Go Pro

News (NWS) Financials

News logo
$32.42 -0.03 (-0.09%)
As of 12:22 PM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for News

Annual Income Statements for News

This table shows News' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 6/30/2016 6/30/2017 6/30/2018 6/30/2019 6/30/2020 6/30/2021 6/30/2022 6/30/2023 6/30/2024 6/30/2025 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
179 -738 -1,514 155 -1,269 330 623 149 266 1,180 573
Consolidated Net Income / (Loss)
250 -643 -1,444 228 -1,545 389 760 187 354 1,340 743
Net Income / (Loss) Continuing Operations
235 -643 16,604 228 -1,545 389 760 228 379 648 743
Total Pre-Tax Income
181 -615 -1,089 354 -1,524 450 812 380 585 923 1,046
Total Operating Income
90 -494 9,272 397 -1,461 425 872 553 668 824 1,029
Total Gross Profit
8,292 8,139 18,048 10,074 9,008 9,358 10,385 8,012 8,252 8,452 9,028
Total Revenue
8,292 8,139 18,048 10,074 9,008 9,358 10,385 8,012 8,252 8,452 9,028
Operating Revenue
8,292 8,139 18,048 10,074 9,008 9,358 10,385 8,012 8,252 8,452 9,028
Total Cost of Revenue
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Operating Expenses
8,202 8,633 8,776 9,677 10,469 8,933 9,513 7,459 7,584 7,628 7,999
Selling, General & Admin Expense
7,450 7,257 7,953 8,830 7,995 8,085 8,716 6,923 7,011 7,037 7,401
Depreciation Expense
505 449 472 659 644 680 688 415 440 459 485
Restructuring Charge
89 927 351 188 1,830 168 109 121 133 132 113
Total Other Income / (Expense), net
91 -121 7,687 -43 -63 25 -60 -173 -83 99 17
Interest & Investment Income
73 -256 -1,013 -76 -72 -118 -112 -176 -24 -12 21
Other Income / (Expense), net
18 135 -9,348 33 9.00 143 52 3.00 -59 111 -4.00
Income Tax Expense
-54 28 355 126 21 61 52 152 206 275 303
Net Income / (Loss) Discontinued Operations
15 - - - - - - -41 -25 692 0.00
Net Income / (Loss) Attributable to Noncontrolling Interest
71 95 70 73 -276 59 137 38 88 160 170
Basic Earnings per Share
$0.30 ($1.27) ($2.60) $0.27 ($2.16) $0.56 $1.06 $0.26 $0.47 $2.08 $1.03
Weighted Average Basic Shares Outstanding
580.60M 581.40M 582.30M 574.10M 588.62M 590.84M 581.42M 571.42M 568.58M 564.97M 541.05M
Diluted Earnings per Share
$0.30 ($1.27) ($2.60) $0.26 ($2.16) $0.56 $1.05 $0.26 $0.46 $2.07 $1.03
Weighted Average Diluted Shares Outstanding
580.60M 581.40M 582.30M 574.10M 588.62M 590.84M 581.42M 571.42M 568.58M 564.97M 541.05M
Weighted Average Basic & Diluted Shares Outstanding
580.60M 581.40M 582.30M 574.10M 588.62M 590.84M 581.42M 571.42M 568.58M 564.97M 541.05M

Quarterly Income Statements for News

This table shows News' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
156 30 50 119 215 103 743 112 193 89 179
Consolidated Net Income / (Loss)
183 42 71 144 283 137 776 150 242 121 230
Net Income / (Loss) Continuing Operations
194 64 71 149 306 107 91 150 242 121 230
Total Pre-Tax Income
291 96 110 210 430 151 138 212 367 189 278
Total Operating Income
278 110 136 191 349 163 110 204 373 203 249
Total Gross Profit
2,135 1,994 2,577 2,096 2,238 2,009 1,628 2,144 2,362 2,185 2,337
Total Revenue
2,135 1,994 2,577 2,096 2,238 2,009 1,628 2,144 2,362 2,185 2,337
Operating Revenue
- 1,994 2,577 2,096 2,238 2,009 - 2,144 2,362 2,185 2,337
Total Operating Expenses
1,857 1,884 2,441 1,905 1,889 1,846 1,518 1,940 1,989 1,982 2,088
Selling, General & Admin Expense
1,735 1,735 2,197 1,771 1,760 1,719 1,396 1,804 1,841 1,842 1,914
Depreciation Expense
110 114 192 112 113 114 43 117 118 122 128
Restructuring Charge
12 35 52 22 16 13 79 19 30 18 46
Total Other Income / (Expense), net
13 -14 -26 19 81 -12 28 8.00 -6.00 -14 29
Interest & Investment Income
-8.00 -5.00 -19 -3.00 -11 1.00 19 4.00 7.00 4.00 6.00
Other Income / (Expense), net
21 -9.00 -7.00 22 92 -13 9.00 4.00 -13 -18 23
Income Tax Expense
97 32 39 61 124 44 47 62 125 68 48
Net Income / (Loss) Attributable to Noncontrolling Interest
27 12 21 25 68 34 33 38 49 32 51
Basic Earnings per Share
$0.27 $0.05 $0.10 $0.21 $0.38 $0.18 $1.31 $0.20 $0.34 $0.16 $0.33
Weighted Average Basic Shares Outstanding
571.12M 569.89M 568.58M 568.68M 567.40M 566.11M 564.97M 561.51M 555.38M 547.45M 541.05M
Diluted Earnings per Share
$0.27 $0.05 $0.09 $0.21 $0.38 $0.18 $1.30 $0.20 $0.34 $0.16 $0.33
Weighted Average Diluted Shares Outstanding
571.12M 569.89M 568.58M 568.68M 567.40M 566.11M 564.97M 561.51M 555.38M 547.45M 541.05M
Weighted Average Basic & Diluted Shares Outstanding
571.12M 569.89M 568.58M 568.68M 567.40M 566.11M 564.97M 561.51M 555.38M 547.45M 541.05M

