Warner Bros. Discovery, Inc. (DISCA) Annual Margin Report - Discounting Cash Flows
DISCA
Warner Bros. Discovery, Inc.
DISCA (NASDAQ)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Feb 20
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 29,197 37,863 39,321 41,321 33,817 12,191 10,671
Revenue Growth Rate 33.51% -3.71% -4.84% 22.19% 177.4% 14.24% -4.24%
Cost of Revenue 16,268 21,189 22,970 24,526 20,442 4,620 3,860
Gross Profit 12,930 16,674 16,351 16,795 13,375 7,571 6,811
Gross Margin 48.63% 44.04% 41.58% 40.65% 39.55% 62.1% 63.83%
Operating Income -2,312 551 -10,032 -1,548 -7,370 2,012 2,515
Operating Margin -1.59% 1.46% -25.51% -3.75% -21.79% 16.5% 23.57%
Net Income -3,183 485 -11,311 -3,126 -7,371 1,006 1,219
Net Margin -6.2% 1.28% -28.77% -7.56% -21.8% 8.25% 11.42%

Monetary values in USD

amounts except #

Average LTM
Feb 20
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 29,197 37,863 39,321 41,321 33,817 12,191 10,671
Cash From Operating Activities Margin 17.82% 13.81% 13.67% 18.09% 12.73% 22.95% 25.67%
Cash From Operating Activities 4,654 5,230 5,375 7,477 4,304 2,798 2,739
Free Cash Flow Margin 14.78% 10.92% 11.26% 14.91% 9.81% 19.89% 21.9%
Free Cash Flow 3,800 4,134 4,427 6,161 3,317 2,425 2,337
Depreciation and Amortization Margin 50.79% 47.99% 53.36% 58.1% 63.15% 41.69% 40.44%
Depreciation and Amortization 15,653 18,172 20,983 24,009 21,354 5,083 4,315
Capital Expenditure Margin -3.04% -2.9% -2.41% -3.19% -2.92% -3.06% -3.77%
Capital Expenditure -853.7 -1,096 -948 -1,316 -987 -373 -402
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program