News Corporation Reports Fourth Quarter and Full Year Results for Fiscal 2022
News Corporation reported record fiscal 2022 results with revenues of $10.39 billion, a 95% increase in net income to $760 million, and a segment EBITDA of $1.67 billion, up 31%. The fourth quarter witnessed a 7% revenue increase to $2.67 billion and net income of $127 million, compared to a loss in the previous year. Digital Real Estate Services revenues grew 25%, aided by acquisitions, while News Media segment EBITDA jumped to $217 million. A dividend of $0.10 per share has been declared, payable on October 12, 2022.
- Full year revenue increased 11% to $10.39 billion.
- Net income rose 95% to $760 million for the full year.
- Fourth quarter EBITDA improved 50% to $315 million.
- Digital Real Estate Services revenues increased 25% year-over-year.
- Foreign currency fluctuations negatively impacted revenue by $161 million for the year.
- Increased costs in Digital Real Estate Services and Book Publishing segments.
FISCAL 2022 FULL YEAR AND FOURTH QUARTER KEY FINANCIAL HIGHLIGHTS
-
Fiscal 2022 full year revenues and net income were records at
and$10.39 billion , respectively. Revenues grew$760 million 11% compared to in the prior year and net income increased$9.36 billion 95% compared to in the prior year$389 million -
Full year Total Segment EBITDA was
, also a record and a$1.67 billion 31% increase compared to in the prior year. Reported EPS were$1.27 billion for the full year compared to$1.05 in the prior year – Adjusted EPS were$0.56 compared to$1.20 in the prior year$0.67 -
Fourth quarter revenues were
, a$2.67 billion 7% increase compared to in the prior year, while net income was$2.49 billion , a substantial improvement from a net loss of$127 million in the prior year$(15) million -
Fourth quarter Total Segment EBITDA was
, a$315 million 50% increase compared to in the prior year. Reported EPS were$210 million for the fourth quarter compared to$0.19 in the prior year – Adjusted EPS were$(0.02) compared to$0.37 in the prior year$0.16 -
Digital Real Estate Services revenues for the fiscal year grew25% despite facing tough prior year comparisons, with37% and11% revenue growth at REA Group and Move, respectively -
Dow Jones achieved its highest full year revenues and Segment EBITDA since its acquisition, driven by strategic acquisitions, continued growth in digital-only subscriptions, record advertising revenues and robust growth in Risk & Compliance products -
News Media’s Segment EBITDA improved to
from$217 million in the prior year, helped by growth in digital advertising revenues, and was the biggest contributor to Total Segment EBITDA growth for the fiscal year$52 million -
At the Subscription Video Services segment,
Foxtel saw its streaming revenues from Kayo and BINGE offset broadcast declines during the year, while achieving over 2.8 million total streaming subscribers as of year-end -
Book Publishing revenues grew10% in the fiscal year, driven by the acquisition of theHMH Books and Media segment and continued strong consumer spending, which remains above pre-pandemic levels -
Continued strong cash generation funding the execution of the
share repurchase program$1 billion
Commenting on the results, Chief Executive
“News Corp set significant records in Fiscal 2022, including in revenue and profitability, which surged 31 percent to
Our
The News Media segment was the single largest contributor to the enhanced profit picture this fiscal year with profitability expanding to
Foxtel’s renaissance continued, as streaming revenues from Kayo and BINGE offset broadcast declines during the year. While down slightly for the year due to currency fluctuations, both revenue and profitability were markedly higher on an adjusted basis.
Our provenance and principles endure at
FULL YEAR RESULTS
The Company reported fiscal 2022 full year total revenues of
Net income for the full year was
Total Segment EBITDA for the full year was
Diluted net income per share attributable to
Adjusted diluted EPS (as defined in Note 3) were
FOURTH QUARTER RESULTS
The Company reported fiscal 2022 fourth quarter total revenues of
Net income for the quarter was
The Company reported fourth quarter Total Segment EBITDA of
Net income (loss) per share attributable to
Adjusted EPS were
SEGMENT REVIEW
The Company’s full year and fourth quarter ended
|
For the three months ended |
|
For the fiscal years ended |
|||||||||||||||||||
|
2022 |
|
2021 |
|
% Change |
|
2022 |
|
2021 |
|
% Change |
|||||||||||
|
(in millions) |
|
Better/ (Worse) |
|
(in millions) |
|
