Warner Bros. Discovery, Inc. (WBD) quarterly balance sheet — complete assets, liabilities & equity history
| Metric | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 | Q2'21 |
|---|
| Total Current Assets | 11.74B | 13.21B | 13.06B | 13.61B | 12.78B | 14.08B | 12.51B | 13.43B | 13.9B | 14.22B | 12.83B | 13.77B | 13.73B | 14B | 12.67B | 15.45B | 7.17B | 7.26B | 6.66B | 6.73B |
| Cash & Short-Term Investments | 3.26B | 4.57B | 4.33B | 4.92B | 3.87B | 5.31B | 3.34B | 3.61B | 2.98B | 3.78B | 2.38B | 3.03B | 2.59B | 3.73B | 2.42B | 2.58B | 4.16B | 3.9B | 3.12B | 2.83B |
| Cash Only | 3.26B | 4.57B | 3.99B | 4.89B | 3.87B | 5.31B | 3.34B | 3.61B | 2.98B | 3.78B | 2.38B | 3.03B | 2.59B | 3.73B | 2.42B | 2.58B | 4.16B | 3.9B | 3.12B | 2.83B |
| Short-Term Investments | 0 | 0 | 348M | 29M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 5.01B | 5.29B | 5.13B | 5.38B | 4.66B | 5.93B | 5.53B | 6.17B | 6.3B | 7.31B | 6.31B | 6.77B | 6.83B | 7.61B | 7.96B | 7.05B | 2.43B | 2.45B | 2.46B | 2.66B |
| Days Sales Outstanding | 52.08 | 50.68 | 53.46 | 46.59 | 53.07 | 52.57 | 55.93 | 58.41 | 62.21 | 60.94 | 60.3 | 59.75 | 60.75 | 65.06 | 70.27 | 43.87 | 69.4 | 70.84 | 74.75 | 76.27 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 3.47B | 3.35B | 3.6B | 3.31B | 4.25B | 2.06B | 3.63B | 3.65B | 4.62B | 2.28B | 4.14B | 3.98B | 0 | 2.11B | 2.29B | 0 | 143M | 245M | 254M | 653M |
| Total Non-Current Assets | 86.1B | 86.88B | 87.46B | 88.12B | 88.9B | 90.48B | 93.83B | 94.6B | 105.92B | 108.54B | 110.92B | 114.84B | 116.86B | 120B | 123.38B | 126.79B | 26.63B | 27.16B | 27.66B | 27.84B |
| Property, Plant & Equipment | 6.64B | 6.68B | 6.52B | 6.41B | 6.21B | 6.09B | 6.16B | 6.04B | 5.94B | 5.96B | 5.81B | 5.47B | 5.33B | 5.3B | 5.14B | 5.6B | 1.33B | 1.34B | 1.31B | 1.24B |
| Fixed Asset Turnover | 1.34x | 1.43x | 1.40x | 1.55x | 1.46x | 1.64x | 1.58x | 1.62x | 1.67x | 1.75x | 1.77x | 1.92x | 2.01x | 2.11x | 1.83x | 2.84x | 2.37x | 2.41x | 2.47x | 2.52x |
| Goodwill | 25.87B | 25.93B | 25.92B | 25.94B | 25.75B | 25.67B | 25.87B | 25.74B | 34.89B | 34.97B | 34.73B | 34.91B | 34.66B | 34.44B | 34.45B | 34.27B | 12.87B | 12.91B | 12.96B | 13.01B |
| Intangible Assets | 26.8B | 27.76B | 28.79B | 48.72B | 49.85B | 51.4B | 53.81B | 55.17B | 57.09B | 59.51B | 62.33B | 65.98B | 68.71B | 71.63B | 75.03B | 78.84B | 9.74B | 10.15B | 10.47B | 10.68B |
| Long-Term Investments | 0 | 0 | 1.47B | 1.46B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 543M | 0 | 0 |
| Other Non-Current Assets | 26.78B | 26.5B | 24.77B | 5.58B | 7.09B | 7.33B | 8B | 7.65B | 8B | 8.1B | 8.05B | 8.48B | 8.16B | 8.63B | 8.75B | 8.08B | 2.69B | 2.22B | 2.92B | 2.91B |
| Total Assets | 97.84B | 100.08B | 100.52B | 101.73B | 101.68B | 104.56B | 106.33B | 108.03B | 119.82B | 122.76B | 123.75B | 128.62B | 130.58B | 134B | 136.05B | 142.24B | 33.8B | 34.43B | 34.32B | 34.57B |
