Company logo

WBD - Warner Bros. Discovery, Inc.

NASDAQ -> Communication Services -> Entertainment
New York, United States
Type: Equity

WBD price evolution
WBD
(in millions $) 30 Oct 2024 30 Jun 2024 31 Mar 2024 31 Dec 2023
Current assets
Cash $3613 $2976 $3780
Short term investments
Net receivables $5534 $6166 $6303 $6047
Inventory
Total current assets $12505 $13430 $13902 $14218
Long term investments
Property, plant & equipment $6158 $6043 $5937 $5957
Goodwill & intangible assets $80907 $91978 $94483
Total noncurrent assets $94599 $105917 $108539
Total investments
Total assets $106333 $108029 $119819 $122757
Current liabilities
Accounts payable $1120 $1151 $1245 $1260
Deferred revenue $2022 $1993 $1924
Short long term debt $3669 $3430 $1780
Total current liabilities $15695 $17768 $16956 $15332
Long term debt $37166 $37289 $39148 $41889
Total noncurrent liabilities $54846 $57569 $60953
Total debt $40958 $42578 $43669
Total liabilities $71233 $72614 $74525 $76285
Shareholders' equity
Retained earnings -$11745 -$11880 -$1894 -$928
Other shareholder equity -$401 -$890 -$913 -$741
Total shareholder equity $34345 $44151 $45226
(in millions $) 31 Dec 2023 31 Jan 2023 31 Jan 2022 31 Jan 2021
Current assets
Cash $3780 $3731 $3905 $2091
Short term investments
Net receivables $6047 $6380 $2446 $2537
Inventory
Total current assets $14218 $13999 $7264 $6130
Long term investments $543 $507
Property, plant & equipment $5957 $8490 $1871 $1781
Goodwill & intangible assets $94483 $106072 $23306 $24681
Total noncurrent assets $108539 $120002 $27163 $27957
Total investments $543 $507
Total assets $122757 $134001 $34427 $34087
Current liabilities
Accounts payable $1260 $1454 $412 $397
Deferred revenue $1924 $1694 $478 $557
Short long term debt $1780 $365 $339 $335
Total current liabilities $15332 $15017 $3459 $3082
Long term debt $41889 $48820 $14617 $15253
Total noncurrent liabilities $60953 $70317 $17572 $18622
Total debt $43669 $48999 $14759 $15404
Total liabilities $76285 $86906 $22828 $23623
Shareholders' equity
Retained earnings -$928 $2205 $9580 $8543
Other shareholder equity -$741 -$1523 -$830.07 -$651.07
Total shareholder equity $45226 $47095 $11599 $10464
(in millions $) 30 Oct 2024 30 Jun 2024 31 Mar 2024 31 Dec 2023
Revenue
Total revenue $9623 $9713 $9958 $10284
Cost of revenue $6204 $6058 $5896
Gross Profit $4587 $3509 $3900 $4388
Operating activities
Research & development
Selling, general & administrative $2461 $2232 $2455
Total operating expenses $4147 $13717 $4167 $4570
Operating income -$10208 -$267 -$182
Income from continuing operations
EBIT -$9475 -$315 -$119
Income tax expense -$319 -$7 $136 -$221
Interest expense -$485 $518 $515 $502
Net income
Net income $135 -$9986 -$966 -$400
Income (for common shares) -$9986 -$966 -$400
(in millions $) 31 Dec 2023 31 Dec 2022 31 Jan 2022 31 Jan 2021
Revenue
Total revenue $41321 $33817 $12191 $10671
Cost of revenue $24526 $20442
Gross Profit $16795 $13375 $7576 $6859
Operating activities
Research & development
Selling, general & administrative $9696 $9678
Total operating expenses $18343 $20745 $5598 $4081
Operating income -$1548 -$7370
Income from continuing operations
EBIT -$1689 -$7257
Income tax expense -$784 -$1663 $236 $373
Interest expense $2221 $1777 -$577 -$690
Net income
Net income -$3126 -$7371 $1006 $1219
Income (for common shares) -$3126 -$7371
(in millions $) 30 Oct 2024 30 Jun 2024 31 Mar 2024 31 Dec 2023
Net income -$9986 -$966 -$400
Operating activities
Depreciation $1744 $1888 $2024
Business acquisitions & disposals -$15 -$53 -$71
Stock-based compensation $159 $101 $109
Total cash flows from operations $1228 $585 $3578
Investing activities
Capital expenditures -$252 -$195 -$268
Investments $324
Total cash flows from investing -$355 $70 -$207 -$234
Financing activities
Dividends paid
Sale and purchase of stock
Net borrowings -$1039 -$1047 -$1193
Total cash flows from financing -$3149 -$1037 -$1237 -$1529
Effect of exchange rate $15 -$30 -$74 $74
Change in cash and equivalents -$829 $231 -$933 $1889
(in millions $) 31 Dec 2023 31 Dec 2022 31 Jan 2022 31 Jan 2021
Net income -$3126 -$7371
Operating activities
Depreciation $7985 $7193
Business acquisitions & disposals -$162 $3444
Stock-based compensation $500 $412
Total cash flows from operations $7477 $4304
Investing activities
Capital expenditures -$1316 -$987
Investments $306
Total cash flows from investing -$1259 $3524 -$56 -$703
Financing activities
Dividends paid
Sale and purchase of stock
Net borrowings -$5371 -$7317
Total cash flows from financing -$5837 -$7742 -$853 -$1549
Effect of exchange rate $8 -$61 -$106 $83
Change in cash and equivalents $389 $25 $1783 $570
Fundamentals
Market cap $27.15B
Enterprise value N/A
Shares outstanding 2.45B
Revenue $39.58B
EBITDA N/A
EBIT N/A
Net Income -$11.22B
Revenue Q/Q -3.57%
Revenue Y/Y -5.87%
P/E ratio -2.42
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio 0.69
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS -$4.57
ROA -9.82%
ROE N/A
Debt/Equity 1.69
Net debt/EBITDA N/A
Current ratio 0.80
Quick ratio N/A