Discovery Inc Share Price today - Invest in DISCA Stock

Apple, Inc AAPL
S&P 500 ETF Trust SPDR SPY
Alphabet Inc. - Class A Shares GOOGL
Microsoft Corporation MSFT
Meta Platforms Inc META
Netflix, Inc. NFLX
Amazon.com Inc. AMZN
Spotify Technology SA SPOT

Price related data not available

Analyst Forecast

Overview Returns Financials Ratios News FAQs

Price related data not available

Returns

Time Frame	DISCA	Sector	S&P500

Financials

	Dec '17	Dec '18	Dec '19	Dec '20	Dec '21	5YR TREND
Total Revenue	6.87B	10.55B	11.14B	10.67B	12.19B	[{"date":"2017-12-31","value":56.38,"profit":true},{"date":"2018-12-31","value":86.56,"profit":true},{"date":"2019-12-31","value":91.41,"profit":true},{"date":"2020-12-31","value":87.53,"profit":true},{"date":"2021-12-31","value":100,"profit":true}]
Cost of Revenue	2.66B	3.94B	3.82B	3.86B	4.62B	[{"date":"2017-12-31","value":57.49,"profit":true},{"date":"2018-12-31","value":85.17,"profit":true},{"date":"2019-12-31","value":82.66,"profit":true},{"date":"2020-12-31","value":83.55,"profit":true},{"date":"2021-12-31","value":100,"profit":true}]
Gross Profit	4.22B	6.62B	7.33B	6.81B	7.57B	[{"date":"2017-12-31","value":55.7,"profit":true},{"date":"2018-12-31","value":87.41,"profit":true},{"date":"2019-12-31","value":96.75,"profit":true},{"date":"2020-12-31","value":89.96,"profit":true},{"date":"2021-12-31","value":100,"profit":true}]
Gross Margin	61.36%	62.71%	65.73%	63.83%	62.10%	[{"date":"2017-12-31","value":93.34,"profit":true},{"date":"2018-12-31","value":95.41,"profit":true},{"date":"2019-12-31","value":100,"profit":true},{"date":"2020-12-31","value":97.1,"profit":true},{"date":"2021-12-31","value":94.48,"profit":true}]

Operating Expenses	2.10B	4.02B	4.13B	4.08B	5.60B	[{"date":"2017-12-31","value":37.48,"profit":true},{"date":"2018-12-31","value":71.78,"profit":true},{"date":"2019-12-31","value":73.87,"profit":true},{"date":"2020-12-31","value":72.9,"profit":true},{"date":"2021-12-31","value":100,"profit":true}]
Operating Income	713.00M	1.93B	3.01B	2.52B	2.01B	[{"date":"2017-12-31","value":23.7,"profit":true},{"date":"2018-12-31","value":64.27,"profit":true},{"date":"2019-12-31","value":100,"profit":true},{"date":"2020-12-31","value":83.58,"profit":true},{"date":"2021-12-31","value":66.87,"profit":true}]
Total Non-Operating Income/Expense	(1.30B)	(1.63B)	(1.37B)	(1.43B)	(1.19B)	[{"date":"2017-12-31","value":-130400000000,"profit":false},{"date":"2018-12-31","value":-162600000000,"profit":false},{"date":"2019-12-31","value":-137000000000,"profit":false},{"date":"2020-12-31","value":-142500000000,"profit":false},{"date":"2021-12-31","value":-119400000000,"profit":false}]
Pre-Tax Income	(137.00M)	1.02B	2.29B	1.73B	1.43B	[{"date":"2017-12-31","value":-5.97,"profit":false},{"date":"2018-12-31","value":44.55,"profit":true},{"date":"2019-12-31","value":100,"profit":true},{"date":"2020-12-31","value":75.33,"profit":true},{"date":"2021-12-31","value":62.47,"profit":true}]
Income Taxes	176.00M	341.00M	81.00M	373.00M	236.00M	[{"date":"2017-12-31","value":47.18,"profit":true},{"date":"2018-12-31","value":91.42,"profit":true},{"date":"2019-12-31","value":21.72,"profit":true},{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":63.27,"profit":true}]
Income After Taxes	(313.00M)	681.00M	2.21B	1.35B	1.20B	[{"date":"2017-12-31","value":-14.14,"profit":false},{"date":"2018-12-31","value":30.77,"profit":true},{"date":"2019-12-31","value":100,"profit":true},{"date":"2020-12-31","value":61.23,"profit":true},{"date":"2021-12-31","value":54.09,"profit":true}]

Income From Continuous Operations	39.00M	681.00M	2.21B	1.35B	1.20B	[{"date":"2017-12-31","value":1.76,"profit":true},{"date":"2018-12-31","value":30.77,"profit":true},{"date":"2019-12-31","value":100,"profit":true},{"date":"2020-12-31","value":61.23,"profit":true},{"date":"2021-12-31","value":54.09,"profit":true}]
Income From Discontinued Operations	-	-	-	-	-	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":"-","profit":true},{"date":"2019-12-31","value":"-","profit":true},{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":"-","profit":true}]
Net Income	(337.00M)	594.00M	2.07B	1.22B	1.01B	[{"date":"2017-12-31","value":-16.29,"profit":false},{"date":"2018-12-31","value":28.71,"profit":true},{"date":"2019-12-31","value":100,"profit":true},{"date":"2020-12-31","value":58.92,"profit":true},{"date":"2021-12-31","value":48.62,"profit":true}]

