##### Table of Contents

---

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 March 31, 2006



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 or
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 ̈Accelerated filer ̈Non-accelerated filer  x



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 May 1, 2006, the number of shares of the Registrants common
stock, par value $0.001 per share, outstanding was 148,546,120.787.



---



---

##### Table of Contents

WARNER MUSIC GROUP CORP.



INDEX



|           |  |                                                                                          |  |     
|---------- |  | ---------------------------------------------------------------------------------------- |  | ----
|           |  |                                                                                          |  | Page
|Part I.    |  | Financial Information                                                                    |  |     
|Item 1.    |  | Financial Statements (unaudited)                                                         |  | 2   
|           |  | Consolidated Balance Sheets as of March 31, 2006 and September 30, 2005                  |  | 2   
|           |  | Consolidated Statements of Operations for the Three Months Ended March 31, 2006 and 2005 |  | 3   
|           |  | Consolidated Statements of Operations for the Six Months Ended March 31, 2006 and 2005   |  | 4   
|           |  | Consolidated Statements of Cash Flows for the Six Months Ended March 31, 2006 and 2005   |  | 5   
|           |  | Consolidated Statement of Shareholders Equity for the Six Months Ended March 31, 2006   |  | 6   
|           |  | Notes to Consolidated Interim Financial Statements                                       |  | 7   
|           |  | Supplementary InformationCondensed Consolidating Financial Statements                   |  | 19  
|Item 2.    |  | Managements Discussion and Analysis of Financial Condition and Results of Operations    |  | 26  
|Item 3.    |  | Quantitative and Qualitative Disclosures About Market Risk                               |  | 49  
|Item 4.    |  | Controls and Procedures                                                                  |  | 50  
|Part II.   |  | Other Information                                                                        |  |     
|Item 1.    |  | Legal Proceedings                                                                        |  | 52  
|Item 1A.   |  | Risk Factors                                                                             |  | 53  
|Item 2.    |  | Unregistered Sales of Equity Securities and Use of Proceeds                              |  | 64  
|Item 3.    |  | Defaults Upon Senior Securities                                                          |  | 64  
|Item 4.    |  | Submission of Matters to a Vote of Security Holders                                      |  | 64  
|Item 5.    |  | Other Information                                                                        |  | 65  
|Item 6.    |  | Exhibits                                                                                 |  | 65  
|Signatures |  | 66                                                                                      



1



---

##### Table of Contents

ITEM 1. FINANCIAL STATEMENTS



Warner Music Group Corp.



Consolidated Balance Sheets



|                                                                                                                          |  |               |       |   |                   |   |       |  
|------------------------------------------------------------------------------------------------------------------------- |  | ------------- | ----- | - | ----------------- | - | ----- | -
|                                                                                                                          |  | March 31,2006 |       |   | September 30,2005 |  
|                                                                                                                          |  | (unaudited)   |       |   | (audited)         |  
|                                                                                                                          |  | (in millions) |      
|Assets                                                                                                                    |  |               |       |   |                   |   |       |  
|Current assets:                                                                                                           |  |               |       |   |                   |   |       |  
|Cash and equivalents                                                                                                      |  | $             | 359   |   |                   | $ | 288   |  
|Short-term investments                                                                                                    |  |               | 61    |   |                   |   |      |  
|Accounts receivable, less allowances of $230 and $218 million                                                             |  |               | 530   |   |                   |   | 637   |  
|Inventories                                                                                                               |  |               | 44    |   |                   |   | 52    |  
|Royalty advances expected to be recouped within one year                                                                  |  |               | 196   |   |                   |   | 190   |  
|Deferred tax assets                                                                                                       |  |               | 32    |   |                   |   | 36    |  
|Other current assets                                                                                                      |  |               | 56    |   |                   |   | 39    |  
|                                                                                                                          |  |               |       |   |                   |   |       |  
|Total current assets                                                                                                      |  |               | 1,278 |   |                   |   | 1,242 |  
|Royalty advances expected to be recouped after one year                                                                   |  |               | 196   |   |                   |   | 190   |  
|Investments                                                                                                               |  |               | 24    |   |                   |   | 21    |  
|Property, plant and equipment, net                                                                                        |  |               | 147   |   |                   |   | 157   |  
|Goodwill                                                                                                                  |  |               | 876   |   |                   |   | 869   |  
|Intangible assets subject to amortization, net                                                                            |  |               | 1,737 |   |                   |   | 1,815 |  
|Intangible assets not subject to amortization                                                                             |  |               | 100   |   |                   |   | 100   |  
|Other assets                                                                                                              |  |               | 106   |   |                   |   | 104   |  
|                                                                                                                          |  |               |       |   |                   |   |       |  
|Total assets                                                                                                              |  | $             | 4,464 |   |                   | $ | 4,498 |  
|                                                                                                                          |  |               |       |   |                   |   |       |  
|Liabilities and Shareholders Equity                                                                                      |  |               |       |   |                   |   |       |  
|Current liabilities:                                                                                                      |  |               |       |   |                   |   |       |  
|Accounts payable                                                                                                          |  | $             | 211   |   |                   | $ | 247   |  
|Accrued royalties                                                                                                         |  |               | 1,088 |   |                   |   | 1,057 |  
|Taxes and other withholdings                                                                                              |  |               | 43    |   |                   |   | 23    |  
|Current portion of long-term debt                                                                                         |  |               | 17    |   |                   |   | 17    |  
|Dividends payable                                                                                                         |  |               | 20    |   |                   |   |      |  
|Other current liabilities                                                                                                 |  |               | 327   |   |                   |   | 404   |  
|                                                                                                                          |  |               |       |   |                   |   |       |  
|Total current liabilities                                                                                                 |  |               | 1,706 |   |                   |   | 1,748 |  
|Long-term debt                                                                                                            |  |               | 2,226 |   |                   |   | 2,229 |  
|Dividends payable                                                                                                         |  |               | 6     |   |                   |   | 5     |  
|Deferred tax liabilities, net                                                                                             |  |               | 192   |   |                   |   | 201   |  
|Other noncurrent liabilities                                                                                              |  |               | 225   |   |                   |   | 226   |  
|                                                                                                                          |  |               |       |   |                   |   |       |  
|Total liabilities                                                                                                         |  |               | 4,355 |   |                   |   | 4,409 |  
|                                                                                                                          |  |               |       |   |                   |   |       |  
|Commitments and Contingencies(See Note 9)                                                                                 |  |               |       |   |                   |   |       |  
|                                                                                                                          |  |              
|Shareholders equity:                                                                                                     |  |               |       |   |                   |   |       |  
|Common stock ($0.001 par value; 500,000,000 shares authorized; 148,496,538 and 148,455,313 shares issued and outstanding) |  |               |      |   |                   |   |      |  
|Additional paid-in capital                                                                                                |  |               | 556   |   |                   |   | 548   |  
|Accumulated deficit                                                                                                       |  |               | (475  | ) |                   |   | (480  | )
|Accumulated other comprehensive income, net                                                                               |  |               | 28    |   |                   |   | 21    |  
|                                                                                                                          |  |               |       |   |                   |   |       |  
|Total shareholders equity                                                                                                |  |               | 109   |   |                   |   | 89    |  
|                                                                                                                          |  |               |       |   |                   |   |       |  
|Total liabilities and shareholders equity                                                                                |  | $             | 4,464 |   |                   | $ | 4,498 |  
|                                                                                                                          |  |               |       |   |                   |   |       |  



See accompanying notes.



2



---

##### Table of Contents

Warner Music Group Corp.



Consolidated Statements of Operations (Unaudited)

Three Months Ended March 31, 2006 and 2005



|                                                                                           |  |                                         |       |   |                                 |   |       |  
|------------------------------------------------------------------------------------------ |  | --------------------------------------- | ----- | - | ------------------------------- | - | ----- | -
|                                                                                           |  | Three MonthsEndedMarch 31, 2006         |       |   | Three MonthsEndedMarch 31, 2005 |  
|                                                                                           |  | (in millions, except per share amounts) |      
|Revenues (b)                                                                               |  | $                                       | 796   |   |                                 | $ | 767   |  
|Costs and expenses:                                                                        |  |                                         |       |   |                                 |   |       |  
|Cost of revenues (a)                                                                       |  |                                         | (409  | ) |                                 |   | (400  | )
|Selling, general and administrative expenses (a) (b)                                       |  |                                         | (294  | ) |                                 |   | (293  | )
|Amortization of intangible assets                                                          |  |                                         | (48   | ) |                                 |   | (47   | )
|                                                                                           |  |                                         |       |   |                                 |   |       |  
|Total costs and expenses                                                                   |  |                                         | (751  | ) |                                 |   | (740  | )
|                                                                                           |  |                                         |       |   |                                 |   |       |  
|Operating income                                                                           |  |                                         | 45    |   |                                 |   | 27    |  
|Interest expense, net                                                                      |  |                                         | (45   | ) |                                 |   | (52   | )
|Equity in the gains of equity-method investees, net                                        |  |                                         | 1     |   |                                 |   |      |  
|Unrealized gain on warrants                                                                |  |                                         |      |   |                                 |   | 39    |  
|Other income, net                                                                          |  |                                         | 2     |   |                                 |   |      |  
|                                                                                           |  |                                         |       |   |                                 |   |       |  
|Income before income taxes                                                                 |  |                                         | 3     |   |                                 |   | 14    |  
|Income tax expense                                                                         |  |                                         | (10   | ) |                                 |   | (10   | )
|                                                                                           |  |                                         |       |   |                                 |   |       |  
|Net (loss) income                                                                          |  | $                                       | (7    | ) |                                 | $ | 4     |  
|                                                                                           |  |                                         |       |   |                                 |   |       |  
|Net (loss) income per common share:                                                        |  |                                         |       |   |                                 |   |       |  
|Basic                                                                                      |  | $                                       | (0.05 | ) |                                 | $ | 0.04  |  
|                                                                                           |  |                                         |       |   |                                 |   |       |  
|Diluted                                                                                    |  | $                                       | (0.05 | ) |                                 | $ | (0.28 | )
|                                                                                           |  |                                         |       |   |                                 |   |       |  
|Weighted average common shares:                                                            |  |                                         |       |   |                                 |   |       |  
|Basic                                                                                      |  |                                         | 141.9 |   |                                 |   | 107.7 |  
|                                                                                           |  |                                         |       |   |                                 |   |       |  
|Diluted                                                                                    |  |                                         | 141.9 |   |                                 |   | 123.5 |  
|                                                                                           |  |                                         |       |   |                                 |   |       |  
|                                                                                           |  |                                         |       |   |                                 |   |       |  
|(a)    Includes depreciation expense of                                                    |  | $                                       | (11   | ) |                                 | $ | (14   | )
|                                                                                           |  |                                         |       |   |                                 |   |       |  
|(b)    Includes the following expenses resulting from transactions with related companies: |  |                                         |       |   |                                 |   |       |  
|Revenues                                                                                   |  |                                         | 4     |   |                                 |   |      |  
|Selling, general and administrative expense                                                |  |                                         | (3    | ) |                                 |   | (2    | )



See accompanying notes.



3



---

##### Table of Contents

Warner Music Group Corp.



Consolidated Statements of Operations (Unaudited)

Six Months Ended March 31, 2006 and 2005



|                                                                                           |  |                                         |        |   |                               |   |        |  
|------------------------------------------------------------------------------------------ |  | --------------------------------------- | ------ | - | ----------------------------- | - | ------ | -
|                                                                                           |  | Six MonthsEndedMarch 31, 2006           |        |   | Six MonthsEndedMarch 31, 2005 |  
|                                                                                           |  | (in millions, except per share amounts) |       
|Revenues (b)                                                                               |  | $                                       | 1,840  |   |                               | $ | 1,855  |  
|Costs and expenses:                                                                        |  |                                         |        |   |                               |   |        |  
|Cost of revenues (a)                                                                       |  |                                         | (939   | ) |                               |   | (981   | )
|Selling, general and administrative expenses (a) (b)                                       |  |                                         | (617   | ) |                               |   | (624   | )
|Amortization of intangible assets                                                          |  |                                         | (95    | ) |                               |   | (93    | )
|                                                                                           |  |                                         |        |   |                               |   |        |  
|Total costs and expenses                                                                   |  |                                         | (1,651 | ) |                               |   | (1,698 | )
|                                                                                           |  |                                         |        |   |                               |   |        |  
|Operating income                                                                           |  |                                         | 189    |   |                               |   | 157    |  
|Interest expense, net (b)                                                                  |  |                                         | (90    | ) |                               |   | (90    | )
|Equity in the gains (losses) of equity-method investees, net                               |  |                                         | 1      |   |                               |   | (1     | )
|Unrealized gain on warrants                                                                |  |                                         |       |   |                               |   | 17     |  
|Minority interest expense (b)                                                              |  |                                         |       |   |                               |   | (5     | )
|Other income, net                                                                          |  |                                         | 2      |   |                               |   | 4      |  
|                                                                                           |  |                                         |        |   |                               |   |        |  
|Income before income taxes                                                                 |  |                                         | 102    |   |                               |   | 82     |  
|Income tax expense                                                                         |  |                                         | (40    | ) |                               |   | (42    | )
|                                                                                           |  |                                         |        |   |                               |   |        |  
|Net income                                                                                 |  | $                                       | 62     |   |                               | $ | 40     |  
|                                                                                           |  |                                         |        |   |                               |   |        |  
|Net income per common share:                                                               |  |                                         |        |   |                               |   |        |  
|Basic                                                                                      |  | $                                       | 0.44   |   |                               | $ | 0.37   |  
|                                                                                           |  |                                         |        |   |                               |   |        |  
|Diluted                                                                                    |  | $                                       | 0.41   |   |                               | $ | 0.19   |  
|                                                                                           |  |                                         |        |   |                               |   |        |  
|Weighted average common shares:                                                            |  |                                         |        |   |                               |   |        |  
|Basic                                                                                      |  |                                         | 141.7  |   |                               |   | 107.6  |  
|                                                                                           |  |                                         |        |   |                               |   |        |  
|Diluted                                                                                    |  |                                         | 150.6  |   |                               |   | 119.6  |  
|                                                                                           |  |                                         |        |   |                               |   |        |  
|                                                                                           |  |                                         |        |   |                               |   |        |  
|(a)    Includes depreciation expense of                                                    |  | $                                       | (22    | ) |                               | $ | (28    | )
|                                                                                           |  |                                         |        |   |                               |   |        |  
|(b)    Includes the following expenses resulting from transactions with related companies: |  |                                         |        |   |                               |   |        |  
|Revenues                                                                                   |  |                                         | 4      |   |                               |   |       |  
|Selling, general and administrative expense                                                |  |                                         | (8     | ) |                               |   | (5     | )
|Interest expense                                                                           |  |                                         |       |   |                               |   | (1     | )
|Minority interest expense                                                                  |  |                                         |       |   |                               |   | (5     | )



See accompanying notes.



4



---

##### Table of Contents

Warner Music Group Corp.



Consolidated Statements of Cash Flows (Unaudited)

Six Months Ended March 31, 2006 and 2005



|                                                                                  |  |                               |     |   |                               |   |      |  
|--------------------------------------------------------------------------------- |  | ----------------------------- | --- | - | ----------------------------- | - | ---- | -
|                                                                                  |  | Six MonthsEndedMarch 31, 2006 |     |   | Six MonthsEndedMarch 31, 2005 |  
|                                                                                  |  | (in millions)                 |    
|Cash flows from operating activities                                              |  |                               |     |   |                               |   |      |  
|Net income                                                                        |  | $                             | 62  |   |                               | $ | 40   |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                               |     |   |                               |   |      |  
|Depreciation and amortization                                                     |  |                               | 117 |   |                               |   | 121  |  
|Non-cash interest expense                                                         |  |                               | 26  |   |                               |   | 30   |  
|Non-cash, stock-based compensation expense                                        |  |                               | 8   |   |                               |   | 9    |  
|Deferred taxes                                                                    |  |                               | (2  | ) |                               |   | 2    |  
|Equity in the (gains) losses of equity-method investees, including distributions  |  |                               | (1  | ) |                               |   | 1    |  
|Unrealized gain on warrants                                                       |  |                               |    |   |                               |   | (17  | )
|Minority interest expense                                                         |  |                               |    |   |                               |   | 5    |  
|Changes in operating assets and liabilities:                                      |  |                               |     |   |                               |   |      |  
|Accounts receivable                                                               |  |                               | 108 |   |                               |   | 103  |  
|Inventories                                                                       |  |                               | 8   |   |                               |   | 1    |  
|Royalty advances                                                                  |  |                               | (29 | ) |                               |   | 9    |  
|Accounts payable and accrued liabilities                                          |  |                               | (66 | ) |                               |   | (22  | )
|Other balance sheet changes                                                       |  |                               | (26 | ) |                               |   | 10   |  
|                                                                                  |  |                               |     |   |                               |   |      |  
|Net cash provided by operating activities                                         |  |                               | 205 |   |                               |   | 292  |  
|                                                                                  |  |                               |     |   |                               |   |      |  
|Cash flows from investing activities                                              |  |                               |     |   |                               |   |      |  
|Investments and acquisitions                                                      |  |                               | (18 | ) |                               |   | (48  | )
|Investments in short-term investments                                             |  |                               | (61 | ) |                               |   |     |  
|Investment proceeds                                                               |  |                               |    |   |                               |   | 1    |  
|Capital expenditures                                                              |  |                               | (12 | ) |                               |   | (14  | )
|                                                                                  |  |                               |     |   |                               |   |      |  
|Net cash used in investing activities                                             |  |                               | (91 | ) |                               |   | (61  | )
|                                                                                  |  |                               |     |   |                               |   |      |  
|Cash flows from financing activities                                              |  |                               |     |   |                               |   |      |  
|Borrowings                                                                        |  |                               |    |   |                               |   | 696  |  
|Financing costs of borrowings                                                     |  |                               |    |   |                               |   | (17  | )
|Quarterly debt repayments                                                         |  |                               | (8  | ) |                               |   | (6   | )
|Proceeds from the issuance of restricted shares                                   |  |                               |    |   |                               |   | 1    |  
|Repurchase of subsidiary preferred stock                                          |  |                               |    |   |                               |   | (209 | )
|Dividends and returns of capital paid                                             |  |                               | (37 | ) |                               |   | (807 | )
|                                                                                  |  |                               |     |   |                               |   |      |  
|Net cash used in financing activities                                             |  |                               | (45 | ) |                               |   | (342 | )
|Effect of foreign currency exchange rate changes on cash                          |  |                               | 2   |   |                               |   | 3    |  
|                                                                                  |  |                               |     |   |                               |   |      |  
|Net increase (decrease) in cash and equivalents                                   |  |                               | 71  |   |                               |   | (108 | )
|Cash and equivalents at beginning of period                                       |  |                               | 288 |   |                               |   | 555  |  
|                                                                                  |  |                               |     |   |                               |   |      |  
|Cash and equivalents at end of period                                             |  | $                             | 359 |   |                               | $ | 447  |  
|                                                                                  |  |                               |     |   |                               |   |      |  



See accompanying notes.



5



---

##### Table of Contents

Warner Music Group Corp.



Consolidated Statement of Shareholders Equity (Unaudited)

Six Months Ended March 31, 2006



|                                                                     |  |                                               |  |                          |   |                           |   |     |                                            |   |      |                          |  |   |    |   |  |   |     |  
|-------------------------------------------------------------------- |  | --------------------------------------------- |  | ------------------------ | - | ------------------------- | - | --- | ------------------------------------------ | - | ---- | ------------------------ |  | - | -- | - |  | - | --- | -
|                                                                     |  | Common Stock                                  |  | AdditionalPaid-inCapital |   | RetainedEarnings(Deficit) |   |     | AccumulatedOtherComprehensiveIncome (Loss) |   |      | TotalShareholdersEquity | 
|                                                                     |  | Shares                                        |  | Value                    |   |                           |   |    
|                                                                     |  | (in millions, except number of common shares) | 
|Balance at September 30, 2005                                        |  | 148,455,313                                   |  | $                        |  |                           | $ | 548 |                                            | $ | (480 | )                        |  | $ | 21 |   |  | $ | 89  |  
|Comprehensive income:                                                |  |                                               |  |                          |   |                           |   |     |                                            |   |      |                          |  |   |    |   |  |   |     |  
|Net income                                                           |  |                                              |  |                          |  |                           |   |    |                                            |   | 62   |                          |  |   |   |   |  |   | 62  |  
|Foreign currency translation adjustment                              |  |                                              |  |                          |  |                           |   |    |                                            |   |     |                          |  |   | (2 | ) |  |   | (2  | )
|Deferred gains on derivative financial instruments                   |  |                                              |  |                          |  |                           |   |    |                                            |   |     |                          |  |   | 9  |   |  |   | 9   |  
|                                                                     |  |                                               |  |                          |   |                           |   |     |                                            |   |      |                          |  |   |    |   |  |   |     |  
|Total comprehensive income                                           |  |                                              |  |                          |  |                           |   |    |                                            |   | 62   |                          |  |   | 7  |   |  |   | 69  |  
|Dividends                                                            |  |                                              |  |                          |  |                           |   |    |                                            |   | (57  | )                        |  |   |   |   |  |   | (57 | )
|Issuance of stock options and restricted shares of common stock, net |  | 41,225                                        |  |                          |  |                           |   | 8   |                                            |   |     |                          |  |   |   |   |  |   | 8   |  
|                                                                     |  |                                               |  |                          |   |                           |   |     |                                            |   |      |                          |  |   |    |   |  |   |     |  
|Balance at March 31, 2006                                            |  | 148,496,538                                   |  | $                        |  |                           | $ | 556 |                                            | $ | (475 | )                        |  | $ | 28 |   |  | $ | 109 |  
|                                                                     |  |                                               |  |                          |   |                           |   |     |                                            |   |      |                          |  |   |    |   |  |   |     |  



See accompanying notes.



6



---

##### Table of Contents

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 companies and the successor to 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). On May 10, 2005, the Company sold 32,600,000 shares of its
common stock in an initial public offering (the Initial Common Stock Offering) and became a public company.



The Company classifies its business interests into two fundamental areas: recorded music and music publishing. A brief description of those operations is
presented below.



The Companys business is seasonal.
Therefore, operating results for the three and six month periods ended March 31, 2006 are not necessarily indicative of the results that may be expected for fiscal 2006.



