News Corporation Reports Second Quarter Results for Fiscal 2017
FISCAL 2017 SECOND QUARTER KEY FINANCIAL HIGHLIGHTS
- Revenues of $2.12 billion compared to $2.16 billion in the prior year
- Digital Real Estate Services segment revenue grew 16% compared to the prior year
- Digital revenues increased to 27% of News and Information Services segment revenues, compared to
22% in the prior year
- (Loss) income from continuing operations was ($219) million, compared to $106 million in the prior
year. The loss includes $537 million of non-cash impairments and write-downs and a one-time gain of $120 million as a result of
cash proceeds from the sale of REA Group’s European business
- Total Segment EBITDA of $325 million compared to $280 million in the prior year
- Reported EPS were ($0.50) compared to $0.15 in the prior year – Adjusted EPS were $0.19 compared
to $0.20 in the prior year
News Corporation (“News Corp” or the “Company”) (NASDAQ: NWS, NWSA; ASX: NWS, NWSLV) today reported financial results for the
three months ended December 31, 2016.
Commenting on the results, Chief Executive Robert Thomson said:
“In the second quarter, we saw the efficacy of our strategic reinvestment and digital diversification. Both were evident in
our significantly increased operating profitability in the quarter, despite continued headwinds in print advertising.
Results were driven by strong performance at our Digital Real Estate Services segment and meaningful revenues at HarperCollins,
along with appropriate and ongoing management of the cost base at our news mastheads.
Our core platform has been bolstered by our rapid expansion in digital real estate, which is well on the way to becoming the
largest contributor to our profitability. This segment posted another very strong quarter, with a 16% year-over-year revenue
increase, improved margins and robust audience gains.
This quarter's results were impacted by non-cash charges because of a change in the carrying value of Foxtel and an
impairment of the print-related fixed assets at our Australian newspaper business.
In News and Information Services, we are assertively transitioning to digital, now accounting for 27% of segment revenues, up
from 22%. We are especially confident in the value of our news brands, given growing consumer demand for accurate and timely
journalism. In fact, the Wall Street Journal now has over 2.1 million paid subscribers and, for the first time, more than
50% of those subscribers are digital.
Audiences are craving integrity, which is why so many of our mastheads have reported strong growth in readers and subscribers
this quarter. And advertisers need a trusted canvas and real results, not the muddled, muddied metrics of many digital
platforms.”
SECOND QUARTER RESULTS
The Company reported fiscal 2017 second quarter total revenues of $2.12 billion, compared to $2.16 billion in the prior year
period. Reported revenues reflect a negative impact from foreign currency fluctuations of $53 million. Adjusted Revenues (which
exclude the foreign currency impact and acquisitions and divestitures as defined in Note 1) decreased 1% compared to the prior
year, as growth in the Digital Real Estate Services and Book Publishing segments was more than offset by lower advertising revenues
at the News and Information Services segment.
(Loss) income from continuing operations for the quarter was ($219) million as compared to $106 million in the prior year. The
current year’s quarter includes a pre-tax non-cash impairment charge of $310 million, primarily related to the write-down of the
fixed assets at the Australian newspapers, and lower equity earnings of affiliates, primarily driven by a $227 million pre-tax
non-cash write-down related to the adjustment of the carrying value of the Company’s investment in Foxtel to fair value. The
aggregate tax benefit on the impairment and write-down was $121 million. These charges were partially offset by a gain of $120
million ($103 million, net of tax) from the sale of REA Group’s European businesses and higher Total Segment EBITDA, as discussed
below.
The Company reported second quarter Total Segment EBITDA of $325 million, compared to $280 million in the prior year. Adjusted
Total Segment EBITDA (as defined in Note 1) was 14% higher compared to the prior year, primarily due to the continued growth in the
Digital Real Estate Services and Book Publishing segments and lower programming rights costs at the Cable Network Programming
segment.
(Loss) income per share from continuing operations available to News Corporation stockholders was ($0.50) as compared to $0.15
in the prior year.
Adjusted EPS (as defined in Note 3) were $0.19 compared to $0.20 in the prior year.
|
|
|
|
|
SEGMENT REVIEW
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
For the six months ended |
|
|
December 31, |
|
December 31, |
|
|
2016 |
|
2015 |
|
% Change |
|
2016 |
|
2015 |
|
% Change |
|
|
(in millions) |
|
Better/
(Worse)
|
|
(in millions) |
|
Better/
(Worse)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
News and Information Services |
|
$ |
1,303 |
|
|
$ |
1,400 |
|
|
(7 |
) |
% |
|
$ |
2,525 |
|
|
$ |
2,690 |
|
|
(6 |
) |
% |
Book Publishing |
|
|
466 |
|
|
|
446 |
|
|
4 |
|
% |
|
|
855 |
|
|
|
855 |
|
|
- |
|
|
Digital Real Estate Services |
|
|
242 |
|
|
|
208 |
|
|
16 |
|
% |
|
|
468 |
|
|
|
399 |
|
|
17 |
|
% |
Cable Network Programming |
|
|
104 |
|
|
|
106 |
|
|
(2 |
) |
% |
|
|
232 |
|
|
|
230 |
|
|
1 |
|
% |
Other |
|
|
1 |
|
|
|
1 |
|
|
- |
|
|
|
|
1 |
|
|
|
1 |
|
|
- |
|
|
Total Revenues |
|
$ |
2,116 |
|
|
$ |
2,161 |
|
|
(2 |
) |
% |
|
$ |
4,081 |
|
|
$ |
4,175 |
|
|
(2 |
) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
News and Information Services(a) |
|
$ |
142 |
|
|
$ |
158 |
|
|
(10 |
) |
% |
|
$ |
188 |
|
|
$ |
241 |
|
|
(22 |
) |
% |
Book Publishing |
|
|
75 |
|
|
|
57 |
|
|
32 |
|
% |
|
|
123 |
|
|
|
99 |
|
|
24 |
|
% |
Digital Real Estate Services |
|
|
95 |
|
|
|
73 |
|
|
30 |
|
% |
|
|
162 |
|
|
|
130 |
|
|
25 |
|
% |
Cable Network Programming |
|
|
51 |
|
|
|
39 |
|
|
31 |
|
% |
|
|
65 |
|
|
|
67 |
|
|
(3 |
) |
% |
Other |
|
|
(38 |
) |
|
|
(47 |
) |
|
19 |
|
% |
|
|
(83 |
) |
|
|
(92 |
) |
|
10 |
|
% |
Total Segment EBITDA |
|
$ |
325 |
|
|
$ |
280 |
|
|
16 |
|
% |
|
$ |
455 |
|
|
$ |
445 |
|
|
2 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
|
News and Information Services Segment EBITDA for the six months ended December 31,
2016 includes transaction related costs of $5 million associated with the acquisition of Wireless Group. News and Information
Services Segment EBITDA for the three and six months ended December 31, 2015 includes transaction related costs of $5 million
related to the acquisition of Unruly. |
|
|
|
|
News and Information Services
Revenues in the quarter were lower by $97 million, or 7%, compared to the prior year. Adjusted Revenues were 5% lower compared
to the prior year.
