News Corporation Reports Third Quarter Earnings Per Share of $1.22 on Net Income Attributable to Stockholders of $2.85 Billion
News Corporation (NASDAQ: NWS, NWSA; ASX: NWS, NWSLV) today reported
$9.54 billion of total revenue for the three months ending March 31,
2013, a $1.14 billion or 14% increase over the $8.40 billion of revenue
reported in the prior year quarter. Approximately 55% of the revenue
increase reflects growth at the Cable Network Programming, Filmed
Entertainment and Television segments, partially offset by lower
revenues at the Publishing segment. The balance of the growth primarily
relates to the inclusion of Sky Deutschland AG (“Sky Deutschland”) and
Fox Sports Australia revenues.
The Company reported third quarter total segment operating income(1)
of $1.36 billion, as compared to $1.31 billion reported a year ago. The
improvement was led by operating income growth at the Company’s Cable
Network Programming, Filmed Entertainment and Television segments. The
third quarter results included $42 million of costs related to the
ongoing investigations initiated upon the closure of The News of the
World as compared to $63 million in the corresponding period of the
prior year. This year’s third quarter results also included $25 million
of costs related to the proposed separation of the Company’s
entertainment and publishing businesses. Excluding these costs from both
years, third quarter adjusted total segment operating income of $1.43
billion increased $54 million or 4% from $1.38 billion reported in the
third quarter of the prior year.
The Company reported quarterly net income attributable to stockholders
of $2.85 billion ($1.22 per share), as compared to $937 million ($0.38
per share) reported in the corresponding period of the prior year. This
quarter’s pre-tax results included $2.43 billion of income in Other,
net, principally related to gains on the acquisition of an additional
ownership stake in Sky Deutschland and the sale of the ownership stake
in SKY Network Television in New Zealand, as well as a $11 million gain
from the Company’s participation in British Sky Broadcasting’s (“BSkyB”)
share repurchase program, which is reflected in Equity earnings of
affiliates. These gains were partially offset by $56 million of
restructuring charges, primarily related to the Company’s international
newspaper businesses. Excluding the net income effects of these items,
the costs related to the investigations in the U.K. and the proposed
separation of the Company’s entertainment and publishing businesses,
along with comparable items in both years, third quarter adjusted
earnings per share(2) was $0.36 versus the adjusted prior
year quarter result of $0.37.
Commenting on the results, Chairman and Chief Executive Officer Rupert
Murdoch said:
“In our fiscal third quarter News Corp. achieved organic growth across
our cable, film and television segments and, through the consolidation
of Sky Deutschland and sale of stakes in SKY New Zealand and Phoenix
Satellite Television, we advanced our strategic agenda to simplify our
global portfolio. We also announced our plans to broaden our core cable
business with the unveiling of our national sports channel Fox Sports 1
and our third branded FX channel, FXX. Both initiatives underscore our
strategy of maximizing existing assets and leadership positions to drive
sustainable growth and long-term value.
“We are on target to complete the proposed separation of our businesses
near the end of our fiscal year. As we prepare to launch two new
industry leaders with new News Corporation and 21st Century Fox, I am
more confident than ever of the long-term value the separation will
unlock for the Company and its shareholders.”
____________________________________________________________
(1) Total segment operating income is a non-GAAP financial
measure. See page 11 for a description of total segment operating
income and for a reconciliation of total segment operating income to
income before income tax expense.
(2) See page 14 for a reconciliation of reported net income
and earnings per share to adjusted net income and adjusted earnings per
share.
REVIEW OF SEGMENT OPERATING RESULTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Segment Operating Income (Loss)
|
|
3 Months Ended
|
|
9 Months Ended
|
|
|
March 31,
|
|
March 31,
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
|
US $ Millions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable Network Programming
|
|
$
|
993
|
|
|
$
|
846
|
|
|
$
|
2,891
|
|
|
$
|
2,503
|
|
Filmed Entertainment
|
|
|
289
|
|
|
|
272
|
|
|
|
1,072
|
|
|
|
1,012
|
|
Television
|
|
|
196
|
|
|
|
171
|
|
|
|
576
|
|
|
|
493
|
|
Direct Broadcast Satellite Television
|
|
|
(11
|
)
|
|
|
40
|
|
|
|
(8
|
)
|
|
|
165
|
|
Publishing
|
|
|
85
|
|
|
|
130
|
|
|
|
376
|
|
|
|
458
|
|
Other
|
|
|
(190
|
)
|
|
|
(147
|
)
|
|
|
(587
|
)
|
|
|
(437
|
)
|
Total Segment Operating Income *
|
|
$
|
1,362
|
|
|
$
|
1,312
|
|
|
$
|
4,320
|
|
|
$
|
4,194
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*
|
|
The three months ended March 31, 2013 and 2012 include $42
million and $63 million, respectively, of costs related to the
ongoing investigations in the U.K. The three months ended March
31, 2013 include $25 million of costs related to the proposed
separation of the Company’s entertainment and publishing
businesses. Excluding these charges, adjusted total segment
operating income is $1,429 and $1,375 million in the three months
ended March 31, 2013 and 2012, respectively.