Annual Cash Flow Statements for News

This table details how cash moves in and out of News' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 6/30/2016 6/30/2017 6/30/2018 6/30/2019 6/30/2020 6/30/2021 6/30/2022 6/30/2023 6/30/2024 6/30/2025 6/30/2026
Net Change in Cash & Equivalents
-83 -143 38 -359 -119 644 -318 16 133 418 -322
Net Cash From Operating Activities
878 494 757 928 780 1,237 1,354 1,091 1,098 1,134 1,231
Net Cash From Continuing Operating Activities
952 499 757 928 773 1,237 1,354 777 897 978 1,237
Net Income / (Loss) Continuing Operations
235 -643 -1,444 228 -1,545 389 760 228 379 648 743
Consolidated Net Income / (Loss)
250 -643 -1,444 228 -1,545 389 760 187 354 1,340 743
Net Income / (Loss) Discontinued Operations
15 0.00 - - - - - -41 -25 692 0.00
Depreciation Expense
505 449 472 659 644 680 688 415 440 459 485
Non-Cash Adjustments To Reconcile Net Income
4.00 1,084 1,291 145 1,897 208 153 212 122 101 104
Changes in Operating Assets and Liabilities, net
208 -391 438 -104 -223 -40 -247 -78 -44 -230 -95
Net Cash From Discontinued Operating Activities
-74 -5.00 - - - - - 314 201 156 -6.00
Net Cash From Investing Activities
-1,111 -420 -321 -677 -427 -1,292 -2,076 -574 -524 -153 -539
Net Cash From Continuing Investing Activities
-1,124 -420 -321 -677 -427 -1,292 -2,076 -423 -410 -406 -539
Purchase of Property, Plant & Equipment
-256 -256 -364 -572 -438 -390 -499 -347 -357 -407 -426
Acquisitions
-520 -347 -77 -188 -32 -886 -1,501 -17 -38 -96 -122
Purchase of Investments
-105 -98 -51 -38 -8.00 -39 -138 -124 -96 -154 -60
Divestitures
1.00 - - - - - 26 50 81 274 89
Other Investing Activities, net
-285 10 33 18 4.00 -1.00 30 -22 0.00 -23 -20
Net Cash From Financing Activities
150 -217 -398 -610 -472 699 404 -501 -441 -563 -1,014
Net Cash From Continuing Financing Activities
150 -217 -398 -610 -472 699 404 -525 -483 -524 -1,014
Repayment of Debt
-4.00 -65 -335 -1,130 -1,240 -653 -932 -108 -472 -250 -153
Repurchase of Common Equity
-41 - - - 0.00 0.00 -179 -243 -117 -150 -782
Payment of Dividends
-147 -152 -158 -161 -158 -163 -175 -174 -172 -185 -204
Issuance of Debt
342 0.00 95 681 926 1,515 1,690 0.00 278 61 125
Other Net Changes in Cash
- - - - - - - - - - 8.00

Quarterly Cash Flow Statements for News

This table details how cash moves in and out of News' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
161 240 10 -218 135 307 195 -200 -160 114 -76
Net Cash From Operating Activities
359 539 254 26 304 578 188 80 230 499 422
Net Cash From Continuing Operating Activities
306 539 254 26 214 511 189 85 231 499 422
Net Income / (Loss) Continuing Operations
190 42 71 149 311 107 86 150 242 121 230
Consolidated Net Income / (Loss)
183 42 71 144 283 137 776 150 242 121 230
Depreciation Expense
40 192 192 112 36 114 120 117 118 122 128
Non-Cash Adjustments To Reconcile Net Income
16 27 41 21 20 20 33 24 27 22 31
Changes in Operating Assets and Liabilities, net
60 278 -50 -256 -153 270 -50 -206 -156 234 33
Net Cash From Investing Activities
-119 -126 -120 -116 37 -160 106 -101 -150 -128 -160
Net Cash From Continuing Investing Activities
-37 -126 -120 -116 80 -138 -212 -101 -150 -128 -160
Purchase of Property, Plant & Equipment
-30 -117 -143 -75 -62 -93 -157 -81 -99 -100 -146
Acquisitions
- - -18 -12 -1.00 -40 -43 -41 -56 1.00 -26
Purchase of Investments
-21 -9.00 -65 -51 -56 -34 -13 -17 -13 -23 -7.00
Divestitures
14 - - 22 212 29 11 38 24 3.00 24
Other Investing Activities, net
- - 25 0.00 - - -10 -1.00 -6.00 -9.00 -4.00
Net Cash From Financing Activities
-79 -173 -124 -147 -206 -111 -99 -179 -240 -257 -338
Net Cash From Continuing Financing Activities
-110 -173 -124 -109 -195 -83 -99 -179 -240 -257 -338
Repayment of Debt
626 -207 -161 -92 -6.00 -11 -6.00 -40 -11 -145 43
Repurchase of Common Equity
-27 -27 -34 -38 -40 -36 -36 -92 -172 -192 -326
Payment of Dividends
-57 -30 -57 -35 -57 -36 -57 -47 -57 -45 -55

Annual Balance Sheets for News

This table presents News' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 6/30/2016 6/30/2017 6/30/2018 6/30/2019 6/30/2020 6/30/2021 6/30/2022 6/30/2023 6/30/2024 6/30/2025 6/30/2026
Total Assets
15,483 14,552 16,346 15,711 14,261 16,771 17,221 16,921 16,684 15,504 15,544
Total Current Assets
3,889 3,815 4,394 4,050 3,461 4,456 4,093 4,053 4,372 4,811 4,482
Cash & Equivalents
1,832 2,016 2,034 1,643 1,517 2,236 1,822 1,833 1,872 2,403 2,095
Accounts Receivable
1,229 1,276 1,612 1,544 1,203 1,498 1,502 1,425 1,420 1,562 1,757
Inventories, net
- 208 376 348 348 253 311 311 266 327 302
Other Current Assets
513 315 372 515 393 469 458 484 474 519 328
Plant, Property, & Equipment, net
2,405 1,624 2,560 2,554 2,256 2,272 0.00 2,042 1,272 1,331 1,398
Total Noncurrent Assets
9,189 9,113 9,392 9,107 8,544 10,043 13,128 10,826 11,040 9,362 9,664
Long-Term Investments
2,270 2,027 393 335 297 351 488 427 429 1,016 1,002
Goodwill
3,714 3,838 5,218 5,147 3,951 4,653 5,169 5,140 4,336 4,373 4,542
Intangible Assets
2,207 2,281 2,671 2,426 1,864 2,179 2,671 2,489 1,948 1,930 1,837
Noncurrent Deferred & Refundable Income Taxes
602 525 279 269 332 378 422 393 332 254 251
Other Noncurrent Operating Assets
396 442 831 930 2,100 2,482 4,378 2,377 1,762 1,789 2,032
Total Liabilities & Shareholders' Equity
15,483 14,552 16,346 15,711 14,261 16,771 17,221 16,921 16,684 15,504 15,544
Total Liabilities
3,681 3,459 5,849 5,400 5,872 7,625 8,078 7,976 7,673 6,115 6,308
Total Current Liabilities
2,442 2,452 3,295 3,340 2,682 3,234 3,519 3,165 3,055 2,608 2,761
Short-Term Debt
- 103 462 449 76 28 293 27 9.00 25 0.00
Accounts Payable
217 222 605 411 351 321 411 440 254 335 412
Accrued Expenses
1,371 1,204 1,340 1,328 1,019 1,339 1,236 1,123 986 1,036 1,080
Current Deferred Revenue
388 426 516 428 398 473 604 622 483 498 543
Other Current Liabilities
466 497 372 724 838 1,073 975 953 772 714 726
Total Noncurrent Liabilities
1,239 1,007 2,554 2,060 3,190 4,391 4,559 4,811 4,618 3,507 3,547
Long-Term Debt
369 276 1,490 1,004 1,183 2,285 2,776 2,940 2,093 1,937 1,989
Noncurrent Deferred & Payable Income Tax Liabilities
171 61 389 295 258 260 198 163 21 57 108
Noncurrent Employee Benefit Liabilities
350 319 245 266 277 211 155 134 125 117 97
Other Noncurrent Operating Liabilities
349 351 430 495 1,472 1,635 1,430 1,574 1,384 1,396 1,353
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
11,782 11,073 10,477 10,311 8,389 9,146 9,143 8,945 9,011 9,389 9,236
Total Preferred & Common Equity
11,564 10,789 9,291 9,144 7,582 8,211 8,222 8,064 8,120 8,774 8,526
Total Common Equity
11,564 10,789 9,291 9,138 7,582 8,211 8,222 8,064 8,120 8,774 8,526
Common Stock
12,440 12,401 12,328 12,243 12,154 12,063 11,785 11,455 11,260 11,064 10,386
Retained Earnings
150 -648 -2,163 -1,979 -3,241 -2,911 -2,293 -2,144 -1,889 -747 -312
Accumulated Other Comprehensive Income / (Loss)
-1,026 -964 -874 -1,126 -1,331 -941 -1,270 -1,247 -1,251 -1,543 -1,548
Noncontrolling Interest
218 284 1,186 1,167 807 935 921 881 891 615 710

