DISCA Income Statement


* In Millions (except for per share items) of USD
Period Ending: LTM
(Last Twelve Months)
2023
12-31
2022
12-31
2021
12-31
2020
12-31
2019
12-31
2018
12-31
2017
12-31
2016
12-31
2015
12-31
2014
12-31
2013
12-31
2012
12-31
2011
12-31
2010
12-31
2009
12-31
2008
12-31
2007
12-31
2006
12-31
2005
12-31
2004
12-31
2003
12-31
2002
12-31
2001
12-31
2000
12-31
Report Filing: 2024-02-23 2023-02-24 2022-02-24 2021-02-22 2020-02-27 2019-03-01 2018-02-28 2017-02-14 2016-02-18 2015-02-19 2014-02-20 2013-02-14 2012-02-17 2011-02-18 2010-02-22 2009-02-26 2007-12-31 2006-12-31 2005-12-31 2004-12-31 2003-12-31 2002-12-31 2001-12-31 2000-12-31
Revenue 41331000000 33817000000 12191000000 10671000000 11144000000 10553000000 6873000000 6497000000 6394000000 6265000000 5535000000 4487000000 4235000000 3773000000 3516000000 3443000000 707214000 688087000 694509000 631215000 506103000 539333000 592732000 295717000
Cost of Revenue 32516000000 20442000000 4620000000 3860000000 3819000000 3935000000 2656000000 2432000000 2343000000 2124000000 1689000000 1218000000 1233000000 1073000000 1065000000 1024000000 491034000 454482000 445839000 380290000 301005000 0 0 0
Gross Profit 8815000000 13375000000 7571000000 6811000000 7325000000 6618000000 4217000000 4065000000 4051000000 4141000000 3846000000 3269000000 3002000000 2700000000 2451000000 2419000000 216180000 233605000 248670000 250925000 205098000 539333000 592732000 295717000
Operating Expenses 9425000000 16957000000 5559000000 4296000000 4316000000 4684000000 3504000000 2007000000 2066000000 2080000000 1848000000 1414000000 1203000000 1340000000 1216000000 1362000000 383823000 348742000 250072000 233990000 207502000 600785000 943360000 357926000
Research & Development 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
General and Administrative 996000000 1154000000 -2199000000 -2861000000 -3256000000 -2894000000 -1305000000 -1280000000 -1335000000 -1397000000 -1164000000 -746000000 -669000000 -460000000 -181000000 -281000000 0 0 0 0 0 0 0 0
Selling and Marketing 8700000000 8524000000 6215000000 5583000000 6044000000 5514000000 3073000000 2970000000 3004000000 3089000000 2739000000 2037000000 1852000000 1645000000 1428000000 1396000000 0 0 0 0 0 0 0 0
Other Operating Expenses -271000000 7279000000 1543000000 1574000000 1528000000 2064000000 1736000000 317000000 397000000 388000000 273000000 123000000 20000000 155000000 -31000000 247000000 383823000 348742000 250072000 233990000 207502000 600785000 943360000 357926000
Operating Income -610000000 -3582000000 2012000000 2515000000 3009000000 1934000000 713000000 2058000000 1985000000 2061000000 1998000000 1855000000 1799000000 1360000000 1235000000 1057000000 -167643000 -115137000 -1402000 16935000 -2404000 -61452000 -350628000 -62209000
Net Interest(Non Operating) -2083000000 -484000000 -615000000 -638000000 -655000000 -714000000 -454000000 -353000000 -330000000 -328000000 -306000000 -248000000 -208000000 -203000000 250000000 256000000 0 0 0 0 -47489000 0 0 0
Interest Income 179000000 1293000000 18000000 10000000 22000000 15000000 21000000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Interest Expense 2262000000 1777000000 633000000 648000000 677000000 729000000 475000000 353000000 330000000 328000000 306000000 248000000 208000000 203000000 -250000000 -256000000 0 0 0 0 47489000 0 0 0
Equity & Other Income/(Expense) -1170000000 -4894000000 36000000 -149000000 -60000000 -198000000 -396000000 -34000000 -96000000 14000000 44000000 -89000000 -32000000 -222000000 -454000000 -559000000 158408000 113069000 83514000 84143000 15403000 61452000 350628000 62209000
Income Before Tax -3863000000 -8960000000 1433000000 1728000000 2294000000 1022000000 -137000000 1671000000 1559000000 1747000000 1736000000 1518000000 1559000000 935000000 1031000000 754000000 -9235000 -2068000 82112000 101078000 -34490000 0 0 0
Income Tax Expense -784000000 -1663000000 236000000 373000000 81000000 341000000 176000000 453000000 511000000 610000000 659000000 562000000 425000000 277000000 472000000 352000000 59157000 43942000 48836000 34970000 20156000 67823000 608261000 241548000
Income(Loss) Attributable to Non-Controlling Interest 47000000 0 191000000 136000000 144000000 87000000 24000000 24000000 14000000 -2000000 2000000 13000000 2000000 -6000000 -1000000 85000000 0 0 0 0 -2252000 61452000 0 62209000
Net Income -3126000000 -7297000000 1006000000 1219000000 2069000000 594000000 -337000000 1194000000 1034000000 1139000000 1075000000 943000000 1132000000 664000000 560000000 317000000 -68392000 -46010000 33276000 66108000 -52394000 -129275000 -608261000 -303757000
Depreciation and Amortization 7985000000 21354000000 5108000000 4467000000 4371000000 4686000000 2240000000 2095000000 2039000000 1886000000 1466000000 982000000 965000000 132000000 155000000 232000000 67732000 67929000 76377000 77605000 70526000 600785000 0 357926000
EBITDA 7375000000 17772000000 7120000000 6982000000 7380000000 6620000000 2953000000 4153000000 4024000000 3947000000 3464000000 2837000000 2764000000 1492000000 1390000000 1289000000 -99911000 -47208000 74975000 94540000 68122000 539333000 -350628000 295717000
Earnings Per Share (EPS) -1.28 -3.76 1.8 2.14 3.45 0.86 -0.88 1.97 1.59 1.67 1.51 0.63 1.41 0.78 0.65 0.5 -0.12 -0.0821 0.06 0.12 -0.0935 -0.23 -1.09 -0.54
Diluted Earnings Per Share -1.28 -3.76 1.53 1.8 2.86 0.86 -0.59 1.96 1.58 1.66 1.49 0.62 1.4 0.78 0.65 0.49 -0.12 -0.08 0.06 0.12 -0.0935 -0.23 -1.09 -0.54
Weighted Average Shares Outstanding 2436000000 1940000000 507000000 510000000 535000000 688000000 384000000 401000000 432000000 454000000 330950000 348925000 529125000 569440000 564945732 562447947 561193146 560407076 560398000 560407076 560407076 560407076 560407076 560407076
Diluted Weighted Average Shares Outstanding 2436000000 1940000000 668000000 677000000 717000000 688000000 576000000 610000000 656000000 687000000 722000000 1518000000 810000000 858000000 850000000 644000000 562000000 575000000 560407076 560407076 560407076 560407076 560407076 560407076

Disclaimer: The data contained in this website is not necessarily real-time nor accurate. All derived (stocks, indexes, futures) and Forex prices are not provided by exchanges but rather by our third party API www.financialmodellingprep.com, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. Therefore, Discounting Cash Flows Inc. doesn't bear any responsibility for any trading losses you might incur as a result of using this data. Discounting Cash Flows Inc. or anyone involved with Discounting Cash Flows Inc. will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible.