Free Trial

Warner Bros. Discovery (WBD) Financials

Warner Bros. Discovery logo
$12.05 +0.46 (+3.97%)
Closing price 08/22/2025 04:00 PM Eastern
Extended Trading
$12.02 -0.03 (-0.21%)
As of 08/22/2025 07:58 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Warner Bros. Discovery

Annual Income Statements for Warner Bros. Discovery

This table shows Warner Bros. Discovery's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
1,139 1,034 1,194 -337 594 2,069 1,219 1,006 -7,371 -3,126 -11,311
Consolidated Net Income / (Loss)
1,137 1,048 1,218 -313 681 2,213 1,355 1,197 -7,297 -3,079 -11,482
Net Income / (Loss) Continuing Operations
1,137 1,048 1,218 -313 597 2,213 1,355 1,197 -7,297 -3,079 -11,482
Total Pre-Tax Income
1,747 1,559 1,671 -137 1,022 2,294 1,728 1,433 -8,960 -3,863 -11,388
Total Operating Income
2,061 1,985 2,058 713 1,934 3,009 2,515 2,012 -7,370 -1,548 -10,032
Total Gross Profit
4,141 4,051 4,065 4,217 6,618 7,325 6,811 7,571 13,375 16,795 16,351
Total Revenue
6,265 6,394 6,497 6,873 10,553 11,144 10,671 12,191 33,817 41,321 39,321
Operating Revenue
5,931 6,072 6,497 6,873 10,553 11,144 10,671 12,191 33,817 41,321 39,321
Total Cost of Revenue
2,124 2,343 2,432 2,656 3,935 3,819 3,860 4,620 20,442 24,526 22,970
Operating Cost of Revenue
2,124 2,343 2,432 2,656 3,935 3,819 3,860 4,620 20,442 24,526 22,970
Total Operating Expenses
2,080 2,066 2,007 3,504 4,768 4,316 4,296 5,559 20,745 18,343 26,383
Selling, General & Admin Expense
1,692 1,669 1,690 1,768 2,620 2,788 2,722 4,016 9,678 9,696 9,296
Depreciation Expense
329 330 322 330 1,398 1,347 1,359 1,582 7,193 7,985 7,037
Impairment Charge
- 0.00 0.00 1,327 0.00 155 124 -71 117 - 9,603
Restructuring Charge
90 50 58 75 750 26 91 32 3,757 585 447
Total Other Income / (Expense), net
-314 -426 -387 -850 -912 -715 -787 -579 -1,590 -2,315 -1,356
Interest Expense
328 330 353 529 729 705 648 633 1,777 2,204 1,385
Interest & Investment Income
23 1.00 -38 -211 -63 -2.00 -105 -18 -160 -82 -121
Other Income / (Expense), net
-9.00 -97 4.00 -110 -120 -8.00 -34 72 347 -29 150
Income Tax Expense
610 511 453 176 341 81 373 236 -1,663 -784 94
Net Income / (Loss) Attributable to Noncontrolling Interest
-2.00 14 24 24 87 144 136 191 74 47 -171
Basic Earnings per Share
$1.67 $1.59 $0.00 ($11.92) $0.86 $2.90 $1.82 $1.55 ($3.82) ($1.28) ($4.62)
Weighted Average Basic Shares Outstanding
454M 432M 401M 29.70M 498M 529M 599M 588M 1.94B 2.44B 2.45B
Diluted Earnings per Share
$1.66 $1.58 $0.00 ($11.92) $0.86 $2.88 $1.81 $1.54 ($3.82) ($1.28) ($4.62)
Weighted Average Diluted Shares Outstanding
687M 656M 610M 29.70M 688M 711M 672M 664M 1.94B 2.44B 2.45B
Weighted Average Basic & Diluted Shares Outstanding
439.25M 325.20M 303M 29.70M 523.78M 520.92M 487.33M 506.25M 2.43B 2.44B 2.45B

Quarterly Income Statements for Warner Bros. Discovery

This table shows Warner Bros. Discovery's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
-2,101 -1,069 -1,240 -417 -400 -966 -9,986 135 -494 -453 1,580
Consolidated Net Income / (Loss)
-2,079 -1,060 -1,220 -407 -392 -955 -10,028 141 -640 -449 1,588
Net Income / (Loss) Continuing Operations
-2,079 -1,060 -1,220 -407 -392 -955 -10,028 141 -640 -449 1,588
Total Pre-Tax Income
-2,541 -1,238 -1,480 -532 -613 -819 -10,035 -178 -356 -434 2,454
Total Operating Income
-1,894 -557 -906 97 -182 -267 -10,208 281 162 -37 -185
Total Gross Profit
4,054 4,015 3,722 4,670 4,388 3,900 3,509 4,442 4,500 3,848 3,845
Total Revenue
11,008 10,700 10,358 9,979 10,284 9,958 9,713 9,623 10,027 8,979 9,812
Operating Revenue
11,008 10,700 10,358 9,979 10,284 9,958 9,713 9,623 10,027 8,979 9,812
Total Cost of Revenue
6,954 6,685 6,636 5,309 5,896 6,058 6,204 5,181 5,527 5,131 5,967
Operating Cost of Revenue
6,954 6,685 6,636 5,309 5,896 6,058 6,204 5,181 5,527 5,131 5,967
Total Operating Expenses
5,948 4,572 4,628 4,573 4,570 4,167 13,717 4,161 4,338 3,885 4,030
Selling, General & Admin Expense
2,511 2,388 2,562 2,291 2,455 2,232 2,461 2,385 2,218 2,194 2,477
Depreciation Expense
2,169 2,058 1,914 1,989 2,024 1,888 1,744 1,762 1,643 1,547 1,447
Impairment Charge
70 31 - 24 - - 9,395 5.00 191 90 26
Restructuring Charge
1,198 95 146 269 75 35 117 9.00 286 54 80
Total Other Income / (Expense), net
-647 -681 -574 -629 -431 -552 173 -459 -518 -397 2,639
Interest Expense
558 571 579 552 502 490 -24 471 423 472 -2,495
Interest & Investment Income
-25 -37 -22 -14 -9.00 -48 -23 -18 -32 -7.00 5.00
Other Income / (Expense), net
-64 -73 27 -63 80 -14 172 30 -63 82 139
Income Tax Expense
-462 -178 -260 -125 -221 136 -7.00 -319 284 15 866
Net Income / (Loss) Attributable to Noncontrolling Interest
22 9.00 20 10 8.00 11 -42 6.00 -146 4.00 8.00
Basic Earnings per Share
($2.06) ($0.44) ($0.51) ($0.17) ($0.16) ($0.40) ($4.07) $0.06 ($0.21) ($0.18) $0.64
Weighted Average Basic Shares Outstanding
1.94B 2.43B 2.44B 2.44B 2.44B 2.44B 2.45B 2.45B 2.45B 2.46B 2.48B
Diluted Earnings per Share
($2.06) ($0.44) ($0.51) ($0.17) ($0.16) ($0.40) ($4.07) $0.05 ($0.20) ($0.18) $0.63
Weighted Average Diluted Shares Outstanding
1.94B 2.43B 2.44B 2.44B 2.44B 2.44B 2.45B 2.47B 2.45B 2.46B 2.50B
Weighted Average Basic & Diluted Shares Outstanding
2.43B 2.44B 2.44B 2.44B 2.44B 2.45B 2.45B 2.45B 2.45B 2.47B 2.48B