Advertising revenues decreased 9%, or 8% excluding a $12 million impact from negative foreign currency fluctuations, primarily
due to weakness in the print advertising market. The decrease was partially offset by the $22 million from the inclusion of
Wireless Group and higher in-store and digital product revenues at News America Marketing.
Circulation and subscription revenues decreased 5%, but increased 1% excluding a $28 million impact from negative foreign
currency fluctuations, due to higher subscription pricing, selected cover price increases in the U.K. and Australia and higher paid
digital subscribers, partially offset by lower print volume.
Segment EBITDA decreased $16 million in the quarter, or 10%, as compared to the prior year, driven by the lower advertising
revenues noted above and $8 million of investment spending in connection with Checkout 51, partially offset by lower expenses
across the businesses.
Digital revenues represented 27% of segment revenues in the quarter, compared to 22% in the prior year. At Dow Jones, digital
revenues represented 53% of total revenues in the quarter. Digital subscribers and users across key properties within the News and
Information Services segment are summarized below:
- The Wall Street Journal average daily digital subscribers in the three months ended December
31, 2016 were 1,080,000, compared to 828,000 in the prior year (Source: Internal data)
- Closing digital subscribers at News Corp Australia’s mastheads as of December 31, 2016 were 309,200,
compared to 255,800 in the prior year (Source: Internal data; adjusted for divested mastheads)
- The Times and Sunday Times closing digital subscribers as of December 31, 2016 were
184,000, compared to 172,000 in the prior year (Source: Internal data)
- The Sun’s digital offering reached approximately 61 million global monthly unique users in
December 2016, based on ABCe (Source: Omniture)
Book Publishing
Revenues in the quarter increased $20 million, or 4%, compared to the prior year, primarily due to the continued popularity of
Jesus Calling and Jesus Always by Sarah Young and Hillbilly Elegy by J.D. Vance, strong sales from frontlist
titles such as The Magnolia Story by Chip and Joanna Gaines, Chaos by Patricia Cornwell, The Midnight Gang by
David Walliams and Settle for More by Megyn Kelly, as well as the continued expansion of HarperCollins’ global footprint.
Digital sales increased 3% compared to the prior year and represented 16% of Consumer revenues for the quarter. Segment EBITDA for
the quarter increased $18 million, or 32%, from the prior year, primarily due to higher revenues as discussed above.
Digital Real Estate Services
Revenues in the quarter increased $34 million, or 16%, compared to the prior year, primarily due to the continued growth at REA
Group and Move, as well as $9 million from the acquisitions of iProperty and Diakrit. Adjusted Revenues increased 10%. Segment
EBITDA in the quarter increased $22 million, or 30%, compared to the prior year, primarily due to the higher revenues noted above,
the positive impact of foreign currency fluctuations at REA Group and lower legal costs at Move. REA Group and Move contributed $12
million and $10 million, respectively, to the increase in Segment EBITDA.
In the quarter, revenues at REA Group increased 19%, or 14% excluding a $6 million impact from favorable foreign currency
fluctuations, due to an increase in Australian residential depth revenue, as a favorable product mix and pricing increase offset
lower listing volumes, and the acquisition of iProperty.
Move’s revenues in the quarter increased 7% to $93 million from $87 million in the prior year, primarily due to the continued
growth in its Connection for Co-BrokerageSM product and non-listing Media revenues. The growth was partially offset by a
$3 million decline in revenue at TigerLead®, which was sold in November 2016. Based on Move’s internal data, average
monthly unique users of realtor.com®’s web and mobile sites for the fiscal second quarter grew 14% year-over-year to
approximately 44 million.
Cable Network Programming
Revenues in the quarter decreased $2 million, or 2%, compared to the prior year due to lower affiliate and advertising revenues,
partially due to the absence of the uplift from the Rugby World Cup, which was held in the prior year. Segment EBITDA in the
quarter increased $12 million, or 31%, compared with the prior year, due to lower programming rights costs from the absence of
Rugby World Cup and English Premier League rights. Adjusted Revenues and Adjusted Segment EBITDA, which exclude the impact from
favorable foreign currency fluctuations, decreased 5% and increased 23%, respectively.
REVIEW OF EQUITY (LOSSES) EARNINGS OF AFFILIATES’ RESULTS
Equity (losses) earnings of affiliates for the second quarter were ($238) million compared to $15 million in the prior year.
|
|
For the three months ended |
|
For the six months ended |
|
|
December 31, |
|
December 31, |
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
|
(in millions) |
|
(in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Foxtel |
|
$ |
(233 |
) |
|
$ |
13 |
|
$ |
(244 |
) |
|
$ |
22 |
Other equity affiliates, net |
|
|
(5 |
) |
|
|
2 |
|
|
(9 |
) |
|
|
1 |
Total equity (losses) earnings of affiliates |
|
$ |
(238 |
) |
|
$ |
15 |
|
$ |
(253 |
) |
|
$ |
23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
On a U.S. GAAP basis, Foxtel revenues for the second quarter increased $4 million, or 1%, to $602 million from $598 million in
the prior year period. In local currency, Foxtel revenues decreased 3%. Foxtel’s total closing subscribers were more than 2.8
million as of December 31, 2016, with closing cable and satellite subscribers flat compared to the prior year period. In the second
quarter, cable and satellite churn was 15.6%, which was comparable to churn in the fiscal first quarter, primarily driven by newer
customers under no-contract offers and seasonal sports disconnections.
Foxtel’s net income of $24 million decreased from $52 million in the prior year period, primarily due to a $17 million loss
resulting from the change in the fair value of Foxtel’s investment in Ten Network Holdings and $5 million in losses associated with
the continued operation of Presto. Equity (losses) earnings of affiliates for Foxtel of ($6) million and $13 million for the three
months ended December 31, 2016 and 2015, respectively, reflect the Company's share of Foxtel's net income, less the Company's
amortization of $18 million and $13 million, respectively, related to the Company's excess cost over its share of Foxtel's
finite-lived intangible assets.
