficient to fund our debt service requirements, working capital requirements, capital expenditure requirements and payment of regular dividends on our common stock. However,
our ability to continue to fund these items and to reduce debt may be affected by general economic, financial, competitive, legislative and regulatory factors, as well as other industry-specific factors such as the ability to control music piracy
and the continued decline of industry-wide CD sales.



50



---

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK



As discussed in Note 21 to our audited consolidated financial statements for the twelve months ended September 30, 2006, the Company is exposed to
market risk arising from changes in market rates and prices, including movements in foreign currency exchange rates and interest rates. As of June 30, 2007, other than as described below, there have been no material changes to the
Companys exposure to market risk since September 30, 2006.



We have transactional exposure to changes in foreign currency exchange rates relative to the U.S. dollar due to the global scope of our operations. We use foreign exchange contracts, primarily to hedge the risk that unremitted or future
royalties and license fees owed to our domestic companies for the sale, or anticipated sale, of U.S.-copyrighted products abroad may be adversely affected by changes in foreign currency exchange rates. We focus on managing the level of exposure to
the risk of foreign currency exchange rate fluctuations on our major currencies, which include the British pound sterling, euro, Japanese yen, Canadian dollar and Australian dollar. During the nine months ended June 30, 2007, the Company
entered into additional foreign exchange hedge contracts and, as of June 30, 2007, the Company has outstanding hedge contracts for the sale of $419 million and the purchase of $158 million of foreign currencies at fixed rates. The Company
did not enter into any significant foreign exchange contracts subsequent to June 30, 2007.



The fair value of foreign exchange contracts is subject to changes in foreign currency exchange rates. For the purpose of assessing the specific risks, we
use a sensitivity analysis to determine the effects that market risk exposures may have on the fair value of our financial instruments.



We are exposed to foreign currency exchange rate risk with respect to our Acquisition Corp. £100 million principal amount of
Sterling-denominated notes that were issued in April 2004. These sterling notes mature on April 15, 2014. As of June 30, 2007, these Sterling-denominated notes had a carrying value of approximately $200 million. However, a weakening or
strengthening of the U.S. dollar compared to the British Pound Sterling would not have an impact on the fair value of these Sterling notes, as these notes are completely hedged as of June 30, 2007. We did not enter into any additional
hedges related to this debt subsequent to June 30, 2007.



We are exposed to interest rate risk with respect to our floating rate debt. The Company did not enter into additional interest rate swap agreements to hedge the variability of its expected future cash interest payments. The total notional
amount of debt hedged as of June 30, 2007 was $897 million. We did not enter into any additional interest rate swap agreements subsequent to June 30, 2007.



We monitor our positions with, and the credit quality of, the financial institutions that are party to any of our financial
transactions. Credit risk relating to the interest rate swaps is considered low because the swaps are entered into with strong, credit-worthy counterparties, and the credit risk is confined to the net settlement of the interest over the remaining
life of the swaps.



51



---

ITEM 4. CONTROLS AND PROCEDURES



Certification



The certifications of the
principal executive officer and the principal financial officer (or persons performing similar functions) required by Rules 13a-14(a) and 15d-14(a) of the Securities Exchange Act of 1934, as amended (the Certifications) are filed as
exhibits to this report. This section of the report contains the information concerning the evaluation of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) (Disclosure Controls) and changes
to internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) (Internal Controls) referred to in the Certifications and this information should be read in conjunction with the Certifications for
a more complete understanding of the topics presented.



Introduction



The SECs rules define disclosure controls and
procedures as controls and procedures that are designed to ensure that information required to be disclosed by public companies in the reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported, within
the time periods specified in the SECs rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by public companies in the reports
that they file or submit under the Exchange Act is accumulated and communicated to a companys management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow
timely decisions regarding required disclosure.



The SECs
rules define internal control over financial reporting as a process designed by, or under the supervision of, a public companys principal executive and principal financial officers, or persons performing similar functions, and
effected by our board of directors, management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally
accepted accounting principles, or U.S. GAAP, including those policies and procedures that: (i) pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the
company, (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with U.S. GAAP, and that receipts and expenditures of the company are being made only in
accordance with authorizations of management and directors of the company and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material
effect on the financial statements.



Our management, including
the principal executive officer and principal financial officer, does not expect that our Disclosure Controls or Internal Controls will prevent or detect all error and all fraud. A control system, no matter how well conceived and operated, can
provide only reasonable, not absolute, assurance that the objectives of the control system are met. Because of the limitations in any and all control systems, no evaluation of controls can provide absolute assurance that all control issues and
instances of fraud, if any, within our company have been detected. Further, the design of any control system is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed
in achieving its stated goals under all potential future conditions. Because of these inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected even when effective Disclosure Controls
and Internal Controls are in place.



Evaluation of Disclosure Controls and
Procedures



Based on our managements evaluation
(with the participation of our principal executive officer and principal financial officer), as of the end of the period covered by this report, our principal executive officer and principal financial officer have concluded that our Disclosure
Controls provided reasonable assurance that



52



---

information required to be disclosed by us in reports that we file or submit under the Exchange Act will be recorded, processed, summarized and reported
within the time periods specified in the SECs rules and forms.



Changes in Internal Control Over Financial Reporting



There have been no changes in our internal controls over financial reporting or other factors during the period ended June 30, 2007 that have materially affected, or are reasonably likely to materially affect, our Internal Controls.



Managements Report on Internal Control Over Financial Reporting



Managements report on internal control over financial
reporting is located on page 83 of the Companys annual report on Form 10-K for the fiscal year ended September 30, 2006. Ernst & Young LLPs Report of Independent Registered Public Accounting Firm on internal control over
financial reporting is located on page 85 of the Companys annual report on Form 10-K for the fiscal year ended September 30, 2006.



53



---

PART IIOTHER INFORMATION



ITEM 1.
LEGAL PROCEEDINGS



Litigation



Radio Promotion Activities



Two independent labels filed antitrust suits against the Company alleging
that its radio promotion activities are anticompetitive. Radikal Records, Inc. v. Warner Music Group, et al. was filed on March 21, 2006 in U.S. District Court in the Central District of California, Western Division. TSR Records, Inc. v. Warner
Music Group, et al. was filed on March 28, 2006 in U.S. District Court in the Central District of California, Western Division. The Company filed a Notice of Related Case and was successful in having both of these cases consolidated. On
May 16, 2006, the Company filed a Motion to Dismiss in both cases. On October 11, 2006, the court denied the Companys Motion to Dismiss as to the antitrust claims but granted the motion, with leave to amend, as to the state tort
claim for interference with prospective economic advantage. On October 24, 2006, the plaintiffs filed amended complaints, attempting to cure the defects in their tort claim. The Company again moved to dismiss the state court claims and on
January 31, 2007, the court granted the Companys motion, but allowed plaintiffs to replead. On June 5, 2007, the court again granted the Companys motion to dismiss the plaintiffs claims for interference with prospective
economic advantage, but granted the plaintiffs one final chance to amend their complaints.