Recorded Music Operations



The Companys recorded music operations consist of the discovery and development of artists and the related marketing and distribution of recorded
music produced by such artists. In addition to the more traditional methods of discovering and developing artists, the Company has implemented new initiatives to identify and nurture artists earlier in the development process and reduce development
costs by leveraging its independent distribution network. The Company refers to these new business models as incubator initiatives. Asylum and East West are the current recorded music incubator labels. In addition, the Company launched Cordless
Recordings an e-label that gives artists the ability to come to market with one or several songs in digital formats without the need to create an entire album. Asylum, East West and Cordless Recordings make up the Companys
Independent Label Group (ILG). The Company has also entered into strategic ventures with other record labels.



The Companys recorded music operations also include a catalog division called Rhino Entertainment (Rhino). Rhino 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 tracks to/from third parties for various uses, including film and television soundtracks.



The Companys principal recorded music distribution
operations include Warner-Elektra-Atlantic Corporation (WEA Corp.), which primarily distributes the Companys music products to retailers and wholesale distributors in the United States; a 90% interest in Alternative Distribution
Alliance (ADA), a distribution company which primarily distributes the products of independent record labels to retailers and wholesale distributors; various distribution centers and ventures operated internationally; and an 80% interest
in Word Entertainment, whose distribution operations specialize in the distribution of music products in the Christian retail marketplace.



The Company has signed a definitive agreement to acquire Ryko Corporation, a leading independent, integrated music and entertainment company. The
acquisition is expected to close during the third quarter of fiscal 2006. See Note 3.



The Company plays an integral role in virtually all aspects of the music value chain from discovering and developing talent, to producing albums and promoting artists and their product. After an artist has entered
into a contract with one of the Companys record labels, a master recording of the artists music is created. The recording is then replicated for sale to consumers primarily in CD and digital formats. In the U.S., WEA Corp.



7



---

##### Table of Contents

Warner Music Group Corp.



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



and ADA market, sell and deliver products, either directly or through sub-distributors and wholesalers, to thousands of record stores, mass merchants and
other retailers throughout the country. Recorded music products are also sold in physical form to Internet physical retailers. In addition, the Internet and wireless networks have become increasingly important sales channels for records in
non-physical forms.



In the U.S., the Companys recorded
music operations are conducted principally through its major record labelsWarner Bros. Records and The Atlantic Records Group. In markets outside the U.S., recorded music activities are conducted through the Warner Music International
(WMI) division and its various subsidiaries, affiliates and non-affiliated licensees.



Music Publishing Operations



The Companys music publishing business is focused on the exploitation of songs as intellectual property. In return for promoting, placing, marketing and administering the creative output of a songwriter, or engaging in those
activities for other rightsholders, the Companys music publishing business garners a share of the revenues generated. In addition to the more traditional methods, the Company has implemented new initiatives to promote and develop emerging
songwriters. For example, the Companys music publishing business has its own incubator label, Perfect Game Recording Co.



Warner/Chappell is the Companys 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. The
music publishing library includes many standard titles that span multiple music genres. Warner/Chappell also administers the music and soundtracks of several third-party television and film producers and studios, including Lucasfilm, Ltd. and
Hallmark Entertainment.



The Company also previously owned
Warner Bros. Publications (WBP), which printed and distributed a broad selection of sheet music, books and educational materials, orchestrations, folios, personality books, and arrangements from the catalogs of Warner/Chappell and other
music publishers. On May 31, 2005, the Company sold WBP to Alfred Publishing. See Note 3.



Music 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 singles, albums, CDs, digital
downloads and mobile phone ringtones.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Performance: the licensor receives royalties when the composition is performed publicly (e.g., broadcast radio and television, movie theater, concert, nightclub or
Internet and wireless streaming).
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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



| |  |  | Other: the licensor receives royalties from other uses such as stage productions.
| | - |  | ---------------------------------------------------------------------------------



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 fairly the financial position and the results of operations and cash flows for the periods presented in conformity



8



---

##### Table of Contents

Warner Music Group Corp.



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



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 (Registration No. 001-32502).



Recapitalization



As discussed above, on May 10, 2005, the Company sold 32,600,000 shares of its common stock in the Initial Common Stock Offering. In connection with
the Initial Common Stock Offering, the Company (i) converted all its formerly outstanding shares of Class L Common Stock into shares of Class A Common Stock, (ii) renamed all of its formerly outstanding shares of Class A Common
Stock as common stock, which had the effect of eliminating from the Companys authorized capital stock the Class L Common Stock and Class A Common Stock and (iii) authorized an approximately 1,139 to 1 split of the
Companys common stock, (collectively, the Recapitalization).



Accordingly, historical financial statements have been restated to reflect the Recapitalization for all periods occurring after the Acquisition that was effective as of March 1, 2004. Such restatement primarily
related to common stock and equivalent shares information, net income per common share computations and stock-based compensation disclosures.



Reclassifications



Certain reclassifications have been made to the prior periods financial information in order to conform to the current periods presentation.



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 intercompany
balances and transactions have been eliminated in consolidation.



Short-term
Investments



The Company considers all investments with
maturities greater than three months, but less than one year, when purchased to be short-term investments. Short-term investments include high-quality, investment grade securities such as taxable auction rate securities as well as commercial paper
and corporate bonds. Auction rate securities are classified as available for sale and are carried at fair value. Unrealized gains and losses on such securities are included in accumulated other comprehensive income (loss). Commercial paper and
corporate bonds that the Company has both the positive intent and ability to hold to maturity are carried at cost and classified as held to maturity.



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).



9



---

##### Table of Contents

Warner Music Group Corp.



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



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 Hedging Activities, which include interest-rate swaps and foreign exchange contracts. The following summary sets forth the components of comprehensive (loss) income, net of related
taxes, for the three and six months ended March 31, 2006 and 2005 (in millions):



|                                            |  |                                |    |   |                                |   |                              |  |   |                              |   |  |   |     |  
|------------------------------------------- |  | ------------------------------ | -- | - | ------------------------------ | - | ---------------------------- |  | - | ---------------------------- | - |  | - | --- | -
|                                            |  | Three MonthsEndedMarch 31,2006 |    |   | Three MonthsEndedMarch 31,2005 |   | Six MonthsEndedMarch 31,2006 |  |   | Six MonthsEndedMarch 31,2005 |  
|Net (loss) income                           |  | $                              | (7 | ) |                                | $ | 4                            |  | $ | 62                           |   |  | $ | 40  |  
|Foreign currency translation gains (losses) |  |                                |   |   |                                |   | 13                           |  |   | (2                           | ) |  |   | (12 | )
|Derivative financial instruments gains      |  |                                | 2  |   |                                |   | 7                            |  |   | 9                            |   |  |   | 10  |  
|                                            |  |                                |    |   |                                |   |                              |  |   |                              |   |  |   |     |  
|Comprehensive (loss) income                 |  | $                              | (5 | ) |                                | $ | 24                           |  | $ | 69                           |   |  | $ | 38  |  
|                                            |  |                                |    |   |                                |   |                              |  |   |                              |   |  |   |     |  



Net Income (Loss) Per Common Share



The Company computes net income (loss) per common share
in accordance with FASB Statement No. 128, Earnings per Share (FAS 128). Under the provisions of FAS 128, basic net income (loss) per common share is computed by dividing the net income (loss) applicable to common shares
after preferred dividend requirements, if any, by the weighted average of common shares outstanding during the period. Diluted net income (loss) per common share adjusts basic net income (loss) 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 income (loss) per common share (in millions, except per share amounts):



|                                                                     |  |                                |       |   |                                |   |       |                              |  |                              |       |  |   |       |  
|-------------------------------------------------------------------- |  | ------------------------------ | ----- | - | ------------------------------ | - | ----- | ---------------------------- |  | ---------------------------- | ----- |  | - | ----- | -
|                                                                     |  | Three MonthsEndedMarch 31,2006 |       |   | Three MonthsEndedMarch 31,2005 |   |       | Six MonthsEndedMarch 31,2006 |  | Six MonthsEndedMarch 31,2005 |      
|Basic and diluted net income (loss) per common share:                |  |                                |       |   |                                |   |       |                              |  |                              |       |  |   |       |  
|Numerator:                                                           |  |                                |       |   |                                |   |       |                              |  |                              |       |  |   |       |  
|Net income (loss) for basic calculation                              |  | $                              | (7    | ) |                                | $ | 4     |                              |  | $                            | 62    |  | $ | 40    |  
|Less: Unrealized gain on warrants                                    |  |                                |      |   |                                |   | (39   | )                            |  |                              |      |  |   | (17   | )
|                                                                     |  |                                |       |   |                                |   |       |                              |  |                              |       |  |   |       |  
|Net income (loss) for diluted calculation                            |  | $                              | (7    | ) |                                | $ | (35   | )                            |  | $                            | 62    |  | $ | 23    |  
|                                                                     |  |                                |       |   |                                |   |       |                              |  |                              |       |  |   |       |  
|Denominator:                                                         |  |                                |       |   |                                |   |       |                              |  |                              |       |  |   |       |  
|Weighted average common shares outstanding for basic calculation (a) |  |                                | 141.9 |   |                                |   | 107.7 |                              |  |                              | 141.7 |  |   | 107.6 |  
|                                                                     |  |                                |       |   |                                |   |       |                              |  |                              |       |  |   |       |  
|Weighted average common outstanding shares for diluted calculation   |  |                                | 141.9 |   |                                |   | 123.5 |                              |  |                              | 150.6 |  |   | 119.6 |  
|                                                                     |  |                                |       |   |                                |   |       |                              |  |                              |       |  |   |       |  
|Net income (loss) per common sharebasic                             |  | $                              | (0.05 | ) |                                | $ | 0.04  |                              |  | $                            | 0.44  |  | $ | 0.37  |  
|                                                                     |  |                                |       |   |                                |   |       |                              |  |                              |       |  |   |       |  
|Net income (loss) per common sharediluted                           |  | $                              | (0.05 | ) |                                | $ | (0.28 | )                            |  | $                            | 0.41  |  | $ | 0.19  |  
|                                                                     |  |                                |       |   |                                |   |       |                              |  |                              |       |  |   |       |  

---

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



10



---

##### Table of Contents

Warner Music Group Corp.



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



The calculation of diluted net income (loss) per 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 the assumed vesting of restricted stock represent the
following dilutive effect (in millions of shares):



|                 |  |                                |  |                                |  |                              |  |                             
|---------------- |  | ------------------------------ |  | ------------------------------ |  | ---------------------------- |  | ----------------------------
|                 |  | Three MonthsEndedMarch 31,2006 |  | Three MonthsEndedMarch 31,2005 |  | Six MonthsEndedMarch 31,2006 |  | Six MonthsEndedMarch 31,2005
|Stock options    |  | 2.7                            |  | 3.2                            |  | 2.6                          |  | 2.7                         
|Restricted stock |  | 6.2                            |  | 6.9                            |  | 6.3                          |  | 6.8                         
|Warrants         |  |                               |  | 5.7                            |  |                             |  | 2.5                         
|                 |  |                                |  |                                |  |                              |  |                             
|                 |  | 8.9                            |  | 15.8                           |  | 8.9                          |  | 12.0                        
|                 |  |                                |  |                                |  |                              |  |                             



The Company recognized
a net loss for the three months ended March 31, 2006. Therefore, the effects from the assumed exercise of any outstanding stock options or warrants, or the assumed vesting of shares of restricted stock, during such period would be antidilutive.
Accordingly, they have not been included in the presentation of diluted net income (loss) per share for the three months ended March 31, 2006.



See Note 19 in the Companys audited consolidated financial statements for the year ended September 30, 2005 for a summary of the terms of the
warrants that were issued to Time Warner in connection with the Acquisition. The Company repurchased the warrants from Time Warner in May 2005 for approximately $138 million.



3. Significant Acquisitions and Dispositions



Acquisition of Ryko Corporation



In March 2006, the Company entered into a definitive agreement to acquire Ryko Corporation (Ryko), a leading independent, integrated music and
entertainment company, for approximately $67.5 million, subject to post-closing purchase price adjustments. 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. Completion of the transaction is subject to customary closing conditions including regulatory clearances, and is expected to close in the third quarter of fiscal 2006. Under the purchase method of accounting the acquisition cost will be
allocated to the underlying net assets based on their fair values, including identifiable intangible assets such as music catalog and artist contracts. The excess of the purchase price over the estimated fair value of the net assets acquired, if
any, will be recorded primarily as goodwill.



Bad Boy Records LLC Joint
Venture



On April 8, 2005, the Company entered into
an agreement with an affiliate of Sean Diddy Combs to form Bad Boy Records LLC (Bad Boy), a joint venture, owned 50% by the Company and 50% by the affiliate. The Company purchased its 50% membership interest in Bad Boy
Records LLC for approximately $30 million in cash. Mr. Combs is the CEO of the joint venture and supervises its staff and day-to-day operations. The Company provides funding, marketing, promotion and certain back-office services for the joint
venture. The



11



---

##### Table of Contents

Warner Music Group Corp.



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



transaction was accounted for under the purchase method of accounting, and the results of operations of Bad Boy are included in the Companys results of
operations from its acquisition date.



Sale of Warner Bros. Publications



In May 2005 the Company sold WBP, which conducted the
Companys sheet music operations, to Alfred Publishing. As part of the transaction, the Company agreed to license the right to use its music publishing copyrights in the exploitation of printed sheet music and songbooks for a twenty-year period
of time. No gain or loss was recognized on the transaction as the historical book basis of the net assets being sold was adjusted to fair value in connection with the accounting for the Acquisition. Due to the Companys continuing involvement
with Warner Bros. Publications, it was not reported as discontinued operations.



The sale is not expected to have a material effect on the future operating results and financial condition of the Company. For the three months ended March 31, 2005, the operations sold generated revenues of
approximately $11 million; an operating loss of $1 million; an operating loss before depreciation and amortization expense of $1 million; and a net loss of approximately $1 million. For the six months ended March 31, 2005, the operations
sold generated revenues of approximately $26 million and had no operating income, operating income before depreciation and amortization expense, or net income.



Maverick



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. 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. As part of the transaction, the Company and the remaining partner in Maverick entered into an agreement pursuant to which either party can elect to have
the Company purchase the remaining 20% interest in Maverick that it does not own by December 2007.



4. Inventories



Inventories consist of the following (in millions):



|                                                          |  |               |     |   |                   |   |     |  
|--------------------------------------------------------- |  | ------------- | --- | - | ----------------- | - | --- | -
|                                                          |  | March 31,2006 |     |   | September 30,2005 |  
|                                                          |  | (unaudited)   |     |   | (audited)         |  
|Compact discs, cassettes and other music-related products |  | $             | 80  |   |                   | $ | 84  |  
|Published sheet music and song books                      |  |               | 2   |   |                   |   | 2   |  
|                                                          |  |               |     |   |                   |   |     |  
|                                                          |  |               | 82  |   |                   |   | 86  |  
|Less reserve for obsolescence                             |  |               | (38 | ) |                   |   | (34 | )
|                                                          |  |               |     |   |                   |   |     |  
|                                                          |  | $             | 44  |   |                   | $ | 52  |  
|                                                          |  |               |     |   |                   |   |     |  



12



---

##### Table of Contents

Warner Music Group Corp.



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



5. Intangible Assets



Intangible assets consist of the following (in millions):



|                                                    |  |                   |       |   |              |   |           |  |   |               |   |  |   |       |  
|--------------------------------------------------- |  | ----------------- | ----- | - | ------------ | - | --------- |  | - | ------------- | - |  | - | ----- | -
|                                                    |  | September 30,2005 |       |   | Acquisitions |   | Other (a) |  |   | March 31,2006 |  
|                                                    |  | (audited)         |       |   |              |   |           |  |   | (unaudited)   |  
|Intangible assets subject to amortization:          |  |                   |       |   |              |   |           |  |   |               |   |  |   |       |  
|Record music catalog                                |  | $                 | 1,242 |   |              | $ | 4         |  | $ | (2            | ) |  | $ | 1,244 |  
|Music publishing copyrights                         |  |                   | 817   |   |              |   | 9         |  |   | 2             |   |  |   | 828   |  
|Artist contracts                                    |  |                   | 31    |   |              |   | 4         |  |   |              |   |  |   | 35    |  
|Trademarks                                          |  |                   | 10    |   |              |   |          |  |   |              |   |  |   | 10    |  
|Other intangible assets                             |  |                   | 4     |   |              |   |          |  |   |              |   |  |   | 4     |  
|                                                    |  |                   |       |   |              |   |           |  |   |               |   |  |   |       |  
|                                                    |  |                   | 2,104 |   |              |   | 17        |  |   |              |   |  |   | 2,121 |  
|Accumulated amortization                            |  |                   | (289  | ) |              |   |           |  |   |               |   |  |   | (384  | )
|                                                    |  |                   |       |   |              |   |           |  |   |               |   |  |   |       |  
|Total net intangible assets subject to amortization |  |                   | 1,815 |   |              |   |           |  |   |               |   |  |   | 1,737 |  
|Intangible assets not subject to amortization:      |  |                   |       |   |              |   |           |  |   |               |   |  |   |       |  
|Trademarks and brands                               |  |                   | 100   |   |              |   |           |  |   |               |   |  |   | 100   |  
|                                                    |  |                   |       |   |              |   |           |  |   |               |   |  |   |       |  
|Total net other intangible assets                   |  | $                 | 1,915 |   |              |   |           |  |   |               |   |  | $ | 1,837 |  
|                                                    |  |                   |       |   |              |   |           |  |   |               |   |  |   |       |  

---

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



6. Restructuring Costs



Acquisition-Related Restructuring Costs



As of March 31, 2006, the Company had approximately $36 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 in fiscal 2006.



|                                                                   |  |                      |    |   |                 |   |    |       |  |   |    |  
|------------------------------------------------------------------ |  | -------------------- | -- | - | --------------- | - | -- | ----- |  | - | -- | -
|                                                                   |  | EmployeeTerminations |    |   | Other ExitCosts |   |    | Total | 
|                                                                   |  | (in millions)        |   
|Liability as of September 30, 2005                                 |  | $                    | 14 |   |                 | $ | 35 |       |  | $ | 49 |  
|Cash paid during the six months ended March 31, 2006               |  |                      | (7 | ) |                 |   | (1 | )     |  |   | (8 | )
|Non-cash reductions during the six months ended March 31, 2006 (a) |  |                      |   |   |                 |   | (2 | )     |  |   | (2 | )
|Reversal of excess liabilities(b)                                  |  |                      | (1 | ) |                 |   | (2 | )     |  |   | (3 | )
|                                                                   |  |                      |    |   |                 |   |    |       |  |   |    |  
|Liability as of March 31, 2006                                     |  | $                    | 6  |   |                 | $ | 30 |       |  | $ | 36 |  
|                                                                   |  |                      |    |   |                 |   |    |       |  |   |    |  

---

|(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.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(b) | Excess liabilities were reversed through the statement of operations.
|--- | ---------------------------------------------------------------------



13



---

##### Table of Contents

Warner Music Group Corp.



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



7. Debt



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



|                                                                                   |  |               |       |   |                   |   |       |  
|---------------------------------------------------------------------------------- |  | ------------- | ----- | - | ----------------- | - | ----- | -
|                                                                                   |  | March 31,2006 |       |   | September 30,2005 |  
|                                                                                   |  | (unaudited)   |       |   | (audited)         |  
|Senior secured credit facility:                                                    |  |               |       |   |                   |   |       |  
|Revolving credit facility                                                          |  | $             |      |   |                   | $ |      |  
|Term loan                                                                          |  |               | 1,422 |   |                   |   | 1,430 |  
|                                                                                   |  |               |       |   |                   |   |       |  
|                                                                                   |  |               | 1,422 |   |                   |   | 1,430 |  
|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    |  |               | 174   |   |                   |   | 177   |  
|9.5% Senior Discount Notes due 2014Holdings                                       |  |               | 182   |   |                   |   | 174   |  
|                                                                                   |  |               |       |   |                   |   |       |  
|Total debt                                                                         |  |               | 2,243 |   |                   |   | 2,246 |  
|Less current portion                                                               |  |               | (17   | ) |                   |   | (17   | )
|                                                                                   |  |               |       |   |                   |   |       |  
|Total long term debt                                                               |  | $             | 2,226 |   |                   | $ | 2,229 |  
|                                                                                   |  |               |       |   |                   |   |       |  



The Holdings Refinancing



In December 2004, Holdings issued $847 million principal
amount at maturity of debt consisting of (i) $250 million principal amount of Floating Rate Senior Notes due 2011 (the Holdings Floating Rate Notes), (ii) $397 million principal amount at maturity of 9.5% Senior Discount Notes
due 2014, which had an initial issuance discount of $147 million (the Holdings Discount Notes), and (iii) $200 million principal amount of Floating Rate Senior PIK Notes due 2014 (the Holdings PIK Notes, and
collectively, the Holdings Notes), which had an initial discount of $4 million. The gross proceeds of $696 million received from the issuance of the Holdings Notes were used to (i) redeem the remaining shares of cumulative preferred
stock of Holdings at a redemption price of $209 million, including $9 million of accrued and unpaid dividends, (ii) pay a return of capital to the Companys shareholders in the aggregate amount of $472 million, and (iii) pay
debt-related issuance costs of approximately $15 million.



The Holdings
Redemption



In June 2005, using proceeds from the
Companys Initial Common Stock Offering and approximately $57 million of cash on hand, Holdings redeemed all of the Holdings Floating Rate Notes, all of the Holdings PIK Notes, and 35% of the aggregate outstanding principal at maturity of
Holdings Discount Notes.



The Holdings Discount Notes were
issued at a discount and have 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.



Parent has fully and unconditionally guaranteed the remaining Holdings
Discount Notes. The Holdings Discount Notes are unsecured and subordinated to all of Holdings existing and future secured debt, including



14



---

##### Table of Contents

Warner Music Group Corp.



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



Holdings guarantee of borrowings by Acquisition Corp. under the Companys senior secured credit facility. In addition, the Holdings Discount Notes
are structurally subordinated to the Senior Subordinated Notes of Acquisition Corp.



The indentures limit Holdings ability and the ability of its restricted subsidiaries to (i) incur additional indebtedness or issue certain preferred shares; (ii) pay dividends on or make other
distributions in respect of its capital stock or make other restricted payments; (iii) make certain investments; (iv) sell certain assets; (v) create liens on certain debt without securing the notes; (vi) consolidate, merge, sell
or otherwise dispose of all or substantially all of its assets; (vii) enter into certain transactions with affiliates; and (viii) designate its subsidiaries as unrestricted subsidiaries.



Restricted Net Assets



The Company is a holding company with no independent operations or assets other than through its interests in its
subsidiaries, such as Holdings and Acquisition Corp. Accordingly, the ability of the Company to obtain funds from its subsidiaries is restricted by the senior secured facility of Acquisition Corp., the indenture for the Acquisition Corp. Senior
Subordinated Notes and the indenture for the Holdings Notes.



