Stock Analysis on Net

Warner Bros. Discovery Inc. (NASDAQ:WBD)

$22.49

This company has been moved to the archive! The financial data has not been updated since November 4, 2022.

DuPont Analysis: Disaggregation of ROE, ROA, and Net Profit Margin
Quarterly Data

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Two-Component Disaggregation of ROE

Warner Bros. Discovery Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = ROA × Financial Leverage
Sep 30, 2022 = ×
Jun 30, 2022 = ×
Mar 31, 2022 = ×
Dec 31, 2021 = ×
Sep 30, 2021 = ×
Jun 30, 2021 = ×
Mar 31, 2021 = ×
Dec 31, 2020 = ×
Sep 30, 2020 = ×
Jun 30, 2020 = ×
Mar 31, 2020 = ×
Dec 31, 2019 = ×
Sep 30, 2019 = ×
Jun 30, 2019 = ×
Mar 31, 2019 = ×
Dec 31, 2018 = ×
Sep 30, 2018 = ×
Jun 30, 2018 = ×
Mar 31, 2018 = ×

Based on: 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31).


The analysis of the quarterly financial ratios over the observed periods reveals several notable trends.

Return on Assets (ROA)
The ROA initially demonstrated negative values, reaching a low of -2.49% in September 2018, followed by a swift recovery and consistent improvement during 2019, peaking above 6% by the end of that year. In 2020, the ROA showed a decline but remained positive until the end of 2021, with fluctuations between roughly 2.9% and 4.0%. Early 2022 saw a sharp reversal with ROA dropping back into negative territory, ending around -3.85% by September 2022. This pattern indicates an initial period of recovery and growth, constrained and impacted negatively in the more recent periods, possibly suggesting operational challenges or asset efficiency issues.
Financial Leverage
The financial leverage ratio displayed a gradual decreasing trend from 4.39 in early 2018 to approximately 2.80 by the third quarter of 2022. This steady decline suggests a consistent reduction in the reliance on debt financing relative to equity over time. Lower financial leverage generally indicates a more conservative capital structure, which could reduce financial risk but might also limit growth potential depending on the cost of capital.
Return on Equity (ROE)
Return on equity exhibited a pattern somewhat similar to ROA but with more pronounced fluctuations. It began at significantly negative levels, reaching approximately -10% in late 2018, then surged into positive territory in 2019 with a peak around 21.77% in the first quarter of 2020, indicating strong profitability and effective equity utilization during that period. However, post-peak, ROE declined substantially throughout 2020 and 2021, stabilizing at lower positive levels before plunging again into negative values in 2022, ending near -10.78%. The volatility in ROE suggests periods of both high profitability and considerable challenges impacting shareholders' returns, coinciding with shifts in operational performance and leverage.

Three-Component Disaggregation of ROE

Warner Bros. Discovery Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Sep 30, 2022 = × ×
Jun 30, 2022 = × ×
Mar 31, 2022 = × ×
Dec 31, 2021 = × ×
Sep 30, 2021 = × ×
Jun 30, 2021 = × ×
Mar 31, 2021 = × ×
Dec 31, 2020 = × ×
Sep 30, 2020 = × ×
Jun 30, 2020 = × ×
Mar 31, 2020 = × ×
Dec 31, 2019 = × ×
Sep 30, 2019 = × ×
Jun 30, 2019 = × ×
Mar 31, 2019 = × ×
Dec 31, 2018 = × ×
Sep 30, 2018 = × ×
Jun 30, 2018 = × ×
Mar 31, 2018 = × ×

Based on: 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31).


The financial indicators exhibit notable fluctuations over the observed periods, reflecting changes in profitability, efficiency, leverage, and overall returns to shareholders.

