Skip to main content
WBD logo

WBD · Warner Bros. Discovery, Inc. · Financials

Track WBD — free
$30.95 +0.01 (+0.03%) At close · Oct 5
Market Cap
$77.71B
Shares
2.51B
Volume · Oct 5 435.64M Avg daily vol (3M) 36.73M

Income-statement, balance-sheet and cash-flow figures from SEC filings, plus a debt profile anchored in the latest 10-K and updated by each 10-Q and debt exhibit.

Revenue
$37.3B -5.1%
FY2025 Revenue FY2007–FY2025
Net Income
$727M +106.4%
FY2025 Net Income FY2007–FY2025
Gross Margin
62.71% +1.4pp
FY2018 Gross Margin FY2007–FY2018
Operating Margin
1.98% +27.5pp
FY2025 Operating Margin FY2007–FY2025
Diluted EPS
$0.29 +106.3%
FY2025 Diluted EPS FY2007–FY2025
Operating Cash Flow
$4.32B -19.6%
FY2025 Operating Cash Flow FY2007–FY2025

Chart any reported metric, KPI or segment over time — the full statement history lives here

Line Item TTM FY2025 FY2024 FY2023 FY2022 FY2021 FY2020 FY2019 FY2018 FY2017 FY2016 FY2015 FY2014 FY2013 FY2012 FY2011 FY2010 FY2009 FY2008 FY2007
$36.12B $37.3B $39.32B $41.32B $33.82B $12.19B $10.67B $11.14B $10.55B $6.87B $6.5B $6.39B $6.27B $5.54B $4.49B $4.17B $3.71B $3.46B $3.38B $76M
— — — — — — — — $3.94B $2.66B $2.43B $2.34B $2.12B $1.69B $1.22B $1.18B $1.01B $1.04B $1B $60M
— — — — — — — — $6.62B $4.22B $4.07B $4.05B $4.14B $3.85B $3.27B $2.99B $2.69B $2.41B $2.38B $16M
— — — — — — — — 62.71% 61.36% 62.57% 63.36% 66.1% 69.49% 72.85% 71.79% 72.67% 69.81% 70.37% 21.05%
$9.79B $9.42B $9.3B $9.7B $9.68B $4.02B $2.72B $2.79B $2.62B $1.77B $1.69B $1.67B $1.69B $1.6B $1.29B $1.17B $1.17B $1.19B $1.08B $22M
— $4.61B $5.94B $6.85B $6.24B $1.3B $1.1B $1.1B $1.2B $180M $183M $192M $198M $165M $29M $31M $38M $50M — —
$5.08B $5.68B $7.04B $7.99B $7.19B $1.58B $1.36B $1.35B $1.4B $330M $322M $330M $329M $276M $117M $119M $132M $155M $232M $68M
$582M $399M $447M $585M $3.76B $32M $91M $26M $345M $68M $55M $29M $35M $16M $6M $10M $14M $26M $31M —
$37.39B $36.56B $49.35B $42.87B $41.19B $10.18B $8.16B $8.14B $8.62B $6.16B $4.44B $4.41B $4.2B $3.56B $2.63B $2.37B $2.33B $2.18B $2.32B $84M
-$1.27B $738M -$10.03B -$1.55B -$7.37B $2.01B $2.52B $3.01B $1.93B $713M $2.06B $1.99B $2.06B $1.98B $1.86B $1.8B $1.38B $1.27B $1.06B -$8M
— 1.98% -25.51% -3.75% -21.79% 16.5% 23.57% 27% 18.33% 10.37% 31.68% 31.04% 32.9% 35.68% 41.43% 43.26% 37.16% 36.84% 31.46% -10.53%
$3.8B $6.42B -$3B $6.44B -$177M $3.59B $3.87B $4.36B $3.33B $1.04B $2.38B $2.32B $2.39B $2.25B $1.98B $1.92B $1.51B $1.43B $1.3B $60M
$2.25B $2.09B $2.02B $2.22B $1.78B $633M $648M $677M $729M $475M $353M — — — — — — — — —
-$144M $65M $150M -$29M $347M $72M -$34M -$8M -$120M -$110M $4M -$97M -$9M $49M -$7M $3M -$86M $13M -$51M $8M
$1M -$24M -$121M -$82M -$160M -$18M -$105M -$2M -$63M -$211M -$38M $1M $23M $18M -$86M -$35M -$57M -$24M $57M —
$12M $10M -$1M $37M -$105M -$6M $28M -$26M -$88M $0 $0 — — — — — — $15M — —
-$3.77B $1.64B -$11.39B -$3.86B -$8.96B $1.43B $1.73B $2.29B $1.02B -$137M $1.67B $1.56B $1.75B $1.74B $1.52B $1.56B $952M $1.04B — —
-$638M $890M $94M -$784M -$1.66B $236M $373M $81M $341M $176M $453M $511M $610M $659M $562M $427M $293M $469M $353M $56M
-$3.17B $727M -$11.31B -$3.13B -$7.37B $1.01B $1.22B $2.07B $594M -$337M $1.19B $1.03B $1.14B $1.08B $943M $1.13B $653M $549M $317M -$68M
— 1.95% -28.77% -7.57% -21.8% 8.25% 11.42% 18.57% 5.63% -4.9% 18.38% 16.17% 18.18% 19.42% 21.02% 27.16% 17.62% 15.88% 9.37% -89.47%
— — — — — — — — — — — — — $1M $2M $1M $16M $15M $127M $0
-$3.17B $728M -$11.31B -$3.13B -$7.42B $912M $1.09B $1.85B $529M -$296M $1.06B $921M $902M $861M $943M $1.13B $652M $541M $317M -$68M
-$3.48B $1.39B -$11.63B -$2.34B -$8.06B $827M $1.39B $2.06B $420M -$160M $1.07B $830M $767M $1.08B $970M $1.14B $641M — — —
USD/shares -$1.28 $0.29 -$4.62 -$1.28 -$3.82 $1.55 $1.82 — — — — — — $3.01 $2.51 $2.82 $1.53 $1.28 $0.99 -$0.24
USD/shares -$1.27 $0.29 -$4.62 -$1.28 -$3.82 $1.54 $1.81 — — — — — — $2.97 $2.48 $2.80 $1.52 $1.27 $0.98 -$0.24
shares — 2.48B 2.45B 2.44B 1.94B 588M 599M — — — — — — 357M 376M 401M 425M 423M — —
shares — 2.53B 2.45B 2.44B 1.94B 664M 672M — — — — — — 361M 380M 405M 429M 425M 322M 281M
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing. TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.