8.
Shareholders Equity



Return of Capital and Dividends Paid



In September 2004, the Company declared a
$342 million dividend to its Class L common shareholders in the form of a note payable. The note payable was paid in October 2004 using proceeds received from a return of capital previously invested in Acquisition Corp.



In connection with the Holdings Refinancing, the Company paid a
$465 million return of capital to its Class L common shareholders, of which $422 million was paid in December 2004 and $43 million was paid in March 2005. The remaining $7 million from the Holdings Refinancing was
declared and paid as a dividend to the Companys shareholders in May 2005.



On October 3, 2005, December 29, 2005 and March 14, 2006 the Company declared dividends on its outstanding common stock at a rate of $0.13 per share. The dividends were paid on November 23,
2005, February 17, 2006 and May 3, 2006, respectively, except for the portion of the dividends with respect to unvested restricted stock, which will be paid at such time as such shares become vested.



During the six months ended March 31, 2006, 1,244,822 shares of
restricted stock purchased by or awarded to certain employees vested.



The following table represents the expense recorded by the Company with respect to its stock-based awards for the three and six month periods ended March 31, 2006 and 2005 by segment and on a consolidated basis (in millions):



|                   |  |                                   |   |                                   |   |                                 |  |                                 |   |  |   |  
|------------------ |  | --------------------------------- | - | --------------------------------- | - | ------------------------------- |  | ------------------------------- | - |  | - | -
|                   |  | Three Months Ended March 31, 2006 |   | Three Months Ended March 31, 2005 |   | Six Months Ended March 31, 2006 |  | Six Months Ended March 31, 2005
|Recorded Music     |  | $                                 | 1 |                                   | $ | 4                               |  | $                               | 4 |  | $ | 6
|Music Publishing   |  |                                   |  |                                   |   | 1                               |  |                                 | 1 |  |   | 1
|Corporate expenses |  |                                   | 1 |                                   |   | 2                               |  |                                 | 3 |  |   | 2
|                   |  |                                   |   |                                   |   |                                 |  |                                 |   |  |   |  
|Total              |  | $                                 | 2 |                                   | $ | 7                               |  | $                               | 8 |  | $ | 9
|                   |  |                                   |   |                                   |   |                                 |  |                                 |   |  |   |  



9. Commitments and Contingencies



Radio Promotion Activities



In 2004 and 2005, the Attorney General of the State of New York served the
Company with requests for information in connection with an industry-wide investigation of the relationship between music companies and



15



---

##### Table of Contents

Warner Music Group Corp.



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



radio stations, including the use of independent promoters and accounting for any such payments. The investigation was pursuant to New York Executive Law
§63(12) and New York General Business Law §349, both of which are consumer fraud statutes. On November 22, 2005, the Company reached a settlement with the Attorney General in connection with this investigation. As part of such
settlement, the Company agreed to make $5 million in charitable payments and to abide by a list of permissible and impermissible promotional activities. On July 25, 2005, Sony BMG reached a settlement with the Attorney General in connection
with the same industry-wide investigation. Subsequent to the Companys settlement, two independent labels have filed related 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 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 settlement with the Attorney General, regardless of the merits of the claim, could be costly and divert the time and resources of management.



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 the
form of a subpoena duces tecum and subpoena ad testificandum 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 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 (15 U.S.C. Section 1). The Company intends to fully cooperate with
the Attorney Generals and Department of Justices industry-wide inquiries. Subsequent to the announcements of the above governmental investigations, the Company has been named in a total of fourteen class action lawsuits (five
in New York, eight in California and one in Washington D.C.) related to the pricing of digital music downloads, which are expected to be consolidated into one case. The lawsuits are all based on the same general subject matter as the Attorney
Generals request for information alleging conspiracy among record companies to fix prices for downloads. The complaints generally seek unspecified compensatory, statutory and treble damages. 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.



Other Matters



In addition to the matters discussed above, the Company
is involved in other litigation arising in the normal course of our 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.



10. Derivative
Financial Instruments



During the six months ended
March 31, 2006, the Company did not enter into additional interest rate swap agreements to hedge the variability of its expected future cash interest payments or any new foreign currency hedge programs. As of March 31, 2006, the Company
had interest rate swap agreements to hedge a total notional



16



---

##### Table of Contents

Warner Music Group Corp.



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



debt amount of $897 million and recorded deferred gains in comprehensive income of $16 million. Additionally, as of March 31, 2006 the Company had
approximately $1 million of deferred net gains in comprehensive income related to foreign currency hedging.



The Company recorded unrealized gains of $39 million and $17 million on the stock warrants issued to Historic Time Warner in connection with the
Acquisition for the three-months and six-months ended March 31, 2005. On May 16, 2005, the Company repurchased the three-year warrants from Time Warner at a cost of approximately $138 million, which approximated fair value at that date.



11. 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 areas: 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
(loss) 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 (loss) 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 MonthsEndedMarch 31, 2006 |     |   | Three MonthsEndedMarch 31, 2005 |   |     | Six MonthsEndedMarch 31, 2006 |  |   | Six MonthsEndedMarch 31, 2005 |  
|                                    |  | (in millions)                   |    
|Revenues                            |  |                                 |     |   |                                 |   |     |                               |  |   |                               |   |  |   |       |  
|Recorded music                      |  | $                               | 676 |   |                                 | $ | 621 |                               |  | $ | 1,596                         |   |  | $ | 1,561 |  
|Music publishing                    |  |                                 | 129 |   |                                 |   | 154 |                               |  |   | 260                           |   |  |   | 309   |  
|Corporate expenses and eliminations |  |                                 | (9  | ) |                                 |   | (8  | )                             |  |   | (16                           | ) |  |   | (15   | )
|                                    |  |                                 |     |   |                                 |   |     |                               |  |   |                               |   |  |   |       |  
|Total revenues                      |  | $                               | 796 |   |                                 | $ | 767 |                               |  | $ | 1,840                         |   |  | $ | 1,855 |  
|                                    |  |                                 |     |   |                                 |   |     |                               |  |   |                               |   |  |   |       |  
|                                    |  |                                 |     |  
|                                    |  | Three MonthsEndedMarch 31, 2006 |     |   | Three MonthsEndedMarch 31, 2005 |   |     | Six MonthsEndedMarch 31, 2006 |  |   | Six MonthsEndedMarch 31, 2005 |  
|                                    |  | (in millions)                   |    
|OIBDA                               |  |                                 |     |   |                                 |   |     |                               |  |   |                               |   |  |   |       |  
|Recorded music                      |  | $                               | 81  |   |                                 | $ | 72  |                               |  | $ | 287                           |   |  | $ | 266   |  
|Music publishing                    |  |                                 | 47  |   |                                 |   | 47  |                               |  |   | 68                            |   |  |   | 71    |  
|Corporate expenses and eliminations |  |                                 | (24 | ) |                                 |   | (31 | )                             |  |   | (49                           | ) |  |   | (59   | )
|                                    |  |                                 |     |   |                                 |   |     |                               |  |   |                               |   |  |   |       |  
|Total OIBDA                         |  | $                               | 104 |   |                                 | $ | 88  |                               |  | $ | 306                           |   |  | $ | 278   |  
|                                    |  |                                 |     |   |                                 |   |     |                               |  |   |                               |   |  |   |       |  



|                                              |  |                                 |    |                                 |   |                               |  |                               |    |  |   |   
|--------------------------------------------- |  | ------------------------------- | -- | ------------------------------- | - | ----------------------------- |  | ----------------------------- | -- |  | - | --
|                                              |  | Three MonthsEndedMarch 31, 2006 |    | Three MonthsEndedMarch 31, 2005 |   | Six MonthsEndedMarch 31, 2006 |  | Six MonthsEndedMarch 31, 2005
|                                              |  | (in millions)                  
|Depreciation of Property, Plant and Equipment |  |                                 |    |                                 |   |                               |  |                               |    |  |   |   
|Recorded music                                |  | $                               | 7  |                                 | $ | 9                             |  | $                             | 14 |  | $ | 18
|Music publishing                              |  |                                 | 1  |                                 |   | 1                             |  |                               | 2  |  |   | 2 
|Corporate expenses and eliminations           |  |                                 | 3  |                                 |   | 4                             |  |                               | 6  |  |   | 8 
|                                              |  |                                 |    |                                 |   |                               |  |                               |    |  |   |   
|Total depreciation                            |  | $                               | 11 |                                 | $ | 14                            |  | $                             | 22 |  | $ | 28
|                                              |  |                                 |    |                                 |   |                               |  |                               |    |  |   |   



17



---

##### Table of Contents

Warner Music Group Corp.



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



|                                            |  |                                 |     |   |                                 |   |     |                               |  |   |                               |   |  |   |     |  
|------------------------------------------- |  | ------------------------------- | --- | - | ------------------------------- | - | --- | ----------------------------- |  | - | ----------------------------- | - |  | - | --- | -
|                                            |  | Three MonthsEndedMarch 31, 2006 |     |   | Three MonthsEndedMarch 31, 2005 |   |     | Six MonthsEndedMarch 31, 2006 |  |   | Six MonthsEndedMarch 31, 2005 |  
|                                            |  | (in millions)                   |    
|Amortization of Intangibles Assets          |  |                                 |     |   |                                 |   |     |                               |  |   |                               |   |  |   |     |  
|Recorded music                              |  | $                               | 34  |   |                                 | $ | 33  |                               |  | $ | 67                            |   |  | $ | 66  |  
|Music publishing                            |  |                                 | 14  |   |                                 |   | 14  |                               |  |   | 28                            |   |  |   | 27  |  
|Corporate expenses and eliminations         |  |                                 |    |   |                                 |   |    |                               |  |   |                              |   |  |   |    |  
|                                            |  |                                 |     |   |                                 |   |     |                               |  |   |                               |   |  |   |     |  
|Total amortization                          |  | $                               | 48  |   |                                 | $ | 47  |                               |  | $ | 95                            |   |  | $ | 93  |  
|                                            |  |                                 |     |   |                                 |   |     |                               |  |   |                               |   |  |   |     |  
|                                            |  |                                 |     |  
|                                            |  | Three MonthsEndedMarch 31, 2006 |     |   | Three MonthsEndedMarch 31, 2005 |   |     | Six MonthsEndedMarch 31, 2006 |  |   | Six MonthsEndedMarch 31, 2005 |  
|                                            |  | (in millions)                   |    
|Operating Income (Loss)                     |  |                                 |     |   |                                 |   |     |                               |  |   |                               |   |  |   |     |  
|Recorded music                              |  | $                               | 40  |   |                                 | $ | 30  |                               |  | $ | 206                           |   |  | $ | 182 |  
|Music publishing                            |  |                                 | 32  |   |                                 |   | 32  |                               |  |   | 38                            |   |  |   | 42  |  
|Corporate expenses and eliminations         |  |                                 | (27 | ) |                                 |   | (35 | )                             |  |   | (55                           | ) |  |   | (67 | )
|                                            |  |                                 |     |   |                                 |   |     |                               |  |   |                               |   |  |   |     |  
|Total operating income                      |  | $                               | 45  |   |                                 | $ | 27  |                               |  | $ | 189                           |   |  | $ | 157 |  
|                                            |  |                                 |     |   |                                 |   |     |                               |  |   |                               |   |  |   |     |  
|                                            |  |                                 |     |  
|                                            |  | Three MonthsEndedMarch 31, 2006 |     |   | Three MonthsEndedMarch 31, 2005 |   |     | Six MonthsEndedMarch 31, 2006 |  |   | Six MonthsEndedMarch 31, 2005 |  
|                                            |  | (in millions)                   |    
|Reconciliation of OIBDA to Operating Income |  |                                 |     |   |                                 |   |     |                               |  |   |                               |   |  |   |     |  
|OIBDA                                       |  | $                               | 104 |   |                                 | $ | 88  |                               |  | $ | 306                           |   |  | $ | 278 |  
|Depreciation expense                        |  |                                 | (11 | ) |                                 |   | (14 | )                             |  |   | (22                           | ) |  |   | (28 | )
|Amortization expense                        |  |                                 | (48 | ) |                                 |   | (47 | )                             |  |   | (95                           | ) |  |   | (93 | )
|                                            |  |                                 |     |   |                                 |   |     |                               |  |   |                               |   |  |   |     |  
|Operating income                            |  | $                               | 45  |   |                                 | $ | 27  |                               |  | $ | 189                           |   |  | $ | 157 |  
|                                            |  |                                 |     |   |                                 |   |     |                               |  |   |                               |   |  |   |     |  



12. Additional Financial
Information



Cash Interest and Taxes



The Company made interest payments of approximately $71 million during the
six months ended March 31, 2006 and $66 million during the six months ended March 31, 2005. The Company paid approximately $26 million and $23 million of income and withholding taxes in the six months ended March 31, 2006
and 2005, respectively. The Company received $4 million and $9 million of income tax refunds in the six months ended March 31, 2006 and 2005, respectively.



Non-cash Transactions



There were no significant non-cash investing and financing activities during the six months ended March 31, 2006 and 2005.



13. Subsequent Event



Certain of the stock options and restricted shares of common stock awarded by the Company vest upon the occurrence of a 3x
liquidity event, which is defined with respect to the awards as the occurrence of an event that implies an aggregate value for the equity held by the Investor Group of 3x its initial value, as adjusted for prior dividends or other returns of capital
received. In April 2006, the 3x liquidity event, as defined, occurred, which resulted in the vesting of 1,169,932 shares of restricted common stock awarded to or purchased by employees of the Company and 516,719 stock options awarded to employees of
the Company. In addition, the Company paid out accrued dividends owed to restricted stockholders of $1.3 million upon the occurrence of the 3x liquidity event and the subsequent vesting of their restricted shares. In accordance with the requirements
of FAS 123(R), the Company recognizes the compensation for these awards over the employees requisite service period. Accordingly, there is no impact of this event to the Companys statement of operations.



18



---

##### Table of Contents

WARNER MUSIC GROUP CORP.



Supplementary Information

Condensed Consolidating Financial Statements of Registrant



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 condensed 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 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 Senior Subordinated Notes issued by Acquisition Corp., and the indenture for the Holdings Notes.



19



---

##### Table of Contents

WARNER MUSIC GROUP CORP.



Supplementary Information

Condensed Consolidating Balance Sheet (unaudited)

March 31, 2006



|                                                                |  |                        |     |   |                           |   |                     |  |              |       |  |                                     |      |   |  |   |      
|--------------------------------------------------------------- |  | ---------------------- | --- | - | ------------------------- | - | ------------------- |  | ------------ | ----- |  | ----------------------------------- | ---- | - |  | - | -----
|                                                                |  | WarnerMusicGroup Corp. |     |   | WMGHoldingsCorp. (issuer) |   | WMGAcquisitionCorp. |  | Eliminations |       |  | Warner MusicGroup Corp.Consolidated
|                                                                |  | (in millions)         
|Assets:                                                         |  |                        |     |   |                           |   |                     |  |              |       |  |                                     |      |   |  |   |      
|Current assets:                                                 |  |                        |     |   |                           |   |                     |  |              |       |  |                                     |      |   |  |   |      
|Cash and equivalents                                            |  | $                      | 48  |   |                           | $ |                    |  | $            | 311   |  | $                                   |     |   |  | $ | 359  
|Short-term investments                                          |  |                        | 34  |   |                           |   |                    |  |              | 27    |  |                                     |     |   |  |   | 61   
|Accounts receivable, net                                        |  |                        |    |   |                           |   |                    |  |              | 530   |  |                                     |     |   |  |   | 530  
|Due from (to) affiliates                                        |  |                        | (1  | ) |                           |   |                    |  |              | 1     |  |                                     |     |   |  |   |     
|Inventories                                                     |  |                        |    |   |                           |   |                    |  |              | 44    |  |                                     |     |   |  |   | 44   
|Royalty advances expected to be recouped within one year        |  |                        |    |   |                           |   |                    |  |              | 196   |  |                                     |     |   |  |   | 196  
|Deferred tax assets                                             |  |                        |    |   |                           |   |                    |  |              | 32    |  |                                     |     |   |  |   | 32   
|Other current assets                                            |  |                        |    |   |                           |   |                    |  |              | 56    |  |                                     |     |   |  |   | 56   
|                                                                |  |                        |     |   |                           |   |                     |  |              |       |  |                                     |      |   |  |   |      
|Total current assets                                            |  |                        | 81  |   |                           |   |                    |  |              | 1,197 |  |                                     |     |   |  |   | 1,278
|Royalty advances expected to be recouped after one year         |  |                        |    |   |                           |   |                    |  |              | 196   |  |                                     |     |   |  |   | 196  
|Investments in and advances to (from) consolidated subsidiaries |  |                        | 56  |   |                           |   | 234                 |  |              | 24    |  |                                     | (290 | ) |  |   | 24   
|Property, plant and equipment                                   |  |                        |    |   |                           |   |                    |  |              | 147   |  |                                     |     |   |  |   | 147  
|Goodwill                                                        |  |                        |    |   |                           |   |                    |  |              | 876   |  |                                     |     |   |  |   | 876  
|Intangible assets subject to amortization                       |  |                        |    |   |                           |   |                    |  |              | 1,737 |  |                                     |     |   |  |   | 1,737
|Intangible assets not subject to amortization                   |  |                        |    |   |                           |   |                    |  |              | 100   |  |                                     |     |   |  |   | 100  
|Other assets                                                    |  |                        |    |   |                           |   | 4                   |  |              | 102   |  |                                     |     |   |  |   | 106  
|                                                                |  |                        |     |   |                           |   |                     |  |              |       |  |                                     |      |   |  |   |      
|Total assets                                                    |  | $                      | 137 |   |                           | $ | 238                 |  | $            | 4,379 |  | $                                   | (290 | ) |  | $ | 4,464
|                                                                |  |                        |     |   |                           |   |                     |  |              |       |  |                                     |      |   |  |   |      
|Liabilities and Shareholders Equity:                           |  |                        |     |   |                           |   |                     |  |              |       |  |                                     |      |   |  |   |      
|Current liabilities:                                            |  |                        |     |   |                           |   |                     |  |              |       |  |                                     |      |   |  |   |      
|Accounts payable                                                |  | $                      |    |   |                           | $ |                    |  | $            | 211   |  | $                                   |     |   |  | $ | 211  
|Accrued royalties                                               |  |                        |    |   |                           |   |                    |  |              | 1,088 |  |                                     |     |   |  |   | 1,088
|Taxes and other withholdings                                    |  |                        |    |   |                           |   |                    |  |              | 43    |  |                                     |     |   |  |   | 43   
|Current portion of long-term debt                               |  |                        |    |   |                           |   |                    |  |              | 17    |  |                                     |     |   |  |   | 17   
|Dividends payable                                               |  |                        | 20  |   |                           |   |                    |  |              |      |  |                                     |     |   |  |   | 20   
|Other current liabilities                                       |  |                        |    |   |                           |   |                    |  |              | 327   |  |                                     |     |   |  |   | 327  
|                                                                |  |                        |     |   |                           |   |                     |  |              |       |  |                                     |      |   |  |   |      
|Total current liabilities                                       |  |                        | 20  |   |                           |   |                    |  |              | 1,686 |  |                                     |     |   |  |   | 1,706
|Long-term debt                                                  |  |                        |    |   |                           |   | 182                 |  |              | 2,044 |  |                                     |     |   |  |   | 2,226
|Dividends payable                                               |  |                        | 6   |   |                           |   |                    |  |              |      |  |                                     |     |   |  |   | 6    
|Deferred tax liabilities, net                                   |  |                        |    |   |                           |   |                    |  |              | 192   |  |                                     |     |   |  |   | 192  
|Other noncurrent liabilities                                    |  |                        | 2   |   |                           |   |                    |  |              | 223   |  |                                     |     |   |  |   | 225  
|                                                                |  |                        |     |   |                           |   |                     |  |              |       |  |                                     |      |   |  |   |      
|Total liabilities                                               |  |                        | 28  |   |                           |   | 182                 |  |              | 4,145 |  |                                     |     |   |  |   | 4,355
|Total shareholders equity                                      |  |                        | 109 |   |                           |   | 56                  |  |              | 234   |  |                                     | (290 | ) |  |   | 109  
|                                                                |  |                        |     |   |                           |   |                     |  |              |       |  |                                     |      |   |  |   |      
|Total liabilities and shareholders equity                      |  | $                      | 137 |   |                           | $ | 238                 |  | $            | 4,379 |  | $                                   | (290 | ) |  | $ | 4,464
|                                                                |  |                        |     |   |                           |   |                     |  |              |       |  |                                     |      |   |  |   |      



20



---

##### Table of Contents

WARNER MUSIC GROUP CORP.