EPS (Diluted)	2.30	2.45	3.70	3.21	1.55	[{"date":"2017-12-31","value":62.16,"profit":true},{"date":"2018-12-31","value":66.22,"profit":true},{"date":"2019-12-31","value":100,"profit":true},{"date":"2020-12-31","value":86.76,"profit":true},{"date":"2021-12-31","value":41.8,"profit":true}]

	Dec '17	Dec '18	Dec '19	Dec '20	Dec '21	5YR TREND
Total Revenue	-	53.54%	5.60%	(4.24%)	14.24%	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":100,"profit":true},{"date":"2019-12-31","value":10.46,"profit":true},{"date":"2020-12-31","value":-7.93,"profit":false},{"date":"2021-12-31","value":26.6,"profit":true}]
Cost of Revenue	-	48.16%	(2.95%)	1.07%	19.69%	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":100,"profit":true},{"date":"2019-12-31","value":-6.12,"profit":false},{"date":"2020-12-31","value":2.23,"profit":true},{"date":"2021-12-31","value":40.89,"profit":true}]
Gross Profit	-	56.94%	10.68%	(7.02%)	11.16%	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":100,"profit":true},{"date":"2019-12-31","value":18.76,"profit":true},{"date":"2020-12-31","value":-12.32,"profit":false},{"date":"2021-12-31","value":19.6,"profit":true}]
Gross Margin	-	2.21%	4.81%	(2.90%)	(2.70%)	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":45.92,"profit":true},{"date":"2019-12-31","value":100,"profit":true},{"date":"2020-12-31","value":-60.16,"profit":false},{"date":"2021-12-31","value":-56.12,"profit":false}]

Operating Expenses	-	91.52%	2.91%	(1.31%)	37.17%	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":100,"profit":true},{"date":"2019-12-31","value":3.18,"profit":true},{"date":"2020-12-31","value":-1.43,"profit":false},{"date":"2021-12-31","value":40.62,"profit":true}]
Operating Income	-	171.25%	55.58%	(16.42%)	(20.00%)	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":100,"profit":true},{"date":"2019-12-31","value":32.46,"profit":true},{"date":"2020-12-31","value":-9.59,"profit":false},{"date":"2021-12-31","value":-11.68,"profit":false}]
Total Non-Operating Income/Expense	-	24.69%	(15.74%)	4.01%	(16.21%)	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":100,"profit":true},{"date":"2019-12-31","value":-63.76,"profit":false},{"date":"2020-12-31","value":16.26,"profit":true},{"date":"2021-12-31","value":-65.65,"profit":false}]
Pre-Tax Income	-	(845.99%)	124.46%	(24.67%)	(17.07%)	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":-679.71,"profit":false},{"date":"2019-12-31","value":100,"profit":true},{"date":"2020-12-31","value":-19.82,"profit":false},{"date":"2021-12-31","value":-13.72,"profit":false}]
Income Taxes	-	93.75%	(76.25%)	360.49%	(36.73%)	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":26.01,"profit":true},{"date":"2019-12-31","value":-21.15,"profit":false},{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":-10.19,"profit":false}]
Income After Taxes	-	(317.57%)	224.96%	(38.77%)	(11.66%)	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":-141.17,"profit":false},{"date":"2019-12-31","value":100,"profit":true},{"date":"2020-12-31","value":-17.23,"profit":false},{"date":"2021-12-31","value":-5.18,"profit":false}]

Income From Continuous Operations	-	1646.15%	224.96%	(38.77%)	(11.66%)	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":100,"profit":true},{"date":"2019-12-31","value":13.67,"profit":true},{"date":"2020-12-31","value":-2.36,"profit":false},{"date":"2021-12-31","value":-0.71,"profit":false}]
Income From Discontinued Operations	-	-	-	-	-	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":"-","profit":true},{"date":"2019-12-31","value":"-","profit":true},{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":"-","profit":true}]
Net Income	-	(276.26%)	248.32%	(41.08%)	(17.47%)	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":-111.25,"profit":false},{"date":"2019-12-31","value":100,"profit":true},{"date":"2020-12-31","value":-16.54,"profit":false},{"date":"2021-12-31","value":-7.04,"profit":false}]

EPS (Diluted)	-	6.52%	51.02%	(13.24%)	(51.82%)	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":12.78,"profit":true},{"date":"2019-12-31","value":100,"profit":true},{"date":"2020-12-31","value":-25.96,"profit":false},{"date":"2021-12-31","value":-101.56,"profit":false}]