Capital Returned to Shareholders

Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2010–FY2018: $7.94B in buybacks.

Debt Profile

Reported borrowing balances, repayment dates and agreement terms, with links to the underlying filings.

Reported debt balances

Each amount keeps its reported scope. Related balance-sheet measures appear under the borrowing they describe.

Reported balanceAs ofAmountSource
Current long-term debt and lease obligations 2026-06-30 USD 1,493,000,000 10-Q filed 2026-08-06
Long-term debt, including current maturities 2026-06-30 USD 32,023,000,000 10-Q filed 2026-08-06
Related accounting measures — not additional borrowing

Carrying amounts can reflect issuance costs or discounts. Differences between these measures are not necessarily repayments due within a year.

Current portion of long-term debt
USD 1,493,000,000
Noncurrent long-term debt and lease obligations 2026-06-30 USD 30,530,000,000 10-Q filed 2026-08-06
9 filing observations remain unmatched and are excluded from instrument histories.
Instrument and agreement coverage is incomplete. Additional filings are awaiting review.
1 filing has incomplete source or extraction coverage. Verified observations are shown; missing observations do not establish that debt was unchanged.

Covenants

Covenant terms have not yet been verified for this profile.

The balance figures do not establish whether covenants apply or whether the company complies with them.

Loans, facilities and notes

4.302% Senior Notes due 2030

Note · Discovery Global Holdings, Inc.

Reference: 4.302% Senior Notes due 2030

Active
Original principal
EUR 650,000,000
Outstanding
—
Commitment
—
Availability
—
Maturity
Jan 17, 2030

Last reported interest terms: 4.302% Reported 2026-02-27 Later filings may not restate these terms; this does not confirm they still apply.

Covenant terms for this agreement are not yet verified.