On July 27, 2007, the parties filed a stipulation in the U.S. District Court in the Central District of California to dismiss both cases with prejudice after the Company reached a settlement with both plaintiffs
wherein the Company admitted no wrongdoing. The Company paid each of the two plaintiffs $43,500.00 to settle all claims arising from the allegations in both lawsuits. The Court has not yet approved the dismissal of these cases but the Company
anticipates that it will dismiss the cases shortly, thereby concluding these actions.



Pricing of Digital Music Downloads



On
December 20, 2005 and February 3, 2006, the Attorney General of the State of New York served the Company with requests for information in connection with an industry-wide investigation as to whether the practices of industry participants
concerning the pricing of digital music downloads violate Section 1 of the Sherman Act, New York State General Business Law §§ 340 et seq., New York Executive Law §63(12), and related statutes. On February 28, 2006, the
Antitrust Division of the U.S. Department of Justice served the Company with a request for information in the form of a Civil Investigative Demand as to whether its activities relating to the pricing of digitally downloaded music violate
Section 1 of the Sherman Act. The Company has provided documents and other information in response to these requests and intends to continue to fully cooperate with the New York Attorney Generals and Department of Justices
industry-wide inquiries. Subsequent to the announcements of the above governmental investigations, more than thirty putative class action lawsuits concerning the pricing of digital music downloads have been filed. On August 15, 2006, the
Judicial Panel on Multidistrict Litigation consolidated these actions for pre-trial proceedings in the Southern District of New York. The consolidated amended complaint, filed on April 13, 2007, alleges conspiracy among record companies to
delay the release of their content for digital distribution, inflate their pricing of CDs and fix prices for digital downloads. The complaint seeks unspecified compensatory, statutory and treble damages. All defendants, including the Company, filed
a motion to dismiss the consolidated amended complaint on July 30, 2007. That motion, will likely be argued during the latter part of 2007. The Company intends to defend against these lawsuits vigorously, but is unable to predict the outcome of
these suits. Any litigation the Company may become involved in as a result of the inquiries of the Attorney General and Department of Justice, regardless of the merits of the claim, could be costly and divert the time and resources of management.



Statement of Objections



On March 30, 2007, the European Commission (EC) issued a
Statement of Objections to Apple Inc., iTunes S.a.r.l. and one of our subsidiaries, WEA International Inc. (WEA). The Company believes that similar



54



---

Statements of Objections were also issued to Apple Inc. and each of the other major recorded music companies. The Statement of Objections targets Apple
Inc.s practice of applying certain territorial restrictions in relation to its iTunes stores in the European Economic Area (EEA). The EC alleges that these restrictions arise, among other ways, as a result of the agreement between
Apple Inc. and WEA for the sale of downloaded music in the EEA. In the ECs preliminary view, these restrictions may lead to a distortion of competition, infringing Article 81 of the EC Treaty. In particular, the EC asserts that
(i) consumers resident in a particular EEA country in which iTunes does not operate a dedicated online store are prevented from acquiring downloaded music from iTunes and (ii) consumers resident in a particular EEA country may be required
to pay a higher price for the same download than consumers resident in another EEA country or may not have access to the same downloads as are available to consumers resident in another EEA country. The EC, if it finds an infringement, may require
that the alleged restriction be eliminated and also has the authority to impose fines on the parties to any infringement. The Company intends to cooperate with the EC and, on June 29, 2007, submitted its response to the Statement of Objections
to the Commission. It continues to believe that its practices have not infringed Article 81 of the EC Treaty and presented arguments to that effect in its response.



Other Matters



In addition to the matters discussed above, we are involved in other litigation arising in the normal course of our business. Management does not believe
that any legal proceedings pending against us will have, individually, or in the aggregate, a material adverse effect on our business. However, we cannot predict with certainty the outcome of any litigation or the potential for future litigation.
Regardless of the outcome, litigation can have an adverse impact on us, including our brand value, because of defense costs, diversion of management resources and other factors.



55



---

ITEM 1A. RISK FACTORS



You should carefully consider the following risks and other information in this report before making an investment decision with respect to shares of our common stock. Any of the following risks could materially and adversely affect our
business, financial condition or results of operations.



Risks Related to our Business



The recorded music industry
has been declining and may continue to decline, which may adversely affect our prospects and our results of operations.



The industry began experiencing negative growth rates in 1999, on a global basis. Illegal downloading of music from the Internet, CD-R piracy, industrial
piracy, economic recession, bankruptcies of record wholesalers and retailers and growing competition for consumer discretionary spending and retail shelf space may all be contributing to a declining recorded music industry. Additionally, the period
of growth in recorded music sales driven by the introduction and penetration of the CD format has ended. While CD sales still generate most of the recorded music revenues, CD sales continue to decline industry-wide and we expect that trend to
continue. According to RIAA, from 1999 to 2004, annual dollar sales of physical music product in the U.S. are estimated to have declined at a CAGR of 4%, although there was a 2.5% year-over-year increase recorded in 2004. In 2005, the physical
business experienced an 8% year-over-year decline and it witnessed a 14% year-over-year decline in 2006. However, new formats for selling recorded music product have been created, including the legal downloading of digital music using the Internet,
physical format product innovations such as the recently-launched MVI disc and the distribution of music on mobile devices, and revenue streams from these new markets are beginning to emerge. These new digital revenue streams are important to offset
declines in physical sales and represent the fastest growing area of our business. As reported by IFPI, sales of music via the Internet and mobile phones generated an estimated $2.1 billion in trade revenues for record companies in 2006, nearly
doubling the worldwide digital music market year-over-year and sales of music through new avenues such as digital tracks are beginning to offset the declines seen in prior years.



RIAA announced in April 2007 that the overall retail value of the U.S. record industry was $11.5 billion in 2006, a
6.2% decline compared to 2005. RIAA additionally reported that the value of CD shipments to retail and specialty outlets in the U.S. totaled $9.2 billion in 2006, a 12.9% drop from the previous year, while sales of digital music contentvia
online as well as mobile outletsrose 73% in value to $1.9 billion. For 2006, according to SoundScan, total album sales were down 5% on a unit basis compared with the same period last year. However, when including Track Equivalent
Albums, total album sales were down 1.2% for 2006. Track Equivalent Albums convert digital track sales to album sales using SoundScans standard of ten tracks per album. This SoundScan comparison with the prior year also does not reflect
the impact of ringtone and ringback sales on mobile devices or online subscription sales. IFPI also reported that sales of physical and digital recorded music dropped by 5% in 2006 worldwide, totaling $19.6 billion in revenues to record
companies. The IFPI comparison with the prior year excludes licensing income, synchronization and revenues generated from advertising-supported business models. These new revenue streams are a growing income source for record companies and if
included in the analysis, would have a positive impact on the comparisons. Digital sales through online and mobile platforms grew by 85% to $2.1 billion and a total of 795 million single tracks were downloaded online, up 89% from 2005. Digital
sales in 2006 accounted for 11% of music sales, up from 2% in 2004. Despite the increase in digital sales, they have yet to completely offset declining physical sales on a worldwide industry basis. However, according to IFPI, in both Japan and South
Korea, in 2006 the increase in digital sales offset the decline in physical sales. Nevertheless, it is too soon to determine if the industry has stabilized or the impact of sales of music through new channels might have on the industry and the
recorded music industry performance may continue to negatively impact our operating results. While, according to IFPI, digital sales have grown as expected, physical sales have fallen more than expected in the first half of 2007 and we cannot
determine when the decline in physical sales might be offset by the increase in digital sales. A declining recorded music industry is likely to lead to reduced levels of revenue and operating income generated by our Recorded Music business.