Annual Cash Flow Statements for Warner Bros. Discovery

This table details how cash moves in and out of Warner Bros. Discovery's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
-41 23 -90 7,009 -6,323 566 570 1,783 25 389 1,097
Net Cash From Operating Activities
1,318 1,294 1,380 1,629 2,576 3,399 2,739 2,798 4,304 7,477 5,375
Net Cash From Continuing Operating Activities
1,318 1,294 1,380 1,629 2,576 3,399 2,739 2,798 4,304 7,477 5,375
Net Income / (Loss) Continuing Operations
1,137 1,048 1,218 -313 681 2,213 1,355 1,197 -7,297 -3,079 -11,482
Consolidated Net Income / (Loss)
1,137 1,048 1,218 -313 681 2,213 1,355 1,197 -7,297 -3,079 -11,482
Depreciation Expense
329 330 322 330 1,398 1,347 1,359 1,582 7,193 7,985 7,037
Amortization Expense
1,557 1,709 1,773 1,910 3,288 2,853 2,956 3,501 14,161 16,024 13,946
Non-Cash Adjustments To Reconcile Net Income
61 98 165 1,796 260 463 354 266 4,071 880 9,732
Changes in Operating Assets and Liabilities, net
-1,766 -1,891 -2,098 -2,094 -3,051 -3,477 -3,285 -3,748 -13,824 -14,333 -13,858
Net Cash From Investing Activities
-568 -301 -256 -633 -8,593 -438 -703 -56 3,524 -1,259 -349
Net Cash From Continuing Investing Activities
-568 -301 -256 -633 -8,593 -438 -703 -56 3,524 -1,259 -349
Purchase of Property, Plant & Equipment
-120 -103 -88 -135 -147 -289 -402 -373 -987 -1,316 -948
Acquisitions
-372 -80 0.00 -60 -8,565 -73 -289 -105 3,612 -50 0.00
Purchase of Investments
-180 -281 -272 -545 -61 -200 -96 -184 -168 -112 -109
Divestitures
45 61 19 29 107 125 69 599 306 0.00 541
Sale and/or Maturity of Investments
61 87 87 77 - - - -86 752 121 136
Other Investing Activities, net
-2.00 15 -2.00 1.00 73 -1.00 15 93 9.00 98 31
Net Cash From Financing Activities
-734 -919 -1,184 5,951 -283 -2,357 -1,549 -853 -7,742 -5,837 -3,749
Net Cash From Continuing Financing Activities
-734 -919 -1,184 5,951 -283 -2,357 -1,549 -853 -7,742 -5,837 -3,749
Repayment of Debt
-466 -1,295 -921 -1,270 -2,207 -2,953 -2,805 -602 -9,835 -12,190 -19,376
Repurchase of Common Equity
-1,423 -1,499 -1,431 -603 0.00 -633 -969 0.00 0.00 -49 0.00
Payment of Dividends
-2.00 -42 -22 -30 -76 -250 -254 -251 -300 -301 -193
Issuance of Debt
1,113 1,952 1,111 7,838 2,000 1,479 2,479 0.00 2,393 6,703 15,820
Effect of Exchange Rate Changes
-57 -51 -30 - -23 -38 83 -106 -61 8.00 -180

Quarterly Cash Flow Statements for Warner Bros. Discovery

This table details how cash moves in and out of Warner Bros. Discovery's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
1,417 -1,291 438 -647 1,889 -933 231 -127 1,926 -1,442 917
Net Cash From Operating Activities
2,846 -631 2,014 2,516 3,578 585 1,228 847 2,715 553 983
Net Cash From Continuing Operating Activities
2,846 -631 2,014 2,516 3,578 585 1,228 847 2,715 553 983
Net Income / (Loss) Continuing Operations
-2,079 -1,060 -1,220 -407 -392 -955 -10,028 141 -640 -449 1,588
Consolidated Net Income / (Loss)
-2,079 -1,060 -1,220 -407 -392 -955 -10,028 141 -640 -449 1,588
Depreciation Expense
2,169 2,058 1,914 1,989 2,024 1,888 1,744 1,762 1,643 1,547 1,447
Amortization Expense
2,720 4,723 4,638 3,186 3,477 3,827 3,920 3,132 3,067 3,145 3,706
Non-Cash Adjustments To Reconcile Net Income
3,223 247 173 237 223 123 8,882 217 510 230 -2,855
Changes in Operating Assets and Liabilities, net
-3,187 -6,599 -3,491 -2,489 -1,754 -4,298 -3,290 -4,405 -1,865 -3,920 -2,903
Net Cash From Investing Activities
-218 -257 -310 -458 -234 -207 70 -218 6.00 -195 -236
Net Cash From Continuing Investing Activities
-218 -257 -310 -458 -234 -207 70 -218 6.00 -195 -236
Purchase of Property, Plant & Equipment
-364 -299 -292 -457 -268 -195 -252 -215 -286 -251 -281
Purchase of Investments
-31 -13 -32 -46 -21 -53 -15 -36 -5.00 -14 -12
Divestitures
-3,465 - - - - 0.00 - - 217 77 43
Other Investing Activities, net
- 55 14 45 -16 41 13 33 -56 -7.00 14
Net Cash From Financing Activities
-1,272 -432 -1,251 -2,625 -1,529 -1,237 -1,037 -875 -600 -1,895 9.00
Net Cash From Continuing Financing Activities
-1,272 -432 -1,251 -2,625 -1,529 -1,237 -1,037 -875 -600 -1,895 9.00
Repayment of Debt
-2,766 -2,627 -2,886 -4,545 -2,132 -3,307 -12,028 -3,475 -566 -4,534 -19,633
Payment of Dividends
-14 -237 -32 -13 -19 -130 -31 -11 -21 -157 -17
Issuance of Debt
1,508 2,432 1,667 1,933 671 2,200 11,022 2,611 -13 2,195 19,659

Annual Balance Sheets for Warner Bros. Discovery

This table presents Warner Bros. Discovery's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
15,970 15,864 15,672 22,555 32,550 33,735 34,087 34,427 134,001 122,757 104,560
Total Current Assets
2,491 2,596 2,502 9,991 4,231 5,217 6,130 7,264 13,999 14,218 14,078
Cash & Equivalents
367 390 300 7,309 986 1,552 2,091 3,905 3,731 3,780 5,312
Accounts Receivable
1,433 1,479 1,495 1,838 2,620 2,633 2,537 2,446 6,380 6,047 4,947
Prepaid Expenses
275 346 397 434 312 453 970 913 3,888 4,391 3,819
Plant, Property, & Equipment, net
554 488 482 597 800 951 1,206 0.00 0.00 0.00 0.00
Total Noncurrent Assets
13,012 12,780 12,688 11,967 27,519 27,567 26,751 27,163 120,002 108,539 90,482
Goodwill
8,236 8,164 8,040 7,073 13,006 13,050 13,070 12,912 34,438 34,969 25,667
Intangible Assets
1,971 1,730 1,512 1,770 9,674 8,667 7,640 6,317 44,982 38,285 32,299
Other Noncurrent Operating Assets
2,074 2,319 2,579 2,789 3,904 5,282 5,534 7,934 40,582 35,285 32,516
Total Liabilities & Shareholders' Equity
15,970 15,864 15,672 22,555 32,550 33,735 34,087 34,427 134,001 122,757 104,560
Total Liabilities
9,619 10,172 10,262 17,532 22,033 21,769 21,704 21,031 85,334 76,285 69,622
Total Current Liabilities
2,604 1,579 1,561 1,871 3,997 3,239 3,082 3,459 15,017 15,332 15,810
Short-Term Debt
1,107 119 82 30 1,819 609 335 339 365 1,780 2,748
Accounts Payable
225 282 241 277 325 463 397 412 1,454 1,260 1,055
Accrued Expenses
1,094 988 1,075 1,309 1,604 1,678 1,793 2,230 11,504 10,368 10,438
Current Deferred Revenue
178 190 163 255 249 489 557 478 1,694 1,924 1,569
Total Noncurrent Liabilities
7,015 8,593 8,701 15,661 18,036 18,530 18,622 17,572 70,317 60,953 53,812
Long-Term Debt
6,002 7,616 7,841 14,755 14,974 14,810 15,069 14,420 48,634 41,889 36,757
Noncurrent Deferred & Payable Income Tax Liabilities
588 556 467 319 1,811 1,691 1,534 1,225 11,014 8,736 6,985
Other Noncurrent Operating Liabilities
425 421 393 587 1,251 2,029 2,019 1,927 10,669 10,328 10,070
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
747 241 243 413 415 442 383 363 318 165 109
Total Equity & Noncontrolling Interests
5,604 5,451 5,167 4,610 10,102 11,524 12,000 13,033 48,349 46,307 34,829
Total Preferred & Common Equity
5,602 5,451 5,167 4,610 8,386 9,891 10,464 11,599 47,095 45,226 34,037
Preferred Stock
2.00 2.00 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
5,600 5,449 5,165 4,610 8,379 9,891 10,464 11,599 47,095 45,226 34,037
Common Stock
6,922 7,026 7,051 7,300 10,647 10,754 10,816 11,093 54,657 55,139 55,587
Retained Earnings
3,809 4,517 5,232 4,632 5,254 7,333 8,543 9,580 2,205 -928 -12,239
Treasury Stock
-4,763 -5,461 -6,356 -6,737 -6,737 -7,374 -8,244 -8,244 -8,244 -8,244 -8,244
Accumulated Other Comprehensive Income / (Loss)
-368 -633 -762 -585 -785 -822 -651 -830 -1,523 -741 -1,067
Noncontrolling Interest
2.00 - - 0.00 1,716 1,633 1,536 1,434 1,254 1,081 792

