Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Paying user area
Try for free
Warner Bros. Discovery Inc. pages available for free this week:
- Analysis of Profitability Ratios
- Analysis of Long-term (Investment) Activity Ratios
- Common Stock Valuation Ratios
- Enterprise Value to EBITDA (EV/EBITDA)
- Present Value of Free Cash Flow to Equity (FCFE)
- Operating Profit Margin since 2008
- Return on Equity (ROE) since 2008
- Return on Assets (ROA) since 2008
- Price to Earnings (P/E) since 2008
- Price to Operating Profit (P/OP) since 2008
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to Warner Bros. Discovery Inc. for $22.49.
This is a one-time payment. There is no automatic renewal.
We accept:
Two-Component Disaggregation of ROE
ROE | = | ROA | × | Financial Leverage | |
---|---|---|---|---|---|
Dec 31, 2021 | = | × | |||
Dec 31, 2020 | = | × | |||
Dec 31, 2019 | = | × | |||
Dec 31, 2018 | = | × | |||
Dec 31, 2017 | = | × |
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
The financial data reveals several notable trends over the five-year period. Key profitability ratios such as Return on Assets (ROA) and Return on Equity (ROE) display a notable improvement between 2017 and 2019, followed by a decline in the subsequent years. Conversely, the financial leverage ratio depicts a steady downward trajectory throughout the entire period.
- Return on Assets (ROA)
- This ratio exhibited a negative value of -1.49% at the end of 2017, indicating inefficiency in asset utilization to generate profits. A significant turnaround occurred in 2018, where ROA became positive at 1.82%, and reached a peak of 6.13% in 2019. After 2019, a gradual decline was observed, with values decreasing to 3.58% in 2020 and further to 2.92% in 2021, suggesting a reduction in asset profitability in the later years.
- Financial Leverage
- The financial leverage ratio steadily decreased across the timeline. Starting at a relatively high leverage of 4.89 in 2017, the ratio consistently declined each year to reach 2.97 by 2021. This trend indicates a gradual reduction in reliance on debt financing, which may imply a more conservative capital structure or successful deleveraging efforts.
- Return on Equity (ROE)
- The ROE experienced a sharp improvement from a negative return of -7.31% in 2017 to a peak of 20.92% in 2019. Thereafter, ROE decreased significantly in 2020 and 2021, closing at 11.65% and 8.67% respectively. This pattern suggests that shareholder returns increased substantially up to 2019 but faced pressure in the following years despite remaining positive.
Overall, the data indicates that the company improved operational performance and profitability markedly from 2017 to 2019. However, the subsequent decline in ROA and ROE, together with the continual reduction in financial leverage, points to a strategic shift towards lower risk and more prudent financing, possibly at the expense of growth in profitability metrics after 2019.
Three-Component Disaggregation of ROE
ROE | = | Net Profit Margin | × | Asset Turnover | × | Financial Leverage | |
---|---|---|---|---|---|---|---|
Dec 31, 2021 | = | × | × | ||||
Dec 31, 2020 | = | × | × | ||||
Dec 31, 2019 | = | × | × | ||||
Dec 31, 2018 | = | × | × | ||||
Dec 31, 2017 | = | × | × |
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
- Net Profit Margin
- The net profit margin exhibits substantial improvement from 2017 to 2019, increasing from a negative value of -4.9% to a peak of 18.57% in 2019. This indicates a transition from losses to significant profitability within this period. However, from 2019 onwards, the margin declines, dropping to 11.42% in 2020 and further to 8.25% in 2021, suggesting diminishing profitability after the peak year.
- Asset Turnover
- Asset turnover remains relatively stable over the five-year period, fluctuating modestly between 0.3 and 0.35. The ratio shows a slight upward trend from 0.3 in 2017 to 0.35 in 2021, indicating a gradual and moderate increase in the efficiency of asset utilization to generate revenue.
- Financial Leverage
- Financial leverage demonstrates a consistent downward trend, declining from 4.89 in 2017 to 2.97 in 2021. This trend suggests the company is reducing its reliance on debt financing or decreasing its total assets relative to equity, which typically indicates a more conservative capital structure and potentially lower financial risk.