Supplementary Information

Condensed Consolidating Balance Sheet (audited)

September 30, 2005



|                                                                |  |                          |    |                            |   |     |                       |  |              |       |  |                                       |      |   |  |   |      
|--------------------------------------------------------------- |  | ------------------------ | -- | -------------------------- | - | --- | --------------------- |  | ------------ | ----- |  | ------------------------------------- | ---- | - |  | - | -----
|                                                                |  | Warner Music Group Corp. |    | WMG HoldingsCorp. (issuer) |   |     | WMG Acquisition Corp. |  | Eliminations |       |  | Warner Music Group Corp. Consolidated
|                                                                |  | (in millions)           
|Assets:                                                         |  |                          |    |                            |   |     |                       |  |              |       |  |                                       |      |   |  |   |      
|Current assets:                                                 |  |                          |    |                            |   |     |                       |  |              |       |  |                                       |      |   |  |   |      
|Cash and equivalents                                            |  | $                        | 40 |                            | $ | 1   |                       |  | $            | 247   |  | $                                     |     |   |  | $ | 288  
|Accounts receivable, net                                        |  |                          |   |                            |   |    |                       |  |              | 637   |  |                                       |     |   |  |   | 637  
|Due (to) from affiliates                                        |  |                          | 15 |                            |   | (23 | )                     |  |              | 8     |  |                                       |     |   |  |   |     
|Inventories                                                     |  |                          |   |                            |   |    |                       |  |              | 52    |  |                                       |     |   |  |   | 52   
|Royalty advances expected to be recouped within one year        |  |                          |   |                            |   |    |                       |  |              | 190   |  |                                       |     |   |  |   | 190  
|Deferred tax assets                                             |  |                          |   |                            |   |    |                       |  |              | 36    |  |                                       |     |   |  |   | 36   
|Other current assets                                            |  |                          |   |                            |   |    |                       |  |              | 39    |  |                                       |     |   |  |   | 39   
|                                                                |  |                          |    |                            |   |     |                       |  |              |       |  |                                       |      |   |  |   |      
|Total current assets                                            |  |                          | 55 |                            |   | (22 | )                     |  |              | 1,209 |  |                                       |     |   |  |   | 1,242
|Royalty advances expected to be recouped after one year         |  |                          |   |                            |   |    |                       |  |              | 190   |  |                                       |     |   |  |   | 190  
|Investments in and advances to (from) consolidated subsidiaries |  |                          | 43 |                            |   | 235 |                       |  |              |      |  |                                       | (278 | ) |  |   |     
|Investments                                                     |  |                          |   |                            |   |    |                       |  |              | 21    |  |                                       |     |   |  |   | 21   
|Property, plant and equipment                                   |  |                          |   |                            |   |    |                       |  |              | 157   |  |                                       |     |   |  |   | 157  
|Goodwill                                                        |  |                          |   |                            |   |    |                       |  |              | 869   |  |                                       |     |   |  |   | 869  
|Intangible assets subject to amortization                       |  |                          |   |                            |   |    |                       |  |              | 1,815 |  |                                       |     |   |  |   | 1,815
|Intangible assets not subject to amortization                   |  |                          |   |                            |   |    |                       |  |              | 100   |  |                                       |     |   |  |   | 100  
|Other assets                                                    |  |                          |   |                            |   | 4   |                       |  |              | 100   |  |                                       |     |   |  |   | 104  
|                                                                |  |                          |    |                            |   |     |                       |  |              |       |  |                                       |      |   |  |   |      
|Total assets                                                    |  | $                        | 98 |                            | $ | 217 |                       |  | $            | 4,461 |  | $                                     | (278 | ) |  | $ | 4,498
|                                                                |  |                          |    |                            |   |     |                       |  |              |       |  |                                       |      |   |  |   |      
|Liabilities and Shareholders Equity:                           |  |                          |    |                            |   |     |                       |  |              |       |  |                                       |      |   |  |   |      
|Current liabilities:                                            |  |                          |    |                            |   |     |                       |  |              |       |  |                                       |      |   |  |   |      
|Accounts payable                                                |  | $                        | 1  |                            | $ |    |                       |  | $            | 246   |  | $                                     |     |   |  | $ | 247  
|Accrued royalties                                               |  |                          |   |                            |   |    |                       |  |              | 1,057 |  |                                       |     |   |  |   | 1,057
|Taxes and other withholdings                                    |  |                          |   |                            |   |    |                       |  |              | 23    |  |                                       |     |   |  |   | 23   
|Current portion of long-term debt                               |  |                          |   |                            |   |    |                       |  |              | 17    |  |                                       |     |   |  |   | 17   
|Other current liabilities                                       |  |                          | 1  |                            |   |    |                       |  |              | 403   |  |                                       |     |   |  |   | 404  
|                                                                |  |                          |    |                            |   |     |                       |  |              |       |  |                                       |      |   |  |   |      
|Total current liabilities                                       |  |                          | 2  |                            |   |    |                       |  |              | 1,746 |  |                                       |     |   |  |   | 1,748
|Long-term debt                                                  |  |                          |   |                            |   | 174 |                       |  |              | 2,055 |  |                                       |     |   |  |   | 2,229
|Dividends payable                                               |  |                          | 5  |                            |   |    |                       |  |              |      |  |                                       |     |   |  |   | 5    
|Deferred tax liabilities, net                                   |  |                          |   |                            |   |    |                       |  |              | 201   |  |                                       |     |   |  |   | 201  
|Other noncurrent liabilities                                    |  |                          | 2  |                            |   |    |                       |  |              | 224   |  |                                       |     |   |  |   | 226  
|                                                                |  |                          |    |                            |   |     |                       |  |              |       |  |                                       |      |   |  |   |      
|Total liabilities                                               |  |                          | 9  |                            |   | 174 |                       |  |              | 4,226 |  |                                       |     |   |  |   | 4,409
|Total shareholders equity                                      |  |                          | 89 |                            |   | 43  |                       |  |              | 235   |  |                                       | (278 | ) |  |   | 89   
|                                                                |  |                          |    |                            |   |     |                       |  |              |       |  |                                       |      |   |  |   |      
|Total liabilities and shareholders equity                      |  | $                        | 98 |                            | $ | 217 |                       |  | $            | 4,461 |  | $                                     | (278 | ) |  | $ | 4,498
|                                                                |  |                          |    |                            |   |     |                       |  |              |       |  |                                       |      |   |  |   |      



21



---

##### Table of Contents

WARNER MUSIC GROUP CORP.



Supplementary Information

Condensed Consolidating Statements of Operations (unaudited)

For The Three Months Ended
March 31, 2006 and March 31, 2005



|                                                          |  |                                   |    |   |                             |   |    |                       |  |   |              |   |                                       |   |    |  |   |      |  
|--------------------------------------------------------- |  | --------------------------------- | -- | - | --------------------------- | - | -- | --------------------- |  | - | ------------ | - | ------------------------------------- | - | -- |  | - | ---- | -
|                                                          |  | Three months ended March 31, 2006 |   
|                                                          |  | Warner Music Group Corp.          |    |   | WMG Holdings Corp. (issuer) |   |    | WMG Acquisition Corp. |  |   | Eliminations |   | Warner Music Group Corp. Consolidated |  
|                                                          |  | (in millions)                     |   
|Revenues                                                  |  | $                                 |   |   |                             | $ |   |                       |  | $ | 796          |   |                                       | $ |   |  | $ | 796  |  
|Costs and expenses:                                       |  |                                   |    |   |                             |   |    |                       |  |   |              |   |                                       |   |    |  |   |      |  
|Cost of revenues                                          |  |                                   |   |   |                             |   |   |                       |  |   | (409         | ) |                                       |   |   |  |   | (409 | )
|Selling, general and administrative expenses              |  |                                   |   |   |                             |   |   |                       |  |   | (294         | ) |                                       |   |   |  |   | (294 | )
|Amortization of intangible assets                         |  |                                   |   |   |                             |   |   |                       |  |   | (48          | ) |                                       |   |   |  |   | (48  | )
|                                                          |  |                                   |    |   |                             |   |    |                       |  |   |              |   |                                       |   |    |  |   |      |  
|Total costs and expenses                                  |  |                                   |   |   |                             |   |   |                       |  |   | (751         | ) |                                       |   |   |  |   | (751 | )
|                                                          |  |                                   |    |   |                             |   |    |                       |  |   |              |   |                                       |   |    |  |   |      |  
|Operating income                                          |  |                                   |   |   |                             |   |   |                       |  |   | 45           |   |                                       |   |   |  |   | 45   |  
|Interest expense, net                                     |  |                                   |   |   |                             |   | (4 | )                     |  |   | (41          | ) |                                       |   |   |  |   | (45  | )
|Equity in the gains (losses) of equity method investees   |  |                                   |   |   |                             |   |   |                       |  |   | 1            |   |                                       |   |   |  |   | 1    |  
|Equity in the gains (losses) of consolidated subsidiaries |  |                                   | (7 | ) |                             |   | (3 | )                     |  |   |             |   |                                       |   | 10 |  |   |     |  
|Other income, net                                         |  |                                   |    |   |                             |   |   |                       |  |   | 2            |   |                                       |   |    |  |   | 2    |  
|                                                          |  |                                   |    |   |                             |   |    |                       |  |   |              |   |                                       |   |    |  |   |      |  
|Income before income taxes                                |  |                                   | (7 | ) |                             |   | (7 | )                     |  |   | 7            |   |                                       |   | 10 |  |   | 3    |  
|Income tax expense                                        |  |                                   |   |   |                             |   |   |                       |  |   | (10          | ) |                                       |   |   |  |   | (10  | )
|                                                          |  |                                   |    |   |                             |   |    |                       |  |   |              |   |                                       |   |    |  |   |      |  
|Net (loss) income                                         |  | $                                 | (7 | ) |                             | $ | (7 | )                     |  | $ | (3           | ) |                                       | $ | 10 |  | $ | (7   | )
|                                                          |  |                                   |    |   |                             |   |    |                       |  |   |              |   |                                       |   |    |  |   |      |  



|                                                          |  |                                   |    |                            |   |     |                       |  |   |              |   |  |                                       |     |   |  |   |      |  
|--------------------------------------------------------- |  | --------------------------------- | -- | -------------------------- | - | --- | --------------------- |  | - | ------------ | - |  | ------------------------------------- | --- | - |  | - | ---- | -
|                                                          |  | Three months ended March 31, 2005 |   
|                                                          |  | Warner Music Group Corp.          |    | WMG HoldingsCorp. (issuer) |   |     | WMG Acquisition Corp. |  |   | Eliminations |   |  | Warner Music Group Corp. Consolidated |    
|                                                          |  | (in millions)                     |   
|Revenues                                                  |  | $                                 |   |                            | $ |    |                       |  | $ | 767          |   |  | $                                     |    |   |  | $ | 767  |  
|Costs and expenses:                                       |  |                                   |    |                            |   |     |                       |  |   |              |   |  |                                       |     |   |  |   |      |  
|Cost of revenues                                          |  |                                   |   |                            |   |    |                       |  |   | (400         | ) |  |                                       |    |   |  |   | (400 | )
|Selling, general and administrative expenses              |  |                                   |   |                            |   |    |                       |  |   | (293         | ) |  |                                       |    |   |  |   | (293 | )
|Amortization of intangible assets                         |  |                                   |   |                            |   |    |                       |  |   | (47          | ) |  |                                       |    |   |  |   | (47  | )
|                                                          |  |                                   |    |                            |   |     |                       |  |   |              |   |  |                                       |     |   |  |   |      |  
|Total costs and expenses                                  |  |                                   |   |                            |   |    |                       |  |   | (740         | ) |  |                                       |    |   |  |   | (740 | )
|                                                          |  |                                   |    |                            |   |     |                       |  |   |              |   |  |                                       |     |   |  |   |      |  
|Operating income                                          |  |                                   |   |                            |   |    |                       |  |   | 27           |   |  |                                       |    |   |  |   | 27   |  
|Interest expense, net                                     |  |                                   |   |                            |   | (17 | )                     |  |   | (35          | ) |  |                                       |    |   |  |   | (52  | )
|Equity in the gains (losses) of consolidated subsidiaries |  |                                   | 35 |                            |   | 18  |                       |  |   |             |   |  |                                       | (53 | ) |  |   |     |  
|Unrealized losses on warrants                             |  |                                   | 39 |                            |   |    |                       |  |   |             |   |  |                                       |    |   |  |   | 39   |  
|Minority interest                                         |  |                                   |   |                            |   |    |                       |  |   |             |   |  |                                       |    |   |  |   |     |  
|Other income, net                                         |  |                                   |   |                            |   |    |                       |  |   |             |   |  |                                       |    |   |  |   |     |  
|                                                          |  |                                   |    |                            |   |     |                       |  |   |              |   |  |                                       |     |   |  |   |      |  
|Income before income taxes                                |  |                                   | 74 |                            |   | 1   |                       |  |   | (8           | ) |  |                                       | (53 | ) |  |   | 14   |  
|Income tax expense                                        |  |                                   |   |                            |   |    |                       |  |   | (10          | ) |  |                                       |    |   |  |   | (10  | )
|                                                          |  |                                   |    |                            |   |     |                       |  |   |              |   |  |                                       |     |   |  |   |      |  
|Net income (loss)                                         |  | $                                 | 74 |                            | $ | 1   |                       |  | $ | (18          | ) |  | $                                     | (53 | ) |  | $ | 4    |  
|                                                          |  |                                   |    |                            |   |     |                       |  |   |              |   |  |                                       |     |   |  |   |      |  



22



---

##### Table of Contents

WARNER MUSIC GROUP CORP.



Supplementary Information

Condensed Consolidating Statements of Operations (unaudited)

For The Six Months Ended
March 31, 2006 and March 31, 2005



|                                                          |  |                                 |    |                             |   |    |                       |  |   |              |   |  |                                       |      |   |  |   |        |  
|--------------------------------------------------------- |  | ------------------------------- | -- | --------------------------- | - | -- | --------------------- |  | - | ------------ | - |  | ------------------------------------- | ---- | - |  | - | ------ | -
|                                                          |  | Six months ended March 31, 2006 |   
|                                                          |  | Warner Music Group Corp.        |    | WMG Holdings Corp. (issuer) |   |    | WMG Acquisition Corp. |  |   | Eliminations |   |  | Warner Music Group Corp. Consolidated |     
|                                                          |  | (in millions)                   |   
|Revenues                                                  |  | $                               |   |                             | $ |   |                       |  | $ | 1,840        |   |  | $                                     |     |   |  | $ | 1,840  |  
|Costs and expenses:                                       |  |                                 |    |                             |   |    |                       |  |   |              |   |  |                                       |      |   |  |   |        |  
|Cost of revenues                                          |  |                                 |   |                             |   |   |                       |  |   | (939         | ) |  |                                       |     |   |  |   | (939   | )
|Selling, general and administrative expenses              |  |                                 |   |                             |   |   |                       |  |   | (617         | ) |  |                                       |     |   |  |   | (617   | )
|Amortization of intangible assets                         |  |                                 |   |                             |   |   |                       |  |   | (95          | ) |  |                                       |     |   |  |   | (95    | )
|                                                          |  |                                 |    |                             |   |    |                       |  |   |              |   |  |                                       |      |   |  |   |        |  
|Total costs and expenses                                  |  |                                 |   |                             |   |   |                       |  |   | (1,651       | ) |  |                                       |     |   |  |   | (1,651 | )
|                                                          |  |                                 |    |                             |   |    |                       |  |   |              |   |  |                                       |      |   |  |   |        |  
|Operating income                                          |  |                                 |   |                             |   |   |                       |  |   | 189          |   |  |                                       |     |   |  |   | 189    |  
|Interest expense, net                                     |  |                                 |   |                             |   | (8 | )                     |  |   | (82          | ) |  |                                       |     |   |  |   | (90    | )
|Equity in the gains (losses) of equity method investees   |  |                                 |   |                             |   |   |                       |  |   | 1            |   |  |                                       |     |   |  |   | 1      |  
|Equity in the gains (losses) of consolidated subsidiaries |  |                                 | 62 |                             |   | 70 |                       |  |   |             |   |  |                                       | (132 | ) |  |   |       |  
|Other income, net                                         |  |                                 |   |                             |   |   |                       |  |   | 2            |   |  |                                       |     |   |  |   | 2      |  
|                                                          |  |                                 |    |                             |   |    |                       |  |   |              |   |  |                                       |      |   |  |   |        |  
|Income before income taxes                                |  |                                 | 62 |                             |   | 62 |                       |  |   | 110          |   |  |                                       | (132 | ) |  |   | 102    |  
|Income tax expense                                        |  |                                 |   |                             |   |   |                       |  |   | (40          | ) |  |                                       |     |   |  |   | (40    | )
|                                                          |  |                                 |    |                             |   |    |                       |  |   |              |   |  |                                       |      |   |  |   |        |  
|Net income (loss)                                         |  | $                               | 62 |                             | $ | 62 |                       |  | $ | 70           |   |  | $                                     | (132 | ) |  | $ | 62     |  
|                                                          |  |                                 |    |                             |   |    |                       |  |   |              |   |  |                                       |      |   |  |   |        |  



|                                                             |  |                                 |    |   |                            |   |     |                       |  |   |              |   |  |                                       |     |   |  |   |        |  
|------------------------------------------------------------ |  | ------------------------------- | -- | - | -------------------------- | - | --- | --------------------- |  | - | ------------ | - |  | ------------------------------------- | --- | - |  | - | ------ | -
|                                                             |  | Six months ended March 31, 2005 |   
|                                                             |  | Warner Music Group Corp.        |    |   | WMG HoldingsCorp. (issuer) |   |     | WMG Acquisition Corp. |  |   | Eliminations |   |  | Warner Music Group Corp. Consolidated |    
|                                                             |  | (in millions)                   |   
|Revenues                                                     |  | $                               |   |   |                            | $ |    |                       |  | $ | 1,855        |   |  | $                                     |    |   |  | $ | 1,855  |  
|Costs and expenses:                                          |  |                                 |    |   |                            |   |     |                       |  |   |              |   |  |                                       |     |   |  |   |        |  
|Cost of revenues                                             |  |                                 |   |   |                            |   |    |                       |  |   | (981         | ) |  |                                       |    |   |  |   | (981   | )
|Selling, general and administrative expenses                 |  |                                 |   |   |                            |   |    |                       |  |   | (624         | ) |  |                                       |    |   |  |   | (624   | )
|Amortization of intangible assets                            |  |                                 |   |   |                            |   |    |                       |  |   | (93          | ) |  |                                       |    |   |  |   | (93    | )
|                                                             |  |                                 |    |   |                            |   |     |                       |  |   |              |   |  |                                       |     |   |  |   |        |  
|Total costs and expenses                                     |  |                                 |   |   |                            |   |    |                       |  |   | (1,698       | ) |  |                                       |    |   |  |   | (1,698 | )
|                                                             |  |                                 |    |   |                            |   |     |                       |  |   |              |   |  |                                       |     |   |  |   |        |  
|Operating income                                             |  |                                 |   |   |                            |   |    |                       |  |   | 157          |   |  |                                       |    |   |  |   | 157    |  
|Interest expense, net                                        |  |                                 | (1 | ) |                            |   | (18 | )                     |  |   | (71          | ) |  |                                       |    |   |  |   | (90    | )
|Equity in the gains (losses) of equity method investees, net |  |                                 |   |   |                            |   |    |                       |  |   | (1           | ) |  |                                       |    |   |  |   | (1     | )
|Equity in the gains (losses) of consolidated subsidiaries    |  |                                 | 24 |   |                            |   | 47  |                       |  |   |             |   |  |                                       | (71 | ) |  |   |       |  
|Unrealized losses on warrants                                |  |                                 | 17 |   |                            |   |     |                       |  |   |             |   |  |                                       |    |   |  |   | 17     |  
|Minority interest                                            |  |                                 | (5 | ) |                            |   |    |                       |  |   |             |   |  |                                       |    |   |  |   | (5     | )
|Other income, net                                            |  |                                 |   |   |                            |   |    |                       |  |   | 4            |   |  |                                       |    |   |  |   | 4      |  
|                                                             |  |                                 |    |   |                            |   |     |                       |  |   |              |   |  |                                       |     |   |  |   |        |  
|Income before income taxes                                   |  |                                 | 35 |   |                            |   | 29  |                       |  |   | 89           |   |  |                                       | (71 | ) |  |   | 82     |  
|Income tax expense                                           |  |                                 |   |   |                            |   |    |                       |  |   | (42          | ) |  |                                       |    |   |  |   | (42    | )
|                                                             |  |                                 |    |   |                            |   |     |                       |  |   |              |   |  |                                       |     |   |  |   |        |  
|Net income (loss)                                            |  | $                               | 35 |   |                            | $ | 29  |                       |  | $ | 47           |   |  | $                                     | (71 | ) |  | $ | 40     |  
|                                                             |  |                                 |    |   |                            |   |     |                       |  |   |              |   |  |                                       |     |   |  |   |        |  



23



---

##### Table of Contents

WARNER MUSIC GROUP CORP.



Supplementary Information

Condensed Consolidating Statement of Cash Flows (unaudited)

For The Six Months Ended
March 31, 2006



|                                                                                            |  |                          |     |   |                             |   |     |                       |  |   |              |   |  |              |      |   |  |   |     |  
|------------------------------------------------------------------------------------------- |  | ------------------------ | --- | - | --------------------------- | - | --- | --------------------- |  | - | ------------ | - |  | ------------ | ---- | - |  | - | --- | -
|                                                                                            |  | Warner Music Group Corp. |     |   | WMG Holdings Corp. (issuer) |   |     | WMG Acquisition Corp. |  |   | Eliminations |   |  | Consolidated |     
|                                                                                            |  | (in millions)            |    
|Cash flows from operating activities:                                                       |  |                          |     |   |                             |   |     |                       |  |   |              |   |  |              |      |   |  |   |     |  
|Net income                                                                                  |  | $                        | 62  |   |                             | $ | 62  |                       |  | $ | 70           |   |  | $            | (132 | ) |  | $ | 62  |  
|Adjustments to reconcile net income to net cash provided by (used in) operating activities: |  |                          |     |   |                             |   |     |                       |  |   |              |   |  |              |      |   |  |   |     |  
|Depreciation and amortization                                                               |  |                          |    |   |                             |   |    |                       |  |   | 117          |   |  |              |     |   |  |   | 117 |  
|Non-cash interest expense                                                                   |  |                          |    |   |                             |   | 8   |                       |  |   | 18           |   |  |              |     |   |  |   | 26  |  
|Non-cash stock compensation expense                                                         |  |                          |    |   |                             |   |    |                       |  |   | 8            |   |  |              |     |   |  |   | 8   |  
|Deferred taxes                                                                              |  |                          |    |   |                             |   |    |                       |  |   | (2           | ) |  |              |     |   |  |   | (2  | )
|Equity in the losses of equity-method investees, including distributions                    |  |                          |    |   |                             |   |    |                       |  |   | (1           | ) |  |              |     |   |  |   | (1  | )
|Equity in the losses of consolidated subsidiaries                                           |  |                          | (62 | ) |                             |   | (70 | )                     |  |   |             |   |  |              | 132  |   |  |   |    |  
|Changes in operating assets and liabilities:                                                |  |                          |     |   |                             |   |     |                       |  |   |              |   |  |              |      |   |  |   |     |  
|Accounts receivable                                                                         |  |                          |    |   |                             |   |    |                       |  |   | 108          |   |  |              |     |   |  |   | 108 |  
|Inventories                                                                                 |  |                          |    |   |                             |   |    |                       |  |   | 8            |   |  |              |     |   |  |   | 8   |  
|Royalty advances                                                                            |  |                          |    |   |                             |   |    |                       |  |   | (29          | ) |  |              |     |   |  |   | (29 | )
|Accounts payable and accrued liabilities                                                    |  |                          |    |   |                             |   |    |                       |  |   | (66          | ) |  |              |     |   |  |   | (66 | )
|Other balance sheet changes                                                                 |  |                          |    |   |                             |   |    |                       |  |   | (26          | ) |  |              |     |   |  |   | (26 | )
|                                                                                            |  |                          |     |   |                             |   |     |                       |  |   |              |   |  |              |      |   |  |   |     |  
|Net cash provided by operating activities                                                   |  |                          |    |   |                             |   |    |                       |  |   | 205          |   |  |              |     |   |  |   | 205 |  
|                                                                                            |  |                          |     |   |                             |   |     |                       |  |   |              |   |  |              |      |   |  |   |     |  
|Cash flows from investing activities:                                                       |  |                          |     |   |                             |   |     |                       |  |   |              |   |  |              |      |   |  |   |     |  
|Investments and acquisitions                                                                |  |                          |    |   |                             |   |    |                       |  |   | (18          | ) |  |              |     |   |  |   | (18 | )
|Investments in short term investments                                                       |  |                          | (34 | ) |                             |   |    |                       |  |   | (27          | ) |  |              |     |   |  |   | (61 | )
|Capital expenditures                                                                        |  |                          |    |   |                             |   |    |                       |  |   | (12          | ) |  |              |     |   |  |   | (12 | )
|                                                                                            |  |                          |     |   |                             |   |     |                       |  |   |              |   |  |              |      |   |  |   |     |  
|Net cash used in investing activities                                                       |  |                          | (34 | ) |                             |   |    |                       |  |   | (57          | ) |  |              |     |   |  |   | (91 | )
|                                                                                            |  |                          |     |   |                             |   |     |                       |  |   |              |   |  |              |      |   |  |   |     |  
|Cash flows from financing activities:                                                       |  |                          |     |   |                             |   |     |                       |  |   |              |   |  |              |      |   |  |   |     |  
|Quarterly debt repayments                                                                   |  |                          |    |   |                             |   |    |                       |  |   | (8           | ) |  |              |     |   |  |   | (8  | )
|Capital contributions received/paid                                                         |  |                          | (3  | ) |                             |   | 3   |                       |  |   |             |   |  |              |     |   |  |   |    |  
|Increase in intercompany                                                                    |  |                          |    |   |                             |   | (8  | )                     |  |   | 8            |   |  |              |     |   |  |   |    |  
|Returns of capital and dividends paid                                                       |  |                          | 45  |   |                             |   | 4   |                       |  |   | (86          | ) |  |              |     |   |  |   | (37 | )
|                                                                                            |  |                          |     |   |                             |   |     |                       |  |   |              |   |  |              |      |   |  |   |     |  
|Net cash used in financing activities                                                       |  |                          | 42  |   |                             |   | (1  | )                     |  |   | (86          | ) |  |              |     |   |  |   | (45 | )
|                                                                                            |  |                          |     |   |                             |   |     |                       |  |   |              |   |  |              |      |   |  |   |     |  
|Effect of foreign currency exchange rate changes on cash                                    |  |                          |    |   |                             |   |    |                       |  |   | 2            |   |  |              |     |   |  |   | 2   |  
|                                                                                            |  |                          |     |   |                             |   |     |                       |  |   |              |   |  |              |      |   |  |   |     |  
|Net increase (decrease) in cash and equivalents                                             |  |                          | 8   |   |                             |   | (1  | )                     |  |   | 64           |   |  |              |     |   |  |   | 71  |  
|Cash and equivalents at beginning of period                                                 |  |                          | 40  |   |                             |   | 1   |                       |  |   | 247          |   |  |              |     |   |  |   | 288 |  
|                                                                                            |  |                          |     |   |                             |   |     |                       |  |   |              |   |  |              |      |   |  |   |     |  
|Cash and equivalents at end of period                                                       |  | $                        | 48  |   |                             | $ |    |                       |  | $ | 311          |   |  | $            |     |   |  | $ | 359 |  
|                                                                                            |  |                          |     |   |                             |   |     |                       |  |   |              |   |  |              |      |   |  |   |     |  



24



---

##### Table of Contents

WARNER MUSIC GROUP CORP.