Net Profit Margin (%)
Initially, the margin was negative, around -7.4% to -8.5% in early 2018, indicating losses. However, it turned positive by the end of 2018 and improved significantly through 2019, reaching highs above 18%. In 2020 and 2021, the margin remained positive but showed some volatility, with a gradual decline from mid-2020 through 2021. A sharp downturn occurred in 2022, with margins falling deeply into negative territory, below -14% and further to -20%, suggesting substantial losses in recent quarters.
Asset Turnover (ratio)
The asset turnover ratio demonstrated gradual improvement from 0.22 in early 2018 to around 0.35 by late 2021, signaling increased efficiency in using assets to generate revenue. However, a significant drop occurred in 2022, with values falling to as low as 0.14 before a slight rebound to 0.19, indicating reduced asset utilization during that period.
Financial Leverage (ratio)
Financial leverage steadily decreased from 4.39 in early 2018 to about 2.77 by mid-2022. This trend reflects a progressive reduction in the company's reliance on debt relative to equity, potentially lowering financial risk and indicating efforts toward deleveraging over the years.
Return on Equity (ROE) (%)
The ROE pattern closely mirrors the net profit margin. It started strongly negative in 2018, turned positive at the end of 2018, and peaked near 21.77% in early 2020. Afterward, it declined gradually through 2021 but remained positive until the end of that year. In 2022, ROE experienced a marked decline, turning negative again, reaching approximately -10.78% by the latest quarter, indicating deteriorated profitability from the shareholders' perspective.

In summary, the company exhibited improvements in profitability and operational efficiency through 2018 to early 2020, alongside a reduction in financial leverage. However, these positive trends reversed sharply during 2022, with significant declines in profitability, asset turnover, and returns to equity holders, despite the continued lower leverage. These shifts suggest challenging market or operational conditions in the most recent periods, impacting overall financial performance adversely.


Five-Component Disaggregation of ROE

Warner Bros. Discovery Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Sep 30, 2022 = × × × ×
Jun 30, 2022 = × × × ×
Mar 31, 2022 = × × × ×
Dec 31, 2021 = × × × ×
Sep 30, 2021 = × × × ×
Jun 30, 2021 = × × × ×
Mar 31, 2021 = × × × ×
Dec 31, 2020 = × × × ×
Sep 30, 2020 = × × × ×
Jun 30, 2020 = × × × ×
Mar 31, 2020 = × × × ×
Dec 31, 2019 = × × × ×
Sep 30, 2019 = × × × ×
Jun 30, 2019 = × × × ×
Mar 31, 2019 = × × × ×
Dec 31, 2018 = × × × ×
Sep 30, 2018 = × × × ×
Jun 30, 2018 = × × × ×
Mar 31, 2018 = × × × ×

Based on: 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31).


The analysis of the quarterly financial data reveals several notable trends in profitability, efficiency, and leverage over the observed periods.

Tax Burden
The tax burden ratio, observed from early 2019 onwards, shows values mostly ranging between 0.64 and 0.97. The ratio peaked near 0.97 in 2020, indicating relatively higher tax expenses in that period, followed by a slight decline maintaining around 0.8 in subsequent quarters. Missing data in some quarters limits a full trend assessment, but the pattern suggests moderate tax efficiency with occasional fluctuations.
Interest Burden
Early periods from 2018 reflect high negative interest burden values, indicating significant interest expenses or financial distress, with a notable improvement beginning in late 2018. From 2019 onwards, the interest burden ratio stabilizes between 0.66 and 0.76, demonstrating more consistent coverage of interest obligations and reduced financial strain over time.
EBIT Margin
The EBIT margin displayed significant volatility across quarters. Starting with very low single-digit margins and occasional negative impacts in early 2018, the margin improves drastically by the end of 2018, peaking around 25% through 2019 and 2020. However, there is a declining tendency from 2020 into 2021 and early 2022. Notably, the last two quarters show sharp negative margins (around -12% to -19%), suggesting operational challenges or extraordinary losses toward the latest periods available.
Asset Turnover
Asset turnover ratios indicate a gradual improvement in asset utilization efficiency over time. Initially around 0.22-0.26 in early 2018, the ratio increases steadily, reaching approximately 0.35 by late 2021 and early 2022. A sudden decrease in asset turnover is observed in the last two data points, down to 0.14 and 0.19, which may imply a temporary decline in revenue generation relative to asset base or recent asset increases.
Financial Leverage
Financial leverage shows a consistent downward trend, decreasing from a highly leveraged position above 4.3 in 2018 to around 2.8 by late 2022. This indicates a gradual reduction in reliance on debt financing and improved equity base or asset structure management, enhancing financial stability over the period.
Return on Equity (ROE)
ROE figures mirror the trends seen in profitability. Initial quarters exhibit negative returns on equity, with gradual improvement and peak positive returns (above 20%) during 2019 and early 2020. Following this, there is a decline with ROE fluctuating between single-digit positive values and negative returns in the last periods. The negative ROE in the final two quarters corresponds to the negative EBIT margins and suggests deteriorating shareholder value and profitability challenges.