Better/ (Worse) |
|||||||||||||||
Revenues: |
|
|
|
|
|
|
||||||||||||||||
|
$ |
443 |
|
$ |
413 |
|
7 |
% |
$ |
1,741 |
|
$ |
1,393 |
|
25 |
% |
||||||
Subscription Video Services |
|
524 |
|
|
542 |
|
(3 |
)% |
|
2,026 |
|
|
2,072 |
|
(2 |
)% |
||||||
|
|
565 |
|
|
449 |
|
26 |
% |
|
2,004 |
|
|
1,702 |
|
18 |
% |
||||||
|
|
513 |
|
|
493 |
|
4 |
% |
|
2,191 |
|
|
1,985 |
|
10 |
% |
||||||
News Media |
|
629 |
|
|
595 |
|
6 |
% |
|
2,423 |
|
|
2,205 |
|
10 |
% |
||||||
Other |
|
— |
|
|
— |
|
— |
% |
|
— |
|
|
1 |
|
(100 |
)% |
||||||
Total Revenues |
$ |
2,674 |
|
$ |
2,492 |
|
7 |
% |
$ |
10,385 |
|
$ |
9,358 |
|
11 |
% |
||||||
|
|
|
|
|
|
|
||||||||||||||||
Segment EBITDA: |
|
|
|
|
|
|
||||||||||||||||
|
$ |
121 |
|
$ |
136 |
|
(11 |
)% |
$ |
574 |
|
$ |
514 |
|
12 |
% |
||||||
Subscription Video Services |
|
81 |
|
|
66 |
|
23 |
% |
|
360 |
|
|
359 |
|
— |
% |
||||||
|
|
106 |
|
|
69 |
|
54 |
% |
|
433 |
|
|
332 |
|
30 |
% |
||||||
|
|
47 |
|
|
48 |
|
(2 |
)% |
|
306 |
|
|
303 |
|
1 |
% |
||||||
News Media |
|
33 |
|
|
— |
|
|
** |
|
217 |
|
|
52 |
|
|
** |
||||||
Other |
|
(73 |
) |
|
(109 |
) |
33 |
% |
|
(221 |
) |
|
(287 |
) |
23 |
% |
||||||
Total Segment EBITDA |
$ |
315 |
|
$ |
210 |
|
50 |
% |
$ |
1,669 |
|
$ |
1,273 |
|
31 |
% |
||||||
|
|
|
|
|
|
|
||||||||||||||||
** - Not meaningful |
Full Year Segment Results
Fiscal 2022 full year revenues increased
In the fiscal year, REA Group’s revenues increased
Fourth Quarter Segment Results
Revenues in the quarter increased
In the quarter, revenues at REA Group increased
Move’s revenues in the quarter increased
Subscription Video Services
Full Year Segment Results
Fiscal 2022 full year revenues declined
Segment EBITDA for fiscal 2022 was flat compared to the prior year, reflecting an
Fourth Quarter Segment Results
Revenues in the quarter decreased
As of
|
As of |
|||||
|
2022 |
|
2021 |
|||
|
(in 000’s) |
|||||
Broadcast Subscribers |
|
|
|
|||
Residential |
1,481 |
|
1,651 |
|||
Commercial |
242 |
|
|
234 |
|
|
Streaming Subscribers (Total (Paid)) |
|
|
|
|||
Kayo |
1,312 (1,293 paid |
) |
|
1,079 (1,054 paid |
) | |
BINGE |
1,263 (1,192 paid |
) |
|
827 (733 paid |
) | |
Foxtel Now |
201 (194 paid |
) |
|
228 (219 paid |
) | |
|
|
|
|
|||
Total Subscribers, including Flash (Total (Paid)) |
4,529 (4,413 paid |
) |
|
4,019 (3,891 paid |
) |
Segment EBITDA in the quarter increased
Full Year Segment Results
Fiscal 2022 full year revenues increased
Circulation and subscription revenues increased
Advertising revenue increased
Segment EBITDA for fiscal 2022 increased
Fourth Quarter Segment Results
Revenues in the quarter increased
Circulation and subscription revenues increased
During the quarter, total average subscriptions to Dow Jones’ consumer products reached approximately 4.9 million, a
|
For the three months ended |
|||||
|
2022 |
2021 |
% Change |
|||
(in thousands, except %) |
|
|
Better/(Worse) |
|||
|
|
|
|
|||
Digital-only subscriptions |
3,095 |
2,722 |
|
|||
Total subscriptions |
3,749 |
3,456 |
|
|||
Barron’s Group |
|
|
|
|||
Digital-only subscriptions |
848 |
700 |
|
|||
Total subscriptions |
1,038 |
920 |
|
|||
Total Consumer |
|
|
|
|||
Digital-only subscriptions |
4,029 |
3,522 |
|
|||
Total subscriptions |
4,898 |
4,502 |
|
Advertising revenue increased
Segment EBITDA for the quarter increased
Full Year Segment Results
Fiscal 2022 full year revenues increased
Segment EBITDA for fiscal 2022 increased
Fourth Quarter Segment Results
Revenues in the quarter increased
Segment EBITDA for the quarter decreased
News Media
Full Year Segment Results
Fiscal 2022 full year revenues increased
Circulation and subscription revenues increased
Segment EBITDA for fiscal 2022 increased
Fourth Quarter Segment Results
Revenues in the quarter increased
Circulation and subscription revenues increased
Advertising revenues increased
In the quarter, Segment EBITDA increased
Digital revenues represented
-
Closing digital subscribers at News Corp Australia as of
June 30, 2022 were 964,000 (882,000 for news mastheads), compared to 859,000 (810,000 for news mastheads) in the prior year (Source: Internal data) -
The Times and
Sunday Times closing digital subscribers, including the Times Literary Supplement, as ofJune 30, 2022 were 445,000, compared to 374,000 in the prior year (Source: Internal data) -
The Sun ’s digital offering reached approximately 165 million global monthly unique users inJune 2022 , compared to 124 million in the prior year (Source: Google Analytics) -
New York Post ’s digital network reached approximately 198 million unique users inJune 2022 , compared to 123 million in the prior year (Source:Google Analytics)