56



---

Additionally, a declining recorded music industry is also likely to have a negative impact on our Music Publishing business, which generates a significant
portion of its revenues from mechanical royalties, primarily from the sale of music in CD and other recorded music formats.



There may be downward pressure on our pricing and our profit margins.



There are a variety of factors that could cause us to reduce our prices and reduce our profit margins. They are, among others, increased price competition
among record companies resulting from the Universal and Sony BMG recorded music duopoly, price competition from the sale of motion pictures in DVD-Video format and videogames, the negotiating leverage of mass merchandisers, big box retailers and
distributors of digital music, the increased costs of doing business with mass merchandisers and big box retailers as a result of complying with operating procedures that are unique to their needs, the adoption by record companies of initially
lower-margin physical formats such as MVI and any changes in costs associated with new digital formats. In addition, we are currently dependent on a small number of leading online music stores, which allows them to significantly influence wholesale
prices we can charge in connection with the distribution of digital music. Over the course of the last decade, U.S. mass-market and other stores share of U.S physical music sales has continued to grow. While we cannot predict how future
competition will impact music retailers, as the music industry continues to transform it is possible that the share of music sales by mass-market retailers such as Wal-Mart and Target and online music stores such as Apple will continue to grow as a
result of the decline of specialty music retailers, which could increase their negotiating leverage. Several large specialty music retailers, including Tower Records and Musicland, have recently filed for bankruptcy protection. See Risk
FactorsWe may be materially and adversely affected by the formation of Sony BMG Music Entertainment and Risk FactorsWe are substantially dependent on a limited number of online music stores, in particular Apple iTunes Music
Store, for the online sale of our music recordings and they are able to significantly influence the pricing structure for online music stores.



Our prospects and financial results may be adversely affected if we fail to identify, sign and retain artists and songwriters and by the existence or absence of
superstar releases and by local economic conditions in the countries in which we operate.



We are dependent on identifying, signing and retaining artists with long-term potential, whose debut albums are well received on release, whose subsequent albums are anticipated by consumers and whose music will
continue to generate sales as part of our catalog for years to come. The competition among record companies for such talent is intense. Competition among record companies to sell records is also intense and the marketing expenditures necessary to
compete have increased as well. We are also dependent on signing and retaining songwriters who will write the hit songs of today and the classics of tomorrow under terms that are economically attractive to us. Our competitive position is dependent
on our continuing ability to attract and develop talent whose work can achieve a high degree of public acceptance. Our financial results may be adversely affected if we are unable to identify, sign and retain such artists and songwriters under terms
that are economically attractive to us. Our financial results may also be affected by the existence or absence of superstar artist releases during a particular period. Some music industry observers believe that the number of superstar acts with
long-term appeal, both in terms of catalog sales and future releases, has declined in recent years. Additionally, our financial results are generally affected by the general economic and retail environment of the countries in which we operate, as
well as the appeal of our recorded music catalog and our music publishing library.



We may have difficulty addressing the threats to our business associated with home copying and Internet downloading.



The combined effect of the decreasing cost of electronic and computer equipment and related technology such as CD burners and the conversion of music into
digital formats have made it easier for consumers to create unauthorized copies of our recordings in the form of, for example, burned CDs and MP3 files. An estimated 20 billion songs were illegally swapped or downloaded worldwide in
2006, according to IFPI. In addition, while



57



---

growth in the addressable market of music-enabled mobile consumers offers distinct opportunities for music companies such as ours, it also opens the market
up to certain risks from behaviors such as sideloading of unauthorized content and illegitimate user-created ringtones. A substantial portion of our revenue comes from the sale of audio products that are potentially subject to
unauthorized consumer copying and widespread dissemination on the Internet without an economic return to us. The impact of digital piracy on legitimate music sales is hard to quantify but we believe that illegal file-sharing has a substantial
negative impact on music sales. We are working to control this problem through litigation, by lobbying governments for new, stronger copyright protection laws and more stringent enforcement of current laws and technological means and by establishing
legitimate new media business models. We cannot give any assurances that such measures will be effective. If we fail to obtain appropriate relief through the judicial process or the complete enforcement of judicial decisions issued in our favor (or
if judicial decisions are not in our favor), if we are unsuccessful in our efforts to lobby governments to enact and enforce stronger legal penalties for copyright infringement or if we fail to develop effective means of protecting our intellectual
property (whether copyrights or other rights such as patents, trademarks and trade secrets) or entertainment-related products or services, our results of operations, financial position and prospects may suffer.



Organized industrial piracy may lead to decreased sales.



The global organized commercial pirate trade is a significant threat to the
music industry. Worldwide, industrial pirated music (which encompasses unauthorized physical copies manufactured for sale but does not include Internet downloads or home CD burning) is estimated to have generated around $4.5 billion in revenues in
2006, according to IFPI. IFPI estimates that 1.2 billion pirated units were purchased in 2006. According to IFPI estimates, approximately one in three music CDs sold worldwide in 2006 were pirated. Unauthorized copies and piracy have contributed to
the decrease in the volume of legitimate sales and put pressure on the price of legitimate sales. They have had, and may continue to have, an adverse effect on our business.



Our involvement in intellectual property litigation could adversely affect our business.



Our business is highly dependent upon intellectual property, a field that
has encountered increasing litigation in recent years. If we are alleged to infringe the intellectual property rights of a third party, any litigation to defend the claim could be costly and would divert the time and resources of management,
regardless of the merits of the claim. There can be no assurance that we would prevail in any such litigation. If we were to lose a litigation relating to intellectual property, we could be forced to pay monetary damages and to cease the sale of
certain products or the use of certain technology. Any of the foregoing may adversely affect our business.



Due to the nature of our business, our results of operations and cash flows may fluctuate significantly from period to period.



Our net sales, operating income and profitability, like those of other companies in the music business, are largely affected
by the number and quality of albums that we release, our release schedule and, more importantly, the consumer demand for these releases. We also make advance payments to recording artists and songwriters, which impact our operating cash flows. The
timing of album releases and advance payments is largely based on business and other considerations and is made without regard to the timing of the release of our financial results. We report results of operations quarterly and our results of
operations and cash flows in any reporting period may be materially affected by the timing of releases and advance payments, which may result in significant fluctuations from period to period.



58



---

Our operating results fluctuate on a seasonal and quarterly basis, and, in the event we do not generate sufficient net
sales in our first fiscal quarter, we may not be able to meet our debt service and other obligations.