In summary, the financial data suggests that the company experienced significant operational and financial improvements through 2019 and into early 2020, characterized by improved profitability, reduced leverage, and enhanced asset efficiency. However, signs of financial distress become evident in the most recent quarters, as indicated by declining margins, asset turnover, and returns on equity, coupled with sustained leverage levels. These challenges may reflect broader market conditions or company-specific issues impacting performance.


Two-Component Disaggregation of ROA

Warner Bros. Discovery Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Sep 30, 2022 = ×
Jun 30, 2022 = ×
Mar 31, 2022 = ×
Dec 31, 2021 = ×
Sep 30, 2021 = ×
Jun 30, 2021 = ×
Mar 31, 2021 = ×
Dec 31, 2020 = ×
Sep 30, 2020 = ×
Jun 30, 2020 = ×
Mar 31, 2020 = ×
Dec 31, 2019 = ×
Sep 30, 2019 = ×
Jun 30, 2019 = ×
Mar 31, 2019 = ×
Dec 31, 2018 = ×
Sep 30, 2018 = ×
Jun 30, 2018 = ×
Mar 31, 2018 = ×

Based on: 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31).


The financial data reveals distinct trends in profitability, asset efficiency, and returns over the observed periods.

Net Profit Margin
The net profit margin showed a negative trend in 2018, beginning at -7.4% and worsening slightly to -8.52%. However, starting from the last quarter of 2018, the margin improved significantly, turning positive and peaking at 18.57% in the last quarter of 2019. During 2020 and 2021, margins remained positive but demonstrated a gradual decline from approximately 18.5% to around 8.25% by the end of 2021. In early 2022, the margin deteriorated sharply, falling into negative territory, reaching -20.13% by the third quarter of 2022. This indicates a period of declining profitability following a peak, possibly due to operational challenges or unfavorable market conditions.
Asset Turnover
Asset turnover, reflecting operational efficiency, showed a gradual increase from 0.22 in early 2018 to a peak of 0.37 by the first quarter of 2022, suggesting improved utilization of assets to generate revenue. Nevertheless, a notable drop occurred in 2022, with the ratio declining to 0.14 and slightly recovering to 0.19 by the third quarter. This dip indicates reduced efficiency in asset use during the most recent periods, potentially linked to the decline in profitability.
Return on Assets (ROA)
ROA followed a trajectory similar to net profit margin, starting with negative returns in early periods of 2018. It turned positive by the last quarter of 2018 and climbed steadily to a peak of 6.18% in the first quarter of 2020. After this peak, ROA gradually decreased through 2020 and 2021, mirroring the trend in net profit margin, ending around 2.92% by late 2021. In 2022, ROA again moved into negative figures, dropping to -3.85% by the third quarter, indicating diminishing profitability relative to assets employed.

Overall, the data suggests the company experienced a recovery in profitability and asset efficiency from late 2018 through 2019, followed by a period of gradual decline into 2021, and a sharp downturn in 2022. The simultaneous declines in net profit margin, asset turnover, and ROA in 2022 point to operational or market challenges that significantly impacted financial performance.


Four-Component Disaggregation of ROA

Warner Bros. Discovery Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Sep 30, 2022 = × × ×
Jun 30, 2022 = × × ×
Mar 31, 2022 = × × ×
Dec 31, 2021 = × × ×
Sep 30, 2021 = × × ×
Jun 30, 2021 = × × ×
Mar 31, 2021 = × × ×
Dec 31, 2020 = × × ×
Sep 30, 2020 = × × ×
Jun 30, 2020 = × × ×
Mar 31, 2020 = × × ×
Dec 31, 2019 = × × ×
Sep 30, 2019 = × × ×
Jun 30, 2019 = × × ×
Mar 31, 2019 = × × ×
Dec 31, 2018 = × × ×
Sep 30, 2018 = × × ×
Jun 30, 2018 = × × ×
Mar 31, 2018 = × × ×

Based on: 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31).