CASH FLOW
The following table presents a reconciliation of net cash provided by operating activities to free cash flow available to
|
For the fiscal years ended
|
|||||||
|
2022 |
2021 |
||||||
|
(in millions) |
|||||||
Net cash provided by operating activities |
$ |
1,354 |
|
$ |
1,237 |
|
||
Less: Capital expenditures |
|
(499 |
) |
|
(390 |
) |
||
|
|
855 |
|
|
847 |
|
||
Less: REA Group free cash flow |
|
(279 |
) |
|
(185 |
) |
||
Plus: Cash dividends received from REA Group |
|
87 |
|
|
69 |
|
||
Free cash flow available to |
$ |
663 |
|
$ |
731 |
|
Net cash provided by operating activities of
Free cash flow available to
Free cash flow available to
The Company considers free cash flow available to
OTHER ITEMS
Dividends
The Company today declared a semi-annual cash dividend of
COMPARISON OF NON-GAAP TO
Adjusted Revenues, Total Segment EBITDA, Adjusted Total Segment EBITDA, Adjusted Segment EBITDA, adjusted net income attributable to
Conference call
News Corporation’s earnings conference call can be heard live at
Cautionary Statement Concerning Forward-Looking Statements
This document contains certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, but are not limited to, statements regarding trends and uncertainties affecting the Company’s business, results of operations and financial condition, the Company’s strategy and strategic initiatives, including potential acquisitions, investments and dispositions, and the outcome of contingencies such as litigation and investigations. These statements are based on management’s views and assumptions regarding future events and business performance as of the time the statements are made. Actual results may differ materially from these expectations due to the risks, uncertainties and other factors described in the Company’s filings with the
About
|
||||||||||||||||
|
||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||
(Unaudited; in millions, except per share amounts) |
||||||||||||||||
|
For the three months
|
For the fiscal years
|
||||||||||||||
|
2022 |
2021 |
2022 |
2021 |
||||||||||||
Revenues: |
|
|
|
|
||||||||||||
Circulation and subscription |
$ |
1,177 |
|
$ |
1,098 |
|
$ |
4,425 |
|
$ |
4,206 |
|
||||
Advertising |
|
479 |
|
|
440 |
|
|
1,821 |
|
|
1,594 |
|
||||
Consumer |
|
491 |
|
|
472 |
|
|
2,106 |
|
|
1,908 |
|
||||
Real estate |
|
359 |
|
|
346 |
|
|
1,347 |
|
|
1,153 |
|
||||
Other |
|
168 |
|
|
136 |
|
|
686 |
|
|
497 |
|
||||
Total Revenues |
|
2,674 |
|
|
2,492 |
|
|
10,385 |
|
|
9,358 |
|
||||
Operating expenses |
|
(1,355 |
) |
|
(1,283 |
) |
|
(5,124 |
) |
|
(4,831 |
) |
||||
Selling, general and administrative |
|
(1,004 |
) |
|
(999 |
) |
|
(3,592 |
) |
|
(3,254 |
) |
||||
Depreciation and amortization |
|
(183 |
) |
|
(176 |
) |
|
(688 |
) |
|
(680 |
) |
||||
Impairment and restructuring charges |
|
(27 |
) |
|
(75 |
) |
|
(109 |
) |
|
(168 |
) |
||||
Equity losses of affiliates |
|
(3 |
) |
|
(56 |
) |
|
(13 |
) |
|
(65 |
) |
||||
Interest expense, net |
|
(31 |
) |
|
(21 |
) |
|
(99 |
) |
|
(53 |
) |
||||
Other, net |
|
(91 |
) |
|
11 |
|
|
52 |
|
|
143 |
|
||||
(Loss) income before income tax expense |
|
(20 |
) |
|
(107 |
) |
|
812 |
|
|
450 |
|
||||
Income tax benefit (expense) |
|
147 |
|
|
92 |
|
|
(52 |
) |
|
(61 |
) |
||||
Net income (loss) |
|
127 |
|
|
(15 |
) |
|
760 |
|
|
389 |
|
||||
Less: Net (income) loss attributable to noncontrolling interests |
|
(17 |
) |
|
1 |
|
|
(137 |
) |
|
(59 |
) |
||||
Net income (loss) attributable to |
$ |
110 |
|
$ |
(14 |
) |
$ |
623 |
|
$ |
330 |
|
||||
|
|
|
|
|
||||||||||||
Weighted average shares outstanding |
|
|
|
|
||||||||||||
Basic |
|
586 |
|
|
591 |
|
|
590 |
|
|
590 |
|
||||
Diluted |
|
589 |
|
|
591 |
|
|
593 |
|
|
593 |
|
||||
|
|
|
|
|
||||||||||||
Net income (loss) attributable to |
|
|
|
|
||||||||||||
Basic |
$ |
0.19 |
|
$ |
(0.02 |
) |
$ |
1.06 |
|
$ |
0.56 |
|
||||
Diluted |
$ |
0.19 |
|
$ |
(0.02 |
) |
$ |
1.05 |
|
$ |
0.56 |
|
|
||||||||
CONSOLIDATED BALANCE SHEETS |
||||||||
(Unaudited; in millions) |
||||||||
|
As of |
As of |
||||||
ASSETS |
|
|
||||||
Current assets: |
|
|
||||||
Cash and cash equivalents |
$ |
1,822 |
|
$ |
2,236 |
|
||
Receivables, net |
|
1,502 |
|
|
1,498 |
|
||
Inventory, net |
|
311 |
|
|
253 |
|
||
Other current assets |
|
458 |
|
|
469 |
|
||
Total current assets |
|
4,093 |
|
|
4,456 |
|
||
|
|
|
||||||
Non-current assets: |
|
|
||||||
Investments |
|
488 |
|
|
351 |
|
||
Property, plant and equipment, net |
|
2,103 |
|
|
2,272 |
|
||