Quarterly Balance Sheets for Warner Bros. Discovery

This table presents Warner Bros. Discovery's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Total Assets
134,001 130,584 128,618 123,749 122,757 119,819 108,029 106,333 104,560 101,679 101,727
Total Current Assets
13,999 13,727 13,773 12,831 14,218 13,902 13,430 12,505 14,078 12,782 13,611
Cash & Equivalents
3,731 2,594 3,027 2,383 3,780 2,976 3,613 3,336 5,312 3,868 4,888
Accounts Receivable
6,380 6,833 6,770 6,312 6,047 6,303 6,166 5,534 4,947 4,664 5,383
Prepaid Expenses
3,888 4,300 3,976 4,136 4,391 4,623 3,651 3,635 3,819 4,250 3,340
Plant, Property, & Equipment, net
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Noncurrent Assets
120,002 116,857 114,845 110,918 108,539 105,917 94,599 93,828 90,482 88,897 88,116
Goodwill
34,438 34,658 34,911 34,727 34,969 34,891 25,740 25,869 25,667 25,746 25,939
Intangible Assets
44,982 43,239 41,584 39,874 38,285 36,648 35,157 33,767 32,299 31,033 29,906
Other Noncurrent Operating Assets
40,582 38,960 38,350 36,317 35,285 34,378 33,702 34,192 32,516 32,118 32,271
Total Liabilities & Shareholders' Equity
134,001 130,584 128,618 123,749 122,757 119,819 108,029 106,333 104,560 101,679 101,727
Total Liabilities
85,334 82,742 81,833 77,607 76,285 74,525 72,614 70,159 69,622 66,508 64,381
Total Current Liabilities
15,017 16,380 16,906 14,588 15,332 16,956 17,768 15,695 15,810 15,286 13,040
Short-Term Debt
365 3,496 3,001 1,302 1,780 3,430 3,669 3,043 2,748 2,779 221
Accounts Payable
1,454 1,123 1,689 1,329 1,260 1,245 1,151 1,120 1,055 1,008 1,074
Accrued Expenses
11,504 10,158 10,668 10,040 10,368 10,288 10,926 10,002 10,438 9,899 10,218
Current Deferred Revenue
1,694 1,603 1,548 1,917 1,924 1,993 2,022 1,530 1,569 1,600 1,527
Total Noncurrent Liabilities
70,317 66,362 64,927 63,019 60,953 57,569 54,846 54,464 53,812 51,222 51,341
Long-Term Debt
48,634 45,434 44,276 43,498 41,889 39,148 37,289 37,166 36,757 34,647 34,411
Noncurrent Deferred & Payable Income Tax Liabilities
11,014 10,211 9,718 9,098 8,736 8,303 7,806 7,339 6,985 6,714 6,494
Other Noncurrent Operating Liabilities
10,669 10,717 10,933 10,423 10,328 10,118 9,751 9,959 10,070 9,861 10,436
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
318 309 306 281 165 179 118 117 109 23 23
Total Equity & Noncontrolling Interests
48,349 47,533 46,479 45,861 46,307 45,115 35,297 36,057 34,829 35,148 37,323
Total Preferred & Common Equity
47,095 46,496 45,452 44,774 45,226 44,151 34,345 35,100 34,037 33,836 36,049
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
47,095 46,496 45,452 44,774 45,226 44,151 34,345 35,100 34,037 33,836 36,049
Common Stock
54,657 54,712 54,843 54,971 55,139 55,202 55,359 55,490 55,587 55,612 55,776
Retained Earnings
2,205 1,133 -105 -526 -928 -1,894 -11,880 -11,745 -12,239 -12,692 -11,112
Treasury Stock
-8,244 -8,244 -8,244 -8,244 -8,244 -8,244 -8,244 -8,244 -8,244 -8,244 -8,244
Accumulated Other Comprehensive Income / (Loss)
-1,523 -1,105 -1,042 -1,427 -741 -913 -890 -401 -1,067 -840 -371
Noncontrolling Interest
1,254 1,037 1,027 1,087 1,081 964 952 957 792 1,312 1,274