|
|
|
|
The nine months ended March 31, 2013 and 2012 include $165
million and $167 million, respectively, of costs related to the
ongoing investigations in the U.K. The nine months ended March 31,
2013 include $53 million of costs related to the proposed
separation of the Company’s entertainment and publishing
businesses. Excluding these charges, adjusted total segment
operating income is $4,538 and $4,361 million in the nine months
ended March 31, 2013 and 2012, respectively.
|
CABLE NETWORK PROGRAMMING
Cable Network Programming reported quarterly segment operating income of
$993 million, a $147 million or 17% increase over the prior year
quarter, driven by a 17% increase in revenue. Operating income
contributions from the domestic channels increased 16%. Revenue growth
across all domestic channels, led by strong growth at the Company’s
regional sports networks (“RSNs”) and FX Networks, was partially offset
by increased programming and marketing costs at the Company’s FX
Networks and National Geographic Channels. The Company’s international
cable channels’ quarterly earnings contributions increased 21% from the
same period a year ago, reflecting strong operating profit growth at the
Fox International Channels (“FIC”), partially offset by the adverse
impact of the strengthened U.S. dollar.
Affiliate revenue grew 11% and 42% at the domestic and international
cable channels, respectively. Domestic network growth reflects higher
rates across all networks, led by growth at the RSNs, Fox News Channel
and FX Networks. Approximately 60% of the international affiliate
revenue increase reflects strong local currency growth at the non-sports
channels at FIC and STAR. The balance of the growth was attributable to
the new sports channels, including Fox Star Sports Asia and Eredivisie
Media & Marketing CV (“EMM”), partially offset by the impact of the
strengthened U.S. dollar.
Advertising revenue at the domestic cable channels grew 2% in the
quarter over the prior year period driven by double-digit growth at the
FX Networks and National Geographic Channels, partially offset by lower
advertising revenues at the Fox News Channel, due to the absence of the
presidential primaries which occurred in the prior year, and at the
RSNs, due to the broadcast of fewer National Basketball Association
(“NBA”) games. Nearly two-thirds of the international cable channels’
30% advertising revenue improvement reflects strong local currency
growth at the non-sports channels at FIC and STAR. The balance of the
growth was attributable to the new sports channels, including Fox Star
Sports Asia and EMM networks, partially offset by the impact of the
strengthened U.S. dollar.
Expenses at Cable Network Programming grew 17% in the quarter over the
corresponding period in the prior year. More than two-thirds of this
increase was attributable to the new international sports networks at
FIC and STAR, including the investment in BCCI cricket rights in India.
The balance of the increase was due to higher programming and marketing
costs at the FX Networks and National Geographic Channels, partially
offset by reduced NBA rights costs at the RSNs resulting from the
broadcast of fewer games.
FILMED ENTERTAINMENT
Filmed Entertainment reported quarterly segment operating income of $289
million, as compared to $272 million reported in the same period a year
ago. Quarterly results reflect the successful worldwide theatrical and
domestic home entertainment performances of Life of Pi, which has
grossed more than $600 million in worldwide box office and was the
winner of 4 Academy Awards, the most for any film this year. The quarter
also included the successful worldwide home entertainment performances
of Taken 2 and Ice Age: Continental Drift and theatrical
release costs for the successful release of The Croods, the first
feature in our DreamWorks Animation distribution deal which has grossed
more than $500 million in worldwide box office to date. Prior year third
quarter film results included the successful worldwide theatrical and
domestic home entertainment performance of Alvin and the Chipmunks:
Chipwrecked and pay-television availability of Rio.
TELEVISION
Television reported quarterly segment operating income of $196 million,
an increase of $25 million or 15% versus the same period a year ago.
This increase reflects a near doubling of retransmission consent
revenues and lower programming costs at the Fox Broadcasting Company.
These improvements were partially offset by lower national and local
advertising revenues, primarily reflecting lower primetime ratings
driven by declines at American Idol, now in its twelfth season.
DIRECT BROADCAST SATELLITE TELEVISION (“DBS”)
DBS generated a quarterly segment operating loss of $11 million,
compared to operating income of $40 million reported in the same period
a year ago. The decline was driven by the consolidation of Sky
Deutschland results, following the Company’s acquisition of an
additional 5% ownership stake in this entity in January 2013, as well as
lower contributions from SKY Italia. Revenues increased $377 million
versus the same period a year ago, reflecting the inclusion of Sky
Deutschland revenues. Sky Deutschland grew net subscribers by
approximately 42,000 during the quarter, bringing total direct
subscribers to 3.41 million. Quarterly local currency revenue at SKY
Italia declined slightly from the corresponding period of the prior
year. SKY Italia experienced a net reduction of approximately 51,000
subscribers during the quarter, bringing total subscribers to 4.78
million.
PUBLISHING
Publishing reported quarterly segment operating income of $85 million, a
$45 million decrease from the $130 million reported in the same period a
year ago. Increased contributions from the U.K. newspapers, which
benefitted from the launch of the Sunday edition of The Sun in
February 2012, were more than offset by lower advertising revenues at
the Australian newspapers and integrated marketing services businesses.