Supplementary Information

Condensed Consolidating Statement of Cash Flows (unaudited)

For The Six Months Ended
March 31, 2005



|                                                                                            |  |                          |      |   |                             |   |      |                       |  |   |              |   |  |              |        |   |  |   |      |  
|------------------------------------------------------------------------------------------- |  | ------------------------ | ---- | - | --------------------------- | - | ---- | --------------------- |  | - | ------------ | - |  | ------------ | ------ | - |  | - | ---- | -
|                                                                                            |  | Warner Music Group Corp. |      |   | WMG Holdings Corp. (issuer) |   |      | WMG Acquisition Corp. |  |   | Eliminations |   |  | Consolidated |       
|                                                                                            |  | (in millions)            |     
|Cash flows from operating activities:                                                       |  |                          |      |   |                             |   |      |                       |  |   |              |   |  |              |        |   |  |   |      |  
|Net income                                                                                  |  | $                        | 35   |   |                             | $ | 29   |                       |  | $ | 47           |   |  | $            | (71    | ) |  | $ | 40   |  
|Adjustments to reconcile net income to net cash provided by (used in) operating activities: |  |                          |      |   |                             |   |      |                       |  |   |              |   |  |              |        |   |  |   |      |  
|Depreciation and amortization                                                               |  |                          |     |   |                             |   |     |                       |  |   | 121          |   |  |              |       |   |  |   | 121  |  
|Non-cash interest expense                                                                   |  |                          |     |   |                             |   | 13   |                       |  |   | 17           |   |  |              |       |   |  |   | 30   |  
|Non-cash stock compensation expense                                                         |  |                          |     |   |                             |   |     |                       |  |   | 9            |   |  |              |       |   |  |   | 9    |  
|Deferred taxes                                                                              |  |                          |     |   |                             |   |     |                       |  |   | 2            |   |  |              |       |   |  |   | 2    |  
|Equity in the (income) losses of equity-method investees, including distributions           |  |                          |     |   |                             |   |     |                       |  |   | 1            |   |  |              |       |   |  |   | 1    |  
|Equity in the (gains) losses of consolidated subsidiaries                                   |  |                          | (24  | ) |                             |   | (47  | )                     |  |   |             |   |  |              | 71     |   |  |   |     |  
|Unrealized gain on warrants                                                                 |  |                          | (17  | ) |                             |   |     |                       |  |   |             |   |  |              |       |   |  |   | (17  | )
|Minority interest expense                                                                   |  |                          | 5    |   |                             |   |     |                       |  |   |             |   |  |              |       |   |  |   | 5    |  
|Changes in operating assets and liabilities:                                                |  |                          |      |   |                             |   |      |                       |  |   |              |   |  |              |        |   |  |   |      |  
|Accounts receivable                                                                         |  |                          |     |   |                             |   |     |                       |  |   | 103          |   |  |              |       |   |  |   | 103  |  
|Inventories                                                                                 |  |                          |     |   |                             |   |     |                       |  |   | 1            |   |  |              |       |   |  |   | 1    |  
|Royalty advances                                                                            |  |                          |     |   |                             |   |     |                       |  |   | 9            |   |  |              |       |   |  |   | 9    |  
|Accounts payable and accrued liabilities                                                    |  |                          |     |   |                             |   | 1    |                       |  |   | (23          | ) |  |              |       |   |  |   | (22  | )
|Other balance sheet changes                                                                 |  |                          |     |   |                             |   |     |                       |  |   | 10           |   |  |              |       |   |  |   | 10   |  
|                                                                                            |  |                          |      |   |                             |   |      |                       |  |   |              |   |  |              |        |   |  |   |      |  
|Net cash provided by operating activities                                                   |  |                          | (1   | ) |                             |   | (4   | )                     |  |   | 297          |   |  |              |       |   |  |   | 292  |  
|                                                                                            |  |                          |      |   |                             |   |      |                       |  |   |              |   |  |              |        |   |  |   |      |  
|Cash flows from investing activities:                                                       |  |                          |      |   |                             |   |      |                       |  |   |              |   |  |              |        |   |  |   |      |  
|Investments and acquisitions                                                                |  |                          |     |   |                             |   |     |                       |  |   | (48          | ) |  |              |       |   |  |   | (48  | )
|Investment proceeds                                                                         |  |                          |     |   |                             |   |     |                       |  |   | 1            |   |  |              |       |   |  |   | 1    |  
|Capital expenditures                                                                        |  |                          |     |   |                             |   |     |                       |  |   | (14          | ) |  |              |       |   |  |   | (14  | )
|                                                                                            |  |                          |      |   |                             |   |      |                       |  |   |              |   |  |              |        |   |  |   |      |  
|Net cash used in investing activities                                                       |  |                          |     |   |                             |   |     |                       |  |   | (61          | ) |  |              |       |   |  |   | (61  | )
|                                                                                            |  |                          |      |   |                             |   |      |                       |  |   |              |   |  |              |        |   |  |   |      |  
|Cash flows from financing activities:                                                       |  |                          |      |   |                             |   |      |                       |  |   |              |   |  |              |        |   |  |   |      |  
|Borrowings                                                                                  |  |                          |     |   |                             |   | 696  |                       |  |   |             |   |  |              |       |   |  |   | 696  |  
|Financing costs of borrowings                                                               |  |                          |     |   |                             |   | (17  | )                     |  |   |             |   |  |              |       |   |  |   | (17  | )
|Debt repayments                                                                             |  |                          |     |   |                             |   |     |                       |  |   | (6           | ) |  |              |       |   |  |   | (6   | )
|Proceeds from the issuance of restricted shares                                             |  |                          | 1    |   |                             |   |     |                       |  |   |             |   |  |              |       |   |  |   | 1    |  
|Repurchase of subsidiary preferred stock                                                    |  |                          |      |   |                             |   | (209 | )                     |  |   |             |   |  |              |       |   |  |   | (209 | )
|Return of capital and dividends paid                                                        |  |                          | (807 | ) |                             |   | (816 | )                     |  |   | (344         | ) |  |              | 1,160  |   |  |   | (807 | )
|Return of capital received                                                                  |  |                          | 816  |   |                             |   | 344  |                       |  |   |             |   |  |              | (1,160 | ) |  |   |     |  
|Change in intercompany                                                                      |  |                          | (2   | ) |                             |   | 6    |                       |  |   | (4           | ) |  |              |       |   |  |   |     |  
|                                                                                            |  |                          |      |   |                             |   |      |                       |  |   |              |   |  |              |        |   |  |   |      |  
|Net cash used in financing activities                                                       |  |                          | 8    |   |                             |   | 4    |                       |  |   | (354         | ) |  |              |       |   |  |   | (342 | )
|                                                                                            |  |                          |      |   |                             |   |      |                       |  |   |              |   |  |              |        |   |  |   |      |  
|Effect of foreign currency exchange rate changes on cash                                    |  |                          |     |   |                             |   |     |                       |  |   | 3            |   |  |              |       |   |  |   | 3    |  
|Net increase (decrease) in cash and equivalents                                             |  |                          | 7    |   |                             |   |     |                       |  |   | (115         | ) |  |              |       |   |  |   | (108 | )
|                                                                                            |  |                          |      |   |                             |   |      |                       |  |   |              |   |  |              |        |   |  |   |      |  
|Cash and equivalents at beginning of period                                                 |  |                          |     |   |                             |   |     |                       |  |   | 555          |   |  |              |       |   |  |   | 555  |  
|Cash and equivalents at end of period                                                       |  | $                        | 7    |   |                             | $ |     |                       |  | $ | 440          |   |  | $            |       |   |  | $ | 447  |  
|                                                                                            |  |                          |      |   |                             |   |      |                       |  |   |              |   |  |              |        |   |  |   |      |  



25



---

##### Table of Contents

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 March 31, 2006 (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 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 and Section 21E of the Securities Exchange Act of 1934. 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, our intention to pay regular quarterly dividends, the adequacy of our existing sources of cash to support our existing operations 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 decline over the past five years in the global physical 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 and Internet peer-to-peer file-sharing;
| | - |  | --------------------------------------------------------------------------------------------------------------------------



| |  |  | 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;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------



26



---

##### Table of Contents

| |  |  | 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 impact of rate regulations on our music publishing business;
| | - |  | ----------------------------------------------------------------



| |  |  | 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 could impair our ability to retain the services of
key artists;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 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 and the Department of Justice;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 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;
| | - |  | -----------------------------------------------------------------



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



| |  |  | our ability to act as a stand-alone company;
| | - |  | --------------------------------------------



| |  |  | increased costs and diversion of resources associated with complying with the internal control reporting or other requirements of Sarbanes-Oxley;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | weaknesses in our internal controls related to U.S. royalties that could affect our ability to ensure reliable financial reports;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------



27



---

##### Table of Contents

| |  |  | the effects associated with the formation of Sony BMG Music Entertainment; 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 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).



Parent 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 six months ended March 31, 2006 and 2005. 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 six months ended March 31, 2006 and 2005, as well as a discussion of
our financial condition and liquidity as of March 31, 2006. The discussion of our financial condition and liquidity includes (i) our available 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.



28



---

##### Table of Contents

OVERVIEW



Description of Business



We are one of the worlds major music content companies. Effective as of March 1, 2004, substantially all of Time Warners music division
was acquired from Time Warner by us for approximately $2.6 billion.



We classify our business interests into two fundamental areas: Recorded Music and Music Publishing. A brief description of each of those operations is presented below.



Our business is seasonal. Therefore, operating results for the three and six month periods ended March 31, 2006 are not
necessarily indicative of the results that may be expected for fiscal 2006.



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 the U.S., our operations are conducted principally through our major record
labelsWarner Bros. Records Inc. and The Atlantic Records Group. Internationally, our Recorded Music operations are conducted through our Warner Music International division (WMI), which includes various subsidiaries, affiliates and
non-affiliated licensees in more than 50 countries outside the United States. In addition to the more traditional methods of discovering and developing artists, we have implemented new initiatives to identify and nurture artists earlier in the
development process and reduce development costs by leveraging our independent distribution network. We refer to these new business models as incubator initiatives. Asylum and East West are the current recorded music incubator labels. In addition,
we have recently launched Cordless Recordings, an e-label that gives its artists the ability to come to market with one or several songs in the digital formats without the need to create an entire album. Asylum, East West and Cordless
Recordings make up our Independent Label Group (ILG). We have also entered into strategic ventures with other record labels.



Our Recorded Music operations also include a catalog division named Rhino Entertainment (Rhino). Rhino 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/from third parties for various uses, including film and television soundtracks.



Our principal Recorded Music distribution operations include
Warner-Elektra-Atlantic Corporation (WEA Corp.), which primarily markets and sells music products to retailers and wholesale distributors in the U.S.; a 90% interest in Alternative Distribution Alliance, an distribution company that
primarily distributes the products of independent labels to retail and wholesale distributors in the United States; various distribution centers and ventures operated internationally; and an 80% interest in Word Entertainment, whose distribution
operations specialize in the distribution of music products in the Christian retail marketplace.



We have signed a definitive agreement to acquire Ryko Corporation, a leading independent, integrated music and entertainment company. The acquisition is
expected to close during the third quarter of fiscal 2006.



Our
principal recorded music revenue sources are sales of CDs, digital downloads 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:



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



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



29



---

##### Table of Contents

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



| |  |  | administration coststhe costs associated with general overhead and other administrative costs, as well as costs associated with anti-piracy initiatives.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------



Music Publishing Operations



Our Music Publishing operations include Warner/Chappell Music, Inc. and its
wholly owned subsidiaries, and certain other music publishing affiliates. We own or control the rights to more than one million musical compositions, including numerous pop music hits, American standards, folk songs and motion picture and theatrical
compositions. Our Music Publishing operations also formerly included Warner Bros. Publications (WBP), which marketed printed versions of our music throughout the world. On May 31, 2005, we sold WBP to Alfred Publishing. The sale is
not expected to have a material effect on our future operating results and financial condition. In addition to the more traditional methods, we have implemented new initiatives to promote and develop emerging songwriters. For example, our music
publishing business has its own incubator label, Perfect Game Recording Co.



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 singles, albums, CDs,
digital downloads and mobile phone ringtones.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Performance: the licensor receives royalties if the composition is performed publicly (e.g., broadcast radio and television, movie theater, concert, nightclub or
Internet and wireless streaming).
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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



| |  |  | Other: the licensor receives royalties from other uses such as stage productions.
| | - |  | ---------------------------------------------------------------------------------



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



Over the past five years, 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. However, new avenues for selling recorded music product have been created, including the legal downloading of digital music using the Internet and DVD-Audio formats and the
distribution of music on mobile devices, and revenue streams from these new sources are beginning to emerge. As reported by the International Federation of the Phonographic Industry (IFPI), sales of music via the Internet and mobile phones generated
sales of $1.1 billion for record companies in 2005, up from $380 million in the prior year. As of April 30, 2006, year-to-date U.S. recorded music sales (excluding sales of digital tracks) are down approximately 2.03% year-over-year. However, sales
of music through new avenues are beginning to offset the declines seen in prior years. It is too soon to determine if the industry has stabilized or the impact of sales of



30



---

##### Table of Contents

music through new channels might have on the industry and 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 significant portion of its revenues from mechanical royalties received
from the sale of music in CD and other recorded music formats.



Restructuring



Due in part to the development
of the new channels 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 relapse into a period of decline. In addition, there can
be no assurances as to the timing or the extent of any improvement in the industry. Accordingly, in connection with 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, primarily implemented in fiscal 2004 and the first half of fiscal 2005, 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 restructuring efforts in fiscal 2005.



Initial Common Stock Offering



In May 2005, we completed the initial public offering of our common stock
(the Initial Common Stock Offering). Prior to the consummation of the Initial Common Stock Offering, we, among other things, renamed all of our outstanding shares of Class A Common Stock as common stock and authorized an
approximately 1,139 for 1 split of our common stock. We contributed the net proceeds from the Initial Common Stock Offering of $517 million to Holdings as an equity capital contribution. Holdings used all of such funds and approximately $57 million
of cash received through dividends from Acquisition Corp. to redeem its outstanding notes as discussed below.



In addition, in connection with the Initial Common Stock Offering, we, among other things, repurchased the warrants issued as part of the initial purchase
price consideration for the Acquisition from Time Warner for $138 million, we declared and paid a dividend to our stockholders prior to the Initial Common Stock Offering of $100.5 million, terminated a management agreement with the Investor Group as
discussed below and borrowed an additional $250 million under the term loan portion of our senior secured credit facility.



Holdings Refinancing and Redemption



In December 2004, Holdings issued $847 million principal amount of debt. The $847 million principal amount of Holdings debt consisted of
(i) $250 million principal amount of Floating Rate Senior Notes due 2011 (the Holdings Floating Rate Notes), (ii) $397 million principal amount at maturity of 9.5% Senior Discount Notes due 2014, which had an initial issuance
discount of $147 million (the Holdings Discount Notes) and (iii) $200 million principal amount of Floating Rate Senior PIK Notes due 2014 (the Holdings PIK Notes, and collectively, the Holdings Notes).



In connection with the Initial Common Stock Offering, we used
$517 million of proceeds from the offering along with $57 million of available cash to redeem certain of the Holdings Notes outstanding. As of March 31, 2006, Holdings had $182 million of debt on its balance sheet relating to such securities,
net of issuance discounts.



The Holdings Floating Rate Notes
were redeemed in full on June 15, 2005. From the issuance date through the redemption date, the notes bore interest at a quarterly floating rate based on three-month LIBOR rates plus a margin equal to 4.375%. Interest was payable quarterly in
cash beginning on March 15, 2005.



31



---

##### Table of Contents

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 Holdings PIK Notes were redeemed in full on June 15, 2005. From the date of issuance through the date of redemption, the notes bore interest at a
semi-annual floating rate based on six-month LIBOR rates plus a margin equal to 7%. Interest was accrued in the form of additional PIK notes at the election of the Company. Such amounts were also repaid in connection with the redemption.



Termination of Management/Monitoring Agreement



As described in Note 20 to our audited consolidated financial statements for
the year ended September 30, 2005, we entered into a management monitoring agreement (the Management Agreement) with the Investor Group in connection with the Acquisition.



Under the Management Agreement, we were required to pay the Investor Group an
aggregate annual fee of $10 million per year (the Periodic Fees) in consideration for ongoing consulting and management advisory services.



The Management Agreement provided that it would continue in full force and effect until December 30, 2014, provided, however, that the Investor Group
could cause the agreement to terminate at any time. In the event of the termination of the Management Agreement, the Company, Holdings and Acquisition Corp. were required by the terms of the agreement to pay each of the Investor Group any unpaid
portion of the Periodic Fees, any Subsequent Fees and any expenses due with respect to periods prior to the date of termination plus the net present value (using a discount rate equal to the then yield on U.S. Treasury Securities of like maturity)
of the Periodic Fees that would have been payable with respect to the period from the date of termination until December 30, 2014.



The Investor Group terminated the Management Agreement and on May 16, 2005, we paid the Investor Group a $73 million termination fee, which was
reflected in our statement of operations for the fiscal year ended September 30, 2005. As a result, certain fees paid in prior periods do not appear in subsequent periods. We paid $2.5 million and $5 million of Periodic Fees under the
Management Agreement during the three and six months ended March 31, 2005, respectively. We no longer pay any Periodic Fees following the termination of the agreement.



Sale of Warner Bros. Publications



In May 2005, we sold Warner Bros. Publications, which conducted our sheet music operations, to Alfred Publishing. No gain or loss was recognized on the
transaction, as the historical book basis of the net assets being sold was adjusted to fair value in connection with the accounting for the Acquisition. Due to our continuing involvement with Warner Bros. Publications, it was not reported as
discontinued operations. The sale is not expected to have a material effect on our future operating results and financial condition. For the three months ended March 31, 2005, the operations sold generated revenues of approximately
$11 million; an operating loss of $1 million; an operating loss before depreciation and amortization expense of $1 million; and a net loss of approximately $1 million. For the six months ended March 31, 2005, the operations sold generated
revenues of approximately $26 million and had no operating income, operating income before depreciation and amortization expense, or net income.