Our business is seasonal. For the fiscal year ended September 30, 2006, we derived approximately 85% of our revenues from our Recorded Music
business. In the recorded music business, purchases are heavily weighted towards the last three months of the calendar year, which represent our first quarter under our September 30 fiscal year. Historically, we have realized approximately 35%
of recorded music net sales worldwide during the last three months of the calendar year, making those three months (i.e., our first fiscal quarter) material to our full-year performance. We realized 28%, 32% and 32% of recorded music calendar
year net sales during the last three months of calendar 2006, 2005 and 2004, respectively. This sales seasonality affects our operating cash flow from quarter to quarter. We cannot assure you that our recorded music net sales for the last three
months of any calendar year will continue to be sufficient to meet our obligations or that they will be higher than such net sales for our other quarters. In the event that we do not derive sufficient recorded music net sales in such last three
months, we may not be able to meet our debt service requirements, working capital requirements, capital expenditure requirements, payment of regular dividends on our common stock and other obligations. As digital revenue increases as a percentage of
our total revenue, this may affect the overall seasonality of our business. For example, sales of MP3 players or gift cards to purchase digital music sold in the holiday season tend to result in sales of digital music in subsequent periods. However,
seasonality with respect to the sale of music in new formats, such as digital, is still developing.



We may be unable to compete successfully in the highly competitive markets in which we operate and we may suffer reduced profits as a result.



The industry in which we operate is highly competitive, is based on consumer preferences and is rapidly changing.
Additionally, the music industry requires substantial human and capital resources. We compete with other recorded music companies and music publishers to identify and sign new recording artists and songwriters who subsequently achieve long-term
success and to renew agreements with established artists and songwriters. In addition, our competitors may from time to time reduce their prices in an effort to expand market share and introduce new services, or improve the quality of their products
or services. We may lose business if we are unable to sign successful artists or songwriters or to match the prices or the quality of products and services, offered by our competitors. Our Music Publishing business competes not only with other music
publishing companies, but also with songwriters who publish their own works. Our Recorded Music business is to a large extent dependent on technological developments, including access to and selection and viability of new technologies, and is
subject to potential pressure from competitors as a result of their technological developments. For example, our Recorded Music business may be adversely affected by technological developments that facilitate the piracy of music, such as Internet
peer-to-peer file-sharing and CD-R activity; by its inability to enforce our intellectual property rights in digital environments; and by its failure to develop a successful business model applicable to a digital environment, including such channels
of distribution as satellite radio. It also faces competition from other forms of entertainment and leisure activities, such as cable and satellite television, pre-recorded films on videocassettes and DVD, the Internet and computer and videogames.



Our business operations in some countries subject us to trends,
developments or other events in foreign countries which may affect us adversely.



We are a global company with strong local presences, which have become increasingly important as the popularity of music originating from a countrys own language and culture has increased in recent years. Our
mix of national and international recording artists and songwriters provides a significant degree of diversification for our music portfolio. However, our creative content does not necessarily enjoy universal appeal. As a result, our results can be
affected not only by general industry trends, but also by trends, developments or other events in individual countries, including:



| |  |  | limited legal protection and enforcement of intellectual property rights;
| | - |  | -------------------------------------------------------------------------



59



---

| |  |  | restrictions on the repatriation of capital;
| | - |  | --------------------------------------------



| |  |  | differences and unexpected changes in regulatory environment, including environmental, health and safety, local planning, zoning and labor laws, rules and
regulations;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | varying tax regimes which could adversely affect our results of operations or cash flows, including regulations relating to transfer pricing and withholding taxes
on remittances and other payments by subsidiaries and joint ventures;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | exposure to different legal standards and enforcement mechanisms and the associated cost of compliance;
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | difficulties in attracting and retaining qualified management and employees or rationalizing our workforce;
| | - |  | -----------------------------------------------------------------------------------------------------------



| |  |  | tariffs, duties, export controls and other trade barriers;
| | - |  | ----------------------------------------------------------



| |  |  | longer accounts receivable settlement cycles and difficulties in collecting accounts receivable;
| | - |  | ------------------------------------------------------------------------------------------------



| |  |  | recessionary trends, inflation and instability of the financial markets;
| | - |  | ------------------------------------------------------------------------



| |  |  | higher interest rates; and
| | - |  | --------------------------



| |  |  | political instability.
| | - |  | ----------------------



We may not be able to insure or hedge against these risks, and we may not be able to ensure compliance with all of the applicable regulations without
incurring additional costs. Furthermore, financing may not be available in countries with less than investment-grade sovereign credit ratings. As a result, it may be difficult to create or maintain profit-making operations in developing countries.



In addition, our results can be affected by trends,
developments and other events in individual countries. There can be no assurance that in the future other country-specific trends, developments or other events will not have such a significant adverse effect on our business, results of operations or
financial condition.



Our business may be adversely affected by competitive
market conditions and we may not be able to execute our business strategy.



We intend to increase revenues and cash flow through a business strategy which requires us to, among other things, continue to maximize the value of our music assets, significantly reduce costs to maximize flexibility
and adjust to new realities of the market, continue to act to contain digital piracy, to diversify our revenue streams and capitalize on digital distribution and emerging technologies.



Each of these initiatives requires sustained management focus, organization and coordination over significant periods of
time. Each of these initiatives also requires success in building relationships with third parties and in anticipating and keeping up with technological developments and consumer preferences. The results of the strategy and the success of our
implementation of this strategy will not be known for some time in the future. If we are unable to implement the strategy successfully or properly react to changes in market conditions, our financial condition, results of operations and cash flows
could be adversely affected.



Our ability to operate effectively could be
impaired if we fail to attract and retain our executive officers.



Our success depends, in part, upon the continuing contributions of our executive officers. Although we have employment agreements with our executive officers, there is no guarantee that they will not leave. The loss of the services of any
of our executive officers or the failure to attract other executive officers could have a material adverse effect on our business or our business prospects.



60



---

Legitimate channels for digital distribution of our creative content are a recent development, and their impact on our
business is unclear and may be adverse.



We have
positioned ourselves to take advantage of online and wireless technology as a sales distribution channel and believe that the development of legitimate channels for digital music distribution holds promise for us in the future. Digital revenue
streams of all kinds are important to offset continued declining revenues from CD sales industry-wide over time. However, legitimate channels for digital distribution are a recent development and we cannot predict their impact on our business. In
digital formats, certain costs associated with physical products such as manufacturing, distribution, inventory and return costs do not apply. While there are some digital-specific variable costs and infrastructure investments necessary to produce,
market and sell music in digital formats, we believe it is reasonable to expect that we will generally derive a higher contribution margin from digital sales than physical sales. However, we cannot assure you that we will generally continue to
achieve higher margins from digital sales. Any legitimate digital distribution channel that does develop may result in lower or less profitable sales for us than comparable physical sales. In addition, the transition to greater sales through digital
channels introduces uncertainty regarding the potential impact of the unbundling of the album on our business. While recent studies have indicated that consumers spend more on music in general when they begin to purchase music in digital
form than previously, it remains unclear how consumer behavior will change when faced with the opportunity to purchase only their favorite tracks from a given album rather than the entire album. In addition, if piracy continues unabated and
legitimate digital distribution channels fail to gain consumer acceptance, our results of operations could be harmed. In addition, as new distribution channels continue to develop we have to implement systems to process royalties on these new
revenue streams. If we are not able to successfully expand our processing capability or introduce technology to allow us to determine and pay royalty amounts due in a timely manner and automate these tasks, we may experience delays as we increase
the volume of our digital sales, which could have a negative effect on our relationships with artists and brand identity.