Quarterly Balance Sheets for News

This table presents News' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 9/30/2025 12/31/2025 3/31/2026
Total Assets
16,921 16,475 16,681 16,544 16,684 16,927 16,161 16,580 15,343 15,510 15,516
Total Current Assets
4,053 3,969 4,003 4,128 4,372 4,506 6,452 6,841 4,473 4,573 4,579
Cash & Equivalents
1,833 1,529 1,724 1,943 1,872 1,778 1,751 2,095 2,198 2,051 2,171
Accounts Receivable
1,425 1,559 1,516 1,438 1,420 1,698 1,655 1,539 1,635 1,894 1,778
Inventories, net
311 378 297 331 266 378 296 317 327 306 303
Other Current Assets
484 503 466 416 474 652 554 526 313 322 327
Plant, Property, & Equipment, net
2,042 1,947 1,985 1,901 1,272 1,919 1,241 1,256 1,321 1,330 1,350
Total Noncurrent Assets
10,826 10,559 10,693 10,515 11,040 10,502 8,468 8,483 9,549 9,607 9,587
Long-Term Investments
427 391 424 416 429 458 365 354 1,028 1,003 1,000
Goodwill
5,140 5,104 5,214 5,131 4,336 5,258 4,265 4,285 4,420 4,500 4,485
Intangible Assets
2,489 2,417 2,423 2,359 1,948 2,324 1,893 1,881 1,897 1,891 1,877
Noncurrent Deferred & Refundable Income Taxes
393 360 305 305 332 323 241 240 233 192 186
Other Noncurrent Operating Assets
2,377 2,287 2,327 2,304 1,762 2,139 1,704 1,723 1,971 2,021 2,039
Total Liabilities & Shareholders' Equity
16,921 16,475 16,681 16,544 16,684 16,927 16,161 16,580 15,343 15,510 15,516
Total Liabilities
7,976 7,739 7,579 7,636 7,673 7,761 7,136 7,499 6,033 6,048 6,235
Total Current Liabilities
3,165 3,037 2,784 3,042 3,055 3,269 3,730 4,081 2,537 2,522 2,690
Short-Term Debt
27 61 58 56 9.00 194 19 22 25 25 0.00
Accounts Payable
440 324 243 269 254 374 365 371 368 425 384
Accrued Expenses
1,123 1,153 1,095 1,238 986 1,213 832 1,008 949 885 1,041
Current Deferred Revenue
622 624 510 549 483 559 431 501 504 474 556
Other Current Liabilities
953 875 878 930 772 929 759 748 691 713 709
Total Noncurrent Liabilities
4,811 4,702 4,795 4,594 4,618 4,492 3,406 3,418 3,496 3,526 3,545
Long-Term Debt
2,940 2,909 2,984 2,844 2,093 2,706 1,948 1,943 1,931 1,926 1,988
Noncurrent Deferred & Payable Income Tax Liabilities
163 147 129 124 21 112 14 17 53 53 54
Noncurrent Employee Benefit Liabilities
134 134 136 135 125 130 126 127 118 117 115
Other Noncurrent Operating Liabilities
1,574 1,512 1,546 1,491 1,384 1,544 1,318 1,331 1,394 1,430 1,388
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
8,945 8,736 9,102 8,908 9,011 9,166 9,025 9,081 9,310 9,462 9,281
Total Preferred & Common Equity
8,064 7,892 8,182 8,051 8,120 8,253 8,149 8,203 8,704 8,792 8,584
Total Common Equity
8,064 7,892 8,182 8,051 8,120 8,253 8,149 8,203 8,704 8,792 8,584
Common Stock
11,455 11,353 11,340 11,276 11,260 11,163 11,147 11,076 10,935 10,815 10,573
Retained Earnings
-2,144 -2,114 -1,958 -1,933 -1,889 -1,779 -1,574 -1,481 -664 -509 -452
Accumulated Other Comprehensive Income / (Loss)
-1,247 -1,347 -1,200 -1,292 -1,251 -1,131 -1,424 -1,392 -1,567 -1,514 -1,537
Noncontrolling Interest
881 844 920 857 891 913 876 878 606 670 697

