Ajax-Loading

Company Selected - Warner Bros Discovery Inc - Cashflow Statement















Ajax-Loading
Fiscal Year is From January To December - All Figures are in USD, Thousands06/30/202603/31/202612/31/202509/30/2025View Chart

Hid Net Income

-3,149,000-1,723,000744,000356,000

Hid Depreciation

7,380,00011,311,00014,777,00018,172,000

Hid Stock Based Compensation

936,000921,000892,000678,000

Hid Other Non-Cash Items

11,301,0005,757,000270,000-2,472,000

Hid [-] Change In Working Capital

-11,490,000-11,293,000-11,302,000-10,851,000

HidHid Change Receivables

402,000-378,000-336,000295,000

HidHid Change To Inventory

- - - -

HidHid Change To Liabilities

- - - -

HidHid Change In Other Working Capital

- - - -

Hid Cash Flows Other Operating

-1,555,000-1,415,000-1,062,000-653,000

[-] Total Cash From Operating Activities

3,423,0003,558,0004,319,0005,230,000

Hid Capital Expenditures

-1,243,000-1,248,000-1,231,000-1,096,000

Hid Investments

-295,000-540,000-735,000-755,000

Hid Other Cashflows From Investing Activities

291,000522,000787,0001,096,000

[-] Total Cashflows From Investing Activities

-1,247,000-1,266,000-1,179,000-755,000

Hid Net Borrowings

-3,172,000-2,534,000-4,560,000-3,850,000

Hid (+)Sale or (-)Purchase Of Stock

422,000 - - -

Hid Dividends Paid

- - - -

Hid Other Cashflows From Financing Activities

- - - -

[-] Total Cashflows From Financing Activities

-3,627,000-3,101,000-4,240,000-3,723,000

Hid Begin Period CashFlow

3,268,0004,570,0003,986,0004,891,000

Hid Exchange Rate Changes

- - - -

Hid Change In Cash

105,000-1,302,000580,000-593,000

[-] End Period Cash Flow

3,373,0003,268,0004,566,0004,298,000

Free Cash Flow to the Firm (FCFF)

3,952,2014,089,2704,825,0845,845,515

Free Cash Flow to Equity (FCFE)

-992,000-224,000-1,472,000284,000