Warner Bros. Discovery Inc. logo

Warner Bros. Discovery Inc.

WBD | NASDAQ
Chart Builder DCF Calculator
$30.88
+$3.08 (+11.08%)
Sep 21, 2026, 2:00 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
162M -2.92B -252M -143M 1.59B -449M -640M 141M -10.03B -955M -392M -407M -1.22B -1.06B -2.08B -2.29B -3.41B 475M 91M 197M 718M 191M
Depreciation & Amortization
1.16B 1.23B 1.32B 3.68B 5.09B 4.69B 4.71B 4.89B 5.66B 5.72B 5.5B 5.18B 6.55B 6.78B 6.3B 7.08B 7.88B 1.5B 1.31B 1.56B 1.11B 1.1B
Stock-Based Compensation
190M n/a n/a 242M 175M 123M 138M 159M 159M 101M 109M 143M 137M 111M 95M 107M 150M 60M 44M 39M 31M 64M
Other Working Capital
-4.74B -2.81B -2.31B -3.01B -2.88B -2.87B -2.94B -3.29B -3.53B -2.84B -2.25B -1.86B -3.58B -3.79B -2.77B -3.92B -3.29B -1B -871M -975M -723M -900M
Other Non-Cash Items
2.58B 5.59B 3.11B 16M -2.97B 107M 372M 58M 8.72B 22M 114M 94M 36M 136M 1.71B 215M 776M -460M 260M -15M -141M -13M
Deferred Income Tax
-299M -513M -438M 199M -159M -312M -381M -462M -490M -399M -273M -645M -757M -669M -737M -1.19B -797M -118M -9M -260M -134M -108M
Change in Working Capital
-2.94B -3.6B -1.94B -3.02B -2.74B -3.61B -1.48B -3.94B -2.8B -3.9B -1.48B -1.84B -2.73B -5.93B -2.45B -3.81B -3.59B -1.13B -807M -707M -754M -969M
Operating Cash Flow
848M -208M 1.8B 979M 983M 553M 2.72B 847M 1.23B 585M 3.58B 2.52B 2.01B -631M 2.85B 124M 1.01B 323M 884M 811M 834M 269M
Capital Expenditures
-276M -268M -421M -278M -281M -251M -286M -215M -252M -195M -268M -457M -292M -299M -364M -316M -222M -85M -100M -106M -77M -90M
Cash Acquisitions
n/a n/a -3M -71M -12M -14M -5M -36M -15M -53M -71M -46M -32M -13M 3M 1.16B 2.35B -42M -49M -32M -50M -55M
Purchase of Investments
-25M -25M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -13M -31M n/a n/a -42M 16M n/a n/a -55M
Sales Maturities Of Investments
9M n/a 26M n/a 43M 11M 353M n/a 324M n/a 83M n/a 3M 20M 896M 25M 220M 639M 101M 150M 45M 303M
Other Investing Acitivies
75M 11M -20M 19M 14M 59M -56M 33M 13M 41M 22M 45M 11M 48M -722M -9M 1M 59M 6M -238M 122M 53M
Investing Cash Flow
-217M -282M -418M -330M -236M -195M 6M -218M 70M -207M -234M -458M -310M -257M -218M 862M 2.35B 529M -26M -226M 40M 156M
Debt Repayment
217M -139M -1.2B -1.26B 65M -2.17B -493M -847M -1.04B -1.05B -1.19B -2.42B -1.66B -107M -990M -2.5B -3.5B -327M n/a -235M n/a -339M
Common Stock Repurchased
422M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-1.16B -617M 86M 20M -56M 270M -107M -28M 2M -190M -336M -210M 405M -325M -282M 187M -70M -260M -42M -38M -69M -130M
Financial Cash Flow
-517M -756M -1.12B -1.24B 9M -1.9B -600M -875M -1.04B -1.24B -1.53B -2.63B -1.25B -432M -1.27B -2.31B -3.57B -587M -42M -273M -69M -469M
Net Cash Flow
105M -1.3B 580M -593M 917M -1.44B 1.93B -127M 231M -933M 1.89B -647M 438M -1.29B 1.42B -1.38B -269M 260M 779M 292M 826M -114M
Free Cash Flow
572M -476M 1.38B 701M 702M 302M 2.43B 632M 976M 390M 3.31B 2.06B 1.72B -930M 2.48B -192M 789M 238M 784M 705M 757M 179M
Adj. Free Cash Flow
382M -476M 1.38B 459M 527M 179M 2.29B 473M 817M 289M 3.2B 1.92B 1.59B -1.04B 2.39B -299M 639M 178M 740M 666M 726M 115M
Maintenance CapEx
-276M -268M -421M -278M -266.33M -251M -286M -215M -252M -195M -268M -437.1M -224.26M n/a n/a n/a n/a -42.31M -72.58M -52.34M -29.54M -80.07M
Growth CapEx
n/a n/a n/a n/a -14.67M n/a n/a n/a n/a n/a n/a -19.9M -67.74M -299M -364M -316M -222M -42.69M -27.42M -53.66M -47.46M -9.93M
Owner Earnings
572M -476M 1.38B 701M 716.67M 302M 2.43B 632M 976M 390M 3.31B 2.08B 1.79B -631M 2.85B 124M 1.01B 280.69M 811.42M 758.66M 804.46M 188.93M

© 2026 bestshares.com. All rights reserved.