Annual Metrics And Ratios for News

This table displays calculated financial ratios and metrics derived from News' official financial filings.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 6/30/2016 6/30/2017 6/30/2018 6/30/2019 6/30/2020 6/30/2021 6/30/2022 6/30/2023 6/30/2024 6/30/2025 6/30/2026
DEI Shares Outstanding
- - - - - - - - - - 547,446,760.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 547,446,760.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 1.05
Growth Metrics
- - - - - - - - - - -
Revenue Growth
3.16% -1.85% 121.75% -44.18% -10.58% 3.89% 10.97% -4.87% 2.09% 2.42% 6.82%
EBITDA Growth
-34.51% -85.32% 340.00% 175.00% -174.20% 254.46% 29.17% -21.15% 7.87% 32.89% 8.32%
EBIT Growth
-75.34% -432.41% 78.83% 665.79% -437.67% 139.12% 62.68% -39.72% 14.36% 53.53% 9.63%
NOPAT Growth
-51.58% -395.93% 1,976.92% -96.06% -499.97% 135.92% 122.15% -61.40% 37.26% 33.67% 26.35%
Net Income Growth
420.51% -357.20% -124.57% 115.79% -777.63% 125.18% 95.37% -75.39% 89.30% 278.53% -44.55%
EPS Growth
215.38% -523.33% -104.72% 110.00% -930.77% 125.93% 87.50% -75.24% 76.92% 350.00% -50.24%
Operating Cash Flow Growth
5.66% -43.74% 53.24% 22.59% -15.95% 58.59% 9.46% -19.35% 0.55% 3.28% 8.55%
Free Cash Flow Firm Growth
68.27% -112.32% 18,837.50% -87.38% 89.00% -172.16% 68.11% 364.24% -1.88% -81.24% 23.97%
Invested Capital Growth
-0.67% -4.19% 34.90% -2.35% -19.95% 13.25% 11.61% -2.52% -1.26% 1.89% 2.47%
Revenue Q/Q Growth
14.42% -0.86% 101.97% -47.87% -5.69% 6.47% 1.78% -2.38% 1.45% -17.79% 2.59%
EBITDA Q/Q Growth
33.55% -87.31% 103.08% 30.11% -76.03% 37.44% 3.27% 5.83% 4.10% -17.07% 10.95%
EBIT Q/Q Growth
417.65% -259.56% 62.38% 155.95% -31.05% 132.79% 5.00% 15.56% 6.70% 0.21% 15.95%
NOPAT Q/Q Growth
157.19% -541.07% 4,333.79% 102.85% -29.29% 15,559.20% 31.88% -48.93% 18.54% -1.50% 21.89%
Net Income Q/Q Growth
212.61% -484.55% 4.56% 368.24% -30.27% 12,866.67% 22.98% -45.95% 41.04% 111.02% -42.36%
EPS Q/Q Growth
160.00% -225.64% 3.35% 189.66% -36.71% 722.22% 23.53% -43.48% 31.43% 140.70% -48.50%
Operating Cash Flow Q/Q Growth
66.29% -13.94% 2.30% -2.62% 7.00% -10.23% 12.18% 9.86% -13.27% -5.58% 23.47%
Free Cash Flow Firm Q/Q Growth
358.55% -109.19% 582.92% 104.15% -25.54% -18,253.57% 82.09% -5.80% -23.19% -81.81% 222.89%
Invested Capital Q/Q Growth
-3.05% -5.36% 40.64% -2.23% -1.71% 11.23% 1.15% -1.57% 0.86% 3.50% 0.37%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
7.39% 1.11% 2.19% 10.81% -8.97% 13.34% 15.52% 12.87% 13.59% 16.49% 16.73%
Operating Margin
1.09% -6.07% 51.37% 3.94% -16.22% 4.54% 8.40% 5.63% 6.61% 9.75% 11.40%
EBIT Margin
1.30% -4.41% -0.42% 4.27% -16.12% 6.07% 8.90% 5.64% 6.32% 11.06% 11.35%
Profit (Net Income) Margin
3.02% -7.90% -8.00% 2.26% -17.15% 4.16% 7.32% 1.89% 3.51% 15.85% 8.23%
Tax Burden Percent
138.12% 104.55% 132.60% 64.41% 101.38% 86.44% 93.60% 56.67% 64.84% 145.18% 71.03%
Interest Burden Percent
167.59% 171.31% 1,432.89% 82.33% 104.96% 79.23% 87.88% 59.25% 85.71% 98.72% 102.05%
Effective Tax Rate
-29.83% 0.00% 0.00% 35.59% 0.00% 13.56% 6.40% 43.33% 35.16% 29.79% 28.97%
Return on Invested Capital (ROIC)
1.50% -4.56% 74.38% 2.58% -11.61% 4.40% 8.69% 3.22% 4.51% 7.36% 9.10%
ROIC Less NNEP Spread (ROIC-NNEP)
-1.68% 3.15% 457.78% 8.12% 85.11% -0.82% -14.46% -14.25% -8.29% -49.40% 8.16%
Return on Net Nonoperating Assets (RNNOA)
0.59% -1.06% -87.76% -0.39% -4.92% 0.04% -0.38% -1.15% -0.57% 7.20% -1.12%
Return on Equity (ROE)
2.09% -5.62% -13.38% 2.19% -16.52% 4.44% 8.31% 2.07% 3.94% 14.57% 7.98%
Cash Return on Invested Capital (CROIC)
2.17% -0.27% 44.67% 4.96% 10.55% -8.03% -2.28% 5.78% 5.78% 5.49% 6.66%
Operating Return on Assets (OROA)
0.71% -2.39% -0.49% 2.68% -9.69% 3.66% 5.44% 3.26% 3.79% 5.81% 6.60%
Return on Assets (ROA)
1.64% -4.28% -9.35% 1.42% -10.31% 2.51% 4.47% 1.10% 2.11% 8.33% 4.79%
Return on Common Equity (ROCE)
2.05% -5.48% -12.44% 1.94% -14.77% 4.00% 7.47% 1.86% 3.55% 13.37% 7.41%
Return on Equity Simple (ROE_SIMPLE)
2.16% -5.96% -15.54% 2.49% -20.38% 4.74% 9.24% 2.32% 4.36% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
117 -346 6,490 256 -1,023 367 816 315 432 578 731
NOPAT Margin
1.41% -4.25% 35.96% 2.54% -11.35% 3.93% 7.86% 3.19% 4.29% 6.84% 8.10%
Net Nonoperating Expense Percent (NNEP)
3.18% -7.71% -383.40% -5.54% -96.72% 5.21% 23.16% 17.47% 12.80% 56.77% 0.94%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - - 5.10% 6.51%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
89.85% 89.16% 44.07% 87.65% 88.75% 86.40% 83.93% 85.63% 84.74% 83.26% 81.98%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
98.91% 106.07% 48.63% 96.06% 116.22% 95.46% 91.60% 94.37% 93.39% 90.25% 88.60%
Earnings before Interest and Taxes (EBIT)
108 -359 -76 430 -1,452 568 924 557 637 935 1,025
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
613 90 396 1,089 -808 1,248 1,612 1,271 1,371 1,394 1,510
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.53 0.70 0.93 0.85 0.89 1.71 1.09 1.37 1.94 1.92 1.59
Price to Tangible Book Value (P/TBV)
1.09 1.62 6.16 4.95 3.84 10.17 23.40 25.49 25.67 6.81 6.33
Price to Revenue (P/Rev)
0.74 0.93 0.48 0.77 0.75 1.50 0.86 1.12 1.56 1.99 1.51
Price to Earnings (P/E)
34.33 0.00 0.00 49.98 0.00 42.48 14.35 74.41 59.07 14.26 23.72
Dividend Yield
1.89% 1.53% 1.35% 1.51% 1.74% 0.84% 1.31% 1.03% 0.73% 0.67% 0.81%
Earnings Yield
2.91% 0.00% 0.00% 2.00% 0.00% 2.35% 6.97% 1.34% 1.69% 7.01% 4.22%
Enterprise Value to Invested Capital (EV/IC)
0.30 0.57 0.93 0.86 0.90 1.65 1.07 1.31 1.80 2.02 1.62
Enterprise Value to Revenue (EV/Rev)
0.28 0.52 0.52 0.83 0.78 1.57 1.02 1.28 1.70 1.89 1.46
Enterprise Value to EBITDA (EV/EBITDA)
3.81 46.98 23.64 7.70 0.00 11.76 6.59 9.97 12.49 11.47 8.74
Enterprise Value to EBIT (EV/EBIT)
21.62 0.00 0.00 19.51 0.00 25.84 11.49 22.76 26.88 17.09 12.87
Enterprise Value to NOPAT (EV/NOPAT)
19.98 0.00 1.44 32.81 0.00 39.96 13.01 40.23 39.59 27.63 18.05
Enterprise Value to Operating Cash Flow (EV/OCF)