- Return on Equity (ROE)
- Return on equity follows a trajectory similar to that of net profit margin. It shifts from a negative return of -7.31% in 2017 to a peak of 20.92% in 2019, reflecting a remarkable improvement in profitability and efficiency in generating returns on shareholder equity. Subsequent years show a decline in ROE to 11.65% in 2020 and 8.67% in 2021, indicating a reduction in equity profitability though still remaining positive.
Five-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
- Tax Burden
- The tax burden ratio displayed variability over the observed periods, starting from 0.64 in 2018, peaking at 0.96 in 2019, and then declining to 0.81 by 2021. This suggests fluctuations in the effective tax rate impacting net income relative to earnings before tax.
- Interest Burden
- The interest burden ratio showed a considerable improvement following a negative value of -0.51 in 2017, increasing to 0.56 in 2018 and peaking at 0.76 in 2019. Afterward, it slightly declined to 0.66 by 2021. This trend indicates a reduction in interest expenses relative to earnings before interest and taxes, with some minor deterioration in the later years.
- EBIT Margin
- The EBIT margin experienced substantial growth from 4.57% in 2017 to 25.37% in 2019, reflecting a significant improvement in operating profitability. However, the margin declined thereafter to 15.38% by 2021, signaling reduced efficiency at the operating level compared to the peak year.
- Asset Turnover
- Asset turnover remained fairly stable throughout the period, fluctuating slightly between 0.30 and 0.35. This indicates a consistently moderate efficiency in utilizing assets to generate sales.
- Financial Leverage
- Financial leverage showed a clear downward trend, decreasing from 4.89 in 2017 to 2.97 in 2021. This reduction implies a decrease in the reliance on debt financing over the years, which may contribute to lower financial risk.
- Return on Equity (ROE)
- The return on equity improved markedly from a negative -7.31% in 2017 to a peak of 20.92% in 2019. However, ROE subsequently declined to 8.67% by 2021. The pattern mirrors the changes in profitability and leverage, indicating that the company's ability to generate profit from shareholders’ equity has both strengthened and weakened during the period examined.
Two-Component Disaggregation of ROA
ROA | = | Net Profit Margin | × | Asset Turnover | |
---|---|---|---|---|---|
Dec 31, 2021 | = | × | |||
Dec 31, 2020 | = | × | |||
Dec 31, 2019 | = | × | |||
Dec 31, 2018 | = | × | |||
Dec 31, 2017 | = | × |
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
The financial ratios analyzed reveal distinct trends for the company over the five-year period ending in 2021.
- Net Profit Margin (%)
- The net profit margin exhibited significant improvement from a negative position of -4.9% in 2017 to a positive peak of 18.57% in 2019. Subsequently, this margin declined to 11.42% in 2020 and further decreased to 8.25% in 2021. This pattern suggests a period of strong profitability growth until 2019, followed by a sustained, but reduced, level of profitability in the most recent years.
- Asset Turnover (ratio)
- The asset turnover ratio showed a generally stable but slightly increasing trend over the period. Starting at 0.30 in 2017, it experienced a minor incremental rise reaching 0.35 by 2021. This indicates a gradual improvement in the efficiency with which the company utilized its assets to generate revenue.
- Return on Assets (ROA) (%)
- ROA mirrored the net profit margin trends with an initial negative return of -1.49% in 2017, improving to a peak of 6.13% in 2019. However, similar to the net profit trend, ROA declined in the following two years to 3.58% in 2020 and 2.92% in 2021. The return on assets suggests that asset profitability strengthened considerably before experiencing a decline, yet remained positive and above the earlier years.
Overall, the data indicates a period of significant profitability enhancement up to 2019, followed by a moderation phase. Asset utilization improved slightly throughout the timeframe, supporting overall revenue generation. The decline in profitability metrics after 2019 may warrant further investigation into factors affecting operational efficiency or market conditions during that period.
Four-Component Disaggregation of ROA
ROA | = | Tax Burden | × | Interest Burden | × | EBIT Margin | × | Asset Turnover | |
---|---|---|---|---|---|---|---|---|---|
Dec 31, 2021 | = | × | × | × | |||||
Dec 31, 2020 | = | × | × | × | |||||
Dec 31, 2019 | = | × | × | × | |||||
Dec 31, 2018 | = | × | × | × | |||||
Dec 31, 2017 | = | × | × | × |
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
The financial data over the five-year period indicates several key trends in operational efficiency and profitability ratios.