	Mar '21	Jun '21	Sep '21	Dec '21	Mar '22	TREND
Total Revenue	2.79B	3.06B	3.15B	3.19B	3.16B	[{"date":"2021-03-31","value":87.61,"profit":true},{"date":"2021-06-30","value":96.08,"profit":true},{"date":"2021-09-30","value":98.84,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-03-31","value":99.12,"profit":true}]
Cost of Revenue	969.00M	1.05B	1.53B	1.07B	1.24B	[{"date":"2021-03-31","value":63.37,"profit":true},{"date":"2021-06-30","value":69,"profit":true},{"date":"2021-09-30","value":100,"profit":true},{"date":"2021-12-31","value":69.78,"profit":true},{"date":"2022-03-31","value":80.84,"profit":true}]
Gross Profit	1.82B	2.01B	1.62B	2.12B	1.92B	[{"date":"2021-03-31","value":85.99,"profit":true},{"date":"2021-06-30","value":94.67,"profit":true},{"date":"2021-09-30","value":76.46,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-03-31","value":90.71,"profit":true}]
Gross Margin	65.29%	65.55%	51.46%	66.52%	60.87%	[{"date":"2021-03-31","value":98.16,"profit":true},{"date":"2021-06-30","value":98.53,"profit":true},{"date":"2021-09-30","value":77.36,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-03-31","value":91.51,"profit":true}]

Operating Expenses	1.41B	1.29B	1.28B	1.61B	1.56B	[{"date":"2021-03-31","value":87.81,"profit":true},{"date":"2021-06-30","value":80.41,"profit":true},{"date":"2021-09-30","value":79.91,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-03-31","value":97.33,"profit":true}]
Operating Income	396.00M	779.00M	329.00M	508.00M	358.00M	[{"date":"2021-03-31","value":50.83,"profit":true},{"date":"2021-06-30","value":100,"profit":true},{"date":"2021-09-30","value":42.23,"profit":true},{"date":"2021-12-31","value":65.21,"profit":true},{"date":"2022-03-31","value":45.96,"profit":true}]
Total Non-Operating Income/Expense	(262.00M)	(214.00M)	(254.00M)	(465.00M)	167.00M	[{"date":"2021-03-31","value":-156.89,"profit":false},{"date":"2021-06-30","value":-128.14,"profit":false},{"date":"2021-09-30","value":-152.1,"profit":false},{"date":"2021-12-31","value":-278.44,"profit":false},{"date":"2022-03-31","value":100,"profit":true}]
Pre-Tax Income	297.00M	720.00M	233.00M	183.00M	676.00M	[{"date":"2021-03-31","value":41.25,"profit":true},{"date":"2021-06-30","value":100,"profit":true},{"date":"2021-09-30","value":32.36,"profit":true},{"date":"2021-12-31","value":25.42,"profit":true},{"date":"2022-03-31","value":93.89,"profit":true}]
Income Taxes	106.00M	2.00M	36.00M	92.00M	201.00M	[{"date":"2021-03-31","value":52.74,"profit":true},{"date":"2021-06-30","value":1,"profit":true},{"date":"2021-09-30","value":17.91,"profit":true},{"date":"2021-12-31","value":45.77,"profit":true},{"date":"2022-03-31","value":100,"profit":true}]
Income After Taxes	191.00M	718.00M	197.00M	91.00M	475.00M	[{"date":"2021-03-31","value":26.6,"profit":true},{"date":"2021-06-30","value":100,"profit":true},{"date":"2021-09-30","value":27.44,"profit":true},{"date":"2021-12-31","value":12.67,"profit":true},{"date":"2022-03-31","value":66.16,"profit":true}]

Income From Continuous Operations	191.00M	718.00M	197.00M	91.00M	475.00M	[{"date":"2021-03-31","value":26.6,"profit":true},{"date":"2021-06-30","value":100,"profit":true},{"date":"2021-09-30","value":27.44,"profit":true},{"date":"2021-12-31","value":12.67,"profit":true},{"date":"2022-03-31","value":66.16,"profit":true}]
Income From Discontinued Operations	-	-	-	-	-	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":"-","profit":true},{"date":"2021-09-30","value":"-","profit":true},{"date":"2021-12-31","value":"-","profit":true},{"date":"2022-03-31","value":"-","profit":true}]
Net Income	140.00M	672.00M	156.00M	38.00M	456.00M	[{"date":"2021-03-31","value":20.83,"profit":true},{"date":"2021-06-30","value":100,"profit":true},{"date":"2021-09-30","value":23.21,"profit":true},{"date":"2021-12-31","value":5.65,"profit":true},{"date":"2022-03-31","value":67.86,"profit":true}]

EPS (Diluted)	0.23	0.97	0.27	0.08	-	[{"date":"2021-03-31","value":23.53,"profit":true},{"date":"2021-06-30","value":100,"profit":true},{"date":"2021-09-30","value":27.68,"profit":true},{"date":"2021-12-31","value":8.25,"profit":true},{"date":"2022-03-31","value":"-","profit":true}]

	Mar '21	Jun '21	Sep '21	Dec '21	Mar '22	TREND
Total Revenue	-	9.67%	2.87%	1.17%	(0.88%)	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":100,"profit":true},{"date":"2021-09-30","value":29.72,"profit":true},{"date":"2021-12-31","value":12.15,"profit":true},{"date":"2022-03-31","value":-9.09,"profit":false}]
Cost of Revenue	-	8.88%	44.93%	(30.22%)	15.84%	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":19.75,"profit":true},{"date":"2021-09-30","value":100,"profit":true},{"date":"2021-12-31","value":-67.25,"profit":false},{"date":"2022-03-31","value":35.25,"profit":true}]
Gross Profit	-	10.09%	(19.23%)	30.78%	(9.29%)	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":32.79,"profit":true},{"date":"2021-09-30","value":-62.48,"profit":false},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-03-31","value":-30.19,"profit":false}]
Gross Margin	-	0.39%	(21.49%)	29.27%	(8.49%)	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":1.32,"profit":true},{"date":"2021-09-30","value":-73.43,"profit":false},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-03-31","value":-29.01,"profit":false}]