32



---

##### Table of Contents

RESULTS OF OPERATIONS



Three Months Ended March 31, 2006 Compared to Three Months Ended March 31, 2005



The following table summarizes our historical results of operations:



|                                                 |  |                                   |      |   |                                   |   |      |  
|------------------------------------------------ |  | --------------------------------- | ---- | - | --------------------------------- | - | ---- | -
|                                                 |  | Three Months Ended March 31, 2006 |      |   | Three Months Ended March 31, 2005 |  
|                                                 |  | (unaudited)                       |      |   | (unaudited)                       |  
|                                                 |  | (in millions)                     |     
|Revenues                                         |  | $                                 | 796  |   |                                   | $ | 767  |  
|Costs and expenses:                              |  |                                   |      |   |                                   |   |      |  
|Cost of revenues (1)                             |  |                                   | (409 | ) |                                   |   | (400 | )
|Selling, general and administrative expenses (1) |  |                                   | (294 | ) |                                   |   | (293 | )
|Amortization of intangible assets                |  |                                   | (48  | ) |                                   |   | (47  | )
|                                                 |  |                                   |      |   |                                   |   |      |  
|Total costs and expenses                         |  |                                   | (751 | ) |                                   |   | (740 | )
|                                                 |  |                                   |      |   |                                   |   |      |  
|Operating income                                 |  |                                   | 45   |   |                                   |   | 27   |  
|Interest expense, net                            |  |                                   | (45  | ) |                                   |   | (52  | )
|Equity in gains of equity-method investees, net  |  |                                   | 1    |   |                                   |   |     |  
|Unrealized gain on warrants                      |  |                                   |     |   |                                   |   | 39   |  
|Other income, net                                |  |                                   | 2    |   |                                   |   |     |  
|                                                 |  |                                   |      |   |                                   |   |      |  
|Income before income taxes                       |  |                                   | 3    |   |                                   |   | 14   |  
|Income tax expense                               |  |                                   | (10  | ) |                                   |   | (10  | )
|                                                 |  |                                   |      |   |                                   |   |      |  
|Net (loss) income                                |  | $                                 | (7   | ) |                                   | $ | 4    |  
|                                                 |  |                                   |      |   |                                   |   |      |  

---

|(1) | Includes depreciation expense of: $11 million and $14 million for the three months ended March 31, 2006 and 2005, respectively.
|--- | -------------------------------------------------------------------------------------------------------------------------------



Consolidated Historical Results



Revenues



Our revenues increased $29 million, or 4%, to $796 million for the three months ended March 31, 2006 as compared to
$767 million for the three months ended March 31, 2005. Excluding a $31 million unfavorable impact of foreign currency exchange rates and prior year revenue of $11 million related to our sheet music business, which was sold in May 2005, total
revenue increased by $71 million or 10%. Recorded Music revenues increased by $55 million, to $676 million for the three months ended March 31, 2006. Excluding a $21 million unfavorable impact of foreign currency exchange rates, Recorded Music
revenues rose $76 million, or 13%, comprised of a $21 million increase in physical sales and a $55 million increase in digital sales. Music Publishing revenues declined by $25 million to $129 million for the three months ended March 31, 2006.
Excluding a $10 million unfavorable impact of foreign currency exchange rates and the prior year revenue related to our sold sheet music business, Music Publishing revenue declined $4 million or 3%. International operations represented $379 million
of consolidated revenues for the three months ended March 31, 2006 as compared to $404 million for the three months ended March 31, 2005, comprising 48% and 53% of total revenues, respectively.



Overall digital revenues grew to $90 million for the three months ended
March 31, 2006, as compared to $69 million for the three months ended December 31, 2005 and $35 million for the three months ended March 31, 2005. Digital revenues represented 11% of consolidated revenues for the three months ended
March 31, 2006, up from 7% in the most recent reported quarter and 5% in the prior year same quarter. Total digital revenues for the three months ended March 31, 2006 was comprised of U.S. revenues of $64 million, or 71% of total digital
revenues, and international revenues of $26 million, or 29% of total digital revenues. The increase in digital revenues resulted from continued efforts to develop our digital business including efforts to further monetize existing content through
new formats and new distribution channels and the increased usage of legal, online and mobile distribution channels for the music industry.



33



---

##### Table of Contents

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



Cost of revenues



Our cost of revenues increased $9 million, or 2%, to $409 million for the
three months ended March 31, 2006 as compared to $400 million for the three months ended March 31, 2005. Expressed as a percent of revenues, cost of revenues was 51% and 52% for the three months ended March 31, 2006 and 2005,
respectively or 51% for each of the three months ended March 31, 2006 and 2005, excluding the impact of changes in foreign currency exchange rates and the sale of our sheet music business. Excluding a $21 million benefit of foreign currency exchange
rates and $8 million of costs related to our sheet music business, which was sold in May 2005, our cost of revenues increased by $38 million. The increase was primarily due to increases in product costs of $27 million, which were a result of higher
physical sales as well as the increased costs related to a number of special edition physical products sold in the quarter, such as CD/DVD box sets. As a percentage of revenues, artist and repertoire costs declined for the three months ended March
31, 2006 as compared to the three months ended March 31, 2005, excluding the impact of foreign currency exchange rates. The decrease relates to changes in product mix in the current quarter as compared to the prior-year quarter.



Selling, general and administrative expenses



Our selling, general and administrative expenses increased by $1 million, to
$294 million for the three months ended March 31, 2006 as compared to $293 million for the three months ended March 31, 2005. Expressed as a percent of revenues, selling, general and administrative expenses were 37% and 38% for the three
months ended March 31, 2006 and 2005, respectively. Excluding an $9 million benefit of foreign currency exchange rates and $4 million of expenses related to our print operations which were sold in May 2005, selling, general and administrative
expenses increased by $14 million, or 5%, primarily related to a $13 million increase in selling and marketing expense which was the result of the timing of marketing costs incurred in relation to our product release schedule in the current quarter.
General and administrative costs increased by $4 million, primarily due to a severance payment of $8 million related to the departure of the chairman of WMI, offset by the management fees incurred in the prior year of $2.5 million, due to the
previously discussed termination of the Management Agreement. Additionally, depreciation expense decreased by $3 million as discussed below. Stock compensation expense amounted to $2 million for the three months ended March 31, 2006 and $7
million for the three months ended March 31, 2005.



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 loss for
purposes of the discussion that follows:



|                                           |  |                                   |     |   |                                   |   |     |  
|------------------------------------------ |  | --------------------------------- | --- | - | --------------------------------- | - | --- | -
|                                           |  | Three Months Ended March 31, 2006 |     |   | Three Months Ended March 31, 2005 |  
|                                           |  | (unaudited)                       |     |   | (unaudited)                       |  
|                                           |  | (in millions)                     |    
|OIBDA                                      |  | $                                 | 104 |   |                                   | $ | 88  |  
|Depreciation expense                       |  |                                   | (11 | ) |                                   |   | (14 | )
|Amortization expense                       |  |                                   | (48 | ) |                                   |   | (47 | )
|                                           |  |                                   |     |   |                                   |   |     |  
|Operating income                           |  |                                   | 45  |   |                                   |   | 27  |  
|Interest expense, net                      |  |                                   | (45 | ) |                                   |   | (52 | )
|Equity in gains of equity-method investees |  |                                   | 1   |   |                                   |   |    |  
|Unrealized gain on warrants                |  |                                   |    |   |                                   |   | 39  |  
|Other income, net                          |  |                                   | 2   |   |                                   |   |    |  
|                                           |  |                                   |     |   |                                   |   |     |  
|Income before income taxes                 |  |                                   | 3   |   |                                   |   | 14  |  
|Income tax expense                         |  |                                   | (10 | ) |                                   |   | (10 | )
|                                           |  |                                   |     |   |                                   |   |     |  
|Net (loss) income                          |  | $                                 | (7  | ) |                                   | $ | 4   |  
|                                           |  |                                   |     |   |                                   |   |     |  



34



---

##### Table of Contents

OIBDA



Our OIBDA increased $16 million, or 18%, to $104 million for the three months ended March 31, 2006 as compared to $88 million for the three months
ended March 31, 2005. Expressed as a percentage of revenues, total OIBDA margin was 13% for the three months ended March 31, 2006 as compared 11% for the three months ended March 31, 2005. Excluding an approximate $1 million
unfavorable impact of foreign currency exchange rates, OIBDA increased by $17 million, which was primarily a result of the increases in revenues, offset by the increases in costs of revenues and selling, general and administrative expenses, which
are more fully discussed above. See Business Segment Results presented hereinafter for a discussion of OIBDA by business segment.



Depreciation expense



Our depreciation expense decreased by $3 million to $11 million for the three months ended March 31, 2006 as compared to $14 million for the three
months ended March 31, 2005. The decrease primarily relates to lower capital spending since the date of the Acquisition.



Amortization expense



Our amortization expense increased by $1 million, or 2%, to $48 million for the three months ended March 31, 2006 as compared to $47 million for the
three months ended March 31, 2005. The increase is due to various acquisitions of recorded music catalog and music publishing copyrights since the prior year.



Operating income



Our operating income increased $18 million, to $45 million for the three months ended March 31, 2006 as compared to $27 million for the three months
ended March 31, 2005. The increase in operating income was primarily a result of the increases in revenues, offset by increases in costs of revenues and selling, general and administrative expenses, which are more fully discussed above. See
Business Segment Results presented hereinafter for a discussion of operating income by business segment.



Interest expense, net



Our interest expense decreased to $45 million for the three months ended March 31, 2006 compared to $52 million for the three months ended
March 31, 2005. The decrease in interest expense is due to a higher average debt balance in the prior year, as the three months ended March 31, 2005 included interest expense related the outstanding Holdings Floating Rate Notes and
Holdings PIK Notes, which were fully redeemed in June 2005, as well as the Holdings Discount Notes, which were partially redeemed in June 2005. See -Financial Condition and Liquidity for more information.



Equity in the gains of equity-method investees, net



The three months ended March 31, 2006 includes $1 million of equity in
the gains of equity-method investees. There was no comparable income for the three months ended March 31, 2005.



Unrealized gain on warrants



We recognized a $39 million unrealized gain to mark-to-market the value of the warrants issued to Time Warner in connection with the Acquisition for the
three months ended March 31, 2005. In connection with the Companys Initial Common Stock Offering, we repurchased the warrants at a cost of approximately $138 million, which approximated fair value at that date.



Other Income, net



We recognized other income, net, of $2 million for the three months ended March 31, 2006. Other income relates to
favorable 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. There was no comparable
income for the three months ended March 31, 2005.



35



---

##### Table of Contents

Income tax expense



We provided income tax expense of $10 million for each of the three months ended March 31, 2006 and 2005. In connection with the Acquisition we made
a joint election with Time Warner under Section 338(h)(10) of the U.S. Internal Revenue Code to treat the Acquisition as an asset purchase. There was no offsetting income tax benefit on U.S. domestic tax losses recognized due to the uncertain
nature of these deferred tax assets. Our income tax expense for each of the three months ended March 31, 2006 and 2005 primarily relates to the tax provisions on foreign income.



Net (loss) income



Our net income decreased to a loss of $7 million for the three months ended March 31, 2006 as compared to net income of $4 million for the three
months ended March 31, 2005. The decrease is primarily the result of the unrealized gain on warrants in the prior year offset by the increase in operating income in the current year, as described more fully above.



Business Segment Results



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



|                                   |  |                                   |     |   |                                   |   |     |  
|---------------------------------- |  | --------------------------------- | --- | - | --------------------------------- | - | --- | -
|                                   |  | Three Months Ended March 31, 2006 |     |   | Three Months Ended March 31, 2005 |  
|                                   |  | (unaudited)                       |     |   | (unaudited)                       |  
|                                   |  | (in millions)                     |    
|Recorded Music                     |  |                                   |     |   |                                   |   |     |  
|Revenue                            |  | $                                 | 676 |   |                                   | $ | 621 |  
|OIBDA                              |  | $                                 | 81  |   |                                   | $ | 72  |  
|Operating income                   |  | $                                 | 40  |   |                                   | $ | 30  |  
|                                   |  |                                  
|Music Publishing                   |  |                                   |     |   |                                   |   |     |  
|Revenue                            |  | $                                 | 129 |   |                                   | $ | 154 |  
|OIBDA                              |  | $                                 | 47  |   |                                   | $ | 47  |  
|Operating income                   |  | $                                 | 32  |   |                                   | $ | 32  |  
|                                   |  |                                  
|Corporate and Revenue Eliminations |  |                                   |     |   |                                   |   |     |  
|Revenue eliminations               |  | $                                 | (9  | ) |                                   | $ | (8  | )
|OIBDA                              |  | $                                 | (24 | ) |                                   | $ | (31 | )
|Operating loss                     |  | $                                 | (27 | ) |                                   | $ | (35 | )
|                                   |  |                                  
|Total                              |  |                                   |     |   |                                   |   |     |  
|Revenue                            |  | $                                 | 796 |   |                                   | $ | 767 |  
|OIBDA                              |  | $                                 | 104 |   |                                   | $ | 88  |  
|Operating income                   |  | $                                 | 45  |   |                                   | $ | 27  |  



Recorded Music



Recorded Music revenues increased by $55 million, or 9%, to $676 million for
the three months ended March 31, 2006 from $621 million for the three months ended March 31, 2005. Excluding a $21 million unfavorable impact of foreign currency exchange rates, Recorded Music revenues increased by $76 million, or 13%,
which was driven by an increase in digital sales of approximately $55 million and an increase in physical sales of $21 million. Digital sales totaled $86 million, or 13% of Recorded Music revenues for the three months ended March 31, 2006
compared to $31 million, or 5%, for the three months ended March 31, 2005. Digital sales totaled $64 million, or 7% for the immediately preceding three months



36



---

##### Table of Contents

ended December 31, 2005. U.S. physical sales increased by approximately $26 million as a result of several key releases in the three months ended
March 31, 2006, as well as significant sales of several carryover releases. International physical sales declined slightly, excluding the impact of foreign currency exchange rates. The decrease in international physical sales was more than
offset by the increase in international digital sales.



Recorded Music revenues represented 85% and 81% of consolidated revenues, prior to corporate and revenue eliminations, for the three months ended March 31, 2006 and 2005, respectively. U.S. Recorded Music revenues were $361 million and
$296 million, or 53% and 48% of consolidated Recorded Music revenues for the three months ended March 31, 2006 and 2005, respectively. International Recorded Music revenues were $315 million and $325 million, or 47% and 52% of consolidated
Recorded Music revenues for the three months ended March 31, 2006 and 2005, respectively.



Recorded Music OIBDA increased by $9 million, or 13%, to $81 million for the three months ended March 31, 2006 compared to $72 million for the three months ended March 31, 2005. Expressed as a percentage of
Recorded Music revenues, Recorded Music OIBDA was 12% for each of the three months ended March 31, 2006 and 2005. Excluding a $2 million unfavorable impact of foreign currency exchange rates, OIBDA increased $11 million primarily as a result of
the $76 million increase in revenues more fully described above, offset by (i) a $27 million increase in product costs due to the increase in physical sales and changes to product mix previously described, (ii) a $13 million increase in
selling and marketing expenses related to the timing of marketing costs incurred in relation to our product release schedule in the current quarter, (iii) an $11 million increase in general and administrative expenses due primarily to the $8
million severance payment made related to the departure of the chairman of WMI and (iv) an $11 million increase in artist and repertoire costs due to the increases in physical and digital sales previously described. As a percentage of Recorded
Music revenues, artist and repertoire costs declined, excluding the impact of foreign currency exchange rates, as compared to the prior-year quarter.



Recorded Music operating income was $40 million for the three months ended March 31, 2006 as compared to $30 million for the three months ended
March 31, 2005. Recorded Music operating income included the following components:



|                              |  |                                   |     |   |                                   |   |     |  
|----------------------------- |  | --------------------------------- | --- | - | --------------------------------- | - | --- | -
|                              |  | Three Months Ended March 31, 2006 |     |   | Three Months Ended March 31, 2005 |  
|                              |  | (unaudited)                       |     |   | (unaudited)                       |  
|                              |  | (in millions)                     |    
|OIBDA                         |  | $                                 | 81  |   |                                   | $ | 72  |  
|Depreciation and amortization |  |                                   | (41 | ) |                                   |   | (42 | )
|                              |  |                                   |     |   |                                   |   |     |  
|Operating income              |  | $                                 | 40  |   |                                   | $ | 30  |  
|                              |  |                                   |     |   |                                   |   |     |  



The $10 million
increase in Recorded Music operating income related to the $9 million increase in Recorded Music OIBDA more fully discussed above, and a decrease in Recorded Music depreciation and amortization of $1 million.



Music Publishing



Music Publishing revenues decreased to $129 million for the three months ended March 31, 2006 as compared to $154
million for the three months ended March 31, 2005. Excluding a $10 million unfavorable impact of foreign currency exchange rates, and prior year revenue of $11 million from our sheet music business, which was sold in May 2005, Music Publishing
revenues declined $4 million, or 3%, and such decline was comprised of a $8 million decrease in mechanical revenue and a $2 million decline in synchronization revenue, offset by increases in performance revenue of $3 million and other revenues of $3
million. Mechanical revenue declines reflect prior-year industry declines in physical record sales. Music Publishing revenues consisted of $58 million of mechanical revenues, $42 million of performance revenues, $20 million of synchronization
revenues, $4 million of revenues from digital sales and $5 million of other revenues. Digital sales represented 3% of Music



37



---

##### Table of Contents

Publishing revenues for the three months ended March 31, 2006 and 2005. Music Publishing revenues represented 16% and 20% of consolidated revenues,
prior to corporate and revenue eliminations, for the three months ended March 31, 2006 and 2005, respectively.



Music Publishing OIBDA was a flat $47 million for the three months ended March 31, 2006 and 2005. Excluding a $3 million unfavorable impact of changes in
foreign currency exchange rates and a $1 million prior year OIBDA loss from our sheet music business, OIBDA increased by $2 million primarily as a result of a decrease in artist and repertoire costs, offset by the $4 million decrease in revenue
discussed above. Expressed as a percentage of Music Publishing revenues, Music Publishing OIBDA was 36% and 31% for the three months ended March 31, 2006 and 2005, respectively.



Music Publishing operating income was a flat $32 million for the three months ended March 31, 2006 and 2005. Music
Publishing operating income includes the following components:



|                              |  |                                   |     |   |                                   |   |     |  
|----------------------------- |  | --------------------------------- | --- | - | --------------------------------- | - | --- | -
|                              |  | Three Months Ended March 31, 2006 |     |   | Three Months Ended March 31, 2005 |  
|                              |  | (unaudited)                       |     |   | (unaudited)                       |  
|                              |  | (in millions)                     |    
|OIBDA                         |  | $                                 | 47  |   |                                   | $ | 47  |  
|Depreciation and amortization |  |                                   | (15 | ) |                                   |   | (15 | )
|                              |  |                                   |     |   |                                   |   |     |  
|Operating income              |  | $                                 | 32  |   |                                   | $ | 32  |  
|                              |  |                                   |     |   |                                   |   |     |  



Corporate Expenses and Eliminations



Corporate expenses before depreciation and amortization
expense decreased $7 million, to $24 million for the three months ended March 31, 2006 as compared to $31 million for the three months ended March 31, 2005. The decrease primarily related to the absence of the management fees incurred in
the prior year of $2.5 million, due to the previously discussed termination of the Management Agreement, along with a decrease in depreciation.



Six Months Ended March 31, 2006 Compared to Six Months Ended March 31, 2005



The following table summarizes our historical results of operations:



|                                                             |  |                                 |        |   |                                 |   |        |  
|------------------------------------------------------------ |  | ------------------------------- | ------ | - | ------------------------------- | - | ------ | -
|                                                             |  | Six Months Ended March 31, 2006 |        |   | Six Months Ended March 31, 2005 |  
|                                                             |  | (unaudited)                     |        |   | (unaudited)                     |  
|                                                             |  | (in millions)                   |       
|Revenues                                                     |  | $                               | 1,840  |   |                                 | $ | 1,855  |  
|Costs and expenses:                                          |  |                                 |        |   |                                 |   |        |  
|Cost of revenues (1)                                         |  |                                 | (939   | ) |                                 |   | (981   | )
|Selling, general and administrative expenses (1)             |  |                                 | (617   | ) |                                 |   | (624   | )
|Amortization of intangible assets                            |  |                                 | (95    | ) |                                 |   | (93    | )
|                                                             |  |                                 |        |   |                                 |   |        |  
|Total costs and expenses                                     |  |                                 | (1,651 | ) |                                 |   | (1,698 | )
|                                                             |  |                                 |        |   |                                 |   |        |  
|Operating income                                             |  |                                 | 189    |   |                                 |   | 157    |  
|Interest expense, net                                        |  |                                 | (90    | ) |                                 |   | (90    | )
|Equity in the gains (losses) of equity-method investees, net |  |                                 | 1      |   |                                 |   | (1     | )
|Unrealized gain on warrants                                  |  |                                 |       |   |                                 |   | 17     |  
|Other income, net                                            |  |                                 | 2      |   |                                 |   | 4      |  
|Minority interest expense                                    |  |                                 |       |   |                                 |   | (5     | )
|                                                             |  |                                 |        |   |                                 |   |        |  
|Income before income taxes                                   |  |                                 | 102    |   |                                 |   | 82     |  
|Income tax expense                                           |  |                                 | (40    | ) |                                 |   | (42    | )
|                                                             |  |                                 |        |   |                                 |   |        |  
|Net income                                                   |  | $                               | 62     |   |                                 | $ | 40     |  
|                                                             |  |                                 |        |   |                                 |   |        |  

---

|(1) | Includes depreciation expense of: $22 million and $28 million for the six months ended March 31, 2006 and 2005, respectively.
|--- | -----------------------------------------------------------------------------------------------------------------------------



38



---

##### Table of Contents

Consolidated Historical Results



Revenues



Our revenues decreased $15 million, or 1%, to $1.840 billion for the six months ended March 31, 2006 as compared to $1.855 billion for the six months
ended March 31, 2005. Excluding a $58 million unfavorable impact of foreign currency exchange rates and prior year revenue of $26 million related to our sheet music business, which was sold in May 2005, total revenue increased by $69 million,
or 4%, primarily due to significant increases in digital sales. Recorded Music revenues increased by $35 million, to $1.596 billion for the six months ended March 31, 2006. Excluding the impact of foreign currency exchange rates, Recorded Music
revenues increased by $79 million or 5%, primarily driven by a decline of $19 million in worldwide Recorded Music physical sales, which was more than offset by an increase in worldwide Recorded Music digital sales of $98 million. Music Publishing
revenues declined by $49 million, to $260 million for the six months ended March 31, 2006. Excluding the impact of foreign currency exchange rates and the prior year revenue related to our sold sheet music business, Music Publishing revenue
declined $9 million, or 3%. International operations represented $964 million of consolidated revenues for the six months ended March 31, 2006 as compared to $1.005 billion for the six months ended March 31, 2005, comprising 52% and 54% of
total revenues, respectively.



Overall digital revenues grew
$99 million to $159 million for the six months ended March 31, 2006 as compared to $60 million for the six months ended March 31, 2005. Digital revenues represented 9% and 3% of consolidated revenues for the six months ended March 31,
2006 and 2005, respectively. Total digital revenues for the six months ended March 31, 2006 were comprised of U.S revenues of $113 million, or 71% of total digital revenues, and international revenues of $46 million, or 29% of total digital
revenues. The increase in digital revenues resulted from continued efforts to develop our digital business including efforts to further monetize existing content through new formats and new distribution channels and the increased usage of legal,
online and mobile distribution channels for the music industry.