We are substantially dependent on a limited number of online music stores, in particular Apple iTunes Music Store, for the online sale of our music recordings and they
are able to significantly influence the pricing structure for online music stores.



We derive an increasing portion of our revenue from sales of music through digital distribution channels. We are currently dependent on a small number of leading online music stores that sell to consumers digital
music. Currently, the largest U.S. online music store, iTunes, charges U.S. consumers $0.99 per single track download. We have limited ability to increase our wholesale prices to digital service providers for digital downloads as we believe
Apples iTunes controls more than 70% of the legitimate digital music download business. If iTunes were to adopt a lower pricing model for our music recordings or if there is a pricing structure change to other pricing models, we may receive
substantially less per download for our music recordings, which could cause a material reduction in our revenue, unless it is offset by a corresponding increase in the number of downloads. Additionally, Apples iTunes and other online music
stores at present accept and post for sale all the recordings that we and other distributors deliver to them. However, if online stores in the future decide to limit the types or amount of music recordings they will accept from music content owners
like us, our revenue could be significantly reduced.



A significant portion
of our music publishing revenues is subject to rate regulation either by government entities or by local third-party collection societies throughout the world and rates on other income streams may be set by arbitration proceedings, which may limit
our profitability.



Mechanical royalties and performance
royalties are the two largest sources of income to our Music Publishing business and mechanical royalties are a significant expense to our Recorded Music business. In the U.S., mechanical rates are set pursuant to industry negotiations contemplated
by the U.S. Copyright Act and publishing performance rates are set by performing rights societies and subject to challenge by performing rights licensees. Outside the U.S., mechanical and performance rates are typically negotiated on an
industry-wide basis. The mechanical and performance rates set pursuant to such processes may adversely affect us by limiting our ability to increase the profitability of our Music Publishing business. If the mechanical rates are set too high it



61



---

may also adversely affect us by limiting our ability to increase the profitability of our Recorded Music business. The U.S. Copyright Office recently decided
that the use of compositions as ringtones fall under the compulsory license provisions of section 115 of the Copyright Act. If this decision is not reversed on appeal, it will likely lower the cost of mechanical licenses for ringtones, which is
favorable for our Recorded Music business but unfavorable for our Music Publishing business. In addition, rates our Recorded Music business receives in the U.S. for, among other sources of income and potential income, webcasting and satellite radio
are set by appealable arbitration process under the U.S. Copyright Act unless rates are determined through voluntary negotiations. It is important as sales shift from physical to diversified distribution channels that we receive fair value for all
of the uses of our intellectual property as our business model now depends upon multiple revenue streams from multiple sources. If the rates for these and other income sources are set too low through this process, it could have a material adverse
impact on our Recorded Music business or our business prospects.



Unfavorable currency exchange rate fluctuations could adversely affect our results of operations.



The reporting currency for our financial statements is the U.S. dollar. We have substantial assets, liabilities, revenues and costs denominated in
currencies other than U.S. dollars. To prepare our consolidated financial statements, we must translate those assets, liabilities, revenues and expenses into U.S. dollars at then-applicable exchange rates. Consequently, increases and decreases in
the value of the U.S. dollar versus other currencies will affect the amount of these items in our consolidated financial statements, even if their value has not changed in their original currency. These translations could result in significant
changes to our results of operations from period to period. For the fiscal year ended September 30, 2006, approximately 52% of our revenues related to operations in foreign territories. For the nine months ended June 30, 2007 approximately
51% of our revenues related to operations in foreign territories. From time to time, we enter into foreign exchange contracts to hedge the risk of unfavorable foreign currency exchange rate movements. As of June 30, 2007, we have hedged our
material foreign currency exposures related to royalty payments remitted between our foreign affiliates and our U.S. affiliates for the next fiscal year.



We may not have full control and ability to direct the operations we conduct through joint ventures.



We currently have interests in a number of joint ventures and may in the future enter into further joint ventures as a means
of conducting our business. In addition, we structure certain of our relationships with recording artists and songwriters as joint ventures. We may not be able to fully control the operations and the assets of our joint ventures, and we may not be
able to make major decisions or may not be able to take timely actions with respect to our joint ventures unless our joint venture partners agree.



The enactment of legislation limiting the terms by which an individual can be bound under a personal services contract could impair our ability to retain
the services of key artists.



California Labor Code
Section 2855 (Section 2855) limits the duration of time any individual can be bound under a contract for personal services to a maximum of seven years. In 1987, Subsection (b) was added, which provides a limited
exception to Section 2855 for recording contracts, creating a damages remedy for record companies. Legislation was introduced in California to repeal Subsection (b) and then withdrawn. A bill regarding personal service contracts was
introduced into the California legislature this year. Unlike in prior years, the bill does not seek to repeal sections applying to the music industry. Legislation was also reintroduced in New York in January 2007 to create a statute similar to
Section 2855 to limit contracts between artists and record companies to a term of three years, potentially affecting the duration of artist contracts. There is no assurance that California or any other state will not reintroduce legislation in
the future seeking to repeal Subsection (b). The repeal of Subsection (b) of Section 2855 and/or the passage of legislation similar to Section 2855 by other states could materially affect our results of operations and financial
position.



62



---

We face a potential loss of catalog if it is determined that recording artists have a right to recapture rights in
their recordings under the U.S. Copyright Act.



The U.S.
Copyright Act provides authors (or their heirs) a right to terminate licenses or assignments of rights in their copyrighted works. This right does not apply to works that are works made for hire. Since the effective date of U.S.
copyright liability for sound recordings (February 15, 1972), virtually all of our agreements with recording artists provide that such recording artists render services under an employment-for-hire relationship. A termination right exists under the
U.S. Copyright Act for musical compositions that are not works made for hire. If any of our commercially available recordings were determined not to be works made for hire, then the recording artists (or their heirs) could
have the right to terminate the rights they granted to us, generally during a five-year period starting at the end of 35 years from the date of a post-1977 license or assignment (or, in the case of a pre-1978 grant in a pre-1978 recording, generally
during a five-year period starting either at the end of 56 years from the date of copyright or on January 1, 1978, whichever is later). A termination of rights could have an adverse effect on our Recorded Music business. From time to time,
authors (or their heirs) can terminate our rights in musical compositions. However, we believe the effect of those terminations is already reflected in the financial results of our Music Publishing business.



If we acquire or invest in other businesses, we will face certain risks inherent in such
transactions.