Operating lease right-of-use assets |
|
891 |
|
|
1,035 |
|
||
Intangible assets, net |
|
2,671 |
|
|
2,179 |
|
||
|
|
5,169 |
|
|
4,653 |
|
||
Deferred income tax assets |
|
422 |
|
|
378 |
|
||
Other non-current assets |
|
1,384 |
|
|
1,447 |
|
||
Total assets |
$ |
17,221 |
|
$ |
16,771 |
|
||
|
|
|
||||||
LIABILITIES AND EQUITY |
|
|
||||||
Current liabilities: |
|
|
||||||
Accounts payable |
$ |
411 |
|
$ |
321 |
|
||
Accrued expenses |
|
1,236 |
|
|
1,339 |
|
||
Deferred revenue |
|
604 |
|
|
473 |
|
||
Current borrowings |
|
293 |
|
|
28 |
|
||
Other current liabilities |
|
975 |
|
|
1,073 |
|
||
Total current liabilities |
|
3,519 |
|
|
3,234 |
|
||
|
|
|
||||||
Non-current liabilities: |
|
|
||||||
Borrowings |
|
2,776 |
|
|
2,285 |
|
||
Retirement benefit obligations |
|
155 |
|
|
211 |
|
||
Deferred income tax liabilities |
|
198 |
|
|
260 |
|
||
Operating lease liabilities |
|
947 |
|
|
1,116 |
|
||
Other non-current liabilities |
|
483 |
|
|
519 |
|
||
|
|
|
||||||
Equity: |
|
|
||||||
Class A common stock |
|
4 |
|
|
4 |
|
||
Class B common stock |
|
2 |
|
|
2 |
|
||
Additional paid-in capital |
|
11,779 |
|
|
12,057 |
|
||
Accumulated deficit |
|
(2,293 |
) |
|
(2,911 |
) |
||
Accumulated other comprehensive loss |
|
(1,270 |
) |
|
(941 |
) |
||
|
|
8,222 |
|
|
8,211 |
|
||
Noncontrolling interests |
|
921 |
|
|
935 |
|
||
Total equity |
|
9,143 |
|
|
9,146 |
|
||
Total liabilities and equity |
$ |
17,221 |
|
$ |
16,771 |
|
|
||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
(Unaudited; in millions) |
||||||||
|
For the fiscal years ended
|
|||||||
|
2022 |
2021 |
||||||
Operating activities: |
|
|
||||||
Net income |
$ |
760 |
|
$ |
389 |
|
||
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
||||||
Depreciation and amortization |
|
688 |
|
|
680 |
|
||
Operating lease expense |
|
125 |
|
|
128 |
|
||
Equity losses of affiliates |
|
13 |
|
|
65 |
|
||
Cash distributions received from affiliates |
|
23 |
|
|
15 |
|
||
Impairment charges |
|
15 |
|
|
— |
|
||
Other, net |
|
(52 |
) |
|
(143 |
) |
||
Deferred income taxes and taxes payable |
|
(125 |
) |
|
(100 |
) |
||
Change in operating assets and liabilities, net of acquisitions: |
|
|
||||||
Receivables and other assets |
|
(51 |
) |
|
(166 |
) |
||
Inventories, net |
|
(87 |
) |
|
6 |
|
||
Accounts payable and other liabilities |
|
45 |
|
|
363 |
|
||
Net cash provided by operating activities |
|
1,354 |
|
|
1,237 |
|
||
Investing activities: |
|
|
||||||
Capital expenditures |
|
(499 |
) |
|
(390 |
) |
||
Acquisitions, net of cash acquired |
|
(1,501 |
) |
|
(886 |
) |
||
Investments in equity affiliates and other |
|
(71 |
) |
|
(26 |
) |
||
Other investments |
|
(41 |
) |
|
(13 |
) |
||
Proceeds from property, plant and equipment and other asset dispositions |
|
3 |
|
|
24 |
|
||
Other, net |
|
33 |
|
|
(1 |
) |
||
Net cash used in investing activities |
|
(2,076 |
) |
|
(1,292 |
) |
||
Financing activities: |
|
|
||||||
Borrowings |
|
1,690 |
|
|
1,515 |
|
||
Repayment of borrowings |
|
(838 |
) |
|
(557 |
) |
||
Repurchase of shares |
|
(179 |
) |
|
— |
|
||
Dividends paid |
|
(175 |
) |
|
(163 |
) |
||
Other, net |
|
(94 |
) |
|
(96 |
) |
||
Net cash provided by financing activities |
|
404 |
|
|
699 |
|
||
Net change in cash and cash equivalents |
|
(318 |
) |
|
644 |
|
||
Cash and cash equivalents, beginning of year |
|
2,236 |
|
|
1,517 |
|
||
Exchange movement on opening cash balance |
|
(96 |
) |
|
75 |
|
||
Cash and cash equivalents, end of year |
$ |
1,822 |
|
$ |
2,236 |
|
NOTE 1 – TOTAL SEGMENT EBITDA
Segment EBITDA is defined as revenues less operating expenses and selling, general and administrative expenses. Segment EBITDA does not include: depreciation and amortization, impairment and restructuring charges, equity losses of affiliates, interest (expense) income, net, other, net and income tax (expense) benefit. Management believes that Segment EBITDA is an appropriate measure for evaluating the operating performance of the Company’s business segments because it is the primary measure used by the Company’s chief operating decision maker to evaluate the performance of and allocate resources within the Company’s businesses. Segment EBITDA provides management, investors and equity analysts with a measure to analyze the operating performance of each of the Company’s business segments and its enterprise value against historical data and competitors’ data, although historical results may not be indicative of future results (as operating performance is highly contingent on many factors, including customer tastes and preferences).