OTHER
The Other segment quarterly operating loss of $190 million increased
from the $147 million reported in the same period a year ago. The
current quarter included an increased operating loss at Amplify, the
Company’s education business, reflecting higher product development
costs. The increased operating loss was partially offset by a benefit
from the consolidation of FOX SPORTS Australia, net of non-cash
amortization, related to the acquisition of the additional ownership
stake in the prior quarter. The current year quarterly results also
included $42 million of costs related to the ongoing investigations
initiated upon the closure of The News of the World, as compared
to $63 million of comparable costs included in the prior year quarterly
results, as well as $25 million of costs related to the proposed
separation of the Company’s entertainment and publishing businesses.
OTHER ITEMS
Sky Deutschland
In January 2013, the Company reached an agreement with Sky Deutschland
and its new bank syndicate to support both a new financing structure and
the issuance of €438 million (approximately $585 million) of new equity,
which includes the outstanding €144 million (approximately $195 million)
of equity under the capital measures announced by Sky Deutschland in
February 2012. Sky Deutschland finalized the equity offering in early
February 2013 and the Company acquired, through a combination of a
private placement and a rights offering, approximately 92 million
additional shares of Sky Deutschland increasing its ownership to
approximately 55%. The aggregate cost of the shares acquired by the
Company was approximately €410 million (approximately $550 million). As
a result of these transactions, the results of Sky Deutschland have been
included in the Company’s consolidated results of operations in the
fiscal third quarter of 2013. The carrying amount of the Company’s
previously held equity interest in Sky Deutschland was revalued to fair
value as of the acquisition date, resulting in a gain of approximately
$2.1 billion which was included in Other, net in the unaudited
consolidated statements of operations.
In addition, the Company has guaranteed Sky Deutschland’s new €300
million (approximately $400 million) five-year bank credit facility,
which replaces Sky Deutschland’s existing bank debt facilities.
Additionally, the Company will act as guarantor to the German Football
League for Sky Deutschland’s Bundesliga broadcasting license for the
2013/14 to 2016/17 seasons in an amount up to 50% of the license fee per
season. The Company has also agreed to extend the maturity of existing
shareholder loans.
SKY Network Television (New Zealand)
In March 2013, the Company sold its 44% equity interest in SKY Network
Television Ltd. for approximately $675 million, net of fees and
commissions, and recorded a gain of approximately $321 million which was
included in Other, net in the unaudited consolidated statements of
operations.
Phoenix Satellite Television
In March 2013, the Company sold a portion of its interest in Phoenix
Satellite Television (“Phoenix”), for approximately $90 million in cash.
The Company decreased its interest in Phoenix to approximately 12% from
the 18% it owned at June 30, 2012. The Company recorded a gain of
approximately $81 million on this transaction which was included in
Other, net in the unaudited consolidated statements of operations.
Share repurchases
On May 9, 2012, News Corporation announced that its Board of Directors
approved an increase to the previously authorized stock repurchase
program from $5 billion to $10 billion. Through May 7, 2013, the Company
has purchased more than $6.6 billion of Class A common stock under the
program, at an average price of $19.50 per share. As a result of the
stock repurchase program, diluted weighted Class A shares outstanding of
2,330 million in this year’s quarter declined 6% from 2,475 million in
the same period a year ago.
Intent to pursue separation of entertainment and publishing
businesses
On June 28, 2012, News Corporation announced its intent to pursue the
separation of its business into two separate independent companies, one
of which will hold the Company’s global media and entertainment
businesses and the other which will hold the businesses comprising the
Company’s newspapers, information services and integrated marketing
services, digital real estate services, book publishing, digital
education and sports programming and pay-TV distribution in Australia.
In addition to final approval from the Board of Directors and
stockholder approval of certain amendments to the Company’s Restated
Certificate of Incorporation, the completion of the separation will be
subject to receipt of regulatory approvals, opinions from tax counsel
and favorable rulings from certain tax jurisdictions regarding the
tax-free nature of the transaction to the Company and to its
stockholders, further due diligence as appropriate, the execution of
certain agreements relating to the distribution, and the filing and
effectiveness of appropriate filings with the SEC. There can be no
assurances given that the separation of the Company's businesses as
described will occur.
REVIEW OF EQUITY EARNINGS (LOSSES) OF AFFILIATES’ RESULTS
Quarterly earnings from affiliates were $157 million as compared to $204
million in the same period a year ago. The decreased contributions from
affiliates are primarily due to lower contributions from BSkyB,
resulting from the Company’s pre-tax gain related to the its
participation in BSkyB’s share repurchase declining from $111 million
gain in the corresponding period of the prior year to $11 million in the
current quarter. This decrease was partially offset by the absence of
Sky Deutschland operating losses resulting from its consolidation in the
quarter.