We may acquire, make investments in, or
enter into strategic alliances or joint ventures with, companies engaged in businesses that are similar or complementary to ours. If we make such acquisitions or investments or enter into strategic alliances, we will face certain risks inherent in
such transactions. For example, gaining regulatory approval for significant acquisitions or investments could be a lengthy process and there can be no assurance of a successful outcome and we could increase our leverage in connection with
acquisitions or investments. We could face difficulties in managing and integrating newly acquired operations. Additionally, such transactions would divert management resources and may result in the loss of artists or songwriters from our rosters.
If we invest in companies involved in new businesses or develop our own new business opportunities, we will need to integrate and effectively manage these new businesses before any new line of business can become successful, and as such its progress
and success are uncertain. We cannot assure you that if we make any future acquisitions, investments, strategic alliances or joint ventures that they will be completed in a timely manner, that they will be structured or financed in a way that will
enhance our credit-worthiness and allow for continued payment of regular dividends or that they will meet our strategic objectives or otherwise be successful. We also may not be successful in implementing appropriate operational, financial and
management systems and controls to achieve the benefits expected to result from these transactions. Failure to effectively manage any of these transactions could result in material increases in costs or reductions in expected revenues, or both. In
addition, if any new business in which we invest or which we attempt to develop does not progress as planned, we may not recover the funds and resources we have spent and this could have a negative impact on our businesses or our company as a whole.



Our realignment plan may not be successful and may adversely affect our
business.



We have recently began to implement a
realignment plan aimed at better aligning our workforce with the changing nature of the music industry. These changes are part of the continued evolution from a traditional record and songs-based business to a music-based content company and the
ongoing management of our cost structure. The changes include a continued redeployment of resources to focus on new business initiatives to help us diversify our revenue streams, including digital opportunities. The realignment plan is also designed
to improve the operating effectiveness of our current businesses and to realign our management structure to, among other things, effectively address the continued development of digital distribution channels along with declining physical sales. Our
future competitiveness depends upon our continued success in implementing these initiatives throughout our operations. Although we will seek to successfully implement these actions in a manner that does not negatively impact our results of
operations or impair our ability to compete successfully, we cannot be certain that these actions will accomplish their intended objective. Substantially all of the restructuring charges associated with the realignment plan have required or will
require the outlay of cash.



63



---

We are controlled by entities that may have conflicts of interest with us.



The Investor Group controls a majority of our common stock on a fully
diluted basis. In addition, representatives of the Investor Group occupy substantially all of the seats on our board of directors and pursuant to a stockholders agreement, will have the right to appoint all of the independent directors to our board.
As a result, the Investor Group has the ability to control our policies and operations, including the appointment of management, the entering into of mergers, acquisitions, sales of assets, divestitures and other extraordinary transactions, future
issuances of our common stock or other securities, the payments of dividends, if any, on our common stock, the incurrence of debt by us and the amendment of our certificate of incorporation and bylaws. The Investor Group will have the ability to
prevent any transaction that requires the approval of our board of directors or the stockholders regardless of whether or not other members of our board of directors or stockholders believe that any such transaction is in their own best interests.
For example, the Investor Group could cause us to make acquisitions that increase our indebtedness or to sell revenue-generating assets. Additionally, the Investor Group are in the business of making investments in companies and may from time to
time acquire and hold interests in businesses that compete directly or indirectly with us. The Investor Group may also pursue acquisition opportunities that may be complementary to our business, and, as a result, those acquisition opportunities may
not be available to us. So long as the Investor Group continues to hold a majority of our outstanding common stock the Investor Group will be entitled to nominate a majority of our board of directors, and will have the ability to effectively control
the vote in any election of directors. In addition, so long as the Investor Group continues to own a significant amount of our equity, even if such amount is less than 50%, they will continue to be able to strongly influence or effectively control
our decisions.



Our reliance on one company for the manufacturing, packaging
and physical distribution of our products in North America and Europe could have an adverse impact on our ability to meet our manufacturing, packaging and physical distribution requirements.



Cinram is currently our exclusive supplier of manufacturing, packaging and
physical distribution services in North America and most of Europe. Accordingly, our continued ability to meet our manufacturing, packaging and physical distribution requirements in those territories depends largely on Cinrams continued
successful operation in accordance with the service level requirements mandated by us in our service agreements. If, for any reason, Cinram were to fail to meet contractually required service levels, we would have difficulty satisfying our
commitments to our wholesale and retail customers, which could have an adverse impact on our revenues. Even though our agreements with Cinram give us a right to terminate based upon failure to meet mandated service levels, and there are several
capable substitute suppliers, it might be difficult for us to switch to substitute suppliers for any such services, particularly in the short term, and the delay and transition time associated with finding substitute suppliers could itself have an
adverse impact on our revenues.



On March 13, 2007, we
entered into amendments to our existing manufacturing, packaging and physical distribution arrangements with Cinram for our physical products in North America and Europe. Cinram will remain our exclusive supplier of manufacturing, packaging and
physical distribution services in North America and most of Europe. The terms of the Cinram agreements remain substantially the same as the terms of the original agreements. We believe that the terms of these agreements, as amended, continue to
reflect market rates. The agreements, as amended, now expire on December 31, 2010.



We may be materially and adversely affected by the formation of Sony BMG Music Entertainment.



In August 2004, Sony Music Entertainment (Sony) and Bertelsmann Music Group (BMG) merged their recorded music businesses to form
Sony BMG. As a result, the recorded music industry now consists of four major players (Universal, Sony BMG, EMI and us) rather than five (Universal, Sony, BMG, EMI and us). Prior to the formation of Sony BMG, there was one appreciably larger major,
Universal, with approximately 25% of the global recorded music revenues and four other majors relatively equal in size ranging between 11% and 14% of recorded music revenues. Now there are two appreciably larger majors, Universal and Sony BMG, and
two significantly smaller majors, EMI and us. On July 13, 2006, the European Court of First Instance annulled the European



64



---

Commissions decision approving the formation of Sony BMG. Sony and Bertelsmann are now re-applying to the European Commission to seek clearance for the
formation of Sony BMG and the European Commission will have to re-examine the combination. As a result of this re-examination, the European Commission could clear the transaction without conditions, clear the transaction with conditions or block the
transaction forcing Sony BMG to unwind. In the interim, Sony BMG has appealed the ruling to the European Court of Justice. We cannot predict what actions will be taken by the European Commission, Sony or Bertelsmann as a result of the ruling or the
outcome or timing of the European Commissions re-examination of Sony BMG or the appeal of the ruling, or what impact the final decision regarding the formation of SonyBMG might have on us.



Risks Related to our Leverage



Our substantial leverage on a consolidated basis could adversely affect our ability to
raise additional capital to fund our operations, limit our ability to react to changes in the economy or our industry and prevent us from meeting our obligations under our indebtedness.



We are highly leveraged. As of June 30, 2007, our total consolidated
indebtedness was $2.270 billion. We have an additional $250 million available for borrowing under the revolving portion of our senior secured credit facility (less $4 million of letters of credit).