Total Segment EBITDA is a non-GAAP measure and should be considered in addition to, not as a substitute for, net income (loss), cash flow and other measures of financial performance reported in accordance with GAAP. In addition, this measure does not reflect cash available to fund requirements and excludes items, such as depreciation and amortization and impairment and restructuring charges, which are significant components in assessing the Company’s financial performance. The Company believes that the presentation of Total Segment EBITDA provides useful information regarding the Company’s operations and other factors that affect the Company’s reported results. Specifically, the Company believes that by excluding certain one-time or non-cash items such as impairment and restructuring charges and depreciation and amortization, as well as potential distortions between periods caused by factors such as financing and capital structures and changes in tax positions or regimes, the Company provides users of its consolidated financial statements with insight into both its core operations as well as the factors that affect reported results between periods but which the Company believes are not representative of its core business. As a result, users of the Company’s consolidated financial statements are better able to evaluate changes in the core operating results of the Company across different periods. The following tables reconcile net income (loss) to Total Segment EBITDA for the three months and fiscal years ended
|
For the three months ended |
||||||||||||||
|
2022 |
2021 |
Change |
% Change |
|||||||||||
|
(in millions) |
|
|||||||||||||
Net income (loss) |
$ |
127 |
|
$ |
(15 |
) |
$ |
142 |
|
** | |||||
Add: |
|
|
|
|
|||||||||||
Income tax benefit |
|
(147 |
) |
|
(92 |
) |
|
(55 |
) |
(60 |
)% |
||||
Other, net |
|
91 |
|
|
(11 |
) |
|
102 |
|
** | |||||
Interest expense, net |
|
31 |
|
|
21 |
|
|
10 |
|
48 |
% |
||||
Equity losses of affiliates |
|
3 |
|
|
56 |
|
|
(53 |
) |
(95 |
)% |
||||
Impairment and restructuring charges |
|
27 |
|
|
75 |
|
|
(48 |
) |
(64 |
)% |
||||
Depreciation and amortization |
|
183 |
|
|
176 |
|
|
7 |
|
4 |
% |
||||
Total Segment EBITDA |
$ |
315 |
|
$ |
210 |
|
$ |
105 |
|
50 |
% |
||||
** - Not meaningful |
|
For the fiscal years ended |
||||||||||||||
|
2022 |
2021 |
Change |
% Change |
|||||||||||
|
(in millions) |
|
|||||||||||||
Net income |
$ |
760 |
|
$ |
389 |
|
$ |
371 |
|
95 |
% |
||||
Add: |
|
|
|
|
|||||||||||
Income tax expense |
|
52 |
|
|
61 |
|
|
(9 |
) |
(15 |
)% |
||||
Other, net |
|
(52 |
) |
|
(143 |
) |
|
91 |
|
64 |
% |
||||
Interest expense, net |
|
99 |
|
|
53 |
|
|
46 |
|
87 |
% |
||||
Equity losses of affiliates |
|
13 |
|
|
65 |
|
|
(52 |
) |
(80 |
)% |
||||
Impairment and restructuring charges |
|
109 |
|
|
168 |
|
|
(59 |
) |
(35 |
)% |
||||
Depreciation and amortization |
|
688 |
|
|
680 |
|
|
8 |
|
1 |
% |
||||
Total Segment EBITDA |
$ |
1,669 |
|
$ |
1,273 |
|
$ |
396 |
|
31 |
% |
NOTE 2 – ADJUSTED REVENUES, ADJUSTED TOTAL SEGMENT EBITDA AND ADJUSTED SEGMENT EBITDA
The Company uses revenues, Total Segment EBITDA and Segment EBITDA excluding the impact of acquisitions, divestitures, fees and costs, net of indemnification, related to the claims and investigations arising out of certain conduct at The News of the World (the “U.K. Newspaper Matters”), charges for other significant, non-ordinary course legal or regulatory matters (“litigation charges”) and foreign currency fluctuations (“Adjusted Revenues,” “Adjusted Total Segment EBITDA” and “Adjusted Segment EBITDA,” respectively) to evaluate the performance of the Company’s core business operations exclusive of certain items that impact the comparability of results from period to period such as the unpredictability and volatility of currency fluctuations. The Company calculates the impact of foreign currency fluctuations for businesses reporting in currencies other than the
The calculation of Adjusted Revenues, Adjusted Total Segment EBITDA and Adjusted Segment EBITDA may not be comparable to similarly titled measures reported by other companies, since companies and investors may differ as to what type of events warrant adjustment. Adjusted Revenues, Adjusted Total Segment EBITDA and Adjusted Segment EBITDA are not measures of performance under generally accepted accounting principles and should not be construed as substitutes for amounts determined under GAAP as measures of performance. However, management uses these measures in comparing the Company’s historical performance and believes that they provide meaningful and comparable information to investors to assist in their analysis of our performance relative to prior periods and our competitors.