Operating Expenses	-	(8.43%)	(0.62%)	25.14%	(2.67%)	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":-33.53,"profit":false},{"date":"2021-09-30","value":-2.46,"profit":false},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-03-31","value":-10.64,"profit":false}]
Operating Income	-	96.72%	(57.77%)	54.41%	(29.53%)	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":100,"profit":true},{"date":"2021-09-30","value":-59.73,"profit":false},{"date":"2021-12-31","value":56.25,"profit":true},{"date":"2022-03-31","value":-30.53,"profit":false}]
Total Non-Operating Income/Expense	-	(18.32%)	18.69%	83.07%	(135.91%)	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":-22.05,"profit":false},{"date":"2021-09-30","value":22.5,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-03-31","value":-163.61,"profit":false}]
Pre-Tax Income	-	142.42%	(67.64%)	(21.46%)	269.40%	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":52.87,"profit":true},{"date":"2021-09-30","value":-25.11,"profit":false},{"date":"2021-12-31","value":-7.97,"profit":false},{"date":"2022-03-31","value":100,"profit":true}]
Income Taxes	-	(98.11%)	1700.00%	155.56%	118.48%	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":-5.77,"profit":false},{"date":"2021-09-30","value":100,"profit":true},{"date":"2021-12-31","value":9.15,"profit":true},{"date":"2022-03-31","value":6.97,"profit":true}]
Income After Taxes	-	275.92%	(72.56%)	(53.81%)	421.98%	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":65.39,"profit":true},{"date":"2021-09-30","value":-17.2,"profit":false},{"date":"2021-12-31","value":-12.75,"profit":false},{"date":"2022-03-31","value":100,"profit":true}]

Income From Continuous Operations	-	275.92%	(72.56%)	(53.81%)	421.98%	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":65.39,"profit":true},{"date":"2021-09-30","value":-17.2,"profit":false},{"date":"2021-12-31","value":-12.75,"profit":false},{"date":"2022-03-31","value":100,"profit":true}]
Income From Discontinued Operations	-	-	-	-	-	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":"-","profit":true},{"date":"2021-09-30","value":"-","profit":true},{"date":"2021-12-31","value":"-","profit":true},{"date":"2022-03-31","value":"-","profit":true}]
Net Income	-	380.00%	(76.79%)	(75.64%)	1100.00%	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":34.55,"profit":true},{"date":"2021-09-30","value":-6.98,"profit":false},{"date":"2021-12-31","value":-6.88,"profit":false},{"date":"2022-03-31","value":100,"profit":true}]

EPS (Diluted)	-	325.07%	(72.32%)	(70.20%)	-	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":100,"profit":true},{"date":"2021-09-30","value":-22.25,"profit":false},{"date":"2021-12-31","value":-21.6,"profit":false},{"date":"2022-03-31","value":"-","profit":true}]

	Dec '17	Dec '18	Dec '19	Dec '20	Dec '21	5YR TREND
Total Assets
Current Assets	9.99B	4.23B	5.22B	6.13B	7.26B	[{"date":"2017-12-31","value":100,"profit":true},{"date":"2018-12-31","value":42.35,"profit":true},{"date":"2019-12-31","value":52.22,"profit":true},{"date":"2020-12-31","value":61.36,"profit":true},{"date":"2021-12-31","value":72.71,"profit":true}]
Non-current Assets	12.56B	28.32B	28.52B	27.96B	27.16B	[{"date":"2017-12-31","value":44.06,"profit":true},{"date":"2018-12-31","value":99.3,"profit":true},{"date":"2019-12-31","value":100,"profit":true},{"date":"2020-12-31","value":98.03,"profit":true},{"date":"2021-12-31","value":95.25,"profit":true}]
Total Assets	22.55B	32.55B	33.73B	34.09B	34.43B	[{"date":"2017-12-31","value":65.52,"profit":true},{"date":"2018-12-31","value":94.55,"profit":true},{"date":"2019-12-31","value":97.99,"profit":true},{"date":"2020-12-31","value":99.01,"profit":true},{"date":"2021-12-31","value":100,"profit":true}]

Total Liabilities
Current Liabilities	1.87B	4.00B	3.24B	3.08B	3.46B	[{"date":"2017-12-31","value":46.81,"profit":true},{"date":"2018-12-31","value":100,"profit":true},{"date":"2019-12-31","value":81.04,"profit":true},{"date":"2020-12-31","value":77.11,"profit":true},{"date":"2021-12-31","value":86.54,"profit":true}]
Non-current Liabilities	16.07B	18.45B	18.97B	19.00B	17.57B	[{"date":"2017-12-31","value":84.58,"profit":true},{"date":"2018-12-31","value":97.08,"profit":true},{"date":"2019-12-31","value":99.83,"profit":true},{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":92.46,"profit":true}]
Total Liabilities	17.95B	22.45B	22.21B	22.09B	21.03B	[{"date":"2017-12-31","value":79.94,"profit":true},{"date":"2018-12-31","value":100,"profit":true},{"date":"2019-12-31","value":98.94,"profit":true},{"date":"2020-12-31","value":98.39,"profit":true},{"date":"2021-12-31","value":93.69,"profit":true}]