2.66 8.56 12.37 9.04 9.02 11.87 7.84 11.61 15.59 14.09 10.72
Enterprise Value to Free Cash Flow (EV/FCFF)
13.83 0.00 2.40 17.06 7.57 0.00 0.00 22.43 30.88 37.04 24.67
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.03 0.03 0.19 0.14 0.15 0.25 0.34 0.33 0.32 0.21 0.22
Long-Term Debt to Equity
0.03 0.02 0.14 0.10 0.14 0.25 0.30 0.33 0.32 0.21 0.22
Financial Leverage
-0.35 -0.34 -0.19 -0.05 -0.06 -0.05 0.03 0.08 0.07 -0.15 -0.14
Leverage Ratio
1.27 1.31 1.43 1.54 1.60 1.77 1.86 1.89 1.87 1.75 1.67
Compound Leverage Factor
2.14 2.25 20.51 1.27 1.68 1.40 1.63 1.12 1.60 1.73 1.70
Debt to Total Capital
3.03% 3.30% 15.68% 12.35% 13.05% 20.19% 25.13% 24.91% 24.40% 17.28% 17.72%
Short-Term Debt to Total Capital
0.00% 0.90% 3.71% 3.82% 0.79% 0.24% 2.40% 0.23% 0.45% 0.22% 0.00%
Long-Term Debt to Total Capital
3.03% 2.41% 11.97% 8.53% 12.26% 19.94% 22.73% 24.68% 23.95% 17.06% 17.72%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
1.96% 2.65% 9.69% 9.92% 8.36% 8.16% 7.54% 7.40% 7.47% 5.42% 6.33%
Common Equity to Total Capital
95.01% 94.05% 74.63% 77.68% 78.59% 71.66% 67.33% 67.70% 68.12% 77.30% 75.96%
Debt to EBITDA
0.60 4.21 4.93 1.33 -1.56 1.85 1.90 2.33 2.12 1.41 1.32
Net Debt to EBITDA
-6.60 -40.71 -1.20 -0.48 0.69 -0.22 0.47 0.56 0.38 -1.05 -0.73
Long-Term Debt to EBITDA
0.60 3.07 3.76 0.92 -1.46 1.83 1.72 2.31 2.08 1.39 1.32
Debt to NOPAT
3.16 -1.10 0.30 5.68 -1.23 6.30 3.76 9.42 6.73 3.39 2.72
Net Debt to NOPAT
-34.64 10.60 -0.07 -2.05 0.54 -0.75 0.93 2.24 1.20 -2.52 -1.52
Long-Term Debt to NOPAT
3.16 -0.80 0.23 3.93 -1.16 6.22 3.40 9.33 6.60 3.35 2.72
Altman Z-Score
1.69 1.84 1.87 1.47 0.74 1.62 1.30 1.41 1.90 2.50 2.20
Noncontrolling Interest Sharing Ratio
1.79% 2.37% 6.99% 11.43% 10.59% 9.93% 10.15% 9.96% 9.87% 8.18% 7.11%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.59 1.56 1.33 1.21 1.29 1.38 1.16 1.28 1.43 1.84 1.62
Quick Ratio
1.25 1.34 1.11 0.95 1.01 1.15 0.94 1.03 1.13 1.52 1.40
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
169 -21 3,897 492 929 -671 -214 565 554 431 535
Operating Cash Flow to CapEx
408.37% 0.00% 334.96% 197.87% 194.03% 337.98% 274.65% 236.36% 221.37% 278.62% 288.97%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.54 0.54 1.17 0.63 0.60 0.60 0.61 0.58 0.60 0.53 0.58
Accounts Receivable Turnover
6.60 6.50 12.50 6.38 6.56 6.93 6.92 6.75 6.89 5.67 5.44
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
3.26 4.04 8.63 3.94 3.75 4.13 0.00 0.00 5.10 6.49 6.62
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
55.29 56.17 29.20 57.17 55.65 52.68 52.72 54.07 52.99 64.39 67.09
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
55.29 56.17 29.20 57.17 55.65 52.68 52.72 54.07 52.99 64.39 67.09
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
7,754 7,429 10,022 9,786 7,834 8,872 9,902 9,652 9,530 7,932 8,128
Invested Capital Turnover
1.07 1.07 2.07 1.02 1.02 1.12 1.11 1.01 1.05 1.08 1.12
Increase / (Decrease) in Invested Capital
-52 -325 2,593 -236 -1,952 1,038 1,030 -250 -122 147 196
Enterprise Value (EV)
2,335 4,228 9,361 8,390 7,032 14,679 10,619 12,675 17,122 15,983 13,195
Market Capitalization
6,145 7,588 8,630 7,748 6,780 14,018 8,939 11,087 15,712 16,825 13,593
Book Value per Share
$19.94 $18.54 $15.94 $15.62 $12.88 $13.90 $14.04 $14.06 $14.25 $15.50 $15.57
Tangible Book Value per Share
$9.73 $8.03 $2.41 $2.67 $3.00 $2.33 $0.65 $0.76 $1.07 $4.36 $3.92
Total Capital
12,171 11,472 12,449 11,764 9,648 11,459 12,212 11,912 11,920 11,351 11,225
Total Debt
369 379 1,952 1,453 1,259 2,313 3,069 2,967 2,909 1,962 1,989
Total Long-Term Debt
369 276 1,490 1,004 1,183 2,285 2,776 2,940 2,855 1,937 1,989
Net Debt
-4,048 -3,664 -475 -525 -555 -274 759 707 519 -1,457 -1,108
Capital Expenditures (CapEx)
215 -15 226 469 402 366 493 462 496 407 426
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-700 -550 -473 -484 -662 -986 -955 -918 -589 -175 -374
Debt-free Net Working Capital (DFNWC)
1,447 1,466 1,561 1,159 855 1,250 867 915 1,371 2,228 1,721
Net Working Capital (NWC)
1,447 1,363 1,099 710 779 1,222 574 888 1,317 2,203 1,721
Net Nonoperating Expense (NNE)
-133 297 7,934 28 522 -22 56 128 78 -762 -12
Net Nonoperating Obligations (NNO)
-4,048 -3,664 -475 -525 -555 -274 759 707 519 -1,457 -1,108
Total Depreciation and Amortization (D&A)
505 449 472 659 644 680 688 714 734 459 485
Debt-free, Cash-free Net Working Capital to Revenue
-8.44% -6.76% -2.62% -4.80% -7.35% -10.54% -9.20% -9.29% -5.84% -2.07% -4.14%
Debt-free Net Working Capital to Revenue
17.45% 18.01% 8.65% 11.50% 9.49% 13.36% 8.35% 9.26% 13.59% 26.36% 19.06%
Net Working Capital to Revenue
17.45% 16.75% 6.09% 7.05% 8.65% 13.06% 5.53% 8.99% 13.06% 26.06% 19.06%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.30 ($1.27) ($2.60) $0.27 ($2.16) $0.56 $1.06 $0.26 $0.47 $2.08 $1.03
Adjusted Weighted Average Basic Shares Outstanding
580.17M 581.94M 583.02M 585.28M 588.62M 590.84M 581.42M 571.42M 568.58M 564.97M 541.05M
Adjusted Diluted Earnings per Share
$0.30 ($1.27) ($2.60) $0.26 ($2.16) $0.56 $1.05 $0.26 $0.46 $2.07 $1.03
Adjusted Weighted Average Diluted Shares Outstanding
580.17M 581.94M 583.02M 585.28M 588.62M 590.84M 581.42M 571.42M 568.58M 564.97M 541.05M
Adjusted Basic & Diluted Earnings per Share
$0.30 ($1.27) ($2.60) $0.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
580.17M 581.94M 583.02M 585.28M 588.62M 590.84M 581.42M 571.42M 568.58M 564.97M 541.05M
Normalized Net Operating Profit after Tax (NOPAT)
236 303 6,736 377 258 513 918 400 522 671 811
Normalized NOPAT Margin
2.84% 3.72% 37.32% 3.74% 2.87% 5.48% 8.84% 4.05% 5.18% 7.94% 8.99%
Pre Tax Income Margin
2.18% -7.56% -6.03% 3.51% -16.92% 4.81% 7.82% 3.34% 5.41% 10.92% 11.59%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
58.80% -23.64% -10.94% 70.61% -10.23% 41.90% 23.03% 93.05% 48.59% 13.81% 27.46%
Augmented Payout Ratio
75.20% -23.64% -10.94% 70.61% -10.23% 41.90% 46.58% 222.99% 81.64% 25.00% 132.71%

