Home » Stocks » DISCA » Financials » Income Statement

Discovery, Inc. (DISCA)

Series A Common Stock
Stock Price: $26.91 USD -0.57 (-2.07%)
Updated November 30, 4:00 PM EST - Market closed
After-hours: $26.92 +0.01 (0.04%) Nov 30, 6:37 PM

Income Statement (Annual)

Numbers in millions USD. Fiscal year is January-December.
Year20192018201720162015201420132012201120102009200820062005200420032002
Revenue11,14410,5536,8736,4976,3946,2655,5354,4874,1683,7063,4583,3823,0132,6722,3651,9951,717
Revenue Growth5.6%53.54%5.79%1.61%2.06%13.19%23.36%7.65%12.47%7.17%2.25%12.25%12.77%12.95%18.56%16.21%-
Cost of Revenue3,8193,9352,6562,4322,3432,1241,6891,2181,1761,0131,0441,0021,120980846752700
Gross Profit7,3256,6184,2174,0654,0514,1413,8463,2692,9922,6932,4142,3801,8931,6921,5191,2431,017
Selling, General & Admin2,7882,6201,7681,6901,6691,6921,5981,2871,1711,1741,1881,0751,2091,055928735638
Other Operating Expenses1,5282,1481,732380380419292123147142204241134123107194210
Operating Expenses4,3164,7683,5002,0702,0492,1111,8901,4101,3181,3161,3921,3161,3431,1781,035929848
Operating Income3,0091,8507171,9952,0022,0301,9561,8591,6741,3771,0221,064550514484314169
Interest Expense / Income677729475353330328306248208203248256194185167159163
Other Expense / Income182186403-5.00127-47.00-84.00106-93.00228-244138-28.637.436.9316.7363.73
Pretax Income2,150935-1611,6471,5451,7491,7341,5051,5599461,018670384322310138-58.11
Income Tax81.0034117645351161065956242729346935317716214274.79-10.06
Net Income2,069594-3371,1941,0341,1391,0759431,13265354931720716016863.24-48.06
Shares Outstanding (Basic)529498384401432454484498802850846642560560560--
Shares Outstanding (Diluted)711688576610656687722759810858850644-----
Shares Change6.22%29.69%-4.24%-7.18%-4.85%-6.2%-2.81%-37.91%-5.65%0.47%31.78%14.56%-0%-0.01%---
EPS (Basic)2.900.86-0.591.971.591.671.501.251.410.770.640.50-----
EPS (Diluted)2.880.86-0.591.961.581.661.491.241.400.760.640.49-----
EPS Growth234.88%--24.05%-4.82%11.41%20.16%-11.43%84.21%19.69%29.59%------
Free Cash Flow Per Share5.884.883.893.222.762.642.422.051.300.730.690.730.70-0.060.11--
Gross Margin65.7%62.7%61.4%62.6%63.4%66.1%69.5%72.9%71.8%72.7%69.8%70.4%62.8%63.3%64.2%62.3%59.2%
Operating Margin27.0%17.5%10.4%30.7%31.3%32.4%35.3%41.4%40.2%37.2%29.6%31.5%18.2%19.2%20.5%15.7%9.8%
Profit Margin18.6%5.6%-4.9%18.4%16.2%18.2%19.4%21%27.2%17.6%15.6%9.4%6.9%6%7.1%3.2%-2.8%
FCF Margin27.9%23.0%21.7%19.9%18.6%19.1%21.1%22.8%25.0%16.7%17.0%13.9%12.9%-1.2%2.5%2.2%0.0%
Effective Tax Rate3.8%36.5%-27.5%33.1%34.9%38.0%37.3%27.4%31.0%46.1%52.7%46.0%50.4%45.8%54.2%-
EBITDA4,1743,0626442,3222,2052,4062,3161,8701,8861,2811,4211,158712630606418218
EBITDA Margin37.5%29%9.4%35.7%34.5%38.4%41.8%41.7%45.2%34.6%41.1%34.2%23.6%23.6%25.6%20.9%12.7%
EBIT2,8271,6643142,0001,8752,0772,0401,7531,7671,1491,266926578507477297105
EBIT Margin25.4%15.8%4.6%30.8%29.3%33.2%36.9%39.1%42.4%31.0%36.6%27.4%19.2%19.0%20.2%14.9%6.1%