Annual Metrics And Ratios for Warner Bros. Discovery

This table displays calculated financial ratios and metrics derived from Warner Bros. Discovery's official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
13.19% 2.06% 1.61% 5.79% 0.00% 0.00% -4.24% 14.24% 177.39% 22.19% -4.84%
EBITDA Growth
12.84% -0.28% 5.86% -31.61% 128.63% 10.78% -5.62% 5.46% 99.96% 56.53% -50.51%
EBIT Growth
1.38% -7.99% 9.22% -70.76% 200.83% 65.44% -17.33% -16.00% -437.00% 77.55% -526.63%
NOPAT Growth
9.47% -0.52% 12.42% -66.73% -20.89% 125.25% -32.06% -14.78% -406.97% 79.00% -548.06%
Net Income Growth
5.57% -7.83% 16.22% -125.70% 317.57% 224.96% -38.77% -11.66% -709.61% 57.80% -272.91%
EPS Growth
11.41% -4.82% -100.00% 0.00% 107.21% 234.88% -37.15% -14.92% -348.05% 66.49% -260.94%
Operating Cash Flow Growth
2.57% -1.82% 6.65% 18.04% 58.13% 31.95% -19.42% 2.15% 53.82% 73.72% -28.11%
Free Cash Flow Firm Growth
105.49% 3,205.83% 6.69% -45.71% -714.97% 125.36% -32.33% 27.90% -2,957.03% 108.67% 57.27%
Invested Capital Growth
11.56% -0.53% 0.05% -2.50% 108.72% -0.49% -0.30% -3.73% 287.36% -8.06% -19.95%
Revenue Q/Q Growth
2.27% -0.47% 0.40% 2.87% 0.00% 0.00% 0.11% 2.53% 30.09% -1.72% -0.65%
EBITDA Q/Q Growth
2.45% -1.03% 3.59% -31.71% 45.67% -0.18% -1.19% -1.40% 9.90% 12.36% -5.18%
EBIT Q/Q Growth
-2.56% -1.77% 6.95% -69.28% 441.49% 1.39% -6.41% -9.19% -48.48% 54.06% 1.83%
NOPAT Q/Q Growth
-1.62% -1.26% 4.05% -70.85% 376.94% 7.05% -12.57% -1.29% -48.35% 52.52% 3.32%
Net Income Q/Q Growth
-4.61% -0.85% 7.31% -127.63% 190.20% 10.59% -12.47% -15.94% -42.32% 35.40% -2.21%
EPS Q/Q Growth
-36.64% -36.03% -100.00% -23,740.00% 106.69% 9.92% -12.14% -18.09% -127.38% 59.75% -0.87%
Operating Cash Flow Q/Q Growth
5.61% 20.15% -6.50% -4.90% 22.14% 9.79% -19.87% 13.42% 83.77% 10.85% -13.83%
Free Cash Flow Firm Q/Q Growth
124.56% -30.24% 75.21% -40.37% 7.03% -7.59% -30.16% 67.53% 1.44% -2.93% 23.75%
Invested Capital Q/Q Growth
-1.87% 2.90% -1.83% -6.86% -2.98% -1.33% 1.05% -3.26% -3.68% -2.48% -5.36%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
66.10% 63.36% 62.57% 61.36% 0.00% 65.73% 63.83% 62.10% 39.55% 40.65% 41.58%
EBITDA Margin
62.86% 61.42% 63.98% 41.36% 0.00% 64.62% 63.69% 58.79% 42.38% 54.29% 28.23%
Operating Margin
32.90% 31.04% 31.68% 10.37% 0.00% 27.00% 23.57% 16.50% -21.79% -3.75% -25.51%
EBIT Margin
32.75% 29.53% 31.74% 8.77% 0.00% 26.93% 23.25% 17.09% -20.77% -3.82% -25.13%
Profit (Net Income) Margin
18.15% 16.39% 18.75% -4.55% 0.00% 19.86% 12.70% 9.82% -21.58% -7.45% -29.20%
Tax Burden Percent
65.08% 67.22% 72.89% 228.47% 66.63% 96.47% 78.41% 83.53% 81.44% 79.70% 100.83%
Interest Burden Percent
85.14% 82.57% 81.04% -22.72% 56.34% 76.44% 69.65% 68.76% 127.58% 244.96% 115.24%
Effective Tax Rate
34.92% 32.78% 27.11% 0.00% 33.37% 3.53% 21.59% 16.47% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
11.28% 10.67% 12.03% 4.05% 0.00% 11.46% 7.82% 6.80% -8.73% -1.20% -9.03%
ROIC Less NNEP Spread (ROIC-NNEP)
7.63% 6.25% 7.95% -7.38% 0.00% 6.56% 3.09% 2.71% -16.35% -5.89% -21.07%
Return on Net Nonoperating Assets (RNNOA)
6.79% 6.73% 9.92% -10.05% 0.00% 8.22% 3.31% 2.49% -14.78% -5.27% -19.18%
Return on Equity (ROE)
18.07% 17.40% 21.94% -6.00% 8.76% 19.69% 11.13% 9.29% -23.51% -6.47% -28.21%
Cash Return on Invested Capital (CROIC)
0.36% 11.20% 11.98% 6.58% -63.57% 11.95% 8.12% 10.60% -126.66% 7.20% 13.13%
Operating Return on Assets (OROA)
13.26% 11.86% 13.08% 3.15% 0.00% 9.05% 7.32% 6.08% -8.34% -1.23% -8.69%
Return on Assets (ROA)
7.35% 6.58% 7.72% -1.64% 0.00% 6.68% 4.00% 3.49% -8.66% -2.40% -10.10%
Return on Common Equity (ROCE)
16.94% 15.97% 20.98% -5.62% 7.32% 16.00% 9.30% 7.95% -22.24% -6.28% -27.46%
Return on Equity Simple (ROE_SIMPLE)
20.30% 19.23% 23.57% -6.79% 8.12% 22.37% 12.95% 10.32% -15.49% -6.81% -33.73%
Net Operating Profit after Tax (NOPAT)
1,341 1,334 1,500 499 1,289 2,903 1,972 1,681 -5,159 -1,084 -7,022
NOPAT Margin
21.41% 20.87% 23.09% 7.26% 0.00% 26.05% 18.48% 13.79% -15.26% -2.62% -17.86%
Net Nonoperating Expense Percent (NNEP)
3.65% 4.42% 4.08% 11.43% 5.52% 4.90% 4.73% 4.09% 7.62% 4.69% 12.04%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - -5.30% -1.20% -9.45%
Cost of Revenue to Revenue
33.90% 36.64% 37.43% 38.64% 0.00% 34.27% 36.17% 37.90% 60.45% 59.35% 58.42%
SG&A Expenses to Revenue
27.01% 26.10% 26.01% 25.72% 0.00% 25.02% 25.51% 32.94% 28.62% 23.47% 23.64%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
33.20% 32.31% 30.89% 50.98% 0.00% 38.73% 40.26% 45.60% 61.34% 44.39% 67.10%
Earnings before Interest and Taxes (EBIT)
2,052 1,888 2,062 603 1,814 3,001 2,481 2,084 -7,023 -1,577 -9,882
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
3,938 3,927 4,157 2,843 6,500 7,201 6,796 7,167 14,331 22,432 11,101
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.72 2.11 2.09 1.84 2.03 1.74 1.41 1.03 0.49 0.61 0.76
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
2.43 1.80 1.66 1.23 0.00 1.54 1.38 0.98 0.68 0.67 0.66
Price to Earnings (P/E)
13.38 11.11 9.02 0.00 0.00 8.31 12.12 11.84 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
7.47% 9.00% 11.08% 0.00% 0.00% 12.03% 8.25% 8.45% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.76 1.48 1.45 1.32 1.34 1.29 1.17 1.01 0.74 0.80 0.88
Enterprise Value to Revenue (EV/Rev)
3.53 2.89 2.78 2.33 0.00 2.92 2.76 2.01 2.07 1.67 1.55
Enterprise Value to EBITDA (EV/EBITDA)
5.61 4.71 4.35 5.64 5.23 4.52 4.34 3.43 4.87 3.07 5.50
Enterprise Value to EBIT (EV/EBIT)
10.76 9.80 8.77 26.60 18.76 10.85 11.89 11.78 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
16.47 13.87 12.06 32.13 26.40 11.22 14.96 14.61 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
16.76 14.30 13.11 9.84 13.21 9.58 10.77 8.78 16.23 9.21 11.35
Enterprise Value to Free Cash Flow (EV/FCFF)
521.42 13.22 12.11 19.77 0.00 10.76 14.40 9.38 0.00 10.61 5.98
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.12 1.36 1.46 2.94 1.60 1.29 1.24 1.10 1.01 0.94 1.13
Long-Term Debt to Equity
0.95 1.34 1.45 2.94 1.42 1.24 1.22 1.08 1.00 0.90 1.05
Financial Leverage
0.89 1.08 1.25 1.36 1.42 1.25 1.07 0.92 0.90 0.90 0.91
Leverage Ratio
2.46 2.64 2.84 3.66 3.55 2.95 2.79 2.66 2.71 2.70 2.79
Compound Leverage Factor
2.09 2.18 2.30 -0.83 2.00 2.25 1.94 1.83 3.46 6.61 3.22
Debt to Total Capital
52.82% 57.61% 59.42% 74.64% 61.49% 56.30% 55.44% 52.42% 50.17% 48.45% 53.07%