Quarterly Metrics And Ratios for News

This table displays calculated financial ratios and metrics derived from News' official financial filings.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 555,378,060.00 547,446,760.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 555,378,060.00 547,446,760.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.16 0.33
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-15.31% -0.98% 5.92% 3.12% 4.82% 0.75% 0.25% 2.29% 5.54% 8.76% 10.81%
EBITDA Growth
-11.72% -10.36% 20.22% 42.27% 40.71% 22.79% 17.16% 0.00% -13.72% 16.29% 59.36%
EBIT Growth
42.38% -32.54% 44.94% 87.50% 47.49% 48.51% 33.71% -2.35% -18.37% 23.33% 107.63%
NOPAT Growth
41.48% -14.15% 60.77% 50.68% 34.01% 57.50% -5.13% 6.51% -0.97% 12.52% 161.32%
Net Income Growth
94.68% -28.81% 321.88% 148.28% 54.64% 226.19% 992.96% 4.17% -14.49% -11.68% -70.36%
EPS Growth
125.00% -44.44% 550.00% 320.00% 40.74% 260.00% 1,344.44% -4.76% -10.53% -11.11% -74.62%
Operating Cash Flow Growth
86.98% 5.89% -39.81% 216.36% -15.32% 7.24% -26.27% 207.69% -32.75% -13.67% 124.47%
Free Cash Flow Firm Growth
135.75% 654.01% -31.13% -9.25% 435.54% 341.64% -103.83% 2,013.59% -104.87% -116.00% 114.68%
Invested Capital Growth
-2.28% -3.64% -1.26% 0.45% -19.93% -18.89% 1.89% -18.21% 4.44% 5.66% 2.47%
Revenue Q/Q Growth
-14.57% -6.30% 6.36% 0.00% -13.15% -10.23% -18.96% 31.70% 10.17% -7.49% 6.96%
EBITDA Q/Q Growth
16.49% -42.53% 15.88% 28.97% 15.22% -44.65% -9.47% 35.98% 47.08% -35.77% 30.29%
EBIT Q/Q Growth
149.17% -71.95% 51.76% 74.42% 96.00% -65.99% -20.67% 74.79% 73.08% -48.61% 47.03%
NOPAT Q/Q Growth
95.85% -66.42% 40.80% 62.43% 74.18% -53.49% -37.20% 98.99% 70.40% -47.16% 58.51%
Net Income Q/Q Growth
215.52% -77.05% 69.05% 102.82% 96.53% -51.59% 466.42% -80.67% 61.33% -50.00% 90.08%
EPS Q/Q Growth
440.00% -81.48% 80.00% 133.33% 80.95% -52.63% 622.22% -84.62% 70.00% -52.94% 106.25%
Operating Cash Flow Q/Q Growth
752.73% 49.72% -52.88% -74.80% 375.00% 90.13% -67.47% -57.45% 187.50% 116.96% -15.43%
Free Cash Flow Firm Q/Q Growth
285.09% 0.17% -49.97% -53.00% 2,172.44% -15.17% -103.92% 2,697.69% -105.64% -178.82% 103.29%
Invested Capital Q/Q Growth
2.15% -5.47% 0.86% 3.15% -18.58% -4.25% 3.50% 1.36% 3.97% -3.12% 0.37%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
15.88% 11.43% 12.46% 16.07% 21.31% 13.14% 14.68% 15.16% 20.24% 14.05% 17.12%
Operating Margin
13.02% 3.92% 5.28% 7.84% 15.59% 8.11% 6.76% 9.51% 15.79% 9.29% 10.65%
EBIT Margin
14.00% 3.51% 5.01% 8.73% 19.71% 7.47% 7.31% 9.70% 15.24% 8.47% 11.64%
Profit (Net Income) Margin
8.57% 1.73% 2.76% 5.59% 12.65% 6.82% 47.67% 7.00% 10.25% 5.54% 9.84%
Tax Burden Percent
62.89% 65.63% 64.55% 70.59% 65.81% 90.73% 562.32% 70.75% 65.94% 64.02% 82.73%
Interest Burden Percent
97.32% 75.29% 85.27% 90.67% 97.51% 100.67% 115.97% 101.92% 101.94% 102.16% 102.21%
Effective Tax Rate
33.33% 34.38% 35.45% 29.41% 28.84% 29.14% 34.06% 29.25% 34.06% 35.98% 17.27%
Return on Invested Capital (ROIC)
8.17% 2.66% 3.58% 5.73% 12.66% 6.91% 4.79% 6.40% 10.98% 6.64% 9.91%
ROIC Less NNEP Spread (ROIC-NNEP)
7.94% -0.33% 0.84% 5.90% -41.90% 2.00% -47.65% 4.54% 11.35% 7.33% 8.04%
Return on Net Nonoperating Assets (RNNOA)
0.90% -0.03% 0.06% 0.56% 0.29% -0.10% 6.95% -0.15% -1.30% -1.04% -1.11%
Return on Equity (ROE)
9.07% 2.63% 3.64% 6.30% 12.95% 6.81% 11.74% 6.26% 9.67% 5.60% 8.80%
Cash Return on Invested Capital (CROIC)
6.04% 7.50% 5.78% 4.44% 28.20% 27.73% 5.49% 26.61% 2.80% 2.10% 6.66%
Operating Return on Assets (OROA)
7.94% 2.08% 3.00% 5.31% 12.32% 4.63% 3.84% 5.11% 8.30% 4.64% 6.77%
Return on Assets (ROA)
4.86% 1.03% 1.65% 3.40% 7.91% 4.23% 25.03% 3.69% 5.58% 3.04% 5.72%
Return on Common Equity (ROCE)
8.14% 2.37% 3.28% 5.68% 11.67% 6.15% 10.78% 5.74% 8.86% 5.12% 8.18%
Return on Equity Simple (ROE_SIMPLE)
3.28% 3.12% 0.00% 5.33% 6.63% 7.74% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
185 62 88 143 248 116 73 144 246 130 206
NOPAT Margin
8.68% 2.57% 3.41% 5.53% 11.10% 5.75% 4.46% 6.73% 10.41% 5.95% 8.82%
Net Nonoperating Expense Percent (NNEP)
0.23% 2.99% 2.74% -0.16% 54.55% 4.91% 52.44% 1.87% -0.37% -0.69% 1.87%
Return On Investment Capital (ROIC_SIMPLE)
1.53% - - - 2.26% 1.05% 0.64% 1.28% 2.16% 1.15% 1.84%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
81.26% 86.71% 85.25% 83.90% 78.64% 85.57% 85.75% 84.14% 77.94% 84.30% 81.90%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
86.98% 96.08% 94.72% 92.16% 84.41% 91.89% 93.24% 90.49% 84.21% 90.71% 89.35%
Earnings before Interest and Taxes (EBIT)
299 85 129 225 441 150 119 208 360 185 272
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
339 277 321 414 477 264 239 325 478 307 400
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.70 1.86 1.94 1.83 1.92 1.88 1.92 1.99 1.67 1.61 1.59
Price to Tangible Book Value (P/TBV)
25.57 26.65 25.67 22.57 7.87 7.58 6.81 7.27 6.11 6.23 6.33
Price to Revenue (P/Rev)
1.47 1.50 1.56 1.49 1.53 1.50 1.99 2.04 1.70 1.57 1.51
Price to Earnings (P/E)
61.13 71.88 59.07 42.65 37.83 31.71 14.26 14.79 12.74 12.18 23.72
Dividend Yield
0.82% 0.76% 0.73% 0.75% 0.73% 0.73% 0.67% 0.65% 0.77% 0.80% 0.81%
Earnings Yield
1.64% 1.39% 1.69% 2.34% 2.64% 3.15% 7.01% 6.76% 7.85% 8.21% 4.22%
Enterprise Value to Invested Capital (EV/IC)
1.58 1.73 1.80 1.70 2.05 2.07 2.02 2.08 1.70 1.65 1.62
Enterprise Value to Revenue (EV/Rev)
1.66 1.64 1.70 1.65 1.60 1.54 1.89 1.96 1.65 1.52 1.46
Enterprise Value to EBITDA (EV/EBITDA)
13.06 12.41 12.49 11.19 10.04 9.42 11.47 11.97 10.80 9.82 8.74
Enterprise Value to EBIT (EV/EBIT)
24.85 27.39 26.88 22.53 18.54 16.98 17.09 17.94 16.77 15.11 12.87
Enterprise Value to NOPAT (EV/NOPAT)
41.69 44.82 39.59 34.86 30.03 26.97 27.63 28.41 24.36 22.28 18.05
Enterprise Value to Operating Cash Flow (EV/OCF)
12.75 12.91 15.59 13.74 14.10 13.19 14.09 14.05 13.23 13.40 10.72
