TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 2.0B
Operating Income 176.0M 8.76%
Net Income 137.0M 6.82%
EPS (Diluted) $0.18

Balance Sheet Metrics

Total Assets 16.6B
Total Liabilities 7.5B
Shareholders Equity 9.1B
Debt to Equity 0.83

Cash Flow Metrics

Operating Cash Flow 509.0M
Free Cash Flow 575.0M

Revenue & Profitability Trend

News Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i10.1B9.9B10.4B9.4B9.0B
Cost of Goods Sold i-----
Gross Profit i-----
Gross Margin % i0.0%0.0%0.0%0.0%0.0%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i3.5B3.3B3.6B3.3B3.0B
Other Operating Expenses i5.1B5.1B5.1B4.8B5.0B
Total Operating Expenses i8.5B8.5B8.7B8.1B8.0B
Operating Income i805.0M706.0M981.0M593.0M369.0M
Operating Margin % i8.0%7.1%9.4%6.3%4.1%
Non-Operating Items
Interest Income i-----
Interest Expense i85.0M100.0M99.0M53.0M25.0M
Other Non-Operating Income-174.0M-276.0M-70.0M-90.0M-1.9B
Pre-tax Income i546.0M330.0M812.0M450.0M-1.5B
Income Tax i192.0M143.0M52.0M61.0M21.0M
Effective Tax Rate % i35.2%43.3%6.4%13.6%0.0%
Net Income i354.0M187.0M760.0M389.0M-1.5B
Net Margin % i3.5%1.9%7.3%4.2%-17.2%
Key Metrics
EBITDA i1.5B1.3B1.6B1.2B973.0M
EPS (Basic) i$0.47$0.26$1.06$0.56$-2.16
EPS (Diluted) i$0.46$0.26$1.05$0.56$-2.16
Basic Shares Outstanding i571200000576400000590000000590000000588000000
Diluted Shares Outstanding i571200000576400000590000000590000000588000000

Income Statement Trend

News Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i2.0B1.8B1.8B2.2B1.5B
Short-term Investments i-----
Accounts Receivable i1.5B1.4B1.5B1.5B1.2B
Inventory i296.0M311.0M311.0M253.0M348.0M
Other Current Assets613.0M484.0M458.0M469.0M393.0M
Total Current Assets i4.4B4.1B4.1B4.5B3.5B
Non-Current Assets
Property, Plant & Equipment i2.3B2.3B2.1B2.3B2.2B
Goodwill i12.7B12.8B13.0B11.5B9.8B
Intangible Assets i2.3B2.5B2.7B2.2B1.9B
Long-term Investments-----
Other Non-Current Assets980.0M1.2B1.3B1.3B929.0M
Total Non-Current Assets i12.3B12.9B13.1B12.3B10.8B
Total Assets i16.7B16.9B17.2B16.8B14.3B
Liabilities
Current Liabilities
Accounts Payable i314.0M440.0M411.0M321.0M351.0M
Short-term Debt i171.0M139.0M432.0M171.0M207.0M
Current Portion of Long-term Debt-----
Other Current Liabilities475.0M524.0M603.0M694.0M488.0M
Total Current Liabilities i3.1B3.2B3.5B3.2B2.7B
Non-Current Liabilities
Long-term Debt i3.9B4.1B3.7B3.4B2.3B
Deferred Tax Liabilities i119.0M163.0M198.0M260.0M258.0M
Other Non-Current Liabilities492.0M446.0M483.0M519.0M326.0M
Total Non-Current Liabilities i4.6B4.8B4.6B4.4B3.2B
Total Liabilities i7.7B8.0B8.1B7.6B5.9B
Equity
Common Stock i6.0M6.0M6.0M6.0M6.0M
Retained Earnings i-1.9B-2.1B-2.3B-2.9B-3.2B
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i9.0B8.9B9.1B9.1B8.4B
Key Metrics
Total Debt i4.1B4.2B4.2B3.6B2.5B
Working Capital i1.3B888.0M574.0M1.2B779.0M

Balance Sheet Composition

News Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i354.0M187.0M760.0M389.0M-1.5B
Depreciation & Amortization i734.0M714.0M688.0M680.0M644.0M
Stock-Based Compensation i-----
Working Capital Changes i-187.0M-82.0M-93.0M203.0M-163.0M
Operating Cash Flow i1.0B940.0M1.3B1.2B-964.0M
Investing Activities
Capital Expenditures i037.0M6.0M24.0M36.0M
Acquisitions i-53.0M-91.0M-1.6B-912.0M-40.0M
Investment Purchases i--60.0M-41.0M-13.0M-
Investment Sales i----11.0M
Investing Cash Flow i-28.0M-135.0M-1.6B-902.0M11.0M
Financing Activities
Share Repurchases i-117.0M-243.0M-179.0M00
Dividends Paid i-172.0M-174.0M-175.0M-163.0M-158.0M
Debt Issuance i1.3B514.0M1.7B1.5B926.0M
Debt Repayment i-1.4B-589.0M-838.0M-557.0M-1.2B
Financing Cash Flow i-441.0M-501.0M404.0M699.0M-472.0M
Free Cash Flow i602.0M593.0M855.0M847.0M342.0M
Net Change in Cash i579.0M304.0M112.0M954.0M-1.4B

Cash Flow Trend

News Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 35.63
Forward P/E 27.57
Price to Book 2.02
Price to Sales 1.69
PEG Ratio 27.57

Profitability Ratios

Profit Margin 4.74%
Operating Margin 8.96%
Return on Equity 6.72%
Return on Assets 3.53%

Financial Health

Current Ratio 1.68
Debt to Equity 32.19
Beta 1.24

Per Share Data

EPS (TTM) $0.82
Book Value per Share $14.48
Revenue per Share $18.06

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
nwsa17.3B35.632.026.72%4.74%32.19
Netflix 499.1B50.0020.0043.55%24.58%67.87
Walt Disney 216.4B24.572.088.89%9.48%39.43
Live Nation 35.5B51.89329.2068.51%4.28%393.22
Warner Bros 32.9B-2.870.97-27.28%-28.16%106.41
Liberty Media 25.3B2,046.403.63-0.43%-6.49%64.66

Financial data is updated regularly. All figures are in the company's reporting currency.