Short-Term Debt to Total Capital
8.22% 0.89% 0.62% 0.15% 6.66% 2.22% 1.21% 1.20% 0.37% 1.97% 3.69%
Long-Term Debt to Total Capital
44.59% 56.72% 58.81% 74.49% 54.83% 54.08% 54.23% 51.22% 49.80% 46.47% 49.38%
Preferred Equity to Total Capital
0.01% 0.01% 0.02% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
5.56% 1.79% 1.82% 2.09% 7.80% 7.58% 6.91% 6.38% 1.61% 1.38% 1.21%
Common Equity to Total Capital
41.60% 40.58% 38.74% 23.27% 30.68% 36.12% 37.66% 41.20% 48.22% 50.17% 45.72%
Debt to EBITDA
1.81 1.97 1.91 5.20 2.58 2.14 2.27 2.06 3.42 1.95 3.56
Net Debt to EBITDA
1.55 1.73 1.70 2.51 2.29 1.85 1.88 1.51 3.16 1.78 3.08
Long-Term Debt to EBITDA
1.52 1.94 1.89 5.19 2.30 2.06 2.22 2.01 3.39 1.87 3.31
Debt to NOPAT
5.30 5.80 5.28 29.62 13.03 5.31 7.81 8.78 -9.50 -40.30 -5.63
Net Debt to NOPAT
4.55 5.08 4.71 14.31 11.54 4.58 6.49 6.46 -8.77 -36.81 -4.87
Long-Term Debt to NOPAT
4.47 5.71 5.23 29.56 11.62 5.10 7.64 8.58 -9.43 -38.66 -5.23
Altman Z-Score
2.09 1.95 2.02 1.40 0.88 1.47 1.42 1.42 0.26 0.49 0.10
Noncontrolling Interest Sharing Ratio
6.28% 8.25% 4.40% 6.31% 16.45% 18.74% 16.40% 14.41% 5.43% 2.96% 2.64%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.96 1.64 1.60 5.34 1.06 1.61 1.99 2.10 0.93 0.93 0.89
Quick Ratio
0.69 1.18 1.15 4.89 0.90 1.29 1.50 1.84 0.67 0.64 0.65
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
42 1,400 1,494 811 -11,936 3,027 2,048 2,620 -74,844 6,490 10,208
Operating Cash Flow to CapEx
1,098.33% 1,256.31% 1,568.18% 1,206.67% 1,752.38% 1,176.12% 681.34% 750.13% 436.07% 568.16% 566.98%
Free Cash Flow to Firm to Interest Expense
0.13 4.24 4.23 1.53 -16.37 4.29 3.16 4.14 -42.12 2.94 7.37
Operating Cash Flow to Interest Expense
4.02 3.92 3.91 3.08 3.53 4.82 4.23 4.42 2.42 3.39 3.88
Operating Cash Flow Less CapEx to Interest Expense
3.65 3.61 3.66 2.82 3.33 4.41 3.61 3.83 1.87 2.80 3.20
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.40 0.40 0.41 0.36 0.00 0.34 0.31 0.36 0.40 0.32 0.35
Accounts Receivable Turnover
4.47 4.39 4.37 4.12 0.00 4.24 4.13 4.89 7.66 6.65 7.15
Inventory Turnover
7.01 7.30 7.81 7.38 0.00 8.56 6.95 0.00 0.00 0.00 0.00
Fixed Asset Turnover
11.73 12.27 13.40 12.74 0.00 12.73 9.89 0.00 0.00 0.00 0.00
Accounts Payable Turnover
11.61 9.24 9.30 10.25 0.00 9.69 8.98 11.42 21.91 18.07 19.84
Days Sales Outstanding (DSO)
81.68 83.12 83.54 88.50 0.00 86.03 88.42 74.60 47.63 54.89 51.03
Days Inventory Outstanding (DIO)
52.07 50.01 46.75 49.47 0.00 42.63 52.53 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
31.45 39.49 39.25 35.59 0.00 37.66 40.66 31.96 16.66 20.20 18.39
Cash Conversion Cycle (CCC)
102.30 93.63 91.04 102.38 0.00 91.00 100.29 42.64 30.97 34.69 32.63
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
12,536 12,470 12,476 12,164 25,389 25,265 25,189 24,250 93,935 86,361 69,131
Invested Capital Turnover
0.53 0.51 0.52 0.56 0.00 0.44 0.42 0.49 0.57 0.46 0.51
Increase / (Decrease) in Invested Capital
1,299 -66 6.00 -312 13,225 -124 -76 -939 69,685 -7,574 -17,230
Enterprise Value (EV)
22,087 18,506 18,087 16,037 34,024 32,573 29,499 24,559 69,861 68,886 61,024
Market Capitalization
15,238 11,485 10,776 8,483 17,021 17,199 14,774 11,908 23,021 27,751 25,930
Book Value per Share
$12.66 $12.66 $13.14 $12.16 $12.18 $18.83 $21.31 $22.93 $19.39 $18.55 $13.87
Tangible Book Value per Share
($10.42) ($10.33) ($11.16) ($11.17) ($20.79) ($22.51) ($20.87) ($15.08) ($13.31) ($11.49) ($9.75)
Total Capital
13,460 13,427 13,333 19,808 27,310 27,385 27,787 28,155 97,666 90,141 74,443
Total Debt
7,109 7,735 7,923 14,785 16,793 15,419 15,404 14,759 48,999 43,669 39,505
Total Long-Term Debt
6,002 7,616 7,841 14,755 14,974 14,810 15,069 14,420 48,634 41,889 36,757
Net Debt
6,098 6,778 7,066 7,141 14,872 13,299 12,806 10,854 45,268 39,889 34,193
Capital Expenditures (CapEx)
120 103 88 135 147 289 402 373 987 1,316 948
Debt-free, Cash-free Net Working Capital (DFCFNWC)
627 746 723 841 1,067 1,035 1,292 239 -4,384 -3,114 -4,296
Debt-free Net Working Capital (DFNWC)
994 1,136 1,023 8,150 2,053 2,587 3,383 4,144 -653 666 1,016
Net Working Capital (NWC)
-113 1,017 941 8,120 234 1,978 3,048 3,805 -1,018 -1,114 -1,732
Net Nonoperating Expense (NNE)
204 286 282 812 608 690 617 484 2,138 1,995 4,460
Net Nonoperating Obligations (NNO)
6,185 6,778 7,066 7,141 14,872 13,299 12,806 10,854 45,268 39,889 34,193
Total Depreciation and Amortization (D&A)
1,886 2,039 2,095 2,240 4,686 4,200 4,315 5,083 21,354 24,009 20,983
Debt-free, Cash-free Net Working Capital to Revenue
10.01% 11.67% 11.13% 12.24% 0.00% 9.29% 12.11% 1.96% -12.96% -7.54% -10.93%
Debt-free Net Working Capital to Revenue
15.87% 17.77% 15.75% 118.58% 0.00% 23.21% 31.70% 33.99% -1.93% 1.61% 2.58%
Net Working Capital to Revenue
-1.80% 15.91% 14.48% 118.14% 0.00% 17.75% 28.56% 31.21% -3.01% -2.70% -4.40%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.67 $1.59 $1.97 ($0.59) $0.86 $2.90 $1.82 $1.55 ($3.82) ($1.28) ($4.62)
Adjusted Weighted Average Basic Shares Outstanding
454M 432M 401M 384M 498M 529M 505M 503M 1.94B 2.44B 2.45B
Adjusted Diluted Earnings per Share
$1.66 $1.58 $1.96 ($0.59) $0.86 $2.88 $1.81 $1.54 ($3.82) ($1.28) ($4.62)
Adjusted Weighted Average Diluted Shares Outstanding
687M 656M 610M 576M 688M 711M 672M 664M 1.94B 2.44B 2.45B
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
439.25M 409.80M 388.66M 381.91M 0.00 520.92M 487.33M 506.25M 2.43B 2.44B 2.45B
Normalized Net Operating Profit after Tax (NOPAT)
1,400 1,379 1,496 1,483 1,788 3,077 2,141 1,648 -2,447 -620 13
Normalized NOPAT Margin
22.35% 21.57% 23.03% 21.58% 0.00% 27.61% 20.06% 13.52% -7.24% -1.50% 0.03%
Pre Tax Income Margin
27.89% 24.38% 25.72% -1.99% 0.00% 20.59% 16.19% 11.75% -26.50% -9.35% -28.96%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
6.26 5.72 5.84 1.14 2.49 4.26 3.83 3.29 -3.95 -0.72 -7.14
NOPAT to Interest Expense
4.09 4.04 4.25 0.94 1.77 4.12 3.04 2.66 -2.90 -0.49 -5.07
EBIT Less CapEx to Interest Expense
5.89 5.41 5.59 0.88 2.29 3.85 3.21 2.70 -4.51 -1.31 -7.82
NOPAT Less CapEx to Interest Expense
3.72 3.73 4.00 0.69 1.57 3.71 2.42 2.07 -3.46 -1.09 -5.75
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.18% 4.01% 1.81% -9.58% 11.16% 11.30% 18.75% 20.97% -4.11% -9.78% -1.68%
Augmented Payout Ratio
125.33% 147.04% 119.29% -202.24% 11.16% 39.90% 90.26% 20.97% -4.11% -11.37% -1.68%