Foxtel EBITDA decreased $11 million to $144 million from $155 million in the prior year. In local currency, Foxtel EBITDA
decreased 10%, primarily due to lower revenues and planned increases in programming costs, specifically investments in local
productions and sports, partially offset by lower transmission costs. Foxtel operating income for the three months ended December
31, 2016 and 2015 was $93 million and $99 million, respectively, after depreciation and amortization of $51 million and $56
million, respectively. Operating income decreased primarily as a result of the lower revenues and increased programming spend noted
above, partially offset by the positive impact of foreign currency fluctuations.
During the three months ended December 31, 2016, the Company recognized a $227 million non-cash write-down of the carrying value
of its investment in Foxtel to fair value. As a result of Foxtel’s performance in the first half of fiscal 2017, the competitive
operating environment in the Australian pay-TV market and management’s revised projections, the Company determined that the fair
value of its investment in Foxtel declined below its $1.4 billion carrying value to $1.2 billion. The carrying value had previously
been written up in connection with the acquisition of Consolidated Media Holdings Ltd. (“CMH”) in November 2012 and at that time a
non-cash gain of $0.9 billion was recognized on the Foxtel investment in accordance with ASC 805.
CASH FLOW
The following table presents net cash provided by continuing operating activities and a reconciliation to free cash flow
available to News Corporation:
|
|
|
|
|
|
|
|
|
For the six months ended
December 31,
|
|
|
|
|
2016 |
|
2015 |
|
|
|
|
(in millions) |
|
|
|
|
|
|
|
|
|
Net cash provided by continuing operating activities |
|
|
|
$ |
4 |
|
|
$ |
346 |
|
Less: Capital expenditures |
|
|
|
|
(108 |
) |
|
|
(120 |
) |
|
|
|
|
|
(104 |
) |
|
|
226 |
|
Less: REA Group free cash flow |
|
|
|
|
(84 |
) |
|
|
(72 |
) |
Plus: Cash dividends received from REA Group |
|
|
|
|
28 |
|
|
|
24 |
|
Free cash flow available to News Corporation |
|
|
|
$ |
(160 |
) |
|
$ |
178 |
|
|
|
|
|
|
|
|
|
|
Net cash provided by continuing operating activities decreased by $342 million for the six months ended December 31, 2016 as
compared to the prior year period, which was primarily due to the NAM Group’s settlement payments of $250 million during the
period, lower dividends received of $30 million, as well as higher working capital due to timing.
Free cash flow available to News Corporation in the six months ended December 31, 2016 was ($160) million compared to $178
million in the prior year period. The decrease was primarily due to lower cash provided by continuing operating activities as
discussed above, partially offset by lower capital expenditures.
Free cash flow available to News Corporation is a non-GAAP financial measure defined as net cash provided by continuing
operating activities, less capital expenditures (“free cash flow”), less REA Group free cash flow, plus cash dividends received
from REA Group. Free cash flow available to News Corporation excludes cash flows from discontinued operations.
The Company considers free cash flow available to News Corporation to provide useful information to management and investors
about the amount of cash that is available to be used to strengthen the Company’s balance sheet and for strategic opportunities
including, among others, investing in the Company’s business, strategic acquisitions, dividend payouts and repurchasing stock. A
limitation of free cash flow available to News Corporation is that it does not represent the total increase or decrease in the cash
balance for the period. Management compensates for the limitation of free cash flow available to News Corporation by also relying
on the net change in cash and cash equivalents as presented in the Company’s consolidated statements of cash flows prepared in
accordance with GAAP which incorporates all cash movements during the period.
OTHER ITEMS
Subsequent Events
In January 2017, REA Group acquired an approximately 15% interest in Elara Technologies Pte. Ltd., a leading online real estate
services provider in India ("Elara"), for $50 million. Elara operates PropTiger.com, Makaan.com and the recently acquired
Housing.com, and the investment further strengthens REA Group's presence in Asia. Following the completion of the investment and
certain related transactions, including Elara's acquisition of Housing.com, News Corporation's pre-existing interest in Elara
decreased to approximately 23%.
Dividends
The Company today declared a semi-annual cash dividend of $0.10 per share for Class A Common Stock and Class B Common Stock.
This dividend is payable on April 19, 2017 to stockholders of record as of March 15, 2017.
COMPARISON OF ADJUSTED INFORMATION TO U.S. GAAP INFORMATION
Adjusted Revenues, Total Segment EBITDA, Adjusted Total Segment EBITDA, adjusted net income from continuing operations available
to News Corporation stockholders, Adjusted EPS and free cash flow available to News Corporation are non-GAAP financial measures
contained in this earnings release. The Company believes these measures are important tools for investors and analysts to use in
assessing the Company’s underlying business performance and to provide for more meaningful comparisons of the Company’s operating
performance between periods. These measures also allow investors and analysts to view the Company’s business from the same
perspective as Company management. These non-GAAP measures may be different than similar measures used by other companies and
should be considered in addition to, not as a substitute for, measures of financial performance calculated in accordance with GAAP.
Reconciliations for the differences between non-GAAP measures used in this earnings release and comparable financial measures
calculated in accordance with U.S. GAAP are included in Notes 1, 2 and 3 and the reconciliation of net cash provided by continuing
operating activities to free cash flow available to News Corporation is included above.
Conference call
News Corporation’s earnings conference call can be heard live at 5:00pm EST on February 9, 2017. To listen to the call, please
visit http://investors.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.
About News Corporation
News Corporation (NASDAQ: NWS, NWSA; ASX: NWS, NWSLV) is a global, diversified media and information services company
focused on creating and distributing authoritative and engaging content to consumers throughout the world. The company
comprises businesses across a range of media, including: news and information services, book publishing, digital real estate
services, cable network programming in Australia, and pay-TV distribution in Australia. Headquartered in New York, the
activities of News Corporation are conducted primarily in the United States, Australia, and the United Kingdom. More information is
available at: www.newscorp.com.