Enterprise Value to Free Cash Flow (EV/FCFF)
25.79 22.65 30.88 38.38 6.46 6.68 37.04 7.02 62.07 80.64 24.67
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.33 0.33 0.32 0.32 0.22 0.22 0.21 0.21 0.21 0.21 0.22
Long-Term Debt to Equity
0.33 0.32 0.32 0.30 0.22 0.21 0.21 0.21 0.20 0.21 0.22
Financial Leverage
0.11 0.08 0.07 0.10 -0.01 -0.05 -0.15 -0.03 -0.11 -0.14 -0.14
Leverage Ratio
1.85 1.88 1.87 1.87 1.81 1.84 1.75 1.75 1.71 1.75 1.67
Compound Leverage Factor
1.80 1.41 1.60 1.69 1.77 1.85 2.03 1.78 1.75 1.79 1.70
Debt to Total Capital
25.05% 24.56% 24.40% 24.03% 17.89% 17.79% 17.28% 17.36% 17.09% 17.64% 17.72%
Short-Term Debt to Total Capital
0.48% 0.47% 0.45% 1.61% 0.17% 0.20% 0.22% 0.22% 0.22% 0.00% 0.00%
Long-Term Debt to Total Capital
24.57% 24.09% 23.95% 22.43% 17.72% 17.59% 17.06% 17.14% 16.88% 17.64% 17.72%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
7.58% 7.26% 7.47% 7.57% 7.97% 7.95% 5.42% 5.38% 5.87% 6.19% 6.33%
Common Equity to Total Capital
67.37% 68.18% 68.12% 68.40% 74.14% 74.26% 77.30% 77.26% 77.04% 76.17% 75.96%
Debt to EBITDA
2.52 2.20 2.12 1.94 1.21 1.17 1.41 1.40 1.48 1.46 1.32
Net Debt to EBITDA
0.74 0.41 0.38 0.44 -0.09 -0.29 -1.05 -0.91 -0.84 -0.87 -0.73
Long-Term Debt to EBITDA
2.47 2.16 2.08 1.81 1.19 1.16 1.39 1.39 1.46 1.46 1.32
Debt to NOPAT
8.05 7.95 6.73 6.05 3.60 3.35 3.39 3.33 3.34 3.32 2.72
Net Debt to NOPAT
2.37 1.48 1.20 1.38 -0.27 -0.82 -2.52 -2.16 -1.89 -1.97 -1.52
Long-Term Debt to NOPAT
7.90 7.80 6.60 5.64 3.57 3.31 3.35 3.29 3.30 3.32 2.72
Altman Z-Score
1.66 1.71 1.79 1.76 2.11 1.96 2.32 2.42 2.20 2.04 2.04
Noncontrolling Interest Sharing Ratio
10.25% 9.86% 9.87% 9.81% 9.91% 9.64% 8.18% 8.22% 8.36% 8.58% 7.11%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.44 1.36 1.43 1.38 1.73 1.68 1.84 1.76 1.81 1.70 1.62
Quick Ratio
1.16 1.11 1.13 1.06 0.91 0.89 1.52 1.51 1.56 1.47 1.40
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
418 419 210 99 2,240 1,901 -74 1,934 -109 -304 10
Operating Cash Flow to CapEx
1,196.67% 460.68% 177.62% 67.37% 490.32% 621.51% 119.75% 100.00% 232.32% 499.00% 289.04%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.57 0.59 0.60 0.61 0.63 0.62 0.53 0.53 0.54 0.55 0.58
Accounts Receivable Turnover
6.04 6.68 6.89 6.24 6.47 6.91 5.67 5.10 4.86 5.31 5.44
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
4.72 5.07 5.10 5.26 6.36 6.51 6.49 5.25 6.71 6.75 6.62
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
60.46 54.67 52.99 58.49 56.37 52.85 64.39 71.56 75.10 68.79 67.09
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
60.46 54.67 52.99 58.49 56.37 52.85 64.39 71.56 75.10 68.79 67.09
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
9,996 9,449 9,530 9,830 8,004 7,664 7,932 8,040 8,359 8,098 8,128
Invested Capital Turnover
0.94 1.03 1.05 1.04 1.14 1.20 1.08 0.95 1.05 1.12 1.12
Increase / (Decrease) in Invested Capital
-233 -357 -122 44 -1,992 -1,785 147 -1,790 355 434 196
Enterprise Value (EV)
15,752 16,350 17,122 16,718 16,388 15,839 15,983 16,686 14,234 13,360 13,195
Market Capitalization
13,938 14,952 15,712 15,141 15,661 15,445 16,825 17,350 14,667 13,846 13,593
Book Value per Share
$14.30 $14.10 $14.25 $14.52 $14.33 $14.46 $15.50 $15.41 $15.66 $15.46 $15.57
Tangible Book Value per Share
$0.95 $0.98 $1.07 $1.18 $3.50 $3.59 $4.36 $4.23 $4.28 $4.00 $3.92
Total Capital
12,144 11,808 11,920 12,066 10,992 11,046 11,351 11,266 11,413 11,269 11,225
Total Debt
3,042 2,900 2,909 2,900 1,967 1,965 1,962 1,956 1,951 1,988 1,989
Total Long-Term Debt
2,984 2,844 2,855 2,706 1,948 1,943 1,937 1,931 1,926 1,988 1,989
Net Debt
894 541 519 664 -149 -484 -1,457 -1,270 -1,103 -1,183 -1,108
Capital Expenditures (CapEx)
30 117 143 95 62 93 157 80 99 100 146
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-447 -801 -589 -347 990 687 -175 -237 25 -282 -374
Debt-free Net Working Capital (DFNWC)
1,277 1,142 1,371 1,431 2,741 2,782 2,228 1,961 2,076 1,889 1,721
Net Working Capital (NWC)
1,219 1,086 1,317 1,237 2,722 2,760 2,203 1,936 2,051 1,889 1,721
Net Nonoperating Expense (NNE)
2.33 20 17 -1.41 -35 -21 -703 -5.66 3.96 8.96 -24
Net Nonoperating Obligations (NNO)
894 541 519 664 -1,021 -1,417 -1,457 -1,270 -1,103 -1,183 -1,108
Total Depreciation and Amortization (D&A)
40 192 192 189 36 114 120 117 118 122 128
Debt-free, Cash-free Net Working Capital to Revenue
-4.70% -8.06% -5.84% -3.41% 9.64% 6.68% -2.07% -2.79% 0.29% -3.20% -4.14%
Debt-free Net Working Capital to Revenue
13.42% 11.49% 13.59% 14.08% 26.70% 27.06% 26.36% 23.07% 24.07% 21.47% 19.06%
Net Working Capital to Revenue
12.81% 10.92% 13.06% 12.17% 26.51% 26.85% 26.06% 22.78% 23.78% 21.47% 19.06%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.27 $0.05 $0.10 $0.21 $0.38 $0.18 $1.31 $0.20 $0.34 $0.16 $0.33
Adjusted Weighted Average Basic Shares Outstanding
571.12M 569.89M 568.58M 568.68M 567.40M 566.11M 564.97M 561.51M 555.38M 547.45M 541.05M
Adjusted Diluted Earnings per Share
$0.27 $0.05 $0.09 $0.21 $0.38 $0.18 $1.30 $0.20 $0.34 $0.16 $0.33
Adjusted Weighted Average Diluted Shares Outstanding
571.12M 569.89M 568.58M 568.68M 567.40M 566.11M 564.97M 561.51M 555.38M 547.45M 541.05M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
571.12M 569.89M 568.58M 568.68M 567.40M 566.11M 564.97M 561.51M 555.38M 547.45M 541.05M
Normalized Net Operating Profit after Tax (NOPAT)
193 85 121 160 260 125 125 158 266 141 244
Normalized NOPAT Margin
9.06% 3.52% 4.71% 6.19% 11.61% 6.21% 7.66% 7.36% 11.25% 6.48% 10.44%
Pre Tax Income Margin
13.63% 2.64% 4.27% 7.92% 19.21% 7.52% 8.48% 9.89% 15.54% 8.65% 11.90%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
63.43% 68.92% 48.59% 40.68% 33.15% 29.13% 13.81% 14.64% 15.10% 15.98% 27.46%
Augmented Payout Ratio
108.58% 120.72% 81.64% 69.32% 58.89% 52.44% 25.00% 29.79% 40.84% 54.15% 132.71%