The following tables reconcile reported revenues and reported Total Segment EBITDA to Adjusted Revenues and Adjusted Total Segment EBITDA for the three months and fiscal years ended
|
Revenues |
|
|
Total Segment EBITDA |
|||||||||||||||||||||
|
For the three months ended |
|
|
For the three months ended |
|||||||||||||||||||||
|
2022 |
|
2021 |
|
Difference |
|
|
2022 |
|
2021 |
|
Difference |
|||||||||||||
|
(in millions) |
|
|
(in millions) |
|||||||||||||||||||||
As reported |
$ |
2,674 |
|
|
$ |
2,492 |
|
|
$ |
182 |
|
|
|
$ |
315 |
|
|
$ |
210 |
|
$ |
105 |
|
||
Impact of acquisitions |
|
(91 |
) |
|
|
— |
|
|
|
(91 |
) |
|
|
|
(4 |
) |
|
|
9 |
|
|
|
(13 |
) |
|
Impact of divestitures |
|
— |
|
|
|
(3 |
) |
|
|
3 |
|
|
|
|
— |
|
|
|
2 |
|
|
|
(2 |
) |
|
Impact of foreign currency fluctuations |
|
139 |
|
|
|
— |
|
|
|
139 |
|
|
|
|
20 |
|
|
|
— |
|
|
|
20 |
|
|
Net impact of |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
2 |
|
|
|
2 |
|
|
|
— |
|
|
Impact of litigation charges |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
20 |
|
|
|
40 |
|
|
|
(20 |
) |
|
As adjusted |
$ |
2,722 |
|
|
$ |
2,489 |
|
|
$ |
233 |
|
|
|
$ |
353 |
|
|
$ |
263 |
|
|
$ |
90 |
|
|
Revenues |
|
|
Total Segment EBITDA |
|||||||||||||||||||||
|
For the fiscal years ended |
|
|
For the fiscal years ended |
|||||||||||||||||||||
|
2022 |
|
2021 |
|
Difference |
|
|
2022 |
|
2021 |
|
Difference |
|||||||||||||
|
(in millions) |
|
|
(in millions) |
|||||||||||||||||||||
As reported |
$ |
10,385 |
|
|
$ |
9,358 |
|
|
$ |
1,027 |
|
|
|
$ |
1,669 |
|
|
$ |
1,273 |
|
$ |
396 |
|
||
Impact of acquisitions |
|
(445 |
) |
|
|
— |
|
|
|
(445 |
) |
|
|
|
(15 |
) |
|
|
15 |
|
|
|
(30 |
) |
|
Impact of divestitures |
|
(1 |
) |
|
|
(26 |
) |
|
|
25 |
|
|
|
|
5 |
|
|
|
4 |
|
|
|
1 |
|
|
Impact of foreign currency fluctuations |
|
161 |
|
|
|
— |
|
|
|
161 |
|
|
|
|
24 |
|
|
|
— |
|
|
|
24 |
|
|
Net impact of |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
11 |
|
|
|
10 |
|
|
|
1 |
|
|
Impact of litigation charges |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
20 |
|
|
|
40 |
|
|
|
(20 |
) |
|
As adjusted |
$ |
10,100 |
|
|
$ |
9,332 |
|
|
$ |
768 |
|
|
|
$ |
1,714 |
|
|
$ |
1,342 |
|
|
$ |
372 |
|
Foreign Exchange Rates
Average foreign exchange rates used in the calculation of the impact of foreign currency fluctuations for each of the three month periods in the fiscal years ended
|
Fiscal Year 2022 |
|||||||
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Year 2021 |
|||||||
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Revenues and Adjusted Segment EBITDA by segment for the three months and fiscal years ended
|
For the three months ended |
||||||||||
|
2022 |
|
2021 |
|
% Change |
||||||
|
(in millions) |
|
Better/(Worse) |
||||||||
Adjusted Revenues: |
|
|
|
||||||||
|
$ |
440 |
|
$ |
410 |
|
7 |
% |
|||
Subscription Video Services |
|
566 |
|
|
542 |
|
4 |
% |
|||
|
|
523 |
|
|
449 |
|
16 |
% |
|||
|
|
514 |
|
|
493 |
|
4 |
% |
|||
News Media |
|
679 |
|
|
595 |
|
14 |
% |
|||
Other |
|
— |
|
|
— |
|
— |
% |
|||
Adjusted Total Revenues |
$ |
2,722 |
|
$ |
2,489 |
|
9 |
% |
|||
|
|
|
|
||||||||
Adjusted Segment EBITDA: |
|
|
|
||||||||
|
$ |
142 |
|
$ |
144 |
|
(1 |
)% |
|||
Subscription Video Services |
|
87 |
|
|
66 |
|
32 |
% |
|||
|
|
92 |
|
|
71 |
|
30 |
% |
|||
|
|
46 |
|
|
49 |
|
(6 |
)% |
|||
News Media |
|
37 |
|
|
— |
|
** | ||||
Other |
|
(51 |
) |
|
(67 |
) |
24 |
% |
|||
Adjusted Total Segment EBITDA |
$ |
353 |
|
$ |
263 |
|
34 |
% |
|
For the fiscal years ended |
||||||||||
|
2022 |
2021 |
% Change |
||||||||
|
(in millions) |
Better/(Worse) |
|||||||||
Adjusted Revenues: |
|
|
|
||||||||
|
$ |
1,602 |
|
$ |
1,368 |
|
17 |
% |
|||
Subscription Video Services |
|
2,087 |
|
|
2,072 |
|
1 |
% |
|||
|
|
1,896 |
|
|
1,702 |
|
11 |
% |
|||
|
|
2,052 |
|
|
1,985 |
|
3 |
% |
|||
News Media |
|
2,463 |
|
|
2,205 |
|
12 |
% |
|||
Other |
|
— |
|
|
— |
|
— |
% |
|||
Adjusted Total Revenues |
$ |
10,100 |
|
$ |
9,332 |
|
8 |
% |
|||
|
|
|
|
||||||||
Adjusted Segment EBITDA: |
|
|
|
||||||||
|
$ |
615 |
|
$ |
529 |
|
16 |
% |
|||
Subscription Video Services |
|
368 |
|
|
359 |
|
3 |
% |
|||
|
|
417 |
|
|
334 |
|
25 |
% |
|||
|
|
286 |
|
|
304 |
|
(6 |
)% |
|||
News Media |
|
218 |
|
|
52 |
|
** | ||||
Other |
|
(190 |
) |
|
(236 |
) |
19 |
% |
|||
Adjusted Total Segment EBITDA |
$ |
1,714 |
|
$ |
1,342 |
|
28 |
% |
|||
|
|
|
|
||||||||
** - Not meaningful |
The following tables reconcile reported revenues and Segment EBITDA by segment to Adjusted Revenues and Adjusted Segment EBITDA by segment for the three months ended
|
For the three months ended |