Quarterly Metrics And Ratios for Warner Bros. Discovery

This table displays calculated financial ratios and metrics derived from Warner Bros. Discovery's official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
245.40% 238.71% 5.40% 1.59% -6.58% -6.93% -6.23% -3.57% -2.50% -9.83% 1.02%
EBITDA Growth
78.72% 162.75% 35.26% 7.07% 84.20% -11.25% -177.07% -0.08% -10.93% -12.83% 216.81%
EBIT Growth
-684.48% -174.73% 76.18% 101.53% 94.79% 59.37% -1,041.75% 814.71% 197.06% 116.01% 99.54%
NOPAT Growth
-624.84% -257.19% 75.10% 104.43% 90.39% 52.06% -1,026.71% 189.69% 189.01% 86.14% 98.32%
Net Income Growth
-2,384.62% -323.16% 64.20% 82.19% 81.14% 9.91% -721.97% 134.64% -63.27% 52.98% 115.84%
EPS Growth
-2,675.00% -163.77% 66.00% 82.11% 92.23% 9.09% -698.04% 129.41% -25.00% 55.00% 115.48%
Operating Cash Flow Growth
221.95% -295.36% 99.21% 1,929.03% 25.72% 192.71% -39.03% -66.34% -24.12% -5.47% -19.95%
Free Cash Flow Firm Growth
-6,059.22% -3,565.60% 114.01% 112.21% 110.49% 112.85% -0.52% 73.85% 132.90% 77.47% -50.13%
Invested Capital Growth
287.36% 295.72% -11.49% -9.20% -8.06% -9.86% -20.07% -17.52% -19.95% -19.04% -7.79%
Revenue Q/Q Growth
12.06% -2.80% -3.20% -3.66% 3.06% -3.17% -2.46% -0.93% 4.20% -10.45% 9.28%
EBITDA Q/Q Growth
-39.75% 109.86% -7.77% -8.18% 3.65% 0.79% -180.09% 219.05% -7.61% -1.50% 7.81%
EBIT Q/Q Growth
11.72% 67.82% -39.52% 103.87% -400.00% -201.18% -3,820.31% 103.10% -68.17% -54.55% -202.22%
NOPAT Q/Q Growth
13.52% 70.59% -62.66% 110.71% -287.63% -46.70% -3,723.22% 102.75% -42.35% -122.84% -362.22%
Net Income Q/Q Growth
9.02% 49.01% -15.09% 66.64% 3.69% -143.62% -950.05% 101.41% -553.90% 29.84% 453.67%
EPS Q/Q Growth
-116.84% 78.64% -15.91% 66.67% 5.88% -150.00% -917.50% 101.23% -500.00% 10.00% 450.00%
Operating Cash Flow Q/Q Growth
2,195.16% -122.17% 419.18% 24.93% 42.21% -83.65% 109.91% -31.03% 220.54% -79.63% 77.76%
Free Cash Flow Firm Q/Q Growth
4.03% 0.34% 115.81% -19.23% -17.59% 22.14% 22.37% 41.15% 10.41% -6.93% -65.61%
Invested Capital Q/Q Growth
-3.68% 0.26% -3.34% -2.72% -2.48% -1.70% -14.30% 0.39% -5.36% -0.58% -2.38%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
36.83% 37.52% 35.93% 46.80% 42.67% 39.16% 36.13% 46.16% 44.88% 42.86% 39.19%
EBITDA Margin
26.63% 57.49% 54.77% 52.20% 52.50% 54.82% -45.01% 54.09% 47.96% 52.76% 52.05%
Operating Margin
-17.21% -5.21% -8.75% 0.97% -1.77% -2.68% -105.10% 2.92% 1.62% -0.41% -1.89%
EBIT Margin
-17.79% -5.89% -8.49% 0.34% -0.99% -2.57% -103.33% 3.23% 0.99% 0.50% -0.47%
Profit (Net Income) Margin
-18.89% -9.91% -11.78% -4.08% -3.81% -9.59% -103.24% 1.47% -6.38% -5.00% 16.18%
Tax Burden Percent
81.82% 85.62% 82.43% 76.50% 63.95% 116.61% 99.93% -79.21% 179.78% 103.46% 64.71%
Interest Burden Percent
129.78% 196.51% 168.37% -1,564.71% 600.98% 319.92% 99.99% -57.23% -359.60% -964.44% -5,334.78%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 35.29%
Return on Invested Capital (ROIC)
-6.89% -2.55% -2.65% 0.31% -0.57% -0.85% -35.87% 1.00% 0.57% -0.14% -0.67%
ROIC Less NNEP Spread (ROIC-NNEP)
-9.58% -4.92% -3.89% -0.75% -1.19% -2.64% -42.94% 0.86% -1.46% -1.30% 4.42%
Return on Net Nonoperating Assets (RNNOA)
-8.66% -4.54% -3.67% -0.70% -1.06% -2.43% -42.62% 0.83% -1.33% -1.18% 4.08%
Return on Equity (ROE)
-15.55% -7.09% -6.32% -0.39% -1.63% -3.28% -78.49% 1.83% -0.76% -1.33% 3.40%
Cash Return on Invested Capital (CROIC)
-126.66% -129.14% 8.19% 7.19% 7.20% 9.38% 13.29% 10.21% 13.13% 12.11% 8.24%
Operating Return on Assets (OROA)
-7.14% -2.96% -2.62% 0.11% -0.32% -0.83% -34.87% 1.11% 0.34% 0.17% -0.17%
Return on Assets (ROA)
-7.58% -4.98% -3.64% -1.32% -1.23% -3.11% -34.84% 0.50% -2.21% -1.73% 5.93%
Return on Common Equity (ROCE)
-14.71% -6.75% -6.13% -0.38% -1.58% -3.20% -76.20% 1.78% -0.74% -1.29% 3.29%
Return on Equity Simple (ROE_SIMPLE)
0.00% -19.00% -14.62% -10.64% 0.00% -6.74% -34.30% -32.01% 0.00% -32.44% 0.00%
Net Operating Profit after Tax (NOPAT)
-1,326 -390 -634 68 -127 -187 -7,146 197 113 -26 -120
NOPAT Margin
-12.04% -3.64% -6.12% 0.68% -1.24% -1.88% -73.57% 2.04% 1.13% -0.29% -1.22%
Net Nonoperating Expense Percent (NNEP)
2.68% 2.37% 1.24% 1.06% 0.62% 1.79% 7.07% 0.14% 2.03% 1.16% -5.09%
Return On Investment Capital (ROIC_SIMPLE)
-1.36% - - - -0.14% - - - 0.15% -0.04% -0.17%
Cost of Revenue to Revenue
63.17% 62.48% 64.07% 53.20% 57.33% 60.84% 63.87% 53.84% 55.12% 57.14% 60.81%
SG&A Expenses to Revenue
22.81% 22.32% 24.73% 22.96% 23.87% 22.41% 25.34% 24.78% 22.12% 24.43% 25.24%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
54.03% 42.73% 44.68% 45.83% 44.44% 41.85% 141.22% 43.24% 43.26% 43.27% 41.07%
Earnings before Interest and Taxes (EBIT)
-1,958 -630 -879 34 -102 -256 -10,036 311 99 45 -46
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
2,931 6,151 5,673 5,209 5,399 5,459 -4,372 5,205 4,809 4,737 5,107
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.49 0.79 0.67 0.59 0.61 0.48 0.53 0.58 0.76 0.78 0.79
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.68 0.89 0.73 0.63 0.67 0.52 0.46 0.51 0.66 0.69 0.74
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 36.92
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2.71%
Enterprise Value to Invested Capital (EV/IC)
0.74 0.90 0.84 0.79 0.80 0.73 0.78 0.80 0.88 0.89 0.89
Enterprise Value to Revenue (EV/Rev)
2.07 2.04 1.82 1.67 1.67 1.53 1.42 1.47 1.55 1.60 1.55
Enterprise Value to EBITDA (EV/EBITDA)
4.87 4.65 3.88 3.52 3.07 2.85 4.84 4.97 5.50 5.89 2.99
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 136.85
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 624.01
Enterprise Value to Operating Cash Flow (EV/OCF)
16.23 25.19 17.49 10.42 9.21 7.14 7.16 9.33 11.35 11.46 11.65
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 9.59 10.51 10.61 7.38 5.20 7.05 5.98 6.58 10.30
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.01 1.02 1.01 0.97 0.94 0.94 1.16 1.11 1.13 1.06 0.93
Long-Term Debt to Equity
1.00 0.95 0.95 0.94 0.90 0.86 1.05 1.03 1.05 0.99 0.92
Financial Leverage
0.90 0.92 0.94 0.93 0.90 0.92 0.99 0.96 0.91 0.91 0.92
Leverage Ratio
2.71 2.68 2.72 2.70 2.70 2.69 2.88 2.80 2.79 2.75 2.88
Compound Leverage Factor
3.52 5.26 4.57 -42.25 16.22 8.60 2.88 -1.60 -10.04 -26.55 -153.79
Debt to Total Capital