Financials Breakdown Chart

Key Financial Trends

News Corp. (NASDAQ:NWSA) delivered a stronger fourth quarter of fiscal 2026, with revenue of $2.337 billion, up from $2.185 billion in the prior quarter. Operating income increased to $249 million from $203 million, while net income attributable to common shareholders doubled sequentially to $179 million, or $0.33 per diluted share.

The company’s recent results show a meaningful recovery from the weaker profitability seen in fiscal 2023 and 2024. Revenue has generally remained in the $2.0 billion-to-$2.5 billion quarterly range, while operating income has improved from $110 million in Q3 2024 and $136 million in Q4 2024 to more than $200 million in each quarter of fiscal 2026. However, results remain uneven, and the data includes discontinued operations and restated periods that make direct year-over-year comparisons more difficult.

  • Improving operating profitability: Fiscal 2026 operating income was $204 million, $373 million, $203 million and $249 million across Q1 through Q4. Although Q2 was unusually strong, profitability has remained well above the levels reported in several earlier periods.
  • Strong fourth-quarter earnings growth: Net income attributable to common shareholders rose from $89 million in Q3 to $179 million in Q4, lifting diluted EPS from $0.16 to $0.33.
  • Solid operating cash flow: Cash flow from operating activities totaled $422 million in Q4 2026, following $499 million in Q3 and $230 million in Q2. This indicates that earnings are generally converting into cash despite quarterly volatility in working capital.
  • Lower debt burden: Long-term debt declined from $2.706 billion in September 2024 to $1.988 billion in March 2026, while short-term debt fell to zero by March 2026. Debt reduction improves financial flexibility and reduces refinancing risk.
  • Large cash balance: Cash and equivalents increased from $1.528 billion in September 2023 to $2.171 billion in March 2026. The balance provides a sizable liquidity cushion relative to quarterly operating expenses and debt obligations.
  • Shareholder returns remain a priority: News Corp. repurchased $326 million of common stock and paid $55 million in dividends during Q4 2026. Buybacks have also occurred in each of the reported fiscal 2026 quarters, supporting per-share results when earnings are stable.
  • Revenue is growing but volatile: Fiscal 2026 quarterly revenue ranged from $2.144 billion to $2.362 billion before ending at $2.337 billion. The sequential Q4 increase was encouraging, but revenue remained below the $2.499 billion reported in Q1 2024 and the $2.577 billion reported in Q4 2024.
  • Working capital is a major cash-flow swing factor: Changes in operating assets and liabilities contributed $33 million to Q4 operating cash flow, compared with $234 million in Q3 and negative $156 million in Q2. This volatility can make quarterly free cash flow difficult to forecast.
  • Operating expenses continue to rise: Selling, general and administrative expense increased to $1.914 billion in Q4 2026 from $1.804 billion in Q1. Restructuring charges also rose from $19 million in Q1 to $46 million in Q4, suggesting that cost-control and transformation efforts remain ongoing.
  • Significant intangible-asset exposure: Goodwill and intangible assets totaled approximately $6.36 billion at March 31, 2026, or roughly 41% of total assets. Any impairment charges could materially reduce reported earnings and equity.

Overall, News Corp.’s financial profile is improving: operating earnings are stronger, cash generation has recovered, and debt has trended lower. The main issues for investors are the uneven revenue pattern, restructuring costs, working-capital swings and the company’s substantial goodwill and intangible-asset balances. Continued operating-cash-flow strength and consistent profitability will be important for supporting further buybacks while preserving balance-sheet flexibility.

08/10/26 11:44 AM ETAI Generated. May Contain Errors.

News Financials - Frequently Asked Questions

According to the most recent income statement we have on file, News' financial year ends in June. Their financial year 2026 ended on June 30, 2026.

News' net income appears to be on an upward trend, with a most recent value of $743 million in 2026, rising from $250 million in 2016. The previous period was $1.34 billion in 2025. See News' forecast for analyst expectations on what's next for the company.

News' total operating income in 2026 was $1.03 billion, based on the following breakdown:
  • Total Gross Profit: $9.03 billion
  • Total Operating Expenses: $8.00 billion

Over the last 10 years, News' total revenue changed from $8.29 billion in 2016 to $9.03 billion in 2026, a change of 8.9%.

News' total liabilities were at $6.31 billion at the end of 2026, a 3.2% increase from 2025, and a 71.4% increase since 2016.

In the past 10 years, News' cash and equivalents has ranged from $1.52 billion in 2020 to $2.40 billion in 2025, and is currently $2.10 billion as of their latest financial filing in 2026.

Over the last 10 years, News' book value per share changed from 19.94 in 2016 to 15.57 in 2026, a change of -21.9%.



Financial statements for NASDAQ:NWS last updated on 8/7/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners