Warner Bros. Discovery, Inc.
Warner Bros. Discovery, Inc., a media company, provides content across various distribution platforms in approximately 50 languages worldwide. It also produces, develops, and distributes feature films, television, gaming, and other content in various phy…
Entertainment
US, New York [HQ]
Ratios
15 Sheets · Starting from 2023Margins, Growth Rates In %
| Ratio | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Profitability | ||||||||||||||||
| Gross Margin | 69.71 | 71.56 | 70.89 | 72.85 | 69.49 | 66.10 | 63.36 | 62.57 | 61.36 | 62.71 | 65.73 | 63.83 | 62.10 | 39.55 | 21.33 | |
| Profit Margin | 15.93 | 17.60 | 26.73 | 21.02 | 19.42 | 18.18 | 16.17 | 18.38 | -4.90 | 5.63 | 18.57 | 11.42 | 8.25 | -21.58 | -7.56 | |
| Operating Margin | 35.13 | 36.05 | 42.48 | 41.34 | 36.10 | 32.90 | 31.04 | 31.68 | 10.37 | 18.33 | 27.00 | 23.57 | 16.50 | -10.59 | -1.48 | |
|
EPS Growth
|
30.00 | 20.00 | 80.77 | -55.32 | 139.68 | 10.60 | -4.79 | 23.90 | -144.67 | 197.73 | 301.16 | -37.97 | -15.89 | -308.89 | 65.96 | |
| EPS USD | 65.00 | 78.00 | 141.00 | 63.00 | 151.00 | 167.00 | 159.00 | 197.00 | -88.00 | 86.00 | 345.00 | 214.00 | 180.00 | -376.00 | -128.00 | |
| Return on Assets (ROA) | 5.11 | 6.03 | 9.50 | 7.29 | 7.18 | 7.11 | 6.52 | 7.58 | -1.49 | 1.82 | 6.13 | 3.58 | 2.92 | -5.45 | -2.55 | |
| Return on Equity (ROE) | 9.02 | 10.65 | 17.37 | 14.99 | 17.35 | 20.33 | 18.97 | 23.11 | -7.31 | 7.08 | 20.92 | 11.65 | 8.67 | -15.49 | -6.91 | |
| Return on Invested Capital (ROIC) | 6.82 | 9.71 | 12.16 | 10.13 | 9.76 | 10.52 | 10.12 | 11.46 | 8.40 | 5.07 | 11.47 | 7.62 | 6.38 | -3.04 | -0.54 | |
| Solvency | ||||||||||||||||
| Equity Ratio | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Debt/Assets | 32.94 | 32.85 | 35.63 | 40.55 | 43.39 | 44.67 | 48.76 | 50.28 | 65.55 | 52.37 | 45.71 | 45.19 | 42.87 | 36.57 | 35.90 | |
| Debt/Equity | 58.18 | 58.02 | 65.14 | 83.34 | 104.89 | 127.69 | 141.90 | 153.34 | 320.72 | 203.26 | 155.89 | 147.21 | 127.24 | 104.04 | 97.46 | |
| Debt/EBITDA | 202.51 | 178.69 | 119.96 | 146.77 | 173.78 | 168.81 | 183.86 | 185.29 | 185.14 | 226.09 | 187.90 | 190.68 | 152.44 | 254.72 | 582.59 | |
|
Debt/Capitalization
|
36.78 | 36.72 | 39.44 | 45.46 | 51.19 | 56.08 | 58.66 | 60.53 | 76.23 | 67.02 | 60.92 | 59.55 | 55.99 | 50.99 | 49.36 | |
| Long-Term Debt/Capitalization | 35.77 | 36.59 | 39.30 | 45.31 | 51.13 | 51.91 | 58.28 | 60.28 | 76.19 | 64.42 | 59.96 | 59.02 | 55.42 | 50.80 | 48.08 | |
| Interest Debt per Share USD | 5.95 | 6.71 | 8.42 | 15.74 | 20.56 | 16.48 | 18.67 | 20.64 | 39.74 | 25.83 | 30.09 | 31.47 | 30.36 | 26.17 | 19.02 | |
| Debt Growth | -4.67 | 0.17 | 17.33 | 23.51 | 23.96 | 10.06 | 8.14 | 2.43 | 86.61 | 15.29 | -9.54 | -0.10 | -4.19 | 231.99 | -3.50 | |
| Liquidity | ||||||||||||||||
| Current Ratio | 212.66 | 220.25 | 325.87 | 288.58 | 186.24 | 95.66 | 164.41 | 166.50 | 533.99 | 105.85 | 161.07 | 198.90 | 210.00 | 93.22 | 92.73 | |
| Quick Ratio | 181.39 | 171.46 | 280.16 | 256.55 | 147.45 | 74.77 | 127.80 | 125.24 | 498.61 | 90.54 | 129.55 | 158.86 | 185.14 | 75.69 | 68.00 | |
| Cash Ratio | 78.86 | 59.36 | 140.48 | 126.96 | 31.53 | 14.09 | 24.70 | 19.22 | 390.65 | 24.67 | 47.92 | 67.85 | 112.89 | 24.85 | 28.17 | |
| Operating Cash Flow Ratio | - - | - - | 100 | 100 | - - | - - | - - | - - | - - | - - | 100 | - - | - - | - - | - - | |