Documents and filing history
  1. Baseline · 2026-02-27 Original principal EUR 650,000,000 Exact source document Parent 10-K filing · 2026-02-27
    •Initial principal amount issued: €650,000,000 in aggregate principal amount of the 2030 Notes and €850,000,000 in aggregate principal amount of the 2033 Notes.
    Issuer evidence: As of the end of the period covered by this report, the securities of Warner Bros. Discovery, Inc. (“WBD” or the “Parent Guarantor”) that are registered under Section 12 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) are (i) Series A common stock, par value $0.01 per share, of WBD (“WBD common stock”), and (ii) the 4.302% Senior Notes due 2030 and 4.693% Senior Notes due 2033 issued by Discovery Global Holdings, Inc. (formerly known as WarnerMedia Holdings, Inc.), a wholly owned subsidiary of WBD (“DGH”), and guaranteed by WBD, Discovery Communications, LLC, a wholly owned subsidiary of WBD (“DCL”), and Scripps Networks Interactive, Inc., a wholly owned subsidiary of WBD (“Scripps” and together with WBD and DCL, the “Guarantors”).
    Supporting evidence: •Stated maturity date: The 2030 Notes will mature on January 17, 2030 and the 2033 Notes will mature on May 17, 2033.
    Supporting evidence: •Interest rate: The 2030 Notes bear interest at the rate of 4.302% per annum and the 2033 Notes bear interest at the rate of 4.693% per annum.
    Supporting evidence: The following description of the material terms of the 4.302% Senior Notes due 2030 (the “2030 Notes”) and 4.693% Senior Notes due 2033 (the “2033 Notes” and together with the 2030 Notes, the “Notes”) does not purport to be complete and is qualified in its entirety by reference to the Indenture, dated as of March 10, 2023 (the “Base Indenture”), among DGH, WBD and U.S. Bank Trust Company, National Association, as trustee (the “Trustee”), as amended and supplemented by the Second Supplemental Indenture, dated as of May 17, 2024 (the “Supplemental Indenture”), among DGH, WBD, DCL, Scripps, Elavon Financial Services DAC, UK Branch, as paying agent (the “Paying Agent”), and the Trustee, and the Third Supplemental Indenture, dated as of June 13, 2025, among DGH, WBD, DCL, Scripps and the Trustee (together with the Base Indenture and the Supplemental Indenture, the “Indenture”) (which are incorporated by reference as exhibits to the Annual Report on Form 10-K of which this Exhibit is a part).
    Supporting evidence: The following description of the material terms of the 4.302% Senior Notes due 2030 (the “2030 Notes”) and 4.693% Senior Notes due 2033 (the “2033 Notes” and together with the 2030 Notes, the “Notes”) does not purport to be complete and is qualified in its entirety by reference to the Indenture, dated as of March 10, 2023 (the “Base Indenture”), among DGH, WBD and U.S. Bank Trust Company, National Association, as trustee (the “Trustee”), as amended and supplemented by the Second Supplemental Indenture, dated as of May 17, 2024 (the “Supplemental Indenture”), among DGH, WBD, DCL, Scripps, Elavon Financial Services DAC, UK Branch, as paying agent (the “Paying Agent”), and the Trustee, and the Third Supplemental Indenture, dated as of June 13, 2025, among DGH, WBD, DCL, Scripps and the Trustee (together with the Base Indenture and the Supplemental Indenture, the “Indenture”) (which are incorporated by reference as exhibits to the Annual Report on Form 10-K of which this Exhibit is a part).

4.693% Senior Notes due 2033

Note · Discovery Global Holdings, Inc.

Reference: 4.693% Senior Notes due 2033

Active
Original principal
EUR 850,000,000
Outstanding
—
Commitment
—
Availability
—
Maturity
May 17, 2033

Last reported interest terms: 4.693% Reported 2026-02-27 Later filings may not restate these terms; this does not confirm they still apply.

Covenant terms for this agreement are not yet verified.

Documents and filing history
  1. Baseline · 2026-02-27 Original principal EUR 850,000,000 Exact source document Parent 10-K filing · 2026-02-27
    •Initial principal amount issued: €650,000,000 in aggregate principal amount of the 2030 Notes and €850,000,000 in aggregate principal amount of the 2033 Notes.
    Issuer evidence: As of the end of the period covered by this report, the securities of Warner Bros. Discovery, Inc. (“WBD” or the “Parent Guarantor”) that are registered under Section 12 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) are (i) Series A common stock, par value $0.01 per share, of WBD (“WBD common stock”), and (ii) the 4.302% Senior Notes due 2030 and 4.693% Senior Notes due 2033 issued by Discovery Global Holdings, Inc. (formerly known as WarnerMedia Holdings, Inc.), a wholly owned subsidiary of WBD (“DGH”), and guaranteed by WBD, Discovery Communications, LLC, a wholly owned subsidiary of WBD (“DCL”), and Scripps Networks Interactive, Inc., a wholly owned subsidiary of WBD (“Scripps” and together with WBD and DCL, the “Guarantors”).
    Supporting evidence: •Stated maturity date: The 2030 Notes will mature on January 17, 2030 and the 2033 Notes will mature on May 17, 2033.
    Supporting evidence: •Interest rate: The 2030 Notes bear interest at the rate of 4.302% per annum and the 2033 Notes bear interest at the rate of 4.693% per annum.
    Supporting evidence: The following description of the material terms of the 4.302% Senior Notes due 2030 (the “2030 Notes”) and 4.693% Senior Notes due 2033 (the “2033 Notes” and together with the 2030 Notes, the “Notes”) does not purport to be complete and is qualified in its entirety by reference to the Indenture, dated as of March 10, 2023 (the “Base Indenture”), among DGH, WBD and U.S. Bank Trust Company, National Association, as trustee (the “Trustee”), as amended and supplemented by the Second Supplemental Indenture, dated as of May 17, 2024 (the “Supplemental Indenture”), among DGH, WBD, DCL, Scripps, Elavon Financial Services DAC, UK Branch, as paying agent (the “Paying Agent”), and the Trustee, and the Third Supplemental Indenture, dated as of June 13, 2025, among DGH, WBD, DCL, Scripps and the Trustee (together with the Base Indenture and the Supplemental Indenture, the “Indenture”) (which are incorporated by reference as exhibits to the Annual Report on Form 10-K of which this Exhibit is a part).
    Supporting evidence: The following description of the material terms of the 4.302% Senior Notes due 2030 (the “2030 Notes”) and 4.693% Senior Notes due 2033 (the “2033 Notes” and together with the 2030 Notes, the “Notes”) does not purport to be complete and is qualified in its entirety by reference to the Indenture, dated as of March 10, 2023 (the “Base Indenture”), among DGH, WBD and U.S. Bank Trust Company, National Association, as trustee (the “Trustee”), as amended and supplemented by the Second Supplemental Indenture, dated as of May 17, 2024 (the “Supplemental Indenture”), among DGH, WBD, DCL, Scripps, Elavon Financial Services DAC, UK Branch, as paying agent (the “Paying Agent”), and the Trustee, and the Third Supplemental Indenture, dated as of June 13, 2025, among DGH, WBD, DCL, Scripps and the Trustee (together with the Base Indenture and the Supplemental Indenture, the “Indenture”) (which are incorporated by reference as exhibits to the Annual Report on Form 10-K of which this Exhibit is a part).