Total Shareholders' equity
Common Stock	5.00M	7.00M	7.00M	7.00M	7.00M	[{"date":"2017-12-31","value":71.43,"profit":true},{"date":"2018-12-31","value":100,"profit":true},{"date":"2019-12-31","value":100,"profit":true},{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":100,"profit":true}]
Retained Earnings	4.63B	5.25B	7.33B	8.54B	9.58B	[{"date":"2017-12-31","value":48.35,"profit":true},{"date":"2018-12-31","value":54.84,"profit":true},{"date":"2019-12-31","value":76.54,"profit":true},{"date":"2020-12-31","value":89.18,"profit":true},{"date":"2021-12-31","value":100,"profit":true}]
Other Stockholders' Equity	558.00M	3.91B	3.37B	2.56B	2.84B	[{"date":"2017-12-31","value":14.27,"profit":true},{"date":"2018-12-31","value":100,"profit":true},{"date":"2019-12-31","value":86.27,"profit":true},{"date":"2020-12-31","value":65.6,"profit":true},{"date":"2021-12-31","value":72.69,"profit":true}]
Total Shareholders' equity	4.61B	8.39B	9.89B	10.46B	11.60B	[{"date":"2017-12-31","value":39.74,"profit":true},{"date":"2018-12-31","value":72.3,"profit":true},{"date":"2019-12-31","value":85.27,"profit":true},{"date":"2020-12-31","value":90.21,"profit":true},{"date":"2021-12-31","value":100,"profit":true}]

Total Liabilities & Shareholders Equity	22.55B	30.83B	32.10B	32.55B	32.63B	[{"date":"2017-12-31","value":69.12,"profit":true},{"date":"2018-12-31","value":94.5,"profit":true},{"date":"2019-12-31","value":98.38,"profit":true},{"date":"2020-12-31","value":99.76,"profit":true},{"date":"2021-12-31","value":100,"profit":true}]

	Dec '17	Dec '18	Dec '19	Dec '20	Dec '21	5YR TREND
Total Assets
Current Assets	-	(57.65%)	23.30%	17.50%	18.50%	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":-247.39,"profit":false},{"date":"2019-12-31","value":100,"profit":true},{"date":"2020-12-31","value":75.1,"profit":true},{"date":"2021-12-31","value":79.38,"profit":true}]
Non-current Assets	-	125.40%	0.70%	(1.97%)	(2.84%)	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":100,"profit":true},{"date":"2019-12-31","value":0.56,"profit":true},{"date":"2020-12-31","value":-1.57,"profit":false},{"date":"2021-12-31","value":-2.26,"profit":false}]
Total Assets	-	44.31%	3.64%	1.04%	1.00%	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":100,"profit":true},{"date":"2019-12-31","value":8.22,"profit":true},{"date":"2020-12-31","value":2.35,"profit":true},{"date":"2021-12-31","value":2.25,"profit":true}]

Total Liabilities
Current Liabilities	-	113.63%	(18.96%)	(4.85%)	12.23%	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":100,"profit":true},{"date":"2019-12-31","value":-16.69,"profit":false},{"date":"2020-12-31","value":-4.27,"profit":false},{"date":"2021-12-31","value":10.77,"profit":true}]
Non-current Liabilities	-	14.79%	2.82%	0.17%	(7.54%)	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":100,"profit":true},{"date":"2019-12-31","value":19.09,"profit":true},{"date":"2020-12-31","value":1.18,"profit":true},{"date":"2021-12-31","value":-50.99,"profit":false}]
Total Liabilities	-	25.09%	(1.06%)	(0.56%)	(4.78%)	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":100,"profit":true},{"date":"2019-12-31","value":-4.21,"profit":false},{"date":"2020-12-31","value":-2.22,"profit":false},{"date":"2021-12-31","value":-19.05,"profit":false}]

Total Shareholders' equity
Common Stock	-	40.00%	-	-	-	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":100,"profit":true},{"date":"2019-12-31","value":"-","profit":true},{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":"-","profit":true}]
Retained Earnings	-	13.43%	39.57%	16.50%	12.14%	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":33.94,"profit":true},{"date":"2019-12-31","value":100,"profit":true},{"date":"2020-12-31","value":41.7,"profit":true},{"date":"2021-12-31","value":30.68,"profit":true}]
Other Stockholders' Equity	-	600.72%	(13.73%)	(23.95%)	10.80%	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":100,"profit":true},{"date":"2019-12-31","value":-2.29,"profit":false},{"date":"2020-12-31","value":-3.99,"profit":false},{"date":"2021-12-31","value":1.8,"profit":true}]
Total Shareholders' equity	-	81.91%	17.95%	5.79%	10.85%	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":100,"profit":true},{"date":"2019-12-31","value":21.91,"profit":true},{"date":"2020-12-31","value":7.07,"profit":true},{"date":"2021-12-31","value":13.24,"profit":true}]

Total Liabilities & Shareholders Equity	-	36.71%	4.11%	1.40%	0.24%	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":100,"profit":true},{"date":"2019-12-31","value":11.2,"profit":true},{"date":"2020-12-31","value":3.81,"profit":true},{"date":"2021-12-31","value":0.66,"profit":true}]