| Turnover | ||||||||||||||||
| Inventory Turnover | 622.81 | 357.67 | 497.18 | 439.71 | 477.12 | 586.74 | 565.94 | 492.31 | 611.98 | 1,261.22 | 843.05 | 397.94 | 691.62 | - - | -464,514.29 | |
| Receivables Turnover | 434.07 | 428.75 | 406.43 | 397.08 | 403.72 | 437.20 | 432.32 | 434.58 | 373.94 | 402.79 | 423.24 | 420.62 | 498.41 | 444.32 | 683.50 | |
| Payables Turnover | 1,690.48 | 1,233.33 | 2,326.42 | 1,715.49 | 1,197.87 | 944.00 | 830.85 | 1,009.13 | 958.85 | 1,210.77 | 824.84 | 972.29 | 1,121.36 | 1,405.92 | 2,580.64 | |
|
Asset Turnover
|
32.07 | 34.26 | 35.55 | 34.70 | 36.95 | 39.12 | 40.31 | 41.23 | 30.47 | 32.42 | 33.03 | 31.31 | 35.41 | 25.24 | 33.67 | |
| Fixed Turnover | 855.47 | 945.61 | 1,117.41 | 1,156.44 | 1,076.85 | 1,130.87 | 1,310.25 | 1,347.93 | 1,151.26 | 1,319.13 | 1,171.82 | 884.83 | 912.50 | 637.94 | 457.66 | |
| Coverage | ||||||||||||||||
| Interest Coverage | -494.00 | 669.95 | 864.90 | 747.98 | 652.94 | 628.35 | 601.52 | 583.00 | 150.11 | 265.29 | 444.46 | 388.12 | 317.85 | -201.58 | -26.97 | |
| Asset Coverage | 200 | 200 | 200 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | - - | 100 | |
| Cash Flow Coverage (CFGR) | 16.83 | 18.46 | 25.91 | 20.96 | 19.77 | 18.43 | 16.51 | 17.33 | 11.02 | 15.11 | 22.04 | 17.78 | 18.96 | 8.78 | 16.96 | |
| EBITDA Coverage | -500 | 800 | 1,200 | 1,100 | 1,100 | 1,200 | 1,200 | 1,100 | 800 | 900 | 1,000 | 1,000 | 1,100 | 1,000 | 300 | |
| Dividend Coverage | - - | -2,100 | -16,100 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Time Interest Earned (TIE) | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 100 | 100 | 100 | 100 | - - | - - | |
| Market Prospects | ||||||||||||||||
| Dividend Yield | - - | 0.25 | 0.06 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Earnings Yield | 6.20 | 5.37 | 10.03 | 8.17 | 6.90 | 7.28 | 8.97 | 10.86 | -3.92 | 3.49 | 11.81 | 7.94 | 8.43 | -39.68 | -11.28 | |
|
Price/Earnings (P/E)
|
1,612.11 | 1,862.69 | 997.48 | 1,223.64 | 1,450.33 | 1,373.16 | 1,114.68 | 920.55 | -2,550.12 | 2,865.51 | 846.59 | 1,258.89 | 1,186.36 | -252.04 | -886.81 | |
| Price/Earnings Growth (PEG) | 53.74 | 93.13 | 12.35 | -22.12 | 10.38 | 129.59 | -232.69 | 38.52 | 17.63 | -14.49 | 2.81 | -33.15 | -74.67 | 0.82 | 13.45 | |
|
Price/Book (P/B)
|
145.42 | 198.34 | 173.26 | 183.42 | 251.63 | 279.19 | 211.44 | 212.72 | 186.42 | 202.97 | 177.09 | 146.65 | 102.89 | 39.05 | 61.30 | |
| Price/Tangible Book (P/TB) | 145.42 | 198.34 | 173.26 | 183.42 | 251.63 | 279.19 | 211.44 | 212.72 | 186.42 | 202.97 | 177.09 | 146.65 | 102.89 | 39.05 | 61.30 | |
| Price/Sales (P/S) | 256.76 | 327.81 | 266.62 | 257.16 | 281.68 | 249.65 | 180.26 | 169.18 | 125.04 | 161.29 | 157.18 | 143.81 | 97.90 | 54.38 | 67.07 | |
|
Price/Cash Flow (P/CF)
|
1,484.84 | 1,851.53 | 1,026.50 | 1,049.95 | 1,213.31 | 1,186.67 | 902.57 | 800.54 | 527.56 | 660.76 | 515.33 | 560.27 | 426.55 | 427.30 | 370.76 | |
| Price/Free CF (P/FCF) | 1,638.45 | 1,998.10 | 1,083.64 | 1,129.06 | 1,332.57 | 1,305.53 | 981.75 | 855.36 | 575.23 | 700.75 | 563.21 | 656.65 | 492.16 | 554.45 | 449.95 | |
| Price/Operating CF (P/OCF) | 1,484.84 | 1,851.53 | 1,026.50 | 1,049.95 | 1,213.31 | 1,186.67 | 902.57 | 800.54 | 527.56 | 660.76 | 515.33 | 560.27 | 426.55 | 427.30 | 370.76 |