|
|
|
|
|
NEWS CORPORATION |
CONSOLIDATED STATEMENTS OF OPERATIONS |
(Unaudited; in millions, except per share amounts) |
|
|
|
|
|
|
|
For the three months
ended
|
|
For the six months
ended
|
|
|
December 31, |
|
December 31, |
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Advertising |
|
$ |
748 |
|
|
$ |
816 |
|
|
$ |
1,418 |
|
|
$ |
1,551 |
|
Circulation and subscription |
|
|
595 |
|
|
|
621 |
|
|
|
1,216 |
|
|
|
1,260 |
|
Consumer |
|
|
450 |
|
|
|
429 |
|
|
|
824 |
|
|
|
821 |
|
Real estate |
|
|
185 |
|
|
|
160 |
|
|
|
357 |
|
|
|
305 |
|
Other |
|
|
138 |
|
|
|
135 |
|
|
|
266 |
|
|
|
238 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenues |
|
|
2,116 |
|
|
|
2,161 |
|
|
|
4,081 |
|
|
|
4,175 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
(1,126 |
) |
|
|
(1,193 |
) |
|
|
(2,283 |
) |
|
|
(2,392 |
) |
Selling, general and administrative |
|
|
(665 |
) |
|
|
(688 |
) |
|
|
(1,343 |
) |
|
|
(1,338 |
) |
Depreciation and amortization |
|
|
(120 |
) |
|
|
(123 |
) |
|
|
(240 |
) |
|
|
(244 |
) |
Impairment and restructuring charges |
|
|
(356 |
) |
|
|
(22 |
) |
|
|
(376 |
) |
|
|
(39 |
) |
Equity (losses) earnings of affiliates |
|
|
(238 |
) |
|
|
15 |
|
|
|
(253 |
) |
|
|
23 |
|
Interest, net |
|
|
15 |
|
|
|
11 |
|
|
|
22 |
|
|
|
23 |
|
Other, net |
|
|
123 |
|
|
|
(6 |
) |
|
|
140 |
|
|
|
(1 |
) |
(Loss) income from continuing operations before income tax benefit (expense) |
|
|
(251 |
) |
|
|
155 |
|
|
|
(252 |
) |
|
|
207 |
|
Income tax benefit (expense) |
|
|
32 |
|
|
|
(49 |
) |
|
|
33 |
|
|
|
42 |
|
(Loss) income from continuing operations |
|
|
(219 |
) |
|
|
106 |
|
|
|
(219 |
) |
|
|
249 |
|
(Loss) income from discontinued operations, net of tax |
|
|
- |
|
|
|
(24 |
) |
|
|
- |
|
|
|
22 |
|
Net (loss) income |
|
|
(219 |
) |
|
|
82 |
|
|
|
(219 |
) |
|
|
271 |
|
Less: Net income attributable to noncontrolling interests |
|
|
(70 |
) |
|
|
(19 |
) |
|
|
(85 |
) |
|
|
(33 |
) |
Net (loss) income attributable to News Corporation stockholders |
|
$ |
(289 |
) |
|
$ |
63 |
|
|
$ |
(304 |
) |
|
$ |
238 |
|
Less: Adjustments to Net (loss) income attributable to News
Corporation stockholders – Redeemable preferred stock dividends
|
|
|
(1 |
) |
|
|
(1 |
) |
|
|
(1 |
) |
|
|
(1 |
) |
Net (loss) income available to News Corporation stockholders |
|
$ |
(290 |
) |
|
$ |
62 |
|
|
$ |
(305 |
) |
|
$ |
237 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
581 |
|
|
|
581 |
|
|
|
581 |
|
|
|
581 |
|
Diluted |
|
|
581 |
|
|
|
583 |
|
|
|
581 |
|
|
|
583 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income from continuing operations available to News
Corporation stockholders per share - basic and diluted
|
|
$ |
(0.50 |
) |
|
$ |
0.15 |
|
|
$ |
(0.52 |
) |
|
$ |
0.37 |
|
(Loss) income from discontinued operations available to News
Corporation stockholders per share - basic and diluted
|
|
$ |
- |
|
|
$ |
(0.04 |
) |
|
$ |
- |
|
|
$ |
0.04 |
|
Net (loss) income available to News Corporation
stockholders per share - basic and diluted
|
|
$ |
(0.50 |
) |
|
$ |
0.11 |
|
|
$ |
(0.52 |
) |
|
$ |
0.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NEWS CORPORATION |
CONSOLIDATED BALANCE SHEETS |
(in millions) |
|
|
|
|
|
|
|
|
|
|
|
As of December
31, 2016
|
|
As of June 30,
2016
|
|
|
|
|
|
ASSETS |
|
|
|
(unaudited) |
|
(audited) |
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
|
$ |
1,564 |
|
|
$ |
1,832 |
|
Restricted cash |
|
|
|
|
- |
|
|
|
315 |
|
Receivables, net |
|
|
|
|
1,528 |
|
|
|
1,229 |
|
Other current assets |
|
|
|
|
499 |
|
|
|
513 |
|
Total current assets |
|
|
|
|
3,591 |
|
|
|
3,889 |
|
|
|
|
|
|
|
|
|
|
Non-current assets: |
|
|
|
|
|
|
|
|
Investments |
|
|
|
|
1,932 |
|
|
|
2,270 |
|
Property, plant and equipment, net |
|
|
|
|
1,981 |
|
|
|
2,405 |
|
Intangible assets, net |
|
|
|
|
2,298 |
|
|
|
2,207 |
|
Goodwill |
|
|
|
|
3,791 |
|
|
|
3,714 |
|
Deferred income tax assets |
|
|
|
|
549 |
|
|
|
602 |
|
Other non-current assets |
|
|
|
|
385 |
|
|
|
396 |
|
Total assets |
|
|
|
$ |
14,527 |
|
|
$ |
15,483 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
|
|
$ |
240 |
|
|
$ |
217 |
|
Accrued expenses |
|
|
|
|
1,121 |
|
|
|
1,371 |
|
Deferred revenue |
|
|
|
|
404 |
|
|
|
388 |
|
Other current liabilities |
|
|
|