Price & Valuation

Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.

Valuation

EV/Revenue
2.95×
Peer median 2.63×
EV/EBIT
—
Peer median 29.82×
P/E (TTM)
—
Peer median 25.32×

Peer medians compare against the 13 similar-size Entertainment companies (of 45 listed).

Valuation over time computed as of each quarter's filing date

Revenue Breakdown

Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.

Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.

By Segment (USD)

Component FY2025 FY2024 FY2023 FY2022 FY2021 FY2020 FY2019 FY2018
Global Linear Networks $17,656,000,000 $20,175,000,000 $21,244,000,000 $19,348,000,000 $11,311,000,000 $10,439,000,000 — —
Studios Segment $12,619,000,000 $11,607,000,000 $12,192,000,000 $9,731,000,000 $20,000,000 $12,000,000 — —
Streaming $10,876,000,000 $10,313,000,000 $10,154,000,000 $7,274,000,000 $860,000,000 $220,000,000 — —
International Networks — — — — — — $4,041,000,000 $4,149,000,000
Other — — — — — — $11,000,000 $54,000,000
US Networks — — — — — — $7,092,000,000 $6,350,000,000

By Geography (USD)

Component FY2025 FY2024 FY2023 FY2022 FY2021 FY2020 FY2019 FY2018
United States $24,946,000,000 $26,434,000,000 $28,004,000,000 $22,697,000,000 $7,728,000,000 $7,025,000,000 $7,152,000,000 $6,415,000,000
Non Us $12,350,000,000 $12,887,000,000 $13,317,000,000 $11,120,000,000 $4,463,000,000 $3,646,000,000 $3,992,000,000 $4,138,000,000

By Product & Service (USD)

Component FY2025 FY2024 FY2023 FY2022 FY2021 FY2020 FY2019 FY2018
Distribution Revenue $19,262,000,000 $19,701,000,000 $20,237,000,000 $16,142,000,000 $5,202,000,000 $4,686,000,000 $4,835,000,000 $4,538,000,000
Product and Service Content $9,647,000,000 $10,297,000,000 $11,203,000,000 $8,360,000,000 $737,000,000 $355,000,000 — —
Advertising $7,306,000,000 $8,090,000,000 $8,700,000,000 $8,524,000,000 $6,194,000,000 $5,572,000,000 $6,044,000,000 $5,514,000,000
Product And Service Other $1,081,000,000 $1,233,000,000 $1,181,000,000 $791,000,000 $58,000,000 $58,000,000 — —
Service Other $1,081,000,000 $1,233,000,000 $1,181,000,000 $791,000,000 $58,000,000 $58,000,000 $265,000,000 $501,000,000
Other Revenue Sources — — — — — $222,000,000 $265,000,000 $501,000,000
License And Service — — — — — $4,866,000,000 $4,835,000,000 $4,538,000,000
Key facts CIK 1437107 CUSIP 934423104 13F (30d) 69 filings 54 filers Visit website Investor relations