	Mar '21	Jun '21	Sep '21	Dec '21	Mar '22	TREND
Total Assets
Current Assets	5.87B	6.73B	6.66B	7.26B	7.17B	[{"date":"2021-03-31","value":80.74,"profit":true},{"date":"2021-06-30","value":92.62,"profit":true},{"date":"2021-09-30","value":91.63,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-03-31","value":98.75,"profit":true}]
Non-current Assets	27.76B	27.84B	27.66B	27.16B	26.63B	[{"date":"2021-03-31","value":99.7,"profit":true},{"date":"2021-06-30","value":100,"profit":true},{"date":"2021-09-30","value":99.35,"profit":true},{"date":"2021-12-31","value":97.55,"profit":true},{"date":"2022-03-31","value":95.63,"profit":true}]
Total Assets	33.63B	34.57B	34.32B	34.43B	33.80B	[{"date":"2021-03-31","value":97.26,"profit":true},{"date":"2021-06-30","value":100,"profit":true},{"date":"2021-09-30","value":99.27,"profit":true},{"date":"2021-12-31","value":99.58,"profit":true},{"date":"2022-03-31","value":97.76,"profit":true}]

Total Liabilities
Current Liabilities	3.14B	3.56B	3.33B	3.46B	3.56B	[{"date":"2021-03-31","value":88.13,"profit":true},{"date":"2021-06-30","value":100,"profit":true},{"date":"2021-09-30","value":93.55,"profit":true},{"date":"2021-12-31","value":97.03,"profit":true},{"date":"2022-03-31","value":99.92,"profit":true}]
Non-current Liabilities	18.26B	17.70B	17.59B	17.57B	16.68B	[{"date":"2021-03-31","value":100,"profit":true},{"date":"2021-06-30","value":96.91,"profit":true},{"date":"2021-09-30","value":96.28,"profit":true},{"date":"2021-12-31","value":96.21,"profit":true},{"date":"2022-03-31","value":91.3,"profit":true}]
Total Liabilities	21.41B	21.26B	20.92B	21.03B	20.24B	[{"date":"2021-03-31","value":100,"profit":true},{"date":"2021-06-30","value":99.34,"profit":true},{"date":"2021-09-30","value":97.73,"profit":true},{"date":"2021-12-31","value":98.25,"profit":true},{"date":"2022-03-31","value":94.54,"profit":true}]

Total Shareholders' equity
Common Stock	7.00M	7.00M	7.00M	7.00M	7.00M	[{"date":"2021-03-31","value":100,"profit":true},{"date":"2021-06-30","value":100,"profit":true},{"date":"2021-09-30","value":100,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-03-31","value":100,"profit":true}]
Retained Earnings	8.68B	9.36B	9.52B	9.58B	10.03B	[{"date":"2021-03-31","value":86.53,"profit":true},{"date":"2021-06-30","value":93.29,"profit":true},{"date":"2021-09-30","value":94.91,"profit":true},{"date":"2021-12-31","value":95.48,"profit":true},{"date":"2022-03-31","value":100,"profit":true}]
Other Stockholders' Equity	2.71B	2.76B	2.80B	2.84B	2.88B	[{"date":"2021-03-31","value":94.12,"profit":true},{"date":"2021-06-30","value":95.83,"profit":true},{"date":"2021-09-30","value":97.32,"profit":true},{"date":"2021-12-31","value":98.82,"profit":true},{"date":"2022-03-31","value":100,"profit":true}]
Total Shareholders' equity	10.81B	11.54B	11.61B	11.60B	11.97B	[{"date":"2021-03-31","value":90.36,"profit":true},{"date":"2021-06-30","value":96.4,"profit":true},{"date":"2021-09-30","value":97.01,"profit":true},{"date":"2021-12-31","value":96.91,"profit":true},{"date":"2022-03-31","value":100,"profit":true}]

Total Liabilities & Shareholders Equity	32.22B	32.80B	32.53B	32.63B	32.21B	[{"date":"2021-03-31","value":98.23,"profit":true},{"date":"2021-06-30","value":100,"profit":true},{"date":"2021-09-30","value":99.17,"profit":true},{"date":"2021-12-31","value":99.48,"profit":true},{"date":"2022-03-31","value":98.18,"profit":true}]

	Mar '21	Jun '21	Sep '21	Dec '21	Mar '22	TREND
Total Assets
Current Assets	-	14.71%	(1.07%)	9.13%	(1.25%)	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":100,"profit":true},{"date":"2021-09-30","value":-7.27,"profit":false},{"date":"2021-12-31","value":62.08,"profit":true},{"date":"2022-03-31","value":-8.51,"profit":false}]
Non-current Assets	-	0.30%	(0.65%)	(1.80%)	(1.98%)	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":100,"profit":true},{"date":"2021-09-30","value":-216.01,"profit":false},{"date":"2021-12-31","value":-596.15,"profit":false},{"date":"2022-03-31","value":-653.34,"profit":false}]
Total Assets	-	2.82%	(0.73%)	0.32%	(1.82%)	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":100,"profit":true},{"date":"2021-09-30","value":-26.09,"profit":false},{"date":"2021-12-31","value":11.28,"profit":true},{"date":"2022-03-31","value":-64.77,"profit":false}]