- Tax Burden
- The tax burden ratio shows an overall volatile pattern starting from 0.64 in 2018, peaking at 0.96 in 2019, decreasing to 0.77 in 2020, and slightly increasing again to 0.81 in 2021. This fluctuation suggests variability in the effective tax rate or changes in taxable income relative to profit before taxes.
- Interest Burden
- The interest burden ratio moved from a negative value in 2017 (-0.51) to a positive value of 0.56 in 2018, reaching a high of 0.76 in 2019. It then slightly declined to 0.71 in 2020 and further to 0.66 in 2021. The shift from negative to positive and the subsequent downward trend may indicate improved interest expense management initially followed by a moderate increase in interest costs or changes in earnings before interest and taxes.
- EBIT Margin
- The EBIT margin increased significantly between 2017 and 2019, rising from 4.57% to 25.37%. After peaking in 2019, it experienced a decline to 20.99% in 2020 and further down to 15.38% in 2021. This trend reflects a substantial improvement in operating profitability through 2019, followed by a reduction in operational efficiency or margin pressure in subsequent years.
- Asset Turnover
- The asset turnover ratio showed a gradual upward trend after a slight dip, starting at 0.30 in 2017, increasing marginally to 0.32 in 2018, to 0.33 in 2019, then dipping slightly to 0.31 in 2020 before rising to 0.35 in 2021. Overall, this indicates a moderate improvement in the efficiency of asset utilization for generating revenue over the period.
- Return on Assets (ROA)
- ROA demonstrates a positive trajectory from a negative value of -1.49% in 2017 to a peak of 6.13% in 2019, before declining to 3.58% in 2020 and further to 2.92% in 2021. This pattern parallels the EBIT margin trend and suggests that although asset profitability improved significantly by 2019, it weakened thereafter, possibly due to lower operating profitability and/or increased asset base.
In summary, the company showed marked improvement in profitability and efficiency metrics up to 2019, with EBIT margin and ROA reaching multi-year highs. However, post-2019, the data reveals a downward trajectory for profitability ratios, though asset utilization slightly improved by the end of 2021. The fluctuations in tax and interest burden ratios also reflect changes in financial management or market conditions affecting cost structures.
Disaggregation of Net Profit Margin
Net Profit Margin | = | Tax Burden | × | Interest Burden | × | EBIT Margin | |
---|---|---|---|---|---|---|---|
Dec 31, 2021 | = | × | × | ||||
Dec 31, 2020 | = | × | × | ||||
Dec 31, 2019 | = | × | × | ||||
Dec 31, 2018 | = | × | × | ||||
Dec 31, 2017 | = | × | × |
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
- Tax Burden
- The tax burden ratio exhibits an overall increasing trend from 2018 through 2021, starting at 0.64 in 2018 and peaking at 0.96 in 2019 before declining slightly but remaining relatively high at 0.81 by the end of 2021. This indicates a generally improved efficiency in managing tax expenses relative to pre-tax income over this period.
- Interest Burden
- The interest burden moved from a negative value of -0.51 in 2017 to positive territory in 2018, and remained positive but showing a gradual decline from 0.76 in 2019 to 0.66 in 2021. This suggests that interest expenses, while initially negative in 2017, stabilized and then slightly increased as a proportion of operating income, potentially indicating rising interest costs or increased leverage effects after 2017.
- EBIT Margin
- EBIT margin showed a significant upward trajectory from 4.57% in 2017, peaking at 25.37% in 2019. Post-2019, the margin decreased to 20.99% in 2020 and further to 15.38% in 2021. This pattern demonstrates a strong improvement in operating profitability leading up to 2019, followed by a notable decline over the subsequent two years.
- Net Profit Margin
- The net profit margin improved markedly from a negative margin of -4.90% in 2017 to a positive 18.57% in 2019. Despite this improvement, the margin declined to 11.42% in 2020, and further to 8.25% in 2021. This indicates that while the company achieved significant net profitability gains by 2019, subsequent years saw diminishing profitability, which may be related to rising costs or other operational challenges.