Our high degree of leverage could have important consequences for you,
including:



| |  |  | making it more difficult for us and our subsidiaries to make payments on indebtedness;
| | - |  | --------------------------------------------------------------------------------------



| |  |  | increasing our vulnerability to general economic and industry conditions;
| | - |  | -------------------------------------------------------------------------



| |  |  | requiring a substantial portion of cash flow from operations to be dedicated to the payment of principal and interest on indebtedness, therefore reducing our
ability to use our cash flow to fund our operations, capital expenditures and future business opportunities;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | exposing us to the risk of increased interest rates as certain of the borrowings of our subsidiaries, including borrowings under our senior secured credit facility,
will be at variable rates of interest;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | limiting our ability and the ability of our subsidiaries to obtain additional financing for working capital, capital expenditures, product development, debt service
requirements, acquisitions and general corporate or other purposes; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | limiting our ability to adjust to changing market conditions and placing us at a competitive disadvantage compared to our competitors who are less highly leveraged.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------



We and our subsidiaries may be able to incur
substantial additional indebtedness in the future, subject to the restrictions contained in our senior secured credit facility and the indentures relating to our outstanding notes. If new indebtedness is added to our current debt levels, the related
risks that we and our subsidiaries now face could intensify.



We may not be
able to generate sufficient cash to service all of our indebtedness, and may be forced to take other actions to satisfy our obligations under our indebtedness, which may not be successful.



Our ability to make scheduled payments on or to refinance our debt
obligations depends on our financial condition and operating performance, which is subject to prevailing economic and competitive conditions and to certain financial, business and other factors beyond our control. We cannot assure you that we will
maintain a level of cash flows from operating activities sufficient to permit us to pay the principal, premium, if any, and interest on our indebtedness, including the notes.



65



---

If our cash flows and capital resources are insufficient to fund our debt service obligations, we may be
forced to reduce or delay investments in recording artists, and songwriters capital expenditures, or to sell assets, seek additional capital or restructure or refinance our indebtedness. These alternative measures may not be successful and may not
permit us to meet our scheduled debt service obligations. In the absence of such operating results and resources, we could face substantial liquidity problems and might be required to dispose of material assets or operations to meet our debt service
and other obligations. Our senior secured credit facility and the indenture governing our outstanding notes restrict our ability to dispose of assets and use the proceeds from dispositions. We may not be able to consummate those dispositions or to
obtain the proceeds which we could realize from them and these proceeds may not be adequate to meet any debt service obligations then due.



Holdings also will be relying on Acquisition Corp. and its subsidiaries to make payments on the Holdings Notes. If Acquisition Corp. does not dividend
funds to Holdings in an amount sufficient to make such payments, Holdings may default under the indenture governing the Holdings Notes, which would result in all such notes becoming due and payable. Because Acquisition Corp.s debt agreements
have covenants that limit its ability to make payments to Holdings, Holdings may not have access to funds in an amount sufficient to service its indebtedness.



Our debt agreements contain restrictions that limit our flexibility in operating our business.



Our senior secured credit facility and the indentures governing our outstanding notes contain various covenants that limit
our ability to engage in specified types of transactions. These covenants limit the ability of our restricted subsidiaries to, among other things:



| |  |  | incur additional indebtedness or issue certain preferred shares;
| | - |  | ----------------------------------------------------------------



| |  |  | pay dividends on or make distributions in respect of our common stock or make other restricted payments;
| | - |  | --------------------------------------------------------------------------------------------------------



| |  |  | make certain investments;
| | - |  | -------------------------



| |  |  | sell certain assets;
| | - |  | --------------------



| |  |  | create liens on certain indebtedness without securing the notes;
| | - |  | ----------------------------------------------------------------



| |  |  | consolidate, merge, sell or otherwise dispose of all or substantially all of our assets;
| | - |  | ----------------------------------------------------------------------------------------



| |  |  | enter into certain transactions with our affiliates; and
| | - |  | --------------------------------------------------------



| |  |  | designate our subsidiaries as unrestricted subsidiaries.
| | - |  | --------------------------------------------------------



In addition, under our senior secured credit facility, our subsidiaries are required to satisfy and maintain specified financial ratios and other
financial condition tests. Their ability to meet those financial ratios and tests can be affected by events beyond our control, and they may not be able to meet those ratios and tests. A breach of any of these covenants could result in a default
under our senior secured credit facility. Upon the occurrence of an event of default under our senior secured credit facility, the lenders could elect to declare all amounts outstanding under our senior secured credit facility to be immediately due
and payable and terminate all commitments to extend further credit. If we were unable to repay those amounts, the lenders under our senior secured credit facility could proceed against the collateral granted to them to secure that indebtedness. We
have pledged a significant portion of our assets as collateral under our senior secured credit facility. If the lenders under our senior secured credit facility accelerate the repayment of borrowings, we may not have sufficient assets to repay our
senior secured credit facility as well as any unsecured indebtedness.



66



---

Risks Related to our Common Stock



We are a controlled company within the meaning of the New York Stock Exchange rules and, as a result, will qualify for, and
intend to rely on, exemptions from certain corporate governance requirements.



The Investor Group controls a majority of our outstanding common stock. As a result, we are a controlled company within the meaning of the New York Stock Exchange corporate governance standards. Under the
New York Stock Exchange rules, a company of which more than 50% of the voting power is held by an individual, a group, or another company is a controlled company and may elect not to comply with certain New York Stock Exchange
corporate governance requirements, as applicable, including (1) the requirement that a majority of the board of directors consist of independent directors, (2) the requirement that we have a nominating/corporate governance committee that
is composed entirely of independent directors with a written charter addressing the committees purpose and responsibilities and (3) the requirement that we have a compensation committee that is composed entirely of independent directors
with a written charter addressing the committees purpose and responsibilities. We are and intend to continue to utilize these exemptions while we are a controlled company. As a result, we will not have a majority of independent directors nor
will our nominating and corporate governance committee, which also serves as our executive committee, and compensation committee consist entirely of independent directors. Accordingly, you will not have the same protections afforded to stockholders
of companies that are subject to all of the New York Stock Exchange corporate governance requirements.



Future sales of our shares could depress the market price of our common stock.



The market price of our common stock could decline as a result of sales of a large number of shares of common stock in the market or the perception that
such sales could occur. These sales, or the possibility that these sales may occur, also might make it more difficult for us to sell equity securities in the future at a time and at a price that we deem appropriate. As of June 30, 2007 we had
approximately 149.5 million shares of common stock outstanding. Approximately 93.3 million shares are held by the Investor Group and are eligible for resale from time to time, subject to contractual and Securities Act restrictions. The
Investor Group has the ability to cause us to register the resale of their shares and certain other holders of our common stock, including members of our management and certain other parties that have piggyback registration rights, will be able to
participate in such registration. In addition, in 2005, we registered approximately 8.3 million shares of restricted common stock and approximately 8.4 million shares underlying options issued and securities that may be issued in the
future pursuant to our benefit plans and arrangements on registration statements on Form S-8. Shares registered on these registration statements on Form S-8 may be sold as provided in the respective registration statements on Form S-8.