The Company’s share of equity earnings (losses) of affiliates is as
follows:
|
|
|
|
|
|
|
3 Months Ended
|
|
9 Months Ended
|
|
|
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
% Owned
|
|
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
|
|
|
|
|
|
US $ Millions
|
BSkyB
|
|
39%(1) |
|
|
|
|
$
|
160
|
|
|
$
|
262
|
|
|
$
|
667
|
|
|
$
|
577
|
|
Other affiliates
|
|
Various(2) |
|
|
|
|
|
(3
|
)
|
|
|
(58
|
)
|
|
|
(146
|
)
|
|
|
(110
|
)
|
Total equity earnings of affiliates
|
|
|
|
|
|
|
$
|
157
|
|
|
$
|
204
|
|
|
$
|
521
|
|
|
$
|
467
|
|
(1)
|
|
Please refer to BSkyB’s earnings releases for detailed
information.
|
(2)
|
|
Primarily comprised of Sky Deutschland (consolidated as of
January 2013), Hulu, Australian and STAR equity affiliates, as
well as NDS in the prior year.
|
Foreign Exchange Rates
Average foreign exchange rates used in the quarter-to-date profit
results are as follows:
|
|
3 Months Ended
|
|
|
March 31,
|
|
|
2013
|
|
2012
|
|
|
|
|
|
Australian Dollar/U.S. Dollar
|
|
1.04
|
|
1.06
|
U.K. Pounds Sterling/U.S. Dollar
|
|
1.55
|
|
1.57
|
Euro/U.S. Dollar
|
|
1.32
|
|
1.31
|
To receive a copy of this press release through the Internet, access
News Corporation’s corporate Web site located at http://www.newscorp.com.
Audio from News Corporation’s conference call with analysts on the third
quarter results can be heard live on the Internet at 4:30 p.m. Eastern
Daylight Savings Time today. To listen to the call, visit http://www.newscorp.com.
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
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 changes in global economic, business, competitive
market and regulatory factors. More detailed information about
these and other factors that could affect future results is contained in
our filings with the Securities and Exchange Commission. The
“forward-looking statements” included in this document are made only as
of the date of this document and we do not have any obligation to
publicly update any “forward-looking statements” to reflect subsequent
events or circumstances, except as required by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
3 Months Ended
|
|
9 Months Ended
|
|
|
March 31,
|
|
March 31,
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
|
US $ Millions (except share related amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
9,538
|
|
|
$
|
8,402
|
|
|
$
|
27,099
|
|
|
$
|
25,336
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
(6,114
|
)
|
|
|
(5,216
|
)
|
|
|
(16,831
|
)
|
|
|
(15,552
|
)
|
Selling, general and administrative expenses
|
|
|
(1,705
|
)
|
|
|
(1,580
|
)
|
|
|
(4,981
|
)
|
|
|
(4,721
|
)
|
Depreciation and amortization
|
|
|
(357
|
)
|
|
|
(294
|
)
|
|
|
(967
|
)
|
|
|
(869
|
)
|
Impairment and restructuring charges
|
|
|
(56
|
)
|
|
|
(27
|
)
|
|
|
(273
|
)
|
|
|
(154
|
)
|
Equity earnings of affiliates
|
|
|
157
|
|
|
|
204
|
|
|
|
521
|
|
|
|
467
|
|
Interest expense, net
|
|
|
(276
|
)
|
|
|
(258
|
)
|
|
|
(809
|
)
|
|
|
(773
|
)
|
Interest income
|
|
|
32
|
|
|
|
26
|
|
|
|
100
|
|
|
|
91
|
|
Other, net
|
|
|
2,431
|
|
|
|
27
|
|
|
|
5,206
|
|
|
|
22
|
|
Income from continuing operations before income tax expense
|
|
|
3,650
|
|
|
|
1,284
|
|
|
|
9,065
|
|
|
|
3,847
|
|
Income tax expense
|
|
|
(741
|
)
|
|
|
(281
|
)
|
|
|
(1,402
|
)
|
|
|
(931
|
)
|
Net income
|
|
|
2,909
|
|
|
|
1,003
|
|
|
|
7,663
|
|
|
|
2,916
|
|
Less: Net income attributable to noncontrolling interests
|
|
|
(55
|
)
|
|
|
(66
|
)
|
|
|
(195
|
)
|
|
|
(184
|
)
|
Net income attributable to News Corporation stockholders
|
|
$
|
2,854
|
|
|
$
|
937
|
|
|
$
|
7,468
|
|
|
$
|
2,732
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares:
|
|
|
2,330
|
|
|
|
2,475
|
|
|
|
2,348
|
|
|
|
2,534
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to News Corporation stockholders per
share:
|
|
$
|
1.22
|
|
|
$
|
0.38
|
|
|
$
|
3.18
|
|
|
$
|
1.08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED BALANCE SHEETS
|
|
March 31,
|
|
June 30,
|
|
|
2013
|
|
2012
|
Assets:
|
|
US $ Millions
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
9,324
|
|
$
|
9,626
|
Receivables, net
|
|
|
7,136
|
|
|
6,608
|
Inventories, net
|
|
|
3,476
|
|
|
2,595
|
Other
|
|
|
857
|
|
|
619
|
Total current assets
|
|
|
20,793
|
|
|
19,448
|
|
|
|
|
|
|
|
Non-current assets:
|
|
|
|
|
|
|
Receivables
|
|
|
431
|
|
|
387
|
Investments
|
|
|
6,622
|
|