50.17% 50.56% 50.26% 49.26% 48.45% 48.45% 53.63% 52.64% 53.07% 51.55% 48.11%
Short-Term Debt to Total Capital
0.37% 3.61% 3.19% 1.43% 1.97% 3.90% 4.80% 3.98% 3.69% 3.83% 0.31%
Long-Term Debt to Total Capital
49.80% 46.95% 47.07% 47.83% 46.47% 44.55% 48.82% 48.66% 49.38% 47.73% 47.81%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
1.61% 1.39% 1.42% 1.50% 1.38% 1.30% 1.40% 1.41% 1.21% 1.84% 1.80%
Common Equity to Total Capital
48.22% 48.05% 48.32% 49.23% 50.17% 50.24% 44.97% 45.95% 45.72% 46.61% 50.08%
Debt to EBITDA
3.42 2.70 2.41 2.24 1.95 1.96 3.50 3.43 3.56 3.60 1.74
Net Debt to EBITDA
3.16 2.55 2.26 2.12 1.78 1.82 3.19 3.15 3.08 3.23 1.50
Long-Term Debt to EBITDA
3.39 2.50 2.26 2.18 1.87 1.80 3.18 3.17 3.31 3.33 1.73
Debt to NOPAT
-9.50 -8.44 -12.18 -19.63 -40.30 -48.35 -5.54 -5.54 -5.63 -5.45 363.85
Net Debt to NOPAT
-8.77 -7.99 -11.40 -18.59 -36.81 -44.97 -5.05 -5.08 -4.87 -4.89 312.50
Long-Term Debt to NOPAT
-9.43 -7.84 -11.40 -19.06 -38.66 -44.46 -5.04 -5.12 -5.23 -5.05 361.53
Altman Z-Score
0.38 0.55 0.50 0.52 0.53 0.45 0.01 0.36 0.42 0.41 0.49
Noncontrolling Interest Sharing Ratio
5.43% 4.79% 2.90% 3.05% 2.96% 2.67% 2.92% 2.97% 2.64% 3.08% 3.25%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.93 0.84 0.81 0.88 0.93 0.82 0.76 0.80 0.89 0.84 1.04
Quick Ratio
0.67 0.58 0.58 0.60 0.64 0.55 0.55 0.57 0.65 0.56 0.79
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-71,011 -70,769 11,188 9,036 7,447 9,095 11,129 15,709 17,343 16,141 5,550
Operating Cash Flow to CapEx
781.87% -211.04% 689.73% 550.55% 1,335.07% 300.00% 487.30% 393.95% 949.30% 220.32% 349.82%
Free Cash Flow to Firm to Interest Expense
-127.26 -123.94 19.32 16.37 14.83 17.66 0.00 33.35 41.00 34.20 0.00
Operating Cash Flow to Interest Expense
5.10 -1.11 3.48 4.56 7.13 1.14 0.00 1.80 6.42 1.17 0.00
Operating Cash Flow Less CapEx to Interest Expense
4.45 -1.63 2.97 3.73 6.59 0.76 0.00 1.34 5.74 0.64 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.40 0.50 0.31 0.32 0.32 0.32 0.34 0.34 0.35 0.35 0.37
Accounts Receivable Turnover
7.66 8.93 6.06 6.48 6.65 6.18 6.17 6.68 7.15 6.99 6.66
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
21.91 31.50 16.79 17.87 18.07 20.19 16.53 19.06 19.84 19.57 19.60
Days Sales Outstanding (DSO)
47.63 40.86 60.21 56.35 54.89 59.08 59.12 54.62 51.03 52.20 54.83
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
16.66 11.59 21.74 20.42 20.20 18.08 22.09 19.15 18.39 18.65 18.62
Cash Conversion Cycle (CCC)
30.97 29.27 38.46 35.92 34.69 41.00 37.03 35.47 32.63 33.55 36.21
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
93,935 94,178 91,035 88,559 86,361 84,896 72,760 73,047 69,131 68,729 67,090
Invested Capital Turnover
0.57 0.70 0.43 0.45 0.46 0.45 0.49 0.49 0.51 0.50 0.55
Increase / (Decrease) in Invested Capital
69,685 70,379 -11,822 -8,968 -7,574 -9,282 -18,275 -15,512 -17,230 -16,167 -5,670
Enterprise Value (EV)
69,861 84,375 76,132 70,255 68,886 62,034 56,645 58,175 61,024 61,233 59,394
Market Capitalization
23,021 36,693 30,549 26,470 27,751 21,289 18,230 20,228 25,930 26,340 28,353
Book Value per Share
$19.39 $19.13 $18.66 $18.37 $18.55 $18.07 $14.02 $14.32 $13.87 $13.78 $14.57
Tangible Book Value per Share
($13.31) ($12.92) ($12.74) ($12.24) ($11.49) ($11.21) ($10.84) ($10.01) ($9.75) ($9.35) ($8.00)
Total Capital
97,666 96,772 94,062 90,942 90,141 87,872 76,373 76,383 74,443 72,597 71,978
Total Debt
48,999 48,930 47,277 44,800 43,669 42,578 40,958 40,209 39,505 37,426 34,632
Total Long-Term Debt
48,634 45,434 44,276 43,498 41,889 39,148 37,289 37,166 36,757 34,647 34,411
Net Debt
45,268 46,336 44,250 42,417 39,889 39,602 37,345 36,873 34,193 33,558 29,744
Capital Expenditures (CapEx)
364 299 292 457 268 195 252 215 286 251 281
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-4,384 -1,751 -3,159 -2,838 -3,114 -2,600 -4,282 -3,483 -4,296 -3,593 -4,096
Debt-free Net Working Capital (DFNWC)
-653 843 -132 -455 666 376 -669 -147 1,016 275 792
Net Working Capital (NWC)
-1,018 -2,653 -3,133 -1,757 -1,114 -3,054 -4,338 -3,190 -1,732 -2,504 571
Net Nonoperating Expense (NNE)
753 670 586 475 265 768 2,882 56 753 423 -1,708
Net Nonoperating Obligations (NNO)
45,268 46,336 44,250 42,417 39,889 39,602 37,345 36,873 34,193 33,558 29,744
Total Depreciation and Amortization (D&A)
4,889 6,781 6,552 5,175 5,501 5,715 5,664 4,894 4,710 4,692 5,153
Debt-free, Cash-free Net Working Capital to Revenue
-12.96% -4.23% -7.54% -6.75% -7.54% -6.41% -10.72% -8.80% -10.93% -9.37% -10.66%
Debt-free Net Working Capital to Revenue
-1.93% 2.04% -0.32% -1.08% 1.61% 0.93% -1.68% -0.37% 2.58% 0.72% 2.06%
Net Working Capital to Revenue
-3.01% -6.41% -7.48% -4.18% -2.70% -7.53% -10.86% -8.06% -4.40% -6.53% 1.49%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($2.06) ($0.44) ($0.51) ($0.17) ($0.16) ($0.40) ($4.07) $0.06 ($0.21) ($0.18) $0.64
Adjusted Weighted Average Basic Shares Outstanding
1.94B 2.43B 2.44B 2.44B 2.44B 2.44B 2.45B 2.45B 2.45B 2.46B 2.48B
Adjusted Diluted Earnings per Share
($2.06) ($0.44) ($0.51) ($0.17) ($0.16) ($0.40) ($4.07) $0.05 ($0.20) ($0.18) $0.63
Adjusted Weighted Average Diluted Shares Outstanding
1.94B 2.43B 2.44B 2.44B 2.44B 2.44B 2.45B 2.47B 2.45B 2.46B 2.50B
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
2.43B 2.44B 2.44B 2.44B 2.44B 2.45B 2.45B 2.45B 2.45B 2.47B 2.48B
Normalized Net Operating Profit after Tax (NOPAT)
-438 -302 -528 273 -75 -154 -487 207 447 75 -51
Normalized NOPAT Margin
-3.98% -2.82% -5.10% 2.74% -0.73% -1.55% -5.02% 2.15% 4.46% 0.83% -0.52%
Pre Tax Income Margin
-23.08% -11.57% -14.29% -5.33% -5.96% -8.22% -103.32% -1.85% -3.55% -4.83% 25.01%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-3.51 -1.10 -1.52 0.06 -0.20 -0.50 0.00 0.66 0.23 0.10 0.00
NOPAT to Interest Expense
-2.38 -0.68 -1.10 0.12 -0.25 -0.36 0.00 0.42 0.27 -0.05 0.00
EBIT Less CapEx to Interest Expense
-4.16 -1.63 -2.02 -0.77 -0.74 -0.88 0.00 0.20 -0.44 -0.44 0.00
NOPAT Less CapEx to Interest Expense
-3.03 -1.21 -1.60 -0.70 -0.79 -0.74 0.00 -0.04 -0.41 -0.59 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-4.11% -3.54% -4.59% -6.21% -9.78% -6.52% -1.64% -1.70% -1.68% -2.00% 32.19%
Augmented Payout Ratio
-4.11% -3.54% -4.59% -6.21% -11.37% -6.52% -1.64% -1.70% -1.68% -2.00% 32.19%