| Asset Turnover | 0.09x | 0.09x | 0.09x | 0.10x | 0.09x | 0.10x | 0.09x | 0.09x | 0.08x | 0.08x | 0.08x | 0.08x | 0.08x | 0.08x | 0.07x | 0.11x | 0.09x | 0.09x | 0.09x | 0.09x |
| Asset Growth % | -3.78% | -4.28% | -5.47% | -5.83% | -15.14% | -14.82% | -14.07% | -16.01% | -8.24% | -8.39% | -9.04% | -9.58% | 286.35% | 289.23% | 296.44% | 311.43% | 0.52% | 1% | 2.63% | 4.48% |
| Total Current Liabilities | 16.11B | 12.5B | 12.16B | 13.04B | 15.29B | 15.81B | 15.7B | 17.77B | 16.96B | 15.33B | 14.59B | 16.91B | 16.38B | 15.02B | 14.68B | 14.44B | 3.56B | 3.46B | 3.33B | 3.56B |
| Accounts Payable | 1.11B | 1.09B | 1.08B | 1.07B | 1.01B | 1.05B | 1.12B | 1.15B | 1.25B | 1.26B | 1.33B | 1.69B | 1.12B | 1.45B | 1.53B | 1.4B | 521M | 412M | 0 | 2.17B |
| Days Payables Outstanding | 16.9 | 15.16 | 21.74 | 15.88 | 18.09 | 18.1 | 20.16 | 17.57 | 18.81 | 20.2 | 26.15 | 19.28 | 17.35 | 19.77 | 23.96 | 13.17 | 33.97 | 35.52 | - | 185.54 |
| Short-Term Debt | 1.49B | 139M | 364M | 221M | 2.78B | 2.75B | 3.04B | 3.67B | 3.43B | 1.78B | 1.3B | 3B | 3.5B | 365M | 1.26B | 1.1B | 794M | 339M | 349M | 585M |
| Deferred Revenue (Current) | 1.59B | 1.64B | 1.65B | 1.53B | 1.6B | 1.57B | 1.53B | 2.02B | 1.99B | 1.92B | 1.92B | 1.55B | 1.6B | 1.69B | 1.69B | 1.66B | 281M | 478M | 625M | 806M |
| Other Current Liabilities | 11.92B | 9.63B | 9B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.36B | 0 |
| Current Ratio | 0.73x | 1.06x | 1.07x | 1.04x | 0.84x | 0.89x | 0.80x | 0.76x | 0.82x | 0.93x | 0.88x | 0.81x | 0.84x | 0.93x | 0.86x | 1.07x | 2.01x | 2.10x | 2.00x | 1.89x |
| Quick Ratio | 0.73x | 1.06x | 1.07x | 1.04x | 0.84x | 0.89x | 0.80x | 0.76x | 0.82x | 0.93x | 0.88x | 0.81x | 0.84x | 0.93x | 0.86x | 1.07x | 2.01x | 2.10x | 2.00x | 1.89x |
| Cash Conversion Cycle | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 48.02B | 50.42B | 51.05B | 51.34B | 51.22B | 53.81B | 54.46B | 54.85B | 57.57B | 60.95B | 63.02B | 64.93B | 66.36B | 70.32B | 71.29B | 74.86B | 16.68B | 17.57B | 17.59B | 17.7B |
| Long-Term Debt | 0 | 32.43B | 33.38B | 34.41B | 34.65B | 36.76B | 37.17B | 37.29B | 39.15B | 41.89B | 43.5B | 44.28B | 45.43B | 48.63B | 48.61B | 51.39B | 13.61B | 14.42B | 14.44B | 14.46B |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 5.87B | 6.38B | 6.71B | 6.49B | 6.71B | 6.99B | 7.34B | 7.81B | 8.3B | 8.74B | 9.1B | 9.72B | 10.21B | 11.01B | 12.32B | 13.67B | 1.11B | 1.23B | 1.25B | 1.45B |
| Other Non-Current Liabilities | 42.14B | 11.61B | 10.73B | 10.44B | 9.86B | 10.07B | 9.96B | 9.75B | 10.12B | 10.33B | 10.42B | 10.93B | 10.72B | 10.67B | 10.36B | 9.8B | 1.96B | 1.93B | 1.9B | 1.79B |
| Total Liabilities | 64.13B | 62.92B | 63.21B | 64.38B | 66.51B | 69.62B | 70.16B | 72.61B | 74.53B | 76.28B | 77.61B | 81.83B | 82.74B | 85.33B | 85.97B | 89.29B | 20.24B | 21.03B | 20.92B | 21.26B |