|
560 |
|
|
|
466 |
|
Total current liabilities |
|
|
|
|
2,325 |
|
|
|
2,442 |
|
|
|
|
|
|
|
|
|
|
Non-current liabilities: |
|
|
|
|
|
|
|
|
Borrowings |
|
|
|
|
268 |
|
|
|
369 |
|
Retirement benefit obligations |
|
|
|
|
315 |
|
|
|
350 |
|
Deferred income tax liabilities |
|
|
|
|
40 |
|
|
|
171 |
|
Other non-current liabilities |
|
|
|
|
331 |
|
|
|
349 |
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable preferred stock |
|
|
|
|
20 |
|
|
|
20 |
|
|
|
|
|
|
|
|
|
|
Equity: |
|
|
|
|
|
|
|
|
Class A common stock |
|
|
|
|
4 |
|
|
|
4 |
|
Class B common stock |
|
|
|
|
2 |
|
|
|
2 |
|
Additional paid-in capital |
|
|
|
|
12,451 |
|
|
|
12,434 |
|
Retained earnings |
|
|
|
|
(213 |
) |
|
|
150 |
|
Accumulated other comprehensive loss |
|
|
|
|
(1,289 |
) |
|
|
(1,026 |
) |
Total News Corporation stockholders' equity |
|
|
|
|
10,955 |
|
|
|
11,564 |
|
Noncontrolling interests |
|
|
|
|
273 |
|
|
|
218 |
|
Total equity |
|
|
|
|
11,228 |
|
|
|
11,782 |
|
Total liabilities and equity |
|
|
|
$ |
14,527 |
|
|
$ |
15,483 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NEWS CORPORATION |
CONSOLIDATED STATEMENTS OF CASH FLOWS |
(Unaudited; in millions) |
|
|
|
|
|
For the six months ended |
|
|
December 31, |
|
|
2016 |
|
2015 |
|
|
|
|
|
Operating activities: |
|
|
|
|
|
|
Net (loss) income |
|
$ |
(219 |
) |
|
$ |
271 |
|
Less: Income from discontinued operations, net of tax |
|
|
- |
|
|
|
22 |
|
(Loss) income from continuing operations |
|
|
(219 |
) |
|
|
249 |
|
|
|
|
|
|
|
|
Adjustments to reconcile (loss) income from continuing operations to cash provided by
operating activities: |
|
|
|
|
|
|
Depreciation and amortization |
|
|
240 |
|
|
|
244 |
|
Equity losses (earnings) of affiliates |
|
|
253 |
|
|
|
(23 |
) |
Cash distributions received from affiliates |
|
|
- |
|
|
|
30 |
|
Impairment charges |
|
|
310 |
|
|
|
- |
|
Other, net |
|
|
(140 |
) |
|
|
1 |
|
Deferred income taxes and taxes payable |
|
|
(102 |
) |
|
|
(98 |
) |
Changes in operating assets and liabilities, net of acquisitions: |
|
|
|
|
|
|
Receivables and other assets |
|
|
(131 |
) |
|
|
(97 |
) |
Inventories, net |
|
|
(9 |
) |
|
|
72 |
|
Accounts payable and other liabilities |
|
|
52 |
|
|
|
(32 |
) |
NAM Group settlement |
|
|
(250 |
) |
|
|
- |
|
Net cash provided by operating activities from continuing operations |
|
|
4 |
|
|
|
346 |
|
|
|
|
|
|
|
|
Investing activities: |
|
|
|
|
|
|
Capital expenditures |
|
|
(108 |
) |
|
|
(120 |
) |
Changes in restricted cash for Wireless Group acquisition |
|
|
315 |
|
|
|
- |
|
Acquisitions, net of cash acquired |
|
|
(342 |
) |
|
|
(101 |
) |
Investments in equity affiliates and other |
|
|
(39 |
) |
|
|
(36 |
) |
Proceeds from dispositions |
|
|
59 |
|
|
|
2 |
|
Other, net |
|
|
(3 |
) |
|
|
5 |
|
Net cash used in investing activities from continuing operations |
|
|
(118 |
) |
|
|
(250 |
) |
|
|
|
|
|
|
|
Financing activities: |
|
|
|
|
|
|
Repayment of borrowings acquired in the Wireless Group acquisition |
|
|
(23 |
) |
|
|
- |
|
Repurchase of shares |
|
|
- |
|
|
|
(18 |
) |
Dividends paid |
|
|
(77 |
) |
|
|
(74 |
) |
Other, net |
|
|
(21 |
) |
|
|
(7 |
) |
Net cash used in financing activities from continuing operations |
|
|
(121 |
) |
|
|
(99 |
) |
Net decrease in cash and cash equivalents from continuing operations |
|
|
(235 |
) |
|
|
(3 |
) |
Net decrease in cash and cash equivalents from discontinued operations |
|
|
(3 |
) |
|
|
(40 |
) |
Cash and cash equivalents, beginning of period |
|
|
1,832 |
|
|
|
1,951 |
|
Exchange movement on opening cash balance |
|
|
(30 |
) |
|
|
(25 |
) |
Cash and cash equivalents, end of period |
|
$ |
1,564 |
|
|
$ |
1,883 |
|
|
|
|
|
|
|
|
NOTE 1 – 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, costs
associated with the U.K. Newspaper Matters 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 U.S. dollar by multiplying the results for each quarter in the current period by the difference between the average exchange
rate for that quarter and the average exchange rate in effect during the corresponding quarter of the prior year and totaling the
impact for all quarters in the current period.
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 and six months ended December 31, 2016 and 2015.