The market price of our common stock may be volatile, which could cause the value of
your investment to decline.



Securities markets worldwide
experience significant price and volume fluctuations. This market volatility, as well as general economic, market or potential conditions, could reduce the market price of our common stock in spite of our operating performance. In addition, our
operating results could be below the expectations of securities analysts and investors, and in response, the market price of our common stock could decrease significantly. As a result, the market price of our common stock could decline below price
at which you purchase it. You may be unable to resell your shares of our common stock at or above such price. Among other factors that could affect our stock price are:



| |  |  | actual or anticipated variations in operating results;
| | - |  | ------------------------------------------------------



| |  |  | changes in financial estimates or investment recommendations by research analysts;
| | - |  | ----------------------------------------------------------------------------------



| |  |  | actual or anticipated changes in economic, political or market conditions, such as recessions or international currency fluctuations;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------



67



---

| |  |  | actual or anticipated changes in the regulatory environment affecting the music industry;
| | - |  | -----------------------------------------------------------------------------------------



| |  |  | changes in the retailing environment;
| | - |  | -------------------------------------



| |  |  | changes in the market valuations of other music industry peers; and
| | - |  | -------------------------------------------------------------------



| |  |  | announcements by us or our competitors of significant acquisitions, strategic partnerships, divestitures, joint ventures or other strategic initiatives.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------



See Risk FactorsDue to the
nature of our business, our results of operations and cash flows may fluctuate significantly from period to period. In the past, following periods of volatility in the market price of a companys securities, stockholders have often
instituted class action securities litigation against those companies. Such litigation, if instituted, could result in substantial costs and a diversion of management attention and resources, which could significantly harm our profitability and
reputation.



Provisions in our Charter and amended and restated bylaws and
Delaware law may discourage a takeover attempt.



Provisions contained in our Charter and amended and restated bylaws (Bylaws) and Delaware law could make it more difficult for a third party to acquire us, even if doing so might be beneficial to our stockholders. Provisions of
our Charter and Bylaws impose various procedural and other requirements, which could make it more difficult for shareholders to effect certain corporate actions. For example, our Charter authorizes our board of directors to determine the rights,
preferences, privileges and restrictions of unissued series of preferred stock, without any vote or action by our shareholders. Thus, our board of directors can authorize and issue shares of preferred stock with voting or conversion rights that
could adversely affect the voting or other rights of holders of our common stock. These rights may have the effect of delaying or deterring a change of control of our company. These provisions could limit the price that certain investors might be
willing to pay in the future for shares of our common stock.



68



---

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS



The following table provides information about purchases by us during the nine months ending June 30, 2007 of equity securities that are registered
by us pursuant to Section 12 of the Securities Act:



Issuer Purchases of Equity Securities



|                   |  |                                 |     |  |                             |       |                                                                               |   |                                                                              |  
|------------------ |  | ------------------------------- | --- |  | --------------------------- | ----- | ----------------------------------------------------------------------------- | - | ---------------------------------------------------------------------------- | -
|Period             |  | Total Number ofShares Purchased |     |  | Average PricePaid per Share |       | Total Number ofShares Purchased asPart of
PubliclyAnnounced Plans or Programs |   | Maximum Numberof Shares that May Yet Be PurchasedUnder the Plans or Programs
|10/1/06  10/31/06 |  | 10,841                          | (1) |  | $                           | 25.95 |                                                                               |  |                                                                              | 
|3/1/07  3/31/07   |  | 28,498                          | (2) |  | $                           | 16.54 |                                                                               |  |                                                                              | 
|4/1/07  4/30/07   |  | 59,747                          | (3) |  | $                           | 1.04  |                                                                               |   |                                                                              |  
|                   |  |                                 |     |  |                             |       |                                                                               |   |                                                                              |  
|Total              |  | 99,086                          |     |  | $                           | 8.22  |                                                                               |  |                                                                              | 
|                   |  |                                 |     |  |                             |       |                                                                               |   |                                                                              |  

---

|(1) | Reflects shares of common stock withheld from restricted stock that vested during fiscal year 2007 that were surrendered to the Company to satisfy withholding tax requirements
related to the vesting of the awards. The value of these shares was determined based on the average of the high and low prices of our common stock on the day prior to the date of vesting.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Reflects shares of common stock withheld from restricted stock that vested during fiscal year 2007 that were surrendered to the Company to satisfy withholding tax requirements
related to the vesting of the awards. The value of these shares was determined based on the closing price of our common stock on the date of vesting.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Reflects the repurchase of restricted stock from an employee that was unvested at the time of termination of employment. The purchase price represents the original purchase price
paid for the shares by the employee.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



ITEM 3. DEFAULTS UPON SENIOR SECURITIES



Item 3 is not applicable and has been omitted.



ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS



Item 4 is not applicable and has been omitted.



ITEM 5. OTHER INFORMATION



Item 5 is not applicable and has been omitted.



69



---

ITEM 6. EXHIBITS



|     |  |                                                                                                                                                                                                                                                    
|---- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|3.1  |  | Amended and Restated Certificate of Incorporation of Warner Music Group Corp. (1)                                                                                                                                                                  
|     | 
|3.2  |  | Amended and Restated Bylaws of Warner Music Group Corp. (1)                                                                                                                                                                                        
|     | 
|10.1 |  | Ninth Supplemental Indenture, dated as of August 3, 2007, to the Indenture dated April 8, 2004, as amended, among WMG Acquisition Corp., the additional subsidiary guarantors party thereto and
Wells Fargo Bank, National Association, as Trustee*
|     | 
|31.1 |  | Certification of the Chief Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended*                                                                                                     
|     | 
|31.2 |  | Certification of the Chief Financial Officer pursuant to Rule 13a-14(a) and Rule 15d-15(a) of the Securities Exchange Act of 1934, as amended*                                                                                                     
|     | 
|32.1 |  | Certification of the Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002**                                                                                            
|     | 
|32.2 |  | Certification of the Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002**                                                                                            

---

|* | Filed herewith.
|- | ---------------

|** | Pursuant to SEC Release No. 33-8212, this certification will be treated as accompanying this Quarterly Report on Form 10-Q and not filed as part of such
report for purposes of Section 18 of the Securities Exchange Act, as amended, or otherwise subject the liability of Section 18 of the Securities Exchange Act of 1934, as amended, and this certification will not be deemed to be incorporated
by reference into any filing under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended, except to the extent that the registrant specifically incorporates it by reference.
|-- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(1) | Incorporated by reference to Warner Music Group Corp.s Quarterly Report on Form 10-Q for the period ended March 31, 2005.
|--- | --------------------------------------------------------------------------------------------------------------------------



70



---

SIGNATURES



Pursuant to the
requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



August 7, 2007



WARNER MUSIC GROUP CORP.By:

/s/    EDGAR BRONFMAN,
JR.Name:

Edgar Bronfman, Jr.Title:

Chief Executive Officer and Chairman of the Board of Directors (Principal Executive Officer)By:

/s/    MICHAEL D.
FLEISHERName:

Michael D. FleisherTitle:

Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)




71