Tax Burden
The tax burden ratio shows a notably high level throughout the periods from March 2019 to March 2022, generally remaining above 0.7 with some fluctuations. The values reach a peak close to 0.97 in June 2020 and March 2020, indicating relatively high tax expenses reducing net income. Towards the end of the period, data is partially missing, limiting further trend analysis.
Interest Burden
Interest burden ratios present a shift from negative values in the initial periods of 2018 to predominantly positive values from March 2019 onwards. The negative ratios early on suggest unusual or possibly non-operational influences on earnings before interest and taxes. From March 2019 through June 2022, the interest burden stabilizes within the range of approximately 0.66 to 0.76, implying that interest expenses consistently reduce earnings by about 24-34% of operating income. The relatively consistent ratio suggests stable debt servicing costs relative to operating results over time.
EBIT Margin
The EBIT margin exhibits significant volatility over the analyzed periods. Initial margins in early 2018 are low, ranging between approximately 0.9% and 1.35%. A remarkable spike occurs in late 2018 and 2019, with margins peaking around 25%, indicating a period of strong operational profitability. However, from 2020 onward, the margins display a declining trend, dropping from roughly 25% at the start of 2020 to significantly negative values of around -11.89% and -19.11% by late 2022. This sharp decline signals deteriorating operational efficiency or potential extraordinary losses impacting earnings before interest and taxes in recent periods.
Asset Turnover
Asset turnover demonstrates a gradual increase from 0.22 in early 2018 to a peak of 0.37 by mid-2022, reflecting an improvement in the company's ability to generate sales from its asset base over time. Despite this positive trend, a notable decrease occurs at the end of the period with values falling back to approximately 0.14 and 0.19, suggesting a recent reduction in the effectiveness of asset utilization.
Return on Assets (ROA)
ROA starts off with negative values in 2018, indicating losses relative to asset investment. It then shows a sustained improvement from early 2019, reaching positive levels peaking around 6.18% in the first quarter of 2020. This improvement corresponds with the rise in EBIT margin and asset turnover during the same timeframe. However, in 2021 and especially into 2022, ROA declines, eventually turning negative again in the last reported quarters. This decline corresponds with the negative EBIT margins and decreased asset turnover, signaling worsening overall asset efficiency and profitability.

Disaggregation of Net Profit Margin

Warner Bros. Discovery Inc., decomposition of net profit margin ratio (quarterly data)

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Sep 30, 2022 = × ×
Jun 30, 2022 = × ×
Mar 31, 2022 = × ×
Dec 31, 2021 = × ×
Sep 30, 2021 = × ×
Jun 30, 2021 = × ×
Mar 31, 2021 = × ×
Dec 31, 2020 = × ×
Sep 30, 2020 = × ×
Jun 30, 2020 = × ×
Mar 31, 2020 = × ×
Dec 31, 2019 = × ×
Sep 30, 2019 = × ×
Jun 30, 2019 = × ×
Mar 31, 2019 = × ×
Dec 31, 2018 = × ×
Sep 30, 2018 = × ×
Jun 30, 2018 = × ×
Mar 31, 2018 = × ×

Based on: 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31).


Tax Burden Ratio
The tax burden ratio shows an increasing trend from 0.64 in March 2019 to a peak of 0.97 in June 2020, indicating a higher proportion of pre-tax income retained after taxes during this period. Following this peak, the ratio declines and fluctuates around the mid-0.70s to mid-0.80s range through to March 2022, suggesting some variability in effective tax rates or tax-related factors affecting net income.
Interest Burden Ratio
The interest burden ratio transitioned significantly from negative values in early 2018 to stable positive ratios starting in December 2018. From that point, the ratio consistently remains within the range of 0.66 to 0.76, reflecting a stabilization in interest expenses relative to earnings before interest and taxes. This improvement implies reduced interest expense pressure on operating income over time.
EBIT Margin
The EBIT margin shows notable volatility across the periods. It starts very low or slightly negative in early 2018, then sharply rises to above 15% by December 2018, and peaks around 25% through 2019 and early 2020. Post mid-2020, the margin trends downward gradually to mid-teens by early 2022 before dropping significantly into negative territory in the latest periods, indicating deteriorating operating profitability recently.
Net Profit Margin
The net profit margin follows a similar pattern to EBIT margin with initial negative values at the beginning of 2018, improving steadily to reach a high point of approximately 18.5% by late 2019 through early 2020. Afterward, the margin decreases, showing marked fluctuations but remaining positive until early 2022. The last two quarters demonstrate a sharp turn to negative margins, reflecting substantial net losses or extraordinary expenses impacting bottom-line profitability.