|
|
|
|
|
|
|
Revenues |
|
Total Segment EBITDA |
|
|
For the three months ended |
|
For the three months ended |
|
|
December 31, |
|
December 31, |
|
|
2016
|
|
2015 |
|
Difference |
|
2016 |
|
2015 |
|
Difference |
|
|
(in millions) |
|
(in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported |
|
$ |
2,116 |
|
|
$ |
2,161 |
|
|
$ |
(45 |
) |
|
$ |
325 |
|
|
$ |
280 |
|
|
$ |
45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact of acquisitions |
|
|
(43 |
) |
|
|
- |
|
|
|
(43 |
) |
|
|
(1 |
) |
|
|
- |
|
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact of divestitures |
|
|
(16 |
) |
|
|
(24 |
) |
|
|
8 |
|
|
|
- |
|
|
|
(3 |
) |
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact of foreign currency fluctuations |
|
|
53 |
|
|
|
- |
|
|
|
53 |
|
|
|
(3 |
) |
|
|
- |
|
|
|
(3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net impact of U.K. Newspaper Matters |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2 |
|
|
|
7 |
|
|
|
(5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As adjusted |
|
$ |
2,110 |
|
|
$ |
2,137 |
|
|
$ |
(27 |
) |
|
$ |
323 |
|
|
$ |
284 |
|
|
$ |
39 |
|
|
|
Revenues |
|
Total Segment EBITDA |
|
|
For the six months ended December 31, |
|
For the six months ended December 31, |
|
|
2016 |
|
|
2015 |
|
|
Difference |
|
2016 |
|
|
2015 |
|
|
Difference |
|
|
(in millions) |
|
(in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported |
|
$ |
4,081 |
|
|
$ |
4,175 |
|
|
$ |
(94 |
) |
|
$ |
455 |
|
|
$ |
445 |
|
|
$ |
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact of acquisitions |
|
|
(80 |
) |
|
|
- |
|
|
|
(80 |
) |
|
|
14 |
|
|
|
- |
|
|
|
14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact of divestitures |
|
|
(37 |
) |
|
|
(47 |
) |
|
|
10 |
|
|
|
1 |
|
|
|
(4 |
) |
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact of foreign currency fluctuations |
|
|
89 |
|
|
|
- |
|
|
|
89 |
|
|
|
2 |
|
|
|
- |
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net impact of U.K. Newspaper Matters |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
4 |
|
|
|
12 |
|
|
|
(8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As adjusted |
|
$ |
4,053 |
|
|
$ |
4,128 |
|
|
$ |
(75 |
) |
|
$ |
476 |
|
|
$ |
453 |
|
|
$ |
23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Revenues and Adjusted Segment EBITDA by segment for the three and six months ended December 31, 2016 and 2015 are as
follows:
|
|
|
|
|
For the three months ended December 31, |
|
|
2016 |
|
2015 |
|
% Change |
|
|
(in millions) |
|
Better/(Worse) |
|
|
|
|
|
|
|
|
|
Adjusted Revenues: |
|
|
|
|
|
|
|
|
News and Information Services |
|
$ |
1,322 |
|
|
$ |
1,390 |
|
|
(5 |
)% |
Book Publishing |
|
|
472 |
|
|
|
446 |
|
|
6 |
%
|
Digital Real Estate Services |
|
|
214 |
|
|
|
194 |
|
|
10 |
%
|
Cable Network Programming |
|
|
101 |
|
|
|
106 |
|
|
(5 |
)%
|
Other |
|
|
1 |
|
|
|
1 |
|
|
- |
|
Total Adjusted Revenues |
|
$ |
2,110 |
|
|
$ |
2,137 |
|
|
(1 |
)% |
|
|
|
|
|
|
|
|
|
Adjusted Segment EBITDA: |
|
|
|
|
|
|
|
|
News and Information Services |
|
$ |
142 |
|
|
$ |
158 |
|
|
(10 |
)% |
Book Publishing |
|
|
77 |
|
|
|
57 |
|
|
35 |
%
|
Digital Real Estate Services |
|
|
92 |
|
|
|
70 |
|
|
31 |
%
|
Cable Network Programming |
|
|
48 |
|
|
|
39 |
|
|
23 |
%
|
Other |
|
|
(36 |
) |
|
|
(40 |
) |
|
10 |
%
|
Total Adjusted Segment EBITDA |
|
$ |
323 |
|
|
$ |
284 |
|
|
14 |
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the six months ended December 31, |
|
|
2016 |
|
|
2015 |
|
|
% Change |
|
|
(in millions) |
|
|
|
|
|
|
|
|
|
|
|
Adjusted Revenues: |
|
|
|
|
|
|
|
|
News and Information Services |
|
$ |
2,554 |
|
|
$ |
2,670 |
|
|
(4 |
)% |
Book Publishing |
|
|
859 |
|
|
|
855 |
|
|
- |
|
Digital Real Estate Services |
|
|
413 |
|
|
|
372 |
|
|
11 |
%
|
Cable Network Programming |
|
|
226 |
|
|
|
230 |
|
|
(2 |
)% |
Other |
|
|
1 |
|
|
|
1 |
|
|
- |
|
Total Adjusted Revenues |
|
$ |
4,053 |
|
|
$ |
4,128 |
|
|
(2 |
)% |
|
|
|
|
|
|
|
|
|
Adjusted Segment EBITDA: |
|
|
|
|
|
|
|
|
News and Information Services |
|
$ |
205 |
|
|
$ |
242 |
|
|
(15 |
)% |
Book Publishing |
|
|
125 |
|
|
|
99 |
|
|
26 |
%
|
Digital Real Estate Services |
|
|
157 |
|
|
|
125 |
|
|
26 |
%
|
Cable Network Programming |
|
|
68 |
|
|
|
67 |
|
|
1 |
%
|
Other |
|
|
(79 |
) |
|
|
(80 |
) |
|
(1 |
)% |
Total Adjusted Segment EBITDA |
|
$ |
476 |
|
|
$ |
453 |
|
|
5 |
%
|
|
|
|
|
|
|
|
|
|
|
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 December 31, 2016 and 2015.
|
|
|
|
|
|
|
|
|
For the three months ended December 31, 2016 |
|
|
|
|
As Reported |
|
Impact of
Acquisitions
|
|
Impact of
Divestitures
|
|
Impact of
Foreign
Currency
Fluctuations
|
|
Net Impact
of U.K.
Newspaper
Matters
|
|
As Adjusted |
|
|
|
|
(in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
News and Information Services |
|
|
|
$ |
1,303 |
|
|
$ |
(26 |
) |
|
$ |
(4 |
) |
|
$ |
49 |
|
|
$ |
- |
|
$ |
1,322 |
|
Book Publishing |
|
|
|
|
466 |
|
|
|
(7 |
) |
|
|
- |
|
|
|
13 |
|
|
|
- |
|
|
472 |
|
Digital Real Estate Services |
|
|
|
|
242 |
|
|
|
(10 |
) |
|
|
(12 |
) |
|
|
(6 |
) |
|
|
- |
|
|
214 |
|
Cable Network Programming |
|
|
|
|
104 |
|
|
|
- |
|
|
|
- |
|
|
|
(3 |
) |
|
|
- |
|
|
101 |
|
Other |
|
|
|
|
1 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
1 |
|
Total Revenues |
|
|
|
$ |
2,116 |
|
|
$ |
(43 |
) |
|
$ |
(16 |
) |
|
$ |
53 |
|
|
$ |
- |
|
$ |
2,110 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
News and Information Services |
|
|
|
$ |
142 |
|
|
$ |
(3 |
) |
|
$ |
1 |
|
|
$ |
2 |
|
|
$ |
- |
|
$ |
142 |
|
Book Publishing |
|
|
|
|
75 |
|
|
|
- |
|
|
|
- |
|
|
|
2 |
|
|
|
- |
|
|
77 |
|
Digital Real Estate Services |
|
|
|
|
95 |
|
|
|
2 |
|
|
|
(1 |
) |
|
|
(4 |
) |
|
|
- |
|
|
92 |
|
Cable Network Programming |
|
|
|
|
51 |
|
|
|
- |
|
|
|
- |
|
|
|
(3 |
) |
|
|
- |
|
|
48 |
|
Other |
|
|
|
|
(38 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2 |
|
|
(36 |
) |
Total Segment EBITDA |
|
|
|
$ |
325 |
|
|
$ |
(1 |
) |
|
$ |
- |
|
|
$ |
(3 |
) |
|
$ |
2 |
|
$ |
323 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended December 31, 2015 |
|
|
|
|
As Reported |
|
Impact of
Divestitures
|
|
Net Impact
of U.K.