|
4,968
|
Inventories, net
|
|
|
5,002
|
|
|
4,596
|
Property, plant and equipment, net
|
|
|
5,984
|
|
|
5,814
|
Intangible assets, net
|
|
|
8,331
|
|
|
7,133
|
Goodwill
|
|
|
20,139
|
|
|
13,174
|
Other non-current assets
|
|
|
1,188
|
|
|
1,143
|
Total assets
|
|
$
|
68,490
|
|
$
|
56,663
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity:
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Borrowings
|
|
$
|
157
|
|
$
|
273
|
Accounts payable, accrued expenses and other current liabilities
|
|
|
6,030
|
|
|
5,405
|
Participations, residuals and royalties payable
|
|
|
1,915
|
|
|
1,691
|
Program rights payable
|
|
|
1,776
|
|
|
1,368
|
Deferred revenue
|
|
|
1,175
|
|
|
880
|
Total current liabilities
|
|
|
11,053
|
|
|
9,617
|
|
|
|
|
|
|
|
Non-current liabilities:
|
|
|
|
|
|
|
Borrowings
|
|
|
16,317
|
|
|
15,182
|
Other liabilities
|
|
|
4,279
|
|
|
3,650
|
Deferred income taxes
|
|
|
2,947
|
|
|
2,388
|
Redeemable noncontrolling interests
|
|
|
645
|
|
|
641
|
Commitments and contingencies
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
Class A common stock, $0.01 par value
|
|
|
15
|
|
|
15
|
Class B common stock, $0.01 par value
|
|
|
8
|
|
|
8
|
Additional paid-in capital
|
|
|
15,902
|
|
|
16,140
|
Retained earnings and accumulated other comprehensive income
|
|
|
14,139
|
|
|
8,521
|
Total News Corporation stockholders' equity
|
|
|
30,064
|
|
|
24,684
|
Noncontrolling interests
|
|
|
3,185
|
|
|
501
|
Total equity
|
|
|
33,249
|
|
|
25,185
|
Total liabilities and equity
|
|
$
|
68,490
|
|
$
|
56,663
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
9 Months Ended March 31,
|
|
|
2013
|
|
|
2012
|
|
US $ Millions
|
Operating activities:
|
|
|
|
|
|
Net Income
|
$
|
7,663
|
|
|
$
|
2,916
|
|
Adjustments to reconcile net income to cash provided by operating
activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
967
|
|
|
|
869
|
|
Amortization of cable distribution investments
|
|
67
|
|
|
|
69
|
|
Equity earnings of affiliates
|
|
(521
|
)
|
|
|
(467
|
)
|
Cash distributions received from affiliates
|
|
311
|
|
|
|
313
|
|
Impairment charges, net of tax
|
|
35
|
|
|
|
10
|
|
Other, net
|
|
(5,206
|
)
|
|
|
(22
|
)
|
Change in operating assets and liabilities, net of acquisitions:
|
|
|
|
|
|
Receivables and other assets
|
|
(295
|
)
|
|
|
(551
|
)
|
Inventories, net
|
|
(1,043
|
)
|
|
|
(577
|
)
|
Accounts payable and other liabilities
|
|
785
|
|
|
|
161
|
|
Net cash provided by operating activities
|
|
2,763
|
|
|
|
2,721
|
|
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
|
Property, plant and equipment, net of acquisitions
|
|
(627
|
)
|
|
|
(651
|
)
|
Acquisitions, net of cash acquired
|
|
(2,746
|
)
|
|
|
(532
|
)
|
Investments in equity affiliates
|
|
(618
|
)
|
|
|
(14
|
)
|
Other investments
|
|
(63
|
)
|
|
|
(198
|
)
|
Proceeds from dispositions
|
|
2,670
|
|
|
|
408
|
|
Net cash used in investing activities
|
|
(1,384
|
)
|
|
|
(987
|
)
|
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
|
Borrowings
|
|
1,277
|
|
|
|
-
|
|
Repayment of borrowings
|
|
(989
|
)
|
|
|
(32
|
)
|
Issuance of shares
|
|
170
|
|
|
|
87
|
|
Repurchase of shares
|
|
(1,834
|
)
|
|
|
(3,294
|
)
|
Dividends paid
|
|
(384
|
)
|
|
|
(323
|
)
|
Purchase of subsidiary shares from noncontrolling interests
|
|
(9
|
)
|
|
|
-
|
|
Other, net
|
|
70
|
|
|
|
-
|
|
Net cash used in financing activities
|
|
(1,699
|
)
|
|
|
(3,562
|
)
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents
|
|
(320
|
)
|
|
|
(1,828
|
)
|
Cash and cash equivalents, beginning of period
|
|
9,626
|
|
|
|
12,680
|
|
Exchange movement on opening cash balance
|
|
18
|
|
|
|
(166
|
)
|
Cash and cash equivalents, end of period
|
$
|
9,324
|
|
|
$
|
10,686
|
|
|
|
|
|
|
|
|
|
SEGMENT INFORMATION
|
|
3 Months Ended
|
|
9 Months Ended
|
|
|
March 31,
|
|
March 31,
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
|
US $ Millions
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable Network Programming
|
|
$
|
2,782
|
|
|
$
|
2,375
|
|
|
$
|
7,790
|
|
|
$
|
6,656
|
|
Filmed Entertainment
|
|
|
2,014
|
|
|
|
1,722
|
|
|
|
5,826
|
|
|
|
5,563
|
|
Television
|
|
|
1,225
|
|
|
|
1,208
|
|
|
|
3,716
|
|
|
|
3,651
|
|
Direct Broadcast Satellite Television
|
|
|
1,300
|
|
|
|
923
|
|
|
|
3,007
|
|
|
|
2,792
|
|
Publishing
|
|
|
1,938
|
|
|
|
2,025
|
|
|
|
6,105
|
|
|
|
6,224
|
|
Other
|
|
|
279
|
|
|
|
149
|
|
|
|
655
|
|
|
|
450
|
|