| Total Debt | 1.49B | 32.57B | 33.75B | 34.63B | 37.43B | 39.51B | 40.21B | 40.96B | 42.58B | 43.67B | 44.8B | 47.28B | 48.93B | 49B | 49.87B | 52.48B | 14.4B | 14.76B | 14.79B | 15.05B |
| Net Debt | -1.77B | 28B | 29.76B | 29.74B | 33.56B | 34.19B | 36.87B | 37.34B | 39.6B | 39.89B | 42.42B | 44.25B | 46.34B | 45.27B | 47.45B | 49.91B | 10.24B | 10.85B | 11.67B | 12.21B |
| Debt / Equity | 0.04x | 0.88x | 0.90x | 0.93x | 1.06x | 1.13x | 1.11x | 1.16x | 0.94x | 0.94x | 0.97x | 1.01x | 1.02x | 1.01x | 1.00x | 0.99x | 1.06x | 1.10x | 1.10x | 1.13x |
| Debt / EBITDA | 0.77x | 17.59x | 16.99x | 7.06x | 8.04x | 8.11x | 7.51x | - | 7.82x | 8.21x | 8.50x | 8.37x | 7.86x | 11.11x | 10.19x | 12.36x | 7.78x | 8.14x | 7.84x | 7.95x |
| Net Debt / EBITDA | -0.91x | 15.13x | 14.98x | 6.06x | 7.21x | 7.02x | 6.89x | - | 7.27x | 7.50x | 8.05x | 7.84x | 7.44x | 10.26x | 9.70x | 11.76x | 5.53x | 5.99x | 6.19x | 6.45x |
| Interest Coverage | 1.24x | 0.30x | 1.05x | 6.30x | 0.07x | 0.27x | 0.64x | -18.37x | -0.59x | -0.22x | 0.07x | -1.58x | -1.17x | -3.55x | -4.14x | -7.31x | 5.42x | 2.19x | 2.47x | 5.59x |
| Total Equity | 33.71B | 37.17B | 37.3B | 37.35B | 35.17B | 34.94B | 36.17B | 35.41B | 45.29B | 46.47B | 46.14B | 46.78B | 47.84B | 48.67B | 50.08B | 52.95B | 13.56B | 13.4B | 13.4B | 13.31B |
| Equity Growth % | -4.16% | 6.38% | 3.13% | 5.45% | -22.35% | -24.82% | -21.6% | -24.3% | -5.33% | -4.51% | -7.86% | -11.64% | 252.77% | 263.3% | 273.79% | 297.86% | 7.85% | 8.18% | 11.28% | 12.78% |
| Book Value per Share | 13.53 | 14.69 | 15.05 | 14.94 | 14.29 | 14.24 | 14.65 | 14.45 | 18.54 | 19.08 | 18.93 | 19.20 | 19.67 | 20.04 | 20.63 | 23.16 | 20.39 | 20.08 | 20.21 | 20.04 |
| Total Shareholders' Equity | 32.58B | 35.92B | 36.02B | 36.05B | 33.84B | 34.04B | 35.1B | 34.34B | 44.15B | 45.23B | 44.77B | 45.45B | 46.5B | 47.09B | 48.52B | 51.38B | 11.97B | 11.6B | 11.61B | 11.54B |
| Common Stock | 27M | 27M | 27M | 27M | 27M | 27M | 27M | 27M | 27M | 27M | 27M | 27M | 27M | 27M | 27M | 27M | 7M | 7M | 7M | 7M |
| Retained Earnings | -14.43B | -11.51B | -11.26B | -11.11B | -12.69B | -12.24B | -11.74B | -11.88B | -1.89B | -928M | -526M | -105M | 1.13B | 2.21B | 4.31B | 6.61B | 10.03B | 9.58B | 9.52B | 9.36B |
| Treasury Stock | 0 | -8.24B | -8.24B | -8.24B | -8.24B | -8.24B | -8.24B | -8.24B | -8.24B | -8.24B | -8.24B | -8.24B | -8.24B | -8.24B | -8.24B | -8.24B | -8.24B | -8.24B | -8.24B | -8.24B |
| Accumulated OCI | -642M | -407M | -431M | -371M | -840M | -1.07B | -401M | -890M | -913M | -741M | -1.43B | -1.04B | -1.1B | -1.52B | -2.12B | -1.45B | -947M | -830M | -717M | -585M |
| Minority Interest | 1.13B | 1.25B | 1.29B | 1.3B | 1.33B | 901M | 1.07B | 1.07B | 1.14B | 1.25B | 1.37B | 1.33B | 1.35B | 1.57B | 1.56B | 1.56B | 1.59B | 1.8B | 1.79B | 1.77B |