Newspaper
Matters
|
|
As Adjusted |
|
|
|
|
(in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
News and Information Services |
|
|
|
$ |
1,400 |
|
|
$ |
(10 |
) |
|
$ |
- |
|
$ |
1,390 |
|
Book Publishing |
|
|
|
|
446 |
|
|
|
- |
|
|
|
- |
|
|
446 |
|
Digital Real Estate Services |
|
|
|
|
208 |
|
|
|
(14 |
) |
|
|
- |
|
|
194 |
|
Cable Network Programming |
|
|
|
|
106 |
|
|
|
- |
|
|
|
- |
|
|
106 |
|
Other |
|
|
|
|
1 |
|
|
|
- |
|
|
|
- |
|
|
1 |
|
Total Revenues |
|
|
|
$ |
2,161 |
|
|
$ |
(24 |
) |
|
$ |
- |
|
$ |
2,137 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
News and Information Services |
|
|
|
$ |
158 |
|
|
$ |
- |
|
|
$ |
- |
|
$ |
158 |
|
Book Publishing |
|
|
|
|
57 |
|
|
|
- |
|
|
|
- |
|
|
57 |
|
Digital Real Estate Services |
|
|
|
|
73 |
|
|
|
(3 |
) |
|
|
- |
|
|
70 |
|
Cable Network Programming |
|
|
|
|
39 |
|
|
|
- |
|
|
|
- |
|
|
39 |
|
Other |
|
|
|
|
(47 |
) |
|
|
- |
|
|
|
7 |
|
|
(40 |
) |
Total Segment EBITDA |
|
|
|
$ |
280 |
|
|
$ |
(3 |
) |
|
$ |
7 |
|
$ |
284 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following tables reconcile reported revenues and Segment EBITDA by segment to Adjusted Revenues and Adjusted Segment EBITDA
by segment for the six months ended December 31, 2016 and 2015.
|
|
|
|
|
For the six months ended December 31, 2016 |
|
|
|
|
|
|
|
|
Impact of |
|
Net Impact |
|
|
|
|
|
|
|
|
|
|
Foreign |
|
of U.K. |
|
|
|
|
|
|
Impact of |
|
Impact of |
|
Currency |
|
Newspaper |
|
|
|
|
As Reported |
|
Acquisitions |
|
Divestitures |
|
Fluctuations |
|
Matters |
|
As Adjusted |
|
|
(in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
News and Information Services |
|
$ |
2,525 |
|
|
$ |
(44 |
) |
|
$ |
(13 |
) |
|
$ |
86 |
|
|
$ |
- |
|
$ |
2,554 |
|
Book Publishing |
|
|
855 |
|
|
|
(16 |
) |
|
|
- |
|
|
|
20 |
|
|
|
- |
|
|
859 |
|
Digital Real Estate Services |
|
|
468 |
|
|
|
(20 |
) |
|
|
(24 |
) |
|
|
(11 |
) |
|
|
- |
|
|
413 |
|
Cable Network Programming |
|
|
232 |
|
|
|
- |
|
|
|
- |
|
|
|
(6 |
) |
|
|
- |
|
|
226 |
|
Other |
|
|
1 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
1 |
|
Total Revenues |
|
$ |
4,081 |
|
|
$ |
(80 |
) |
|
$ |
(37 |
) |
|
$ |
89 |
|
|
$ |
- |
|
$ |
4,053 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
News and Information Services |
|
$ |
188 |
|
|
$ |
10 |
|
|
$ |
3 |
|
|
$ |
4 |
|
|
$ |
- |
|
$ |
205 |
|
Book Publishing |
|
|
123 |
|
|
|
- |
|
|
|
- |
|
|
|
2 |
|
|
|
- |
|
|
125 |
|
Digital Real Estate Services |
|
|
162 |
|
|
|
4 |
|
|
|
(2 |
) |
|
|
(7 |
) |
|
|
- |
|
|
157 |
|
Cable Network Programming |
|
|
65 |
|
|
|
- |
|
|
|
- |
|
|
|
3 |
|
|
|
- |
|
|
68 |
|
Other |
|
|
(83 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
4 |
|
|
(79 |
) |
Total Segment EBITDA |
|
$ |
455 |
|
|
$ |
14 |
|
|
$ |
1 |
|
|
$ |
2 |
|
|
$ |
4 |
|
$ |
476 |
|
|
|
|
|
|
|
|
|
|
For the six months ended December 31, 2015 |
|
|
|
|
|
|
|
|
Net Impact |
|
|
|
|
|
|
|
|
|
|
of U.K. |
|
|
|
|
|
|
|
|
Impact of |
|
Newspaper |
|
|
|
|
|
|
As Reported |
|
Divestitures |
|
Matters |
|
As Adjusted |
|
|
|
|
(in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
News and Information Services |
|
|
|
$ |
2,690 |
|
|
$ |
(20 |
) |
|
$ |
- |
|
$ |
2,670 |
|
Book Publishing |
|
|
|
|
855 |
|
|
|
- |
|
|
|
- |
|
|
855 |
|
Digital Real Estate Services |
|
|
|
|
399 |
|
|
|
(27 |
) |
|
|
- |
|
|
372 |
|
Cable Network Programming |
|
|
|
|
230 |
|
|
|
- |
|
|
|
- |
|
|
230 |
|
Other |
|
|
|
|
1 |
|
|
|
- |
|
|
|
- |
|
|
1 |
|
Total Revenues |
|
|
|
$ |
4,175 |
|
|
$ |
(47 |
) |
|
$ |
- |
|
$ |
4,128 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
News and Information Services |
|
|
|
$ |
241 |
|
|
$ |
1 |
|
|
$ |
- |
|
$ |
242 |
|
Book Publishing |
|
|
|
|
99 |
|
|
|
- |
|
|
|
- |
|
|
99 |
|
Digital Real Estate Services |
|
|
|
|
130 |
|
|
|
(5 |
) |
|
|
- |
|
|
125 |
|
Cable Network Programming |
|
|
|
|
67 |
|
|
|
- |
|
|
|
- |
|
|
67 |
|
Other |
|
|
|
|
(92 |
) |
|
|
- |
|
|
|
12 |
|
|
(80 |
) |
Total Segment EBITDA |
|
|
|
$ |
445 |
|
|
$ |
(4 |
) |
|
$ |
12 |
|
$ |
453 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTE 2 – 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) earnings of affiliates,
interest, net, other, net, income tax benefit (expense) and net income attributable to noncontrolling interests. 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 (loss) income,
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 information
about Total Segment EBITDA allows users of the Company’s financial statements to evaluate changes in the operating results of the
Company separate from non-operational factors that affect net (loss) income, thus providing insight into both operations and the
other factors that affect reported results. The following table reconciles Total Segment EBITDA to (Loss) income from continuing
operations.