|||||||||||||||||||||||||||
|
As Reported |
|
Impact of
|
|
Impact of
|
|
Impact of
|
|
|
|
Impact of
|
|
As Adjusted |
|||||||||||||||
|
(in millions) |
|||||||||||||||||||||||||||
Revenues: |
|
|
|
|
|
|
|
|||||||||||||||||||||
|
$ |
443 |
|
$ |
(23 |
) |
$ |
— |
$ |
20 |
$ |
— |
$ |
— |
$ |
440 |
|
|||||||||||
Subscription Video Services |
|
524 |
|
|
— |
|
|
— |
|
|
42 |
|
|
— |
|
|
— |
|
|
566 |
|
|||||||
|
|
565 |
|
|
(50 |
) |
|
— |
|
|
8 |
|
|
— |
|
|
— |
|
|
523 |
|
|||||||
|
|
513 |
|
|
(15 |
) |
|
— |
|
|
16 |
|
|
— |
|
|
— |
|
|
514 |
|
|||||||
News Media |
|
629 |
|
|
(3 |
) |
|
— |
|
|
53 |
|
|
— |
|
|
— |
|
|
679 |
|
|||||||
Other |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|||||||
Total Revenues |
$ |
2,674 |
|
$ |
(91 |
) |
$ |
— |
|
$ |
139 |
|
$ |
— |
|
$ |
— |
|
$ |
2,722 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Segment EBITDA: |
|
|
|
|
|
|
|
|||||||||||||||||||||
|
$ |
121 |
|
$ |
13 |
|
$ |
— |
|
$ |
8 |
|
$ |
— |
|
$ |
— |
|
$ |
142 |
|
|||||||
Subscription Video Services |
|
81 |
|
|
— |
|
|
— |
|
|
6 |
|
|
— |
|
|
— |
|
|
87 |
|
|||||||
|
|
106 |
|
|
(14 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
92 |
|
|||||||
|
|
47 |
|
|
(2 |
) |
|
— |
|
|
1 |
|
|
— |
|
|
— |
|
|
46 |
|
|||||||
News Media |
|
33 |
|
|
(1 |
) |
|
— |
|
|
5 |
|
|
— |
|
|
— |
|
|
37 |
|
|||||||
Other |
|
(73 |
) |
|
— |
|
|
— |
|
|
— |
|
|
2 |
|
|
20 |
|
|
(51 |
) |
|||||||
Total Segment EBITDA |
$ |
315 |
|
$ |
(4 |
) |
$ |
— |
|
$ |
20 |
|
$ |
2 |
|
$ |
20 |
|
$ |
353 |
|
|
For the three months ended |
|||||||||||||||||||||||||||
|
As Reported |
|
Impact of
|
|
Impact of
|
|
Impact of
|
|
|
|
Impact of
|
|
As Adjusted |
|||||||||||||||
|
(in millions) |
|||||||||||||||||||||||||||
Revenues: |
|
|
|
|
|
|
|
|||||||||||||||||||||
|
$ |
413 |
|
$ |
— |
$ |
(3 |
) |
$ |
— |
$ |
— |
$ |
— |
$ |
410 |
|
|||||||||||
Subscription Video Services |
|
542 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
542 |
|
|||||||
|
|
449 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
449 |
|
|||||||
|
|
493 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
493 |
|
|||||||
News Media |
|
595 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
595 |
|
|||||||
Other |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|||||||
Total Revenues |
$ |
2,492 |
|
$ |
— |
|
$ |
(3 |
) |
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
2,489 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Segment EBITDA: |
|
|
|
|
|
|
|
|||||||||||||||||||||
|
$ |
136 |
|
$ |
6 |
|
$ |
2 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
144 |
|
|||||||
Subscription Video Services |
|
66 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
66 |
|
|||||||
|
|
69 |
|
|
2 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
71 |
|
|||||||
|
|
48 |
|
|
1 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
49 |
|
|||||||
News Media |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|||||||
Other |
|
(109 |
) |
|
— |
|
|
— |
|
|
— |
|
|
2 |
|
|
40 |
|
|
(67 |
) |
|||||||
Total Segment EBITDA |
$ |
210 |
|
$ |
9 |
|
$ |
2 |
|
$ |
— |
|
$ |
2 |
|
$ |
40 |
|
$ |
263 |
|
The following tables reconcile reported revenues and Segment EBITDA by segment to Adjusted Revenues and Adjusted Segment EBITDA by segment for the fiscal years ended
|
For the fiscal year ended |
|||||||||||||||||||||||||||
|
As Reported |
Impact of
|
Impact of
|
Impact of
|
|
Impact of
|
As Adjusted |
|||||||||||||||||||||
|
(in millions) |
|||||||||||||||||||||||||||
Revenues: |
|
|
|
|
|
|
|
|||||||||||||||||||||
|
$ |
1,741 |
|
$ |
(167 |
) |
$ |
(1 |
) |
$ |
29 |
$ |
— |
$ |
— |
$ |
1,602 |
|
||||||||||
Subscription Video Services |
|
2,026 |
|
|
— |
|
|
— |
|
|
61 |
|
|
— |
|
|
— |
|
|
2,087 |
|
|||||||
|
|
2,004 |
|
|
(118 |
) |
|
— |
|
|
10 |
|
|
— |
|
|
— |
|
|
1,896 |
|
|||||||
|
|
2,191 |
|
|
(153 |
) |
|
— |
|
|
14 |
|
|
— |
|
|
— |
|
|
2,052 |
|
|||||||
News Media |
|
2,423 |
|
|
(7 |
) |
|
— |
|
|
47 |
|
|
— |
|
|
— |
|
|
2,463 |
|
|||||||
Other |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|||||||
Total Revenues |
$ |
10,385 |
|
$ |
(445 |
) |
$ |
(1 |
) |
$ |
161 |
|
$ |
— |
|
$ |
— |
|
$ |
10,100 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Segment EBITDA: |
|
|
|
|
|
|
|
|||||||||||||||||||||
|
$ |
574 |
|
$ |
24 |
|
$ |
5 |
|
$ |
12 |
|
$ |
— |
|
$ |
— |
|
$ |
615 |
|
|||||||
Subscription Video Services |
|
360 |
|
|
— |
|
|
— |
|
|
8 |
|
|
— |
|
|
— |
|
|
368 |
|
|||||||
|
|
433 |
|
|
(17 |
) |
|
— |
|
|
1 |
|
|
— |
|
|
— |
|
|
417 |
|
|||||||
|
|
306 |
|
|
(21 |
) |
|
— |
|
|
1 |
|
|
— |
|
|
— |
|
|
286 |
|
|||||||
News Media |
|
217 |
|
|
(1 |
) |
|
— |
|
|
2 |
|
|
— |
|
|
— |
|
|
218 |
|