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



Cost of revenues



Our cost of revenues decreased by $42 million, or 4%, to $939 million for the six months ended March 31, 2006 as compared to $981 million for the six
months ended March 31, 2005. Expressed as a percent of revenues, cost of revenues was 51% and 53% for the six months ended March 31, 2006 and 2005, respectively. Excluding a $36 million favorable impact of foreign currency exchange rates
and $17 million of expenses related to our sheet music business, which was sold in May 2005, our cost of revenues increased $11 million, or 1%. The increase was primarily due to increases in product costs of $24 million, which is related to the sale
of special edition physical products, such as CD/DVD box sets in the current quarter, and was offset by a $17 million decrease in artist and repertoire costs related to the change in mix of products sold as well as fewer unrecoverable artist
advances.



Selling, general and administrative expenses



Our selling, general and administrative expenses decreased by $7 million, or
1%, to $617 million for the six months ended March 31, 2006 as compared to $624 million for the six months ended March 31, 2005. Expressed as a percent of revenues, selling, general and administrative expenses were 34% for the six months
ended March 31, 2006 and 2005. Excluding a $16 million benefit of foreign currency exchange rates and $9 million of expenses related to our sold sheet music business, selling, general and administrative expenses increased by $18 million, or 3%,
primarily due to a $29 million increase in selling and marketing expense which was the result of the timing of marketing costs incurred in relation to our product release schedule in the current period, and a severance payment of $8 million related
to the departure of the chairman of WMI. These increases were offset by a $4 million decrease in general and administrative costs, which was primarily the result of the absence of $5 million of management fees incurred in the prior year related to
the terminated Management Agreement



39



---

##### Table of Contents

described above, and the decrease in depreciation expense of $6 million as discussed further below. Stock compensation expense amounted to $8 million for the
six months ended March 31, 2006 and $9 million for the six months ended March 31, 2005.



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 loss for purposes of the discussion that follows:



|                                                             |  |                                 |     |   |                                 |   |     |  
|------------------------------------------------------------ |  | ------------------------------- | --- | - | ------------------------------- | - | --- | -
|                                                             |  | Six Months Ended March 31, 2006 |     |   | Six Months Ended March 31, 2005 |  
|                                                             |  | (unaudited)                     |     |   | (unaudited)                     |  
|                                                             |  | (in millions)                   |    
|OIBDA                                                        |  | $                               | 306 |   |                                 | $ | 278 |  
|Depreciation expense                                         |  |                                 | (22 | ) |                                 |   | (28 | )
|Amortization expense                                         |  |                                 | (95 | ) |                                 |   | (93 | )
|                                                             |  |                                 |     |   |                                 |   |     |  
|Operating income                                             |  |                                 | 189 |   |                                 |   | 157 |  
|Interest expense, net                                        |  |                                 | (90 | ) |                                 |   | (90 | )
|Equity in the gains (losses) of equity-method investees, net |  |                                 | 1   |   |                                 |   | (1  | )
|Unrealized gain on warrants                                  |  |                                 |    |   |                                 |   | 17  |  
|Minority interest expense                                    |  |                                 |    |   |                                 |   | (5  | )
|Other income, net                                            |  |                                 | 2   |   |                                 |   | 4   |  
|                                                             |  |                                 |     |   |                                 |   |     |  
|Income before income taxes                                   |  |                                 | 102 |   |                                 |   | 82  |  
|Income tax expense                                           |  |                                 | (40 | ) |                                 |   | (42 | )
|                                                             |  |                                 |     |   |                                 |   |     |  
|Net income                                                   |  | $                               | 62  |   |                                 | $ | 40  |  
|                                                             |  |                                 |     |   |                                 |   |     |  



OIBDA



Our OIBDA increased $28 million, or 10%, to $306 million for the six months
ended March 31, 2006 as compared to $278 million for the six months ended March 31, 2005. Expressed as a percentage of revenues, total OIBDA margin was 17% for the six months ended March 31, 2006 as compared 15% for the six months
ended March 31, 2005. Excluding an approximate $6 million unfavorable impact of foreign currency exchange rates, OIBDA increased by $34 million, or 13%, which was primarily a result of the increase in revenues offset by the increases in costs
of revenues and selling, general and administrative expenses, which are more fully discussed above.



Depreciation expense



Our depreciation expense decreased by $6 million to $22 million for the six months ended March 31, 2006 as compared to $28 million for the six months ended March 31, 2005. The decrease primarily relates to lower capital spending
since the date of the Acquisition.



Amortization expense



Our amortization expense increased by $2 million, or 2%, to $95 million for
the six months ended March 31, 2006 as compared to $93 million for the six months ended March 31, 2005. The increase is due to various acquisitions of recorded music catalog and music publishing copyrights since the prior year.



Operating income



Our operating income increased $32 million, or 20%, to $189 million for the six months ended March 31, 2006 as compared
to $157 million for the six months ended March 31, 2005. The increase in operating income was primarily a result of the increase in revenues offset by the increases in costs of revenues and selling, general and administrative expenses, which
are more fully discussed above. See Business Segment Results presented hereinafter for a discussion of operating income by business segment.



40



---

##### Table of Contents

Interest expense, net



Our interest expense was a flat $90 million for the six months ended March 31, 2006 and 2005. The six months ended March 31, 2006 includes
interest expense related to an additional outstanding term loan of $250 million borrowed in May 2005, which is not reflected in the six months ended March 31, 2005. The six months ended March 31, 2005 included interest expense related the
outstanding Holdings Floating Rate Notes and Holdings PIK Notes, which were fully redeemed in June 2005, as well as the Holdings Discount Notes, which partially redeemed in June 2005, in connection with the Holdings Redemption that is not included
in the six months ended March 31, 2006. The net effect of these two transactions resulted in flat interest expense in the comparable periods. See Financial Condition and Liquidity for more information.



Equity in the gains (losses) of equity-method investees, net



The six months ended March 31, 2006 includes $1 million of equity in
the gains of equity-method investees, as compared to $1 million of equity in the losses of equity-method investees during the six months ended March 31, 2005.



Unrealized gain on warrants



We recognized a $17 million unrealized gain to mark-to-market the value of the warrants issued to Time Warner in connection with the Acquisition for the
six months ended March 31, 2005. In connection with the Companys Initial Common Stock Offering, we repurchased the warrants at a cost of approximately $138 million, which approximated fair value at that date.



Other Income, net



We recognized other income, net of $2 million for the six months ended March 31, 2006 as compared to $4 million for the
six months ended March 31, 2005. Other income relates to favorable foreign currency exchange rates 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.



Minority interest expense



We recognized minority interest expense of $5 million for
the six months ended March 31, 2005. This expense related to dividends on preferred stock of Holdings that was held directly by the Investor Group and was issued in connection with the initial funding of the purchase price for the Acquisition
effective March 1, 2004. The preferred stock was fully repaid in December 2004 from the proceeds of the Holdings Notes. As such, there is no comparable charge recognized during the six months ended March 31, 2006.



Income tax expense



We provided income tax expense of $40 million for the six months ended March 31, 2006 as compared to $42 million for
the six months ended March 31, 2005. In connection with the Acquisition we made a joint election with Time Warner under Section 338(h)(10) of the U.S. Internal Revenue Code to treat the Acquisition as an asset purchase. There was no
offsetting income tax benefit on U.S. domestic tax losses recognized due to the uncertain nature of these deferred tax assets. Our income tax expense for the six months ended March 31, 2006 and 2005 primarily relates to the tax provisions on
foreign income.



Net income



Our net income increased $22 million to $62 million for the six months ended
March 31, 2006 as compared to $40 million for the six months ended March 31, 2005. The increase is the primarily a result of increases in operating income and the decrease in minority interest expense, described above. These were offset by
the absence of the unrealized gain on warrants in the current period, and the decline in other income as described more fully above.



41



---

##### Table of Contents

Business Segment Results



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



|                                   |  |                                 |       |   |                                 |   |       |  
|---------------------------------- |  | ------------------------------- | ----- | - | ------------------------------- | - | ----- | -
|                                   |  | Six Months Ended March 31, 2006 |       |   | Six Months Ended March 31, 2005 |  
|                                   |  | (unaudited)                     |       |   | (unaudited)                     |  
|                                   |  | (in millions)                   |      
|Recorded Music                     |  |                                 |       |   |                                 |   |       |  
|Revenue                            |  | $                               | 1,596 |   |                                 | $ | 1,561 |  
|OIBDA                              |  | $                               | 287   |   |                                 | $ | 266   |  
|Operating income                   |  | $                               | 206   |   |                                 | $ | 182   |  
|                                   |  |                                
|Music Publishing                   |  |                                 |       |   |                                 |   |       |  
|Revenue                            |  | $                               | 260   |   |                                 | $ | 309   |  
|OIBDA                              |  | $                               | 68    |   |                                 | $ | 71    |  
|Operating income                   |  | $                               | 38    |   |                                 | $ | 42    |  
|                                   |  |                                
|Corporate and Revenue Eliminations |  |                                 |       |   |                                 |   |       |  
|Revenue eliminations               |  | $                               | (16   | ) |                                 | $ | (15   | )
|OIBDA                              |  | $                               | (49   | ) |                                 | $ | (59   | )
|Operating loss                     |  | $                               | (55   | ) |                                 | $ | (67   | )
|                                   |  |                                
|Total                              |  |                                 |       |   |                                 |   |       |  
|Revenue                            |  | $                               | 1,840 |   |                                 | $ | 1,855 |  
|OIBDA                              |  | $                               | 306   |   |                                 | $ | 278   |  
|Operating income                   |  | $                               | 189   |   |                                 | $ | 157   |  



Recorded Music



Recorded Music revenues increased by $35 million, or 2%, to $1.596 billion
for the six months ended March 31, 2006 from $1.561 billion for the six months ended March 31, 2005. Excluding a $44 million unfavorable impact of foreign currency exchange rates, Recorded Music revenues increased by $79 million, or 5%,
which was primarily driven by an increase in digital sales of $98 million offset by a decline in licensing revenue and physical sales of $19 million. Digital sales totaled $150 million, or 9% of Recorded Music revenues for the six months ended
March 31, 2006 and $52 million, or 3%, for the six months ended March 31, 2005. Worldwide digital gains more than offset declines in licensing revenue and physical sales, which was comprised of declines in international physical sales of
$5 million, international licensing revenue declines of $5 million and U.S physical sales declines of $9 million.



Recorded Music revenues represented 87% and 84% of consolidated revenues, prior to corporate and revenue eliminations, for the six months ended
March 31, 2006 and 2005, respectively. U.S. Recorded Music revenues were $768 million and $709 million, or 48% and 45% of consolidated Recorded Music Revenues for the six months ended March 31, 2006 and 2005, respectively. International
Recorded Music revenues were $828 million and $852 million, or 52% and 55% of consolidated Recorded Music Revenues for the six months ended March 31, 2006 and 2005, respectively.



Recorded Music OIBDA increased by $21 million, or 8%, to $287 million for the six months ended March 31, 2006 compared
to $266 million for the six months ended March 31, 2005. Expressed as a percentage of Recorded Music revenues, Recorded Music OIBDA was 18% and 17% for the six months ended March 31, 2006 and 2005, respectively. Excluding a $6 million
unfavorable impact of foreign currency exchange rates, OIBDA increased $27 million, or 10%, primarily as a result of the $79 million increase in revenues more fully described above and a $10 million decrease in artist and repertoire costs related to
the change in product mix and a decrease in unrecoverable artist royalty advances, which were offset by (i) a $28 million increase in selling and marketing expense related to the timing of marketing costs incurred related to our product release
schedule in the current period, (ii) a $24 million increase in product costs, due to changes in product mix as compared to the



42



---

##### Table of Contents

same period in the prior year and (iii) a $9 million increase in general and administrative expenses primarily due to the $8 million severance payment
made related to the departure of the chairman of WMI.



Recorded
Music operating income was $206 million for the six months ended March 31, 2006 as compared to $182 million for the six months ended March 31, 2005. Recorded Music operating income included the following components:



|                              |  |                                 |     |   |                                 |   |     |  
|----------------------------- |  | ------------------------------- | --- | - | ------------------------------- | - | --- | -
|                              |  | Six Months Ended March 31, 2006 |     |   | Six Months Ended March 31, 2005 |  
|                              |  | (unaudited)                     |     |   | (unaudited)                     |  
|                              |  | (in millions)                   |    
|OIBDA                         |  | $                               | 287 |   |                                 | $ | 266 |  
|Depreciation and amortization |  |                                 | (81 | ) |                                 |   | (84 | )
|                              |  |                                 |     |   |                                 |   |     |  
|Operating income              |  | $                               | 206 |   |                                 | $ | 182 |  
|                              |  |                                 |     |   |                                 |   |     |  



The $24 million
increase in Recorded Music operating income related to the $21 million increase in Recorded Music OIBDA, more fully discussed above, and a decrease in Recorded Music depreciation and amortization of $3 million.



Music Publishing



Music Publishing revenues decreased to $260 million for the six months ended March 31, 2006 as compared to $309 million
for the six months ended March 31, 2005. Excluding a $14 million unfavorable impact of foreign currency exchange rates, and prior year revenue of $26 million of revenue from our sheet music business, which was sold in May 2005, Music Publishing
revenues declined $9 million, or 3%, which was comprised of a $12 million decrease in mechanical revenue and a $2 million decline in synchronization revenue, offset by an increase in other revenues of $5 million. Performance revenue was flat.
Mechanical revenue declines reflect prior-year industry declines in physical record sales. Music Publishing revenues consisted of $117 million of mechanical revenues, $87 million of performance revenues, $38 million of synchronization revenues, $9
million of revenues from digital sales and $9 million of other revenues. Digital sales represented 3% of Music Publishing revenues for the six months ended March 31, 2006 and 2005. Music Publishing revenues represented 14% and 17% of
consolidated revenues, prior to corporate and revenue eliminations, for the six months ended March 31, 2006 and 2005, respectively.



Music Publishing OIBDA decreased $3 million to $68 million for the six months ended March 31, 2006 as compared to $71 million for the six months
ended March 31, 2005. Expressed as a percent of Music Publishing revenues, Music Publishing OIBDA was 26% and 23% for the six months ended March 31, 2006 and 2005, respectively. OIBDA decreased primarily as a result of the decrease in revenue
more fully discussed above, which was offset by (i) a decrease in product costs of $12 million, (ii) a decrease in royalty expenses of $22 million and (iii) a decrease in general and administrative expenses of $8 million. These
decreases in expenses were primarily due to the sale of our sheet music business.



Music Publishing operating income decreased to $38 million for the six months ended March 31, 2006 as compared to $42 million for the six months ended March 31, 2005. Music Publishing operating income
includes the following components:



|                              |  |                                 |     |   |                                 |   |     |  
|----------------------------- |  | ------------------------------- | --- | - | ------------------------------- | - | --- | -
|                              |  | Six Months Ended March 31, 2006 |     |   | Six Months Ended March 31, 2005 |  
|                              |  | (unaudited)                     |     |   | (unaudited)                     |  
|                              |  | (in millions)                   |    
|OIBDA                         |  | $                               | 68  |   |                                 | $ | 71  |  
|Depreciation and amortization |  |                                 | (30 | ) |                                 |   | (29 | )
|                              |  |                                 |     |   |                                 |   |     |  
|Operating income              |  | $                               | 38  |   |                                 | $ | 42  |  
|                              |  |                                 |     |   |                                 |   |     |  



43



---

##### Table of Contents

The $4 million decrease in Music Publishing operating income related to the $3 million decrease in Music
Publishing OIBDA described above and a $1 million increase in depreciation and amortization.



Corporate Expenses and Eliminations



Corporate expenses before depreciation and amortization expense decreased $10 million, to $49 million for the six months ended March 31, 2006 as compared to $59 million for the six months ended March 31,
2005. The decrease primarily relates to the absence of management fees in the current period of $5 million, due to the previously discussed termination of the Management Agreement, along with a decrease in consulting fees.



FINANCIAL CONDITION AND LIQUIDITY



Financial Condition



At March 31, 2006, we had $2.243 billion of debt, $359 million of cash and equivalents, $61 million of short-term
investments (net debt of $1.823 billion, defined as total debt less cash and equivalents and short-term investments) and $109 million of shareholders equity. This compares to $2.246 billion of debt, $288 million of cash and equivalents (net
debt of $1.958 billion) and $89 million of shareholders equity at September 30, 2005. Net debt decreased by $135 million as a result of (i) a $71 million increase in cash and equivalents, (ii) a $61 million increase in
short-term investments, (iii) an $8 million reduction related to our quarterly repayments of our term loans under the senior secured credit facility and (iv) a $3 million impact of foreign currency exchange rates on our
Sterling-denominated notes. The accretion of our Holdings Discount Notes of $8 million offset the decline in net debt.



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 the Board of Directors.



The $20 million increase in shareholders equity that
occurred during the six months ended March 31, 2006 primarily related to $62 million of net income for the six months ended March 31, 2006, deferred gains on derivative financial instruments of $9 million and stock compensation of $8
million for the six months ended March 31, 2006. These increases were offset by $57.9 million of dividends, which was comprised of our $19.3 million dividend declared on October 3, 2005 and paid on November 23, 2005, our $19.3 million
dividend declared on December 29, 2005 and paid on February 17, 2006, and our $19.3 million dividend declared on March 14, 2006 and paid on May 3, 2006.



Cash Flows



The following table summarizes our historical cash flows. The financial data for the six months ended March 31, 2006 and 2005 are unaudited and are
derived from our interim financial statements included elsewhere herein.



|                            |  |                                |     |   |                                |   |      |  
|--------------------------- |  | ------------------------------ | --- | - | ------------------------------ | - | ---- | -
|                            |  | Six MonthsEnded March 31, 2006 |     |   | Six MonthsEnded March 31, 2005 |  
|                            |  | (unaudited)                    |     |   | (unaudited)                    |  
|                            |  | (in millions)                  |    
|Cash provided by (used in): |  |                                |     |   |                                |   |      |  
|Operating activities        |  | $                              | 205 |   |                                | $ | 292  |  
|Investing activities        |  |                                | (91 | ) |                                |   | (61  | )
|Financing activities        |  |                                | (45 | ) |                                |   | (342 | )



44



---

##### Table of Contents

Operating Activities



Cash provided by operations was $205 million for the six months ended March 31, 2006 compared to $292 million for the six months ended March 31,
2005. The $87 million decrease in cash provided by operations was primarily due to higher royalty advance payments in connection with contractual obligations and the timing of releases, and additional royalty payments related to the timing of
releases.



Investing Activities



Cash used in investing activities was $91 million for the six months ended
March 31, 2006 compared to $61 million for the six months ended March 31, 2005. The $91 million of cash used in investing activities in the six months ended March 31, 2006 primarily reflects $61 million of cash invested in
auction-rate securities and other short-term investments, $12 million of capital expenditures and the acquisition of a small independent record label in Australia. The $61 million of cash used in investing activities in the six months ended
March 31, 2005 primarily reflects $14 million of capital expenditures, the acquisition of an additional 30% interest in Maverick and various acquisitions of music publishing copyrights.



Financing Activities



Cash used in financing activities was $45 million for the six months ended March 31, 2006, a $297 million decrease as
compared to $342 million for the six months ended March 31, 2005. Cash used in financing activities for the six months ended March 31, 2005 reflected returns of capital to the Investor Group prior to the Companys Initial Common Stock
Offering and the cash flows related to the Holdings Refinancing, which also included a redemption of subsidiary preferred stock. Cash used in financing activities for the six months ended March 31, 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 undrawn $250 million (less $2 million of outstanding letters of credit as of March 31, 2006) 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, regular quarterly dividends and the remaining one-time costs associated with the
execution of our restructuring plan. We believe that our existing sources of cash will be sufficient to support our existing operations over the next twelve months.



As of March 31, 2006, our long-term debt consisted of $1.422 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, $639 million of Acquisition Corp. senior subordinated notes and $182 million of Holdings Discount Notes. There were no borrowings under the
revolving portion of our senior secured credit facility as of March 31, 2006.



Senior Secured Credit Facility



The senior
secured credit facility consists of a $1.422 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 1/2



45



---

##### Table of Contents

of 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 March 31, 2006, 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 at least Ba2 by Moodys. As of May 4, 2006 our term loan facility was rated B+ 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. As of March 31, 2006, 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 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.



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 Senior Subordinated Notes). The
Senior Subordinated Notes mature on April 15, 2014. The Senior 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



In December 2004, Holdings issued the Holdings Notes. In connection with the Companys Initial Common Stock Offering, we used $517 million of
proceeds from the offering along with $57 million of available cash to redeem certain of the Holdings Notes outstanding. As of March 31, 2006, Holdings had $182 million of debt on its balance sheet relating to such securities, net of issuance
discounts.



The Holdings Floating Rate Notes were redeemed in
full on June 15, 2005. From the issuance date through the redemption date, the notes bore interest at a quarterly floating rate based on six-month LIBOR rates plus a margin equal to 4.375%. Interest was payable quarterly in cash beginning on
March 15, 2005.



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.



46



---

##### Table of Contents

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 Holdings PIK Notes were redeemed in full on June 15, 2005. From the date of issuance through the date of redemption, the notes bore interest at a
semi-annual floating rate based on six-month LIBOR rates plus a margin equal to 7%. Interest was accrued in the form of additional PIK notes at the election of the Company. Such amounts were also repaid in connection with the redemption.



The terms of the indentures governing the Acquisition Corp. Senior
Subordinated Notes and Holdings Discount Notes significantly restrict Acquisition Corp., Holdings and 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 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, respectively, whether or not there is availability under the formula or the conditions to its use
are met. Acquisition Corp.s senior secured credit agreement 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 agreement, 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 common stock of Warner Music Group Corp. Furthermore, Holdings subsidiaries will be permitted under the terms of Acquisition
Corp.s existing senior secured credit agreement, 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.



Initial Common Stock Offering



In May 2005, we completed the Initial Common Stock
Offering. Prior to the consummation of the Initial Common Stock Offering, we, among other things, renamed all of our outstanding shares of Class A Common Stock as common stock and authorized an approximately 1,139 for 1 split of our common
stock. We contributed the net proceeds from the Initial Common Stock Offering of $517 million to Holdings as an equity capital contribution. Holdings used all of such funds and approximately $57 million of cash received through dividends from
Acquisition Corp. to redeem all outstanding Holdings Floating Rate Notes, all outstanding Holdings PIK Notes and 35% of the aggregate principal amount of the outstanding Holdings Discount Notes, including redemption premiums and interest obligations
through the date of redemption.



47



---

##### Table of Contents

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.



On October 3,
2005, December 29, 2005 and March 14, 2006, we declared dividends on our outstanding common stock at a rate of $0.13 per share. The dividends were paid on November 23, 2005, February 17, 2006 and May 3, 2006,
respectively, except for the portion of the dividends with respect to unvested restricted stock, which will be paid at such time as such shares become vested.



During the six months ended March 31, 2006, 1,244,822 shares of restricted stock purchased by or awarded to certain employees of the Company
vested.



Covenant Compliance



Our senior secured credit facility requires us to maintain certain covenants
including a Leverage Ratio and an Interest Coverage Ratio, as such terms are defined in the credit facility. The credit facility also contains covenants that, among other things, restrict our ability to incur additional debt. The occurrence of an
event of default under the 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 flow. As of
March 31, 2006, we were in compliance with all covenants under the credit facility.



Our borrowing arrangements, including the Holding Notes and the Acquisition Corp. Subordinated Notes contain certain financial covenants, which limit the ability of our restricted subsidiaries as defined in the
indentures governing the notes to, among other things, incur additional indebtedness, issue certain preferred shares, pay dividends, make certain investments, sell certain assets, and consolidate, merge, sell or otherwise dispose of all, or some of,
our assets. In order for Acquisition Corp. and Holdings Corp. to incur additional debt or make certain restricted payments using certain exceptions provided for in the indentures governing the Acquisition Corp Subordinated Notes and the Holdings
Notes, the Fixed Charge Coverage Ratio, as defined in the indentures agreements governing the notes, must exceed a 2.0 to 1.0 ratio. Fixed Charges are defined in the indentures governing the Holdings Notes and the Acquisition Corp. Subordinated
Notes as consolidated interest expense excluding certain non-cash interest expense.



In order for Acquisition Corp. to make certain restricted payments, including payments to Holdings on a pro forma basis after giving effect to such payments, its Net Indebtedness to Adjusted EBITDA ratio and Net
Senior Indebtedness to Adjusted EBITDA ratio, as defined in the indenture agreement governing the Acquisition Corp. Subordinated Notes, need to be lower than 3.75x and 2.5x, respectively, at the time of the restricted payment. In order for Holdings
to make certain restricted payments, including payments to Warner Music Group Corp., its Net Indebtedness to Adjusted EBITDA ratio, as defined in the indenture agreement governing the Holdings Notes, needs to be lower than 4.25x at the time of the
restricted payment.



Acquisition Corp. and Holdings may make
additional restricted payments using certain other exceptions provided for in the indentures governing the Acquisition Corp. Subordinated Notes and Holdings Notes, respectively.



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, payment of regular dividends on our common stock and the remaining one-time costs associated with the execution of the restructuring plan for the foreseeable future.
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.



48



---

##### Table of Contents

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK



As discussed in Note 22 to our audited consolidated financial statements for the twelve months ended September 30, 2005, 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 March 31, 2006, other than as described below, there have been no material changes to the
Companys exposure to market risk since September 30, 2005.



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 current exchange rate fluctuations on our major currencies, which include the British pound sterling, euro, Japanese yen, Canadian dollar, and Australian dollar. The Company did not enter into any significant foreign exchange
forward contracts during the six months ended March 31, 2006 or subsequent to March 31, 2006.



We are exposed to foreign currency exchange rate risk with respect to our £100 million principal amount of Sterling-denominated notes that were
issued in April 2004. These sterling notes mature on April 15, 2014. As of March 31, 2006, the carrying value of these Sterling notes was $174 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 March 31, 2006. We did not enter into any additional hedges related to this debt subsequent to March 31,2006.



We are exposed to interest rate risk with respect to our
floating rate debt. During the six months ended March 31, 2006, we did not enter into additional interest rate swap agreements. As of March 31, 2006 we had total interest rate swap agreements in place to hedge total notional amounts of
$897 million. Under existing interest rate swap agreements, we agreed to receive floating-rate payments (based on three-month LIBOR rates) in exchange for fixed-rate payments. Subsequent to March 31, 2006, we entered into additional interest rate
swap agreements to extend the terms of certain existing interest rate swap agreements.



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.



49



---

##### Table of Contents

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-15(e) and 15d-15(e) 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



Warner Music Group Corp. became subject to the periodic
and other reporting requirements of the Securities Exchange Act of 1934, as amended, on May 10, 2005, the effective date of our registration statement relating to our Initial Common Stock Offering. Acquisition Corp., our wholly owned
subsidiary, became subject to the periodic and other reporting requirements of the Exchange Act on February 10, 2005, the effective date of Acquisition Corp.s registration statement relating to its exchange offer to exchange outstanding
unregistered notes for freely tradeable exchange notes that were registered under the Securities Act of 1933, as amended.



SEC 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.



SEC 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.



Internal Controls



In connection with our audit for our 2005 fiscal year-end, our outside auditors identified a material weakness in our
internal controls. A material weakness, as defined by the Public Company Accounting Oversight



50



---

##### Table of Contents

Board, is a significant deficiency that by itself, or in combination with other significant deficiencies, results in more than a remote likelihood that a
material misstatement of the annual or interim financial statements will not be prevented or detected. Specifically, our outside auditors noted that our domestic operations currently use different royalty systems, which has created certain
complexities in reconciling royalty expense and payables. While we recognize that additional staff and enhancements to our current royalty systems are needed to cope with current requirements in royalty processing until a new system can be
developed, we may not be able to hire and train additional staff. See also Risk FactorsOur outside auditors have identified weaknesses in our internal controls that could affect our ability to ensure reliable financial reports.



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 and as a result of the weakness in our internal controls described above and below, our principal executive officer and principal
financial officer have concluded that our Disclosure Controls need to be improved so that they will provide reasonable assurance that 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 SEC rules and forms. In addition, we continue to review our disclosure controls and procedures during the transition to a stand-alone business with the objective of
implementing comprehensive periodic reporting standards as well as addressing the weaknesses in Internal Controls identified by our outside auditors. We will continue to devote resources to improve our controls and remedy the weakness related to our
domestic royalty systems identified during the completion of the most recent audit for the 2005 fiscal year-end.



Changes in Internal Control over Financial Reporting



We are committed to maintaining high standards of internal control over financial reporting, corporate governance and public disclosure and continue to
improve and refine our Internal Controls as an ongoing process and will continue to take corrective actions and implement improvements as appropriate.



There have been no changes in our Internal Controls over financial reporting or other factors during the period ended March 31, 2006 that have
materially affected, or are reasonably likely to materially affect, our Internal Controls.



Institution of Internal Controls in compliance with Section 404 of Sarbanes-Oxley



As a result of our registration with the Securities and Exchange Commission, we will be required to comply with Section 404 of the Sarbanes-Oxley Act
of 2002 and regulations promulgated thereunder as of September 30, 2006. We are currently performing the system and process evaluation and testing required (and any necessary remediation) in an effort to comply with management certification and
auditor attestation requirements of Section 404. In the course of our ongoing evaluation, we have identified areas of our internal controls requiring improvement, and plan to design enhanced processes and controls to address these and any other
issues that might be identified through this review. As a result, we expect to incur additional expenses and diversion of managements time. We cannot be certain as to the timing of completion of our evaluation, testing and remediation actions
or the impact of the same on our operations and may not be able to ensure that the process is effective or that the internal controls are or will be effective in a timely manner. If we are not able to implement the requirements of Section 404
in a timely manner or with adequate compliance, our independent auditors may not be able to certify as to the effectiveness of our internal control over financial reporting and we may be subject to sanctions or investigation by regulatory
authorities, such as the Securities and Exchange Commission. As a result, there could be an adverse reaction in the financial markets due to loss of confidence in the reliability of our financial statements. In addition, we may be required to incur
costs in improving our internal control system and the hiring of additional personnel. Any such action could adversely affect our results. See also Risk FactorsOur internal controls over financial reporting may not be adequate and our
independent auditors may not be able to certify as to their adequacy, which could have a significant affect on our business and reputation.



51



---

##### Table of Contents

PART IIOTHER INFORMATION



ITEM 1. LEGAL PROCEEDINGS



Radio
Promotion Activities



In 2004 and 2005, the Attorney
General of the State of New York served us with requests for information in connection with an industry-wide investigation of the relationship between music companies and radio stations, including the use of independent promoters and accounting for
any such payments. The investigation was pursuant to New York Executive Law §63(12) and New York General Business Law §349, both of which are consumer fraud statutes. On November 22, 2005 we reached a settlement with the Attorney
General in connection with this investigation. As part of such settlement, we agreed to make $5 million in charitable payments and to abide by a list of permissible and impermissible promotional activities. On July 25, 2005, Sony BMG reached a
settlement with the Attorney General in connection with the same industry-wide investigation. Subsequent to our settlement, two independent labels have filed related antitrust suits against us alleging that our 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 intends to defend against these lawsuits vigorously, but is unable to predict the outcome of these suits. Any litigation we may
become involved in as a result of our settlement with the Attorney General, regardless of the merits of the claim, could be costly and divert the time and resources of management.



Pricing of Digital Music Downloads



On December 20, 2005 and February 3, 2006, the Attorney General of the State of New York served Warner Music Group Corp. with requests for
information in the form of a subpoena duces tecum and subpoena ad testificandum 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 U.S. Department of Justice served Warner Music Group Corp.
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 (15 U.S.C. Section 1). The Company
intends to fully cooperate with the Attorney Generals and Department of Justices industry-wide inquiries. Subsequent to the announcements of the above governmental investigations, the Company has been named in a total
of fourteen class action lawsuits (five in New York, eight in California and one in Washington D.C.) related to the pricing of digital music downloads, which are expected to be consolidated into one case. The lawsuits are all based on the
same general subject matter as the Attorney Generals request for information alleging conspiracy among record companies to fix prices for downloads. The complaints generally seek unspecified compensatory, statutory and treble damages. The
Company intends to defend against these lawsuits vigorously, but is unable to predict the outcome of these suits. Any litigation we 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.



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.



52



---

##### Table of Contents

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



Increased costs associated
with corporate governance compliance may significantly affect our results of operations.



Prior to our acquisition by the Investor Group in 2004, we were a business division of Time Warner. In addition we completed our initial public offering in May 2005. Accordingly, we have limited experience operating
as an independent public company implementing our own corporate governance practices. We expect the continued evaluation and implementation of corporate governance and securities disclosure and compliance practices in order to comply with these
requirements will increase our legal compliance and financial reporting costs. In addition, they could make it more difficult for us to attract and retain qualified members of our board of directors, or qualified executive officers. Finally,
director and officer liability insurance for public companies like us has become more difficult and more expensive to obtain, and we may be required to accept reduced coverage or incur higher costs to obtain coverage that is satisfactory to us and
our officers or directors. We continue to evaluate and monitor regulatory developments and cannot estimate the timing or magnitude or additional costs we may incur as a result.



Our internal controls over financial reporting may not be adequate and our independent auditors may not be able to certify as to their
adequacy, which could have a significant and adverse effect on our business and reputation.



We are evaluating our internal controls over financial reporting in order to allow management to report on, and our independent auditors to attest to, our
internal controls over financial reporting, as required by Section 404 of the Sarbanes-Oxley Act of 2002 and rules and regulations of the SEC there under, which we refer to as Section 404. Section 404 requires a reporting company such
as ours to, among other things, annually review and disclose its internal controls over financial reporting, and evaluate and disclose changes in its internal controls over financial reporting quarterly. We will be required to comply with
Section 404 as of September 30, 2006. We are currently performing the system and process evaluation and testing required (and any necessary remediation) in an effort to comply with management certification and auditor attestation
requirements of Section 404. In the course of our ongoing evaluation, we have identified areas of our internal controls requiring improvement, and plan to design enhanced processes and controls to address these and any other issues that might
be identified through this review. As a result, we expect to incur additional expenses and diversion of managements time. We cannot be certain as to the timing of completion of our evaluation, testing and remediation actions or the impact of
the same on our operations and may not be able to ensure that the process is effective or that the internal controls are or will be effective in a timely manner. If we are not able to implement the requirements of Section 404 in a timely manner
or with adequate compliance, our independent auditors may not be able to certify as to the effectiveness of our internal control over financial reporting and we may be subject to sanctions or investigation by regulatory authorities, such as the
Securities and Exchange Commission. As a result, there could be an adverse reaction in the financial markets due to a loss of confidence in the reliability of our financial statements. In addition, we may be required to incur costs in improving our
internal control system and the hiring of additional personnel. Any such action could adversely affect our results.



Our outside auditors have identified weaknesses in our internal controls that could affect our ability to ensure reliable financial reports.



In addition to our evaluation of internal controls under Section 404 of
the Sarbanes-Oxley Act and any areas requiring improvement that we identify as part of that process, in connection with our most recent audit, our



53



---

##### Table of Contents

outside auditors identified a material weakness related to our domestic royalty controls. A material weakness, as defined by the Public Company Accounting
Oversight Board, is a significant deficiency that by itself, or in combination with other significant deficiencies, results in more than a remote likelihood that a material misstatement of the annual or interim financial statements will not be
prevented or detected.



Our outside auditors noted that our
domestic operations currently use different royalty systems, which has created certain complexities in reconciling royalty expense and payables. While we recognize that additional staff and enhancements to our current royalty systems are needed to
cope with current requirements in royalty processing until a new system can be developed, we may not be able to hire and train additional staff. While we have begun to take actions to address the issues surrounding our royalty systems, including
hiring outside resources to assist our internal personnel with royalties accounting and entering into a joint venture with Universal Music Group, Exigen Group and Lightspeed Venture Partners to build a new uniform royalty system for all U.S.
operations, additional measures will be necessary and these measures along with other measures we expect to take to improve our internal controls may not be sufficient to address the issues identified by our outside auditors or ensure that our
internal controls are effective. If we are unable to provide reliable financial reports our business and prospects could suffer material adverse effects and our share price could be adversely affected.



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



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. No significant new legitimate audio format has yet emerged to
take the place of the CD. The value of worldwide sales (recorded music, excluding sales of digital tracks), as reported by the International Federation of the Phonographic Industry (IFPI) at fixed 2004 exchange rates, fell as the music industry
witnessed a decline of 1.6% from 1999 to 2000, 1.3% from 2000 to 2001, 6.7% from 2001 to 2002, 7.4% from 2002 to 2003, 1.3% from 2003 to 2004 and 3.0% from 2004 to 2005. As of April 30, 2006 year-to-date U.S. recorded music sales (excluding sales of
digital tracks) are down approximately 2.03% year-over-year. However, new formats for selling recorded music product have been created, including the legal downloading of digital music using the Internet and DVD-Audio formats and the distribution of
music on mobile devices, and revenue streams from these new markets are beginning to emerge. As reported by the International Federation of the Phonographic Industry (IFPI), sales of music via the internet and mobile phones generated sales of $1.1
billion for record companies in 2005, up from $380 million in the prior year and sales of music through new avenues such as digital tracks are beginning to offset the declines seen in prior years. However, 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. A declining recorded music industry is likely to lead
to reduced levels of revenue and operating income generated by our Recorded Music business. 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 which could cause us to reduce our prices and erode 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 formats such as DVD-Audio and any changes in costs associated with new digital formats. See Risk FactorsWe may be materially and adversely affected by the formation of Sony BMG Music Entertainment.



54



---

##### Table of Contents

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, CDs and MP3 files. 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. 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 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 over $4.6 billion in revenues in 2004, according to IFPI. IFPI estimates that 1.5 billion pirated units
were manufactured in 2004. According to IFPI estimates, approximately 34% of all music CDs sold worldwide in 2004 were pirated. IFPI is in the process of gathering data for 2005, but final data is not yet available. Unauthorized copies and piracy
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.



55



---

##### Table of Contents

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.



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, 2005,
we derived approximately 83% 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 new first fiscal quarter) material to our
full-year performance. We realized 32% of recorded music calendar year net sales during the last three months of calendar 2005 and 2004. 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, are 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 online 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.



56



---

##### Table of Contents

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;
| | - |  | -------------------------------------------------------------------------



| |  |  | 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 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



57



---

##### Table of Contents

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.



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 the Internet 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. 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 versus 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 prospect of purchasing 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.



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 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 may also adversely affect us by limiting our ability to increase the profitability of our Recorded Music business. In addition, rates our Recorded Music business receives in the U.S. for, among other
sources of income and potential income, the statutory license for eligible non-subscription services to perform sound recordings publicly by means of digital audio transmissions (webcasting), the statutory license to make ephemeral
recordings of sound recordings for use of sound recordings and the statutory license for use of our content on satellite radio are set by an arbitration process under the U.S. Copyright Act unless rates are determined through voluntary negotiations.
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, 2005, approximately 52% of our revenues related to operations in foreign
territories. For the six months ended March 31, 2006, approximately 48% of our revenues



58



---

##### Table of Contents

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 March 31, 2006, we have hedged our material foreign currency exposures related to royalty payments remitted between our foreign affiliates and our U.S. affiliates for the balance of the 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. Legislation was introduced in New York to create a statute similar to Section 2855, which did not advance. There is no assurance that New York, California or any other
state will not reintroduce or introduce similar legislation in the future. In fact, legislation similar to Section 2855 has been introduced in the New York Assembly. 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.



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. copyrightability 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. 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. 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



59



---

##### Table of Contents

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. Failure to effectively manage any of these transactions could result in material increases in costs or reductions in expected revenues, or both.



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



The Investor Group controls a majority of our capital 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. In addition, our agreements with Cinram begin to expire in 2006. If we are unable to negotiate renewals of these agreements we would have to switch to substitute suppliers. Further, pricing negotiated with Cinram in
future agreements may be less favorable than the existing agreements.



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 Music Entertainment (Sony BMG). As a result, the recorded music market now consists of four major players (Universal, Sony BMG, EMI Recorded Music (EMI) and us) rather than five (Universal, Sony, BMG, EMI and us).
Prior to the formation of Sony BMG, there was one disproportionately large major, Universal, with approximately 25% market share and four other majors relatively equal in size with market shares ranging between 11% and 14%. Now there are two majors
with 2004 global



60



---

##### Table of Contents

market shares over 25%, Universal and Sony BMG, and two significantly smaller majors, EMI and us, each with less than 15%. IFPI is in the process of
gathering 2005 market data, but final data is not yet available. There is a threat that the change in the competitive landscape caused by the new Universal and Sony BMG duopoly could drive up the costs of artist signings and the costs of marketing
and promoting records to our detriment.



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 March 31, 2006, our total consolidated
indebtedness was $2.243 billion. We have an additional $250 million available for borrowing under the revolving portion of our senior secured credit facility (less $2 million of current 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.



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



61



---

##### Table of Contents

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 agreement 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 capital 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 agreement, 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 agreement. Upon the occurrence of an event of default under our senior secured credit agreement, the lenders could elect to declare all amounts outstanding under our senior secured credit agreement 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 agreement 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 agreement. If the lenders under our senior secured credit agreement accelerate the repayment of borrowings, we may not have sufficient assets to repay
our senior secured credit agreement, as well as any unsecured indebtedness.



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



62



---

##### Table of Contents

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 March 31, 2006 we had approximately 148.5 million shares of common stock outstanding. Approximately 107.5 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, will be able to participate in such registration.
In addition we have registered 8.1 million shares of restricted common stock and approximately 7.2 million shares underlying options issued and that may be issued in the future pursuant to our benefit plans and arrangements on registration
statements on Form S-8 and such shares may be sold as provided therein.



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 by research analysts;
| | - |  | ----------------------------------------------------



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



| |  |  | 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.



63



---

##### Table of Contents

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.



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



Item 2 is not applicable and has been omitted.



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



The Annual Meeting of Stockholders of Warner Music Group Corp. was held on February 23, 2006. The following matters were voted on at the meeting: (i) the election of 13 directors and (ii) the
ratification of the appointment of Ernst & Young LLP to serve as the independent auditors for the fiscal year ended September 30, 2006.



(i) The entire nominated board of directors was elected and the votes cast for or withheld with respect to the election of each director were as follows:



|                    |  |                          |  |                         
|------------------- |  | ------------------------ |  | ------------------------
|Name                |  | Number of Votes Cast For |  | Number of Votes Withheld
|Edgar Bronfman, Jr. |  | 131,088,936              |  | 10,648,995              
|Len Blavatnik       |  | 130,223,378              |  | 11,514,553              
|Shelby W. Bonnie    |  | 141,364,478              |  | 373,453                 
|Richard Bressler    |  | 131,501,864              |  | 10,236,067              
|Charles A. Brizius  |  | 131,641,851              |  | 10,096,080              
|John P. Connaughton |  | 130,377,084              |  | 11,360,847              
|Scott L. Jaeckel    |  | 131,348,358              |  | 10,389,573              
|Seth W. Lawry       |  | 130,370,465              |  | 11,367,466              
|Thomas H. Lee       |  | 130,370,265              |  | 11,367,666              
|Ian Loring          |  | 130,370,465              |  | 11,367,466              
|Jonathan M. Nelson  |  | 130,223,378              |  | 11,514,553              
|Mark Nunnelly       |  | 130,370,265              |  | 11,367,666              
|Scott M. Sperling   |  | 130,370,465              |  | 11,367,466              



(ii) The votes cast
for, against or abstaining with respect to the ratification of the appointment of Ernst & Young LLP to serve as the independent auditors for the fiscal year ended September 30, 2006 were as follows:



|            |  |          |  |             
|----------- |  | -------- |  | ------------
|For:        |  | Against: |  | Abstentions:
|141,729,438 |  | 8,419    |  | 73          



64



---

##### Table of Contents

ITEM 5. OTHER INFORMATION



The Company is in the process of finding one additional independent director and audit committee member in compliance with the New York Stock Exchange rules.



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 |  | Employment Agreement, dated as of February 10, 2006, between Warner Music Inc. and Patrick Vien. (2)                                                   
|     | 
|10.2 |  | Stock Option Agreement, dated as of February 17, 2006, between Warner Music Group Corp. and Patrick Vien.*                                             
|     | 
|10.3 |  | Director Restricted Stock Award Agreement, dated as of March 2, 2006, between Warner Music Group Corp. and Michele J. Hooper. (3)                      
|     | 
|10.4 |  | Director Restricted Stock Award Agreement, dated as of March 2, 2006, between Warner Music Group Corp. and Shelby W. Bonnie. (3)                       
|     | 
|31.1 |  | Certification of the Chief Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act, 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, 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, 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, as amended, except to the extent that the registrant specifically incorporates it by reference.
|-- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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

|(2) | Incorporated by reference to Warner Music Group Corp.s Current Report on Form 8-K filed on February 13, 2006.
|--- | --------------------------------------------------------------------------------------------------------------

|(3) | Incorporated by reference to Warner Music Group Corp.s Current Report on Form 8-K filed on March 6, 2006.
|--- | ----------------------------------------------------------------------------------------------------------



65



---

##### Table of Contents

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.



May 5, 2006



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)




66