Total Liabilities
Current Liabilities	-	13.46%	(6.45%)	3.72%	2.98%	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":100,"profit":true},{"date":"2021-09-30","value":-47.92,"profit":false},{"date":"2021-12-31","value":27.62,"profit":true},{"date":"2022-03-31","value":22.12,"profit":true}]
Non-current Liabilities	-	(3.09%)	(0.64%)	(0.07%)	(5.10%)	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":null,"profit":false},{"date":"2021-09-30","value":null,"profit":false},{"date":"2021-12-31","value":null,"profit":false},{"date":"2022-03-31","value":null,"profit":false}]
Total Liabilities	-	(0.66%)	(1.62%)	0.53%	(3.78%)	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":-125.02,"profit":false},{"date":"2021-09-30","value":-304.9,"profit":false},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-03-31","value":-711.54,"profit":false}]

Total Shareholders' equity
Common Stock	-	-	-	-	-	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":"-","profit":true},{"date":"2021-09-30","value":"-","profit":true},{"date":"2021-12-31","value":"-","profit":true},{"date":"2022-03-31","value":"-","profit":true}]
Retained Earnings	-	7.81%	1.73%	0.61%	4.73%	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":100,"profit":true},{"date":"2021-09-30","value":22.16,"profit":true},{"date":"2021-12-31","value":7.8,"profit":true},{"date":"2022-03-31","value":60.55,"profit":true}]
Other Stockholders' Equity	-	1.81%	1.56%	1.54%	1.20%	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":100,"profit":true},{"date":"2021-09-30","value":86.19,"profit":true},{"date":"2021-12-31","value":84.87,"profit":true},{"date":"2022-03-31","value":66.09,"profit":true}]
Total Shareholders' equity	-	6.69%	0.63%	(0.10%)	3.19%	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":100,"profit":true},{"date":"2021-09-30","value":9.46,"profit":true},{"date":"2021-12-31","value":-1.55,"profit":false},{"date":"2022-03-31","value":47.72,"profit":true}]

Total Liabilities & Shareholders Equity	-	1.80%	(0.83%)	0.30%	(1.30%)	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":100,"profit":true},{"date":"2021-09-30","value":-45.82,"profit":false},{"date":"2021-12-31","value":16.88,"profit":true},{"date":"2022-03-31","value":-72.06,"profit":false}]

	Dec '17	Dec '18	Dec '19	Dec '20	Dec '21	5YR TREND
Operating Activities
Net Operating Cash Flow	1.63B	2.58B	3.40B	2.74B	2.80B	[{"date":"2017-12-31","value":47.93,"profit":true},{"date":"2018-12-31","value":75.79,"profit":true},{"date":"2019-12-31","value":100,"profit":true},{"date":"2020-12-31","value":80.58,"profit":true},{"date":"2021-12-31","value":82.32,"profit":true}]

Investing Activities
Net Investing Cash Flow	(633.00M)	(8.59B)	(438.00M)	(703.00M)	(56.00M)	[{"date":"2017-12-31","value":-63300000000,"profit":false},{"date":"2018-12-31","value":-859300000000,"profit":false},{"date":"2019-12-31","value":-43800000000,"profit":false},{"date":"2020-12-31","value":-70300000000,"profit":false},{"date":"2021-12-31","value":-5600000000,"profit":false}]

Financing Activities
Net Financing Cash Flow	5.95B	(283.00M)	(2.36B)	(1.55B)	(853.00M)	[{"date":"2017-12-31","value":100,"profit":true},{"date":"2018-12-31","value":-4.76,"profit":false},{"date":"2019-12-31","value":-39.61,"profit":false},{"date":"2020-12-31","value":-26.03,"profit":false},{"date":"2021-12-31","value":-14.33,"profit":false}]

Net Change in Cash	7.01B	(6.32B)	566.00M	570.00M	1.78B	[{"date":"2017-12-31","value":100,"profit":true},{"date":"2018-12-31","value":-90.21,"profit":false},{"date":"2019-12-31","value":8.08,"profit":true},{"date":"2020-12-31","value":8.13,"profit":true},{"date":"2021-12-31","value":25.44,"profit":true}]

Free Cash Flow
Free Cash Flow	1.49B	2.43B	3.11B	2.34B	2.42B	[{"date":"2017-12-31","value":48.04,"profit":true},{"date":"2018-12-31","value":78.1,"profit":true},{"date":"2019-12-31","value":100,"profit":true},{"date":"2020-12-31","value":75.14,"profit":true},{"date":"2021-12-31","value":77.97,"profit":true}]

	Dec '17	Dec '18	Dec '19	Dec '20	Dec '21	5YR TREND
Operating Activities
Net Operating Cash Flow	-	58.13%	31.95%	(19.42%)	2.15%	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":100,"profit":true},{"date":"2019-12-31","value":54.96,"profit":true},{"date":"2020-12-31","value":-33.4,"profit":false},{"date":"2021-12-31","value":3.71,"profit":true}]

Investing Activities
Net Investing Cash Flow	-	1257.50%	(94.90%)	60.50%	(92.03%)	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":100,"profit":true},{"date":"2019-12-31","value":-7.55,"profit":false},{"date":"2020-12-31","value":4.81,"profit":true},{"date":"2021-12-31","value":-7.32,"profit":false}]