|||||||
Other |
|
(221 |
) |
|
— |
|
|
— |
|
|
— |
|
|
11 |
|
|
20 |
|
|
(190 |
) |
|||||||
Total Segment EBITDA |
$ |
1,669 |
|
$ |
(15 |
) |
$ |
5 |
|
$ |
24 |
|
$ |
11 |
|
$ |
20 |
|
$ |
1,714 |
|
|
For the fiscal year ended |
|||||||||||||||||||||||||||
|
As Reported |
|
Impact of
|
|
Impact of
|
|
Impact of
|
|
|
|
Impact of
|
|
As Adjusted |
|||||||||||||||
|
(in millions) |
|||||||||||||||||||||||||||
Revenues: |
|
|
|
|
|
|
|
|||||||||||||||||||||
|
$ |
1,393 |
|
$ |
— |
$ |
(25 |
) |
$ |
— |
$ |
— |
$ |
— |
$ |
1,368 |
|
|||||||||||
Subscription Video Services |
|
2,072 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
2,072 |
|
|||||||
|
|
1,702 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,702 |
|
|||||||
|
|
1,985 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,985 |
|
|||||||
News Media |
|
2,205 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
2,205 |
|
|||||||
Other |
|
1 |
|
|
— |
|
|
(1 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|||||||
Total Revenues |
$ |
9,358 |
|
$ |
— |
|
$ |
(26 |
) |
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
9,332 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Segment EBITDA: |
|
|
|
|
|
|
|
|||||||||||||||||||||
|
$ |
514 |
|
$ |
12 |
|
$ |
3 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
529 |
|
|||||||
Subscription Video Services |
|
359 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
359 |
|
|||||||
|
|
332 |
|
|
2 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
334 |
|
|||||||
|
|
303 |
|
|
1 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
304 |
|
|||||||
News Media |
|
52 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
52 |
|
|||||||
Other |
|
(287 |
) |
|
— |
|
|
1 |
|
|
— |
|
|
10 |
|
|
40 |
|
|
(236 |
) |
|||||||
Total Segment EBITDA |
$ |
1,273 |
|
$ |
15 |
|
$ |
4 |
|
$ |
— |
|
$ |
10 |
|
$ |
40 |
|
$ |
1,342 |
|
NOTE 3 – ADJUSTED NET INCOME (LOSS) ATTRIBUTABLE TO NEWS CORPORATION STOCKHOLDERS AND ADJUSTED EPS
The Company uses net income (loss) attributable to
The following tables reconcile reported net income (loss) attributable to
|
For the three months ended
|
|
For the three months ended
|
|||||||||||||
(in millions, except per share data) |
Net income
|
|
EPS |
|
Net (loss)
|
|
EPS |
|||||||||
Net income (loss) |
$ |
127 |
|
|
$ |
(15 |
) |
|
||||||||
Less: Net (income) loss attributable to noncontrolling interests |
|
(17 |
) |
|
|
1 |
|
|
||||||||
Net income (loss) attributable to |
$ |
110 |
|
$ |
0.19 |
|
$ |
(14 |
) |
$ |
(0.02 |
) |
||||
|
|
2 |
|
|
— |
|
|
2 |
|
|
— |
|
||||
Litigation charges |
|
20 |
|
|
0.03 |
|
|
40 |
|
|
0.07 |
|
||||
Impairment and restructuring charges |
|
27 |
|
|
0.05 |
|
|
75 |
|
|
0.13 |
|
||||
Equity losses of affiliates(a) |
|
— |
|
|
— |
|
|
54 |
|
|
0.09 |
|
||||
Other, net |
|
91 |
|
|
0.15 |
|
|
(11 |
) |
|
(0.02 |
) |
||||
Tax impact on items above |
|
(30 |
) |
|
(0.05 |
) |
|
(39 |
) |
|
(0.07 |
) |
||||
Impact of noncontrolling interest on items above |
|
(2 |
) |
|
— |
|
|
(13 |
) |
|
(0.02 |
) |
||||
As adjusted |
$ |
218 |
|
$ |
0.37 |
|
$ |
94 |
|
$ |
0.16 |
|
(a) |
During the three months ended |
|
For the fiscal year ended
|
For the fiscal year ended
|
||||||||||||||
(in millions, except per share data) |
Net income
|
EPS |
Net income
stockholders |
EPS |
||||||||||||
Net income |
$ |
760 |
|
|
$ |
389 |
|
|
||||||||
Less: Net income attributable to noncontrolling interests |
|
(137 |
) |
|
|
(59 |
) |
|
||||||||
Net income attributable to |
$ |
623 |
|
$ |
1.05 |
|
$ |
330 |
|
$ |
0.56 |
|
||||
|
|
11 |
|
|
0.02 |
|
|
10 |
|
|
0.02 |
|
||||
Litigation charges |
|
20 |
|
|
0.03 |
|
|
40 |
|
|
0.07 |
|
||||
Impairment and restructuring charges(a) |
|
109 |
|
|
0.18 |
|
|
168 |
|
|
0.28 |
|
||||
Equity losses of affiliates(b) |
|
3 |
|
|
0.01 |
|
|
54 |
|
|
0.09 |
|
||||
Other, net |
|
(52 |
) |
|
(0.09 |
) |
|
(143 |
) |
|
(0.24 |
) |
||||
Tax impact on items above |
|
(45 |
) |
|
(0.08 |
) |
|
(47 |
) |
|
(0.08 |
) |
||||
Impact of noncontrolling interest on items above |
|
43 |
|
|
0.08 |
|
|
(15 |
) |
|
(0.03 |
) |
||||
As adjusted |
$ |
712 |
|
$ |
1.20 |
|
$ |
397 |
|
$ |
0.67 |
|
(a) |
During the fiscal year ended |
|
(b) |
During the fiscal year ended |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220808005724/en/
Investor Relations
212-416-3363
mflorin@newscorp.com
212-416-4529
lkim@newscorp.com
Corporate Communications
212-416-4064
jkennedy@newscorp.com
Source:
FAQ
What were News Corp's total revenues for fiscal 2022?
How much did News Corp's net income increase in fiscal 2022?
What is the declared dividend for News Corp's stockholders?
What was the EBITDA for News Corp in the fourth quarter of fiscal 2022?