Total Revenues
|
|
$
|
9,538
|
|
|
$
|
8,402
|
|
|
$
|
27,099
|
|
|
$
|
25,336
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Operating Income (Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable Network Programming
|
|
$
|
993
|
|
|
$
|
846
|
|
|
$
|
2,891
|
|
|
$
|
2,503
|
|
Filmed Entertainment
|
|
|
289
|
|
|
|
272
|
|
|
|
1,072
|
|
|
|
1,012
|
|
Television
|
|
|
196
|
|
|
|
171
|
|
|
|
576
|
|
|
|
493
|
|
Direct Broadcast Satellite Television
|
|
|
(11
|
)
|
|
|
40
|
|
|
|
(8
|
)
|
|
|
165
|
|
Publishing
|
|
|
85
|
|
|
|
130
|
|
|
|
376
|
|
|
|
458
|
|
Other
|
|
|
(190
|
)
|
|
|
(147
|
)
|
|
|
(587
|
)
|
|
|
(437
|
)
|
Total Segment Operating Income *
|
|
$
|
1,362
|
|
|
$
|
1,312
|
|
|
$
|
4,320
|
|
|
$
|
4,194
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*
|
|
The three months ended March 31, 2013 and 2012 include
$42 million and $63 million, respectively, of costs related to the
ongoing investigations in the U.K. The three months ended March
31, 2013 include $25 million of costs related to the proposed
separation of the Company’s entertainment and publishing
businesses. Excluding these charges, adjusted total segment
operating income is $1,429 and $1,375 million in the three months
ended March 31, 2013 and 2012, respectively.
|
|
|
|
The nine months ended March 31, 2013 and 2012 include $165
million and $167 million, respectively, of costs related to the
ongoing investigations in the U.K. The nine months ended March 31,
2013 include $53 million of costs related to the proposed
separation of the Company’s entertainment and publishing
businesses. Excluding these charges, adjusted total segment
operating income is $4,538 and $4,361 million in the nine months
ended March 31, 2013 and 2012, respectively.
|
NOTE 1 – TOTAL SEGMENT OPERATING INCOME AND SEGMENT OPERATING INCOME
BEFORE DEPRECIATION AND AMORTIZATION
The Company evaluates the performance of its operating segments based on
segment operating income, and management uses total segment operating
income as a measure of the performance of operating businesses separate
from non-operating factors. Total segment operating income and segment
operating income before depreciation and amortization are non-GAAP
measures and should be considered in addition to, not as a substitute
for, net income, cash flow and other measures of financial performance
reported in accordance with GAAP. In addition, these measures do not
reflect cash available to fund requirements. These measures exclude
items, such as impairment and restructuring charges, which are
significant components in assessing the Company’s financial performance.
Segment operating income before depreciation and amortization also
excludes depreciation and amortization which are also significant
components in assessing the Company’s financial performance.
Management believes that total segment operating income and segment
operating income before depreciation and amortization are appropriate
measures for evaluating the operating performance of the Company’s
business and provide investors and equity analysts a measure to analyze
operating performance of the Company’s business and enterprise value
against historical data and competitors’ data. Total segment operating
income and segment operating income before depreciation and amortization
is the primary measure used by our chief operating decision maker to
evaluate the performance of and allocate resources to the Company’s
business segments.
Total segment operating income does not include: Impairment and
restructuring charges, discontinued operations, Equity earnings of
affiliates, Interest expense, net, Interest income, Other, net, Income
tax expense and Net income attributable to noncontrolling interests.
Segment operating income before depreciation and amortization is defined
as segment operating income plus depreciation and amortization and the
amortization of cable distribution investments and eliminates the
variable effect across all business segments of depreciation and
amortization. Depreciation and amortization expense includes the
depreciation of property and equipment, as well as amortization of
finite-lived intangible assets. Amortization of cable distribution
investments represents a reduction against revenues over the term of a
carriage arrangement and, as such, it is excluded from segment operating
income before depreciation and amortization.