Financing Activities
Net Financing Cash Flow	-	(104.76%)	732.86%	(34.28%)	(44.93%)	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":-14.29,"profit":false},{"date":"2019-12-31","value":100,"profit":true},{"date":"2020-12-31","value":-4.68,"profit":false},{"date":"2021-12-31","value":-6.13,"profit":false}]

Net Change in Cash	-	(190.21%)	(108.95%)	0.71%	212.81%	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":-89.38,"profit":false},{"date":"2019-12-31","value":-51.2,"profit":false},{"date":"2020-12-31","value":0.33,"profit":true},{"date":"2021-12-31","value":100,"profit":true}]

Free Cash Flow
Free Cash Flow	-	62.58%	28.04%	(24.86%)	3.77%	[{"date":"2017-12-31","value":"-","profit":true},{"date":"2018-12-31","value":100,"profit":true},{"date":"2019-12-31","value":44.8,"profit":true},{"date":"2020-12-31","value":-39.72,"profit":false},{"date":"2021-12-31","value":6.02,"profit":true}]

	Mar '21	Jun '21	Sep '21	Dec '21	Mar '22	TREND
Operating Activities
Net Operating Cash Flow	269.00M	834.00M	811.00M	884.00M	323.00M	[{"date":"2021-03-31","value":30.43,"profit":true},{"date":"2021-06-30","value":94.34,"profit":true},{"date":"2021-09-30","value":91.74,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-03-31","value":36.54,"profit":true}]

Investing Activities
Net Investing Cash Flow	156.00M	40.00M	(226.00M)	(26.00M)	529.00M	[{"date":"2021-03-31","value":29.49,"profit":true},{"date":"2021-06-30","value":7.56,"profit":true},{"date":"2021-09-30","value":-42.72,"profit":false},{"date":"2021-12-31","value":-4.91,"profit":false},{"date":"2022-03-31","value":100,"profit":true}]

Financing Activities
Net Financing Cash Flow	(469.00M)	(69.00M)	(273.00M)	(42.00M)	(587.00M)	[{"date":"2021-03-31","value":-46900000000,"profit":false},{"date":"2021-06-30","value":-6900000000,"profit":false},{"date":"2021-09-30","value":-27300000000,"profit":false},{"date":"2021-12-31","value":-4200000000,"profit":false},{"date":"2022-03-31","value":-58700000000,"profit":false}]

Net Change in Cash	(114.00M)	826.00M	292.00M	779.00M	260.00M	[{"date":"2021-03-31","value":-13.8,"profit":false},{"date":"2021-06-30","value":100,"profit":true},{"date":"2021-09-30","value":35.35,"profit":true},{"date":"2021-12-31","value":94.31,"profit":true},{"date":"2022-03-31","value":31.48,"profit":true}]

Free Cash Flow
Free Cash Flow	179.00M	757.00M	705.00M	784.00M	238.00M	[{"date":"2021-03-31","value":22.83,"profit":true},{"date":"2021-06-30","value":96.56,"profit":true},{"date":"2021-09-30","value":89.92,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-03-31","value":30.36,"profit":true}]

	Mar '21	Jun '21	Sep '21	Dec '21	Mar '22	TREND
Operating Activities
Net Operating Cash Flow	-	210.04%	(2.76%)	9.00%	(63.46%)	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":100,"profit":true},{"date":"2021-09-30","value":-1.31,"profit":false},{"date":"2021-12-31","value":4.29,"profit":true},{"date":"2022-03-31","value":-30.21,"profit":false}]

Investing Activities
Net Investing Cash Flow	-	(74.36%)	(665.00%)	(88.50%)	(2134.62%)	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":null,"profit":false},{"date":"2021-09-30","value":null,"profit":false},{"date":"2021-12-31","value":null,"profit":false},{"date":"2022-03-31","value":null,"profit":false}]

Financing Activities
Net Financing Cash Flow	-	(85.29%)	295.65%	(84.62%)	1297.62%	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":-6.57,"profit":false},{"date":"2021-09-30","value":22.78,"profit":true},{"date":"2021-12-31","value":-6.52,"profit":false},{"date":"2022-03-31","value":100,"profit":true}]

Net Change in Cash	-	(824.56%)	(64.65%)	166.78%	(66.62%)	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":-494.4,"profit":false},{"date":"2021-09-30","value":-38.76,"profit":false},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-03-31","value":-39.95,"profit":false}]

Free Cash Flow
Free Cash Flow	-	322.91%	(6.87%)	11.21%	(69.64%)	[{"date":"2021-03-31","value":"-","profit":true},{"date":"2021-06-30","value":100,"profit":true},{"date":"2021-09-30","value":-2.13,"profit":false},{"date":"2021-12-31","value":3.47,"profit":true},{"date":"2022-03-31","value":-21.57,"profit":false}]

Ratios

Liquidity

These ratios help you determine the liquidity of the company. Higher is better.

	DISCA
Cash Ratio	1.17
Current Ratio	2.01

Asset Efficiency

These ratios help you understand the company's efficiency in using its assets to generate returns. Higher is better. For ROE, average long term is around 14%, less than 10% is poor.