Key Financial Trends

Warner Bros. Discovery (NASDAQ: WBD) has shown a noticeable shift in its financial performance and position over the last four years based on quarterly income statements, balance sheets, and cash flow statements.

Positive Financial Trends:

  • The company returned to profitability in Q2 2025 with a consolidated net income of $1.588 billion, a significant turnaround from losses exceeding $10 billion in 2024 Q2.
  • Operating revenues increased to $9.812 billion in Q2 2025 from $9.719 billion in Q1 2025, showing continued growth in top-line sales.
  • Net cash from continuing operating activities was healthy at $983 million in Q2 2025, demonstrating solid cash generation.
  • Total equity increased to $37.3 billion in Q2 2025 from $35.1 billion in Q1 2025, indicating gradual strengthening of the balance sheet.
  • The company’s financing activities in Q2 2025 resulted in net positive cash inflows, with issuance of debt exceeding repayments slightly, possibly for refinancing or strategic investments.

Neutral Observations:

  • Depreciation and amortization expenses remain elevated (approximately $5.1 billion in Q2 2025 combined), consistent with the company's significant intangible assets and goodwill.
  • Goodwill and intangible assets remain substantial on the balance sheet (~$25.9 billion goodwill and $29.9 billion intangibles in Q2 2025), reflecting prior acquisitions which bears watch for impairment risks.
  • Total assets have slightly declined over recent quarters from $134 billion in early 2022 to $102 billion in mid-2025, indicating some asset base management or disposals.
  • Effective tax expenses have been significant but in line with pre-tax income changes.

Negative Financial Trends and Risks:

  • The company experienced large losses throughout 2023 and much of 2024, with net losses peaking at around $10 billion in Q2 2024, primarily due to high operating expenses and restructuring charges.
  • Total liabilities remain very high, over $64 billion in Q2 2025, with a large amount of long-term debt (~$34.4 billion), indicating significant leverage risk.
  • Restructuring and impairment charges have been recurring and substantial, such as $9.4 billion impairment in Q2 2024 and ongoing charges in subsequent quarters, which weigh on profitability.
  • Operating expenses in Q2 2024 spiked dramatically to $13.7 billion, far surpassing revenue, which pressured margins heavily.
  • Negative earnings per share persisted through 2022 and much of 2024, although Q2 2025 showed a positive $0.63 diluted EPS, the historical losses highlight volatility.
  • Cash and equivalents fluctuate considerably, decreasing during periods of high debt repayment and restructuring outflows, which may impact liquidity management.

Summary:

Warner Bros. Discovery has battled through significant losses and high restructuring costs over the past few years but has recently returned to profitability in early 2025. The company maintains substantial intangible assets and a high level of debt, which presents ongoing risk. Encouraging trends in cash flow and net income in recent quarters offer a positive outlook, but investors should be cautious of the high leverage and prior earnings volatility. Ongoing monitoring of operating expenses and restructuring impacts will be key as the company aims to stabilize and grow earnings.

08/23/25 01:26 PMAI Generated. May Contain Errors.

Frequently Asked Questions About Warner Bros. Discovery's Financials

When does Warner Bros. Discovery's financial year end?

According to the most recent income statement we have on file, Warner Bros. Discovery's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Warner Bros. Discovery's net income changed over the last 10 years?

Warner Bros. Discovery's net income appears to be on an upward trend, with a most recent value of -$11.48 billion in 2024, falling from $1.14 billion in 2014. The previous period was -$3.08 billion in 2023. Check out Warner Bros. Discovery's forecast to explore projected trends and price targets.

What is Warner Bros. Discovery's operating income?
Warner Bros. Discovery's total operating income in 2024 was -$10.03 billion, based on the following breakdown:
  • Total Gross Profit: $16.35 billion
  • Total Operating Expenses: $26.38 billion
How has Warner Bros. Discovery's revenue changed over the last 10 years?

Over the last 10 years, Warner Bros. Discovery's total revenue changed from $6.27 billion in 2014 to $39.32 billion in 2024, a change of 527.6%.

How much debt does Warner Bros. Discovery have?

Warner Bros. Discovery's total liabilities were at $69.62 billion at the end of 2024, a 8.7% decrease from 2023, and a 623.8% increase since 2014.

How much cash does Warner Bros. Discovery have?

In the past 10 years, Warner Bros. Discovery's cash and equivalents has ranged from $300 million in 2016 to $7.31 billion in 2017, and is currently $5.31 billion as of their latest financial filing in 2024.

How has Warner Bros. Discovery's book value per share changed over the last 10 years?

Over the last 10 years, Warner Bros. Discovery's book value per share changed from 12.66 in 2014 to 13.87 in 2024, a change of 9.6%.



This page (NASDAQ:WBD) was last updated on 8/23/2025 by MarketBeat.com Staff
From Our Partners