The following table reconciles segment operating income before
depreciation and amortization to income from continuing operations
before income tax expense.
|
|
3 Months Ended
|
|
9 Months Ended
|
|
|
March 31,
|
|
March 31,
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
|
US $ Millions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Operating income before depreciation and amortization
|
|
$
|
1,742
|
|
|
$
|
1,628
|
|
|
$
|
5,354
|
|
|
$
|
5,132
|
|
Depreciation and amortization
|
|
|
(357
|
)
|
|
|
(294
|
)
|
|
|
(967
|
)
|
|
|
(869
|
)
|
Amortization of cable distribution investments
|
|
|
(23
|
)
|
|
|
(22
|
)
|
|
|
(67
|
)
|
|
|
(69
|
)
|
Total Segment Operating income
|
|
|
1,362
|
|
|
|
1,312
|
|
|
|
4,320
|
|
|
|
4,194
|
|
Impairment and restructuring charges
|
|
|
(56
|
)
|
|
|
(27
|
)
|
|
|
(273
|
)
|
|
|
(154
|
)
|
Equity earnings of affiliates
|
|
|
157
|
|
|
|
204
|
|
|
|
521
|
|
|
|
467
|
|
Interest expense, net
|
|
|
(276
|
)
|
|
|
(258
|
)
|
|
|
(809
|
)
|
|
|
(773
|
)
|
Interest income
|
|
|
32
|
|
|
|
26
|
|
|
|
100
|
|
|
|
91
|
|
Other, net
|
|
|
2,431
|
|
|
|
27
|
|
|
|
5,206
|
|
|
|
22
|
|
Income from continuing operations before income tax expense
|
|
$
|
3,650
|
|
|
$
|
1,284
|
|
|
$
|
9,065
|
|
|
$
|
3,847
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, 2013
|
|
|
(US $ Millions)
|
|
|
Segment Operating
|
|
|
|
|
|
|
|
|
|
|
|
income (loss) before
|
|
Depreciation
|
|
Amortization of
|
|
Segment
|
|
|
depreciation and
|
|
and
|
|
cable distribution
|
|
Operating income
|
|
|
amortization
|
|
amortization
|
|
investments
|
|
(loss)
|
Cable Network Programming
|
|
$
|
1,069
|
|
|
$
|
(53
|
)
|
|
$
|
(23
|
)
|
|
$
|
993
|
|
Filmed Entertainment
|
|
|
321
|
|
|
|
(32
|
)
|
|
|
-
|
|
|
|
289
|
|
Television
|
|
|
219
|
|
|
|
(23
|
)
|
|
|
-
|
|
|
|
196
|
|
Direct Broadcast Satellite Television
|
|
|
90
|
|
|
|
(101
|
)
|
|
|
-
|
|
|
|
(11
|
)
|
Publishing
|
|
|
203
|
|
|
|
(118
|
)
|
|
|
-
|
|
|
|
85
|
|
Other
|
|
|
(160
|
)
|
|
|
(30
|
)
|
|
|
-
|
|
|
|
(190
|
)
|
Consolidated Total
|
|
$
|
1,742
|
|
|
$
|
(357
|
)
|
|
$
|
(23
|
)
|
|
$
|
1,362
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, 2012
|
|
|
(US $ Millions)
|
|
|
Segment Operating
|
|
|
|
|
|
|
|
|
|
|
|
income (loss) before
|
|
Depreciation
|
|
Amortization of
|
|
Segment
|
|
|
depreciation and
|
|
and
|
|
cable distribution
|
|
Operating income
|
|
|
amortization
|
|
amortization
|
|
investments
|
|
(loss)
|
Cable Network Programming
|
|
$
|
910
|
|
|
$
|
(42
|
)
|
|
$
|
(22
|
)
|
|
$
|
846
|
|
Filmed Entertainment
|
|
|
305
|
|
|
|
(33
|
)
|
|
|
-
|
|
|
|
272
|
|
Television
|
|
|
192
|
|
|
|
(21
|
)
|
|
|
-
|
|
|
|
171
|
|
Direct Broadcast Satellite Television
|
|
|
116
|
|
|
|
(76
|
)
|
|
|
-
|
|
|
|
40
|
|
Publishing
|
|
|
236
|
|
|
|
(106
|
)
|
|
|
-
|
|
|
|
130
|
|
Other
|
|
|
(131
|
)
|
|
|
(16
|
)
|
|
|
-
|
|
|
|
(147
|
)
|
Consolidated Total
|
|
$
|
1,628
|
|
|
$
|
(294
|
)
|
|
$
|
(22
|
)
|
|
$
|
1,312
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended March 31, 2013
|
|
|
(US $ Millions)
|
|
|
Segment Operating
|
|
|
|
|
|
|
|
|
|
|
|
income (loss) before
|
|
Depreciation
|
|
Amortization of
|
|
Segment
|
|
|
depreciation and
|
|
and
|
|
cable distribution
|
|
Operating income
|
|
|
amortization
|
|
amortization
|
|
investments
|
|
(loss)
|
Cable Network Programming
|
|
$
|
3,098
|
|
|
$
|
(140
|
)
|
|
$
|
(67
|
)
|
|
$
|
2,891
|
|
Filmed Entertainment
|
|
|
1,170
|
|
|
|
(98
|
)
|
|
|
-
|
|
|
|
1,072
|
|
Television
|
|
|
642
|
|
|
|
(66
|
)
|
|
|
-
|
|
|
|
576
|
|
Direct Broadcast Satellite Television
|
|
|
241
|
|
|
|
(249
|
)
|
|
|
-
|
|
|
|
(8
|
)
|
Publishing
|
|
|
724
|
|
|
|
(348
|
)
|
|
|
-
|
|
|
|
376
|
|
Other
|
|
|
(521
|
)
|
|
|
(66
|
)
|
|
|
-
|
|
|
|
(587
|
)
|
Consolidated Total
|
|
$
|
5,354
|
|
|
$
|
(967
|
)
|
|
$
|
(67
|
)
|
|
$
|
4,320
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended March 31, 2012
|
|
|
(US $ Millions)
|
|
|
Segment Operating
|
|
|
|
|
|
|
|
|
|
|
|
