Warner Bros. Discovery, Inc. (BIT:1WBD)

Warner Bros. Discovery Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	749	-11,482	-3,079	-7,297	1,197
Depreciation & Amortization	5,684	7,037	7,985	7,193	1,582
Stock-Based Compensation	769	557	500	412	178
Other Adjustments	8,419	21,389	14,060	14,978	3,078
Change in Receivables	-336	1,012	312	181	47
Changes in Accounts Payable	108	-529	-820	1,529	185
Changes in Other Operating Activities	-11,074	-12,609	-11,481	-12,692	-3,469
Operating Cash Flow	4,319	5,375	7,477	4,304	2,798
Operating Cash Flow Growth	-19.65%	-28.11%	73.72%	53.82%	2.15%
Capital Expenditures	-1,231	-948	-1,316	-987	-373
Purchases of Investments	-100	-109	-112	-168	-287
Proceeds from Sale of Investments	54	541	-	306	599
Payments for Business Acquisitions	-	-	-50	3,612	-2
Other Investing Activities	98	167	219	761	7
Investing Cash Flow	-1,179	-349	-1,259	3,524	-56
Short-Term Debt Issued	4,228	14,203	5,207	2,393	-
Short-Term Debt Repaid	-4,228	-14,203	-5,214	-2,395	-
Net Short-Term Debt Issued (Repaid)	-	-	-7	-2	-
Long-Term Debt Issued	18,306	1,617	1,496	-	-
Long-Term Debt Repaid	-22,866	-5,185	-6,992	-7,315	-574
Net Long-Term Debt Issued (Repaid)	-4,560	-3,568	-5,496	-7,315	-574
Other Financing Activities	320	-181	-334	-425	-279
Financing Cash Flow	-4,240	-3,749	-5,837	-7,742	-853
Effect of Exchange Rate Changes on Cash and Cash Equivalents	254	-180	8	-61	-106
Net Cash Flow	-846	1,097	389	25	1,783
Free Cash Flow	3,088	4,427	6,161	3,317	2,425
Free Cash Flow Growth	-30.25%	-28.14%	85.74%	36.78%	3.77%
FCF Margin	8.28%	11.26%	14.91%	9.81%	19.89%
Free Cash Flow Per Share	1.22	1.81	2.53	1.71	3.65
Levered Free Cash Flow	-10,346	-21,928	-14,261	-19,645	-1,643
Unlevered Free Cash Flow	-6,176	-17,164	-6,866	-10,959	-394.36

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.