income (loss) before
|
|
Depreciation
|
|
Amortization of
|
|
Segment
|
|
|
depreciation and
|
|
and
|
|
cable distribution
|
|
Operating income
|
|
|
amortization
|
|
amortization
|
|
investments
|
|
(loss)
|
Cable Network Programming
|
|
$
|
2,689
|
|
|
$
|
(117
|
)
|
|
$
|
(69
|
)
|
|
$
|
2,503
|
|
Filmed Entertainment
|
|
|
1,107
|
|
|
|
(95
|
)
|
|
|
-
|
|
|
|
1,012
|
|
Television
|
|
|
556
|
|
|
|
(63
|
)
|
|
|
-
|
|
|
|
493
|
|
Direct Broadcast Satellite Television
|
|
|
393
|
|
|
|
(228
|
)
|
|
|
-
|
|
|
|
165
|
|
Publishing
|
|
|
777
|
|
|
|
(319
|
)
|
|
|
-
|
|
|
|
458
|
|
Other
|
|
|
(390
|
)
|
|
|
(47
|
)
|
|
|
-
|
|
|
|
(437
|
)
|
Consolidated Total
|
|
$
|
5,132
|
|
|
$
|
(869
|
)
|
|
$
|
(69
|
)
|
|
$
|
4,194
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTE 2 – ADJUSTED NET INCOME AND ADJUSTED EPS
The Company uses net income and earnings per share excluding Segment
operating profit adjustments, Impairment and restructuring charges,
Equity affiliate adjustments, “Other, net”, and discontinued operations,
net of tax (“adjusted net income and adjusted diluted earnings per
share”) to evaluate the performance of the Company’s operations
exclusive of certain items that impact the comparability of results from
period to period. The calculation of adjusted net income and adjusted
diluted earnings per share 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 net income
and adjusted diluted earnings per share are not measures of performance
under generally accepted accounting principles and should not be
construed as substitutes for consolidated net income and earnings per
share as determined under GAAP as a measure 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 net income and reported diluted
earnings per share (“EPS”) to adjusted net income and adjusted diluted
earnings per share for the three months ended March 31, 2013 and 2012.
|
|
3 Months Ended
|
|
3 Months Ended
|
|
|
March 31, 2013
|
|
March 31, 2012
|
|
|
Net income
|
|
|
|
|
Net income
|
|
|
|
|
|
attributable to
|
|
|
|
|
attributable to
|
|
|
|
|
|
stockholders
|
|
EPS
|
|
stockholders
|
|
EPS
|
|
|
(in US$ millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported
|
|
$
|
2,854
|
|
|
$
|
1.22
|
|
|
$
|
937
|
|
|
$
|
0.38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment operating profit adjustments (net of provision for income
taxes of $15 and $19 for the three months ended March 31, 2013 and
2012, respectively)(a) |
|
|
52
|
|
|
|
0.02
|
|
|
|
44
|
|
|
|
0.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment and restructuring charges (net of provision for income
taxes of $15 and $4 for the three months ended March 31, 2013 and
2012, respectively)
|
|
|
41
|
|
|
|
0.02
|
|
|
|
23
|
|
|
|
0.01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity affiliate adjustments (net of provision for income taxes of
$3 and $45 for the three months ended March 31, 2013 and 2012,
respectively)(b) |
|
|
(8
|
)
|
|
|
-
|
|
|
|
(66
|
)
|
|
|
(0.03
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other, net (net of provision for income taxes of $325 and $10 for
the three months ended March 31, 2013 and 2012)
|
|
|
(2,106
|
)
|
|
|
(0.90
|
)
|
|
|
(17
|
)
|
|
|
(0.01
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other/Rounding
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
As adjusted
|
|
$
|
834
|
|
|
$
|
0.36
|
|
|
$
|
921
|
|
|
$
|
0.37
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
Segment operating profit for the three months ended March 31,
2013 and 2012 was adjusted to exclude the expenses related to the
ongoing investigations initiated upon the closure of The News of
the World. The three months ended March 31, 2013 were also
adjusted to exclude the expenses related to separation of the
Company’s entertainment and publishing businesses.
|
(b)
|
|
Equity earnings of affiliates for the three months ended March
31, 2013 and 2012 was adjusted to exclude from BSkyB results News
Corporation’s gain on the BSkyB repurchase program.
|