|
|
|
|
|
|
|
|
|
|
|
For the three months ended December 31, |
|
|
2016 |
|
2015 |
|
Change |
|
% Change |
|
|
(in millions) |
|
Better/(Worse) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
2,116 |
|
|
$ |
2,161 |
|
|
$ |
(45 |
) |
|
(2 |
)%
|
Operating expenses |
|
|
(1,126 |
) |
|
|
(1,193 |
) |
|
|
67 |
|
|
6 |
%
|
Selling, general and administrative |
|
|
(665 |
) |
|
|
(688 |
) |
|
|
23 |
|
|
3 |
%
|
Total Segment EBITDA |
|
|
325 |
|
|
|
280 |
|
|
|
45 |
|
|
16 |
%
|
Depreciation and amortization |
|
|
(120 |
) |
|
|
(123 |
) |
|
|
3 |
|
|
2 |
%
|
Impairment and restructuring charges |
|
|
(356 |
) |
|
|
(22 |
) |
|
|
(334 |
) |
|
** |
|
Equity (losses) earnings of affiliates |
|
|
(238 |
) |
|
|
15 |
|
|
|
(253 |
) |
|
** |
|
Interest, net |
|
|
15 |
|
|
|
11 |
|
|
|
4 |
|
|
36 |
%
|
Other, net |
|
|
123 |
|
|
|
(6 |
) |
|
|
129 |
|
|
** |
|
(Loss) income from continuing operations before income tax benefit (expense) |
|
|
(251 |
) |
|
|
155 |
|
|
|
(406 |
) |
|
** |
|
Income tax benefit (expense) |
|
|
32 |
|
|
|
(49 |
) |
|
|
81 |
|
|
** |
|
(Loss) income from continuing operations |
|
$ |
(219 |
) |
|
$ |
106 |
|
|
$ |
(325 |
) |
|
** |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
** - Not meaningful |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the six months ended December 31, |
|
|
2016 |
|
2015 |
|
Change |
|
% Change |
|
|
( in millions) |
|
Better/(Worse) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
4,081 |
|
|
$ |
4,175 |
|
|
$ |
(94 |
) |
|
(2 |
)%
|
Operating expenses |
|
|
(2,283 |
) |
|
|
(2,392 |
) |
|
|
109 |
|
|
5 |
%
|
Selling, general and administrative |
|
|
(1,343 |
) |
|
|
(1,338 |
) |
|
|
(5 |
) |
|
- |
|
Total Segment EBITDA |
|
|
455 |
|
|
|
445 |
|
|
|
10 |
|
|
2 |
%
|
Depreciation and amortization |
|
|
(240 |
) |
|
|
(244 |
) |
|
|
4 |
|
|
2 |
%
|
Impairment and restructuring charges |
|
|
(376 |
) |
|
|
(39 |
) |
|
|
(337 |
) |
|
** |
|
Equity (losses) earnings of affiliates |
|
|
(253 |
) |
|
|
23 |
|
|
|
(276 |
) |
|
** |
|
Interest, net |
|
|
22 |
|
|
|
23 |
|
|
|
(1 |
) |
|
(4 |
)% |
Other, net |
|
|
140 |
|
|
|
(1 |
) |
|
|
141 |
|
|
** |
|
(Loss) income from continuing operations before income tax benefit |
|
|
(252 |
) |
|
|
207 |
|
|
|
(459 |
) |
|
** |
|
Income tax benefit |
|
|
33 |
|
|
|
42 |
|
|
|
(9 |
) |
|
(21 |
)%
|
(Loss) income from continuing operations |
|
$ |
(219 |
) |
|
$ |
249 |
|
|
$ |
(468 |
) |
|
** |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
** - Not meaningful |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTE 3 – ADJUSTED NET (LOSS) INCOME FROM CONTINUING OPERATIONS AVAILABLE TO NEWS CORPORATION STOCKHOLDERS AND ADJUSTED
EPS
The Company uses net (loss) income from continuing operations available to News Corporation stockholders and diluted earnings
per share from continuing operations (“EPS”) excluding expenses related to U.K. Newspaper Matters, Impairment and restructuring
charges, and “Other, net”, net of tax, recognized by the Company or its equity investees (“adjusted net income from continuing
operations available to News Corporation stockholders and adjusted EPS,” respectively) 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 (loss) income from continuing operations available to News Corporation stockholders and adjusted EPS 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 (loss) income from continuing operations available to News Corporation stockholders and adjusted EPS are
not measures of performance under generally accepted accounting principles and should not be construed as substitutes for
consolidated net income available to News Corporation stockholders and net income 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 (loss) income from continuing operations available to News Corporation stockholders
and reported diluted EPS to adjusted net (loss) income from continuing operations available to News Corporation stockholders and
adjusted EPS for the three and six months ended December 31, 2016 and 2015.
|
|
For the three months ended |
|
For the three months ended |
|
|
December 31, 2016 |
|
December 31, 2015 |
|
|
Net (loss)
income available
to stockholders
|
|
EPS |
|
Net income
available to
stockholders
|
|
EPS |
|
|
(in millions, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income from continuing operations |
|
$ |
(219 |
) |
|
$ |
|
|
$ |
106 |
|
|
$ |
|
Less: Net income attributable to noncontrolling interests |
|
|
(70 |
) |
|
|
|
|
|
|
(19 |
) |
|
|
|
Less: Redeemable preferred stock dividends |
|
|
(1 |
) |
|
|
|
|
|
(1 |
) |
|
|
|
(Loss) income from continuing operations available to News Corporation
stockholders |
|
$ |
(290 |
) |
|
$ |
(0.50 |
) |
|
$ |
86 |
|
|
$ |
0.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.K. Newspaper Matters |
|
|
2 |
|
|
|
- |
|
|
|
7 |
|
|
|
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment and restructuring charges (a) |
|
|
356 |
|
|
|
0.62 |
|
|
|
22 |
|
|
|
0.04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other, net (b) |
|
|
(123 |
) |
|
|
(0.21 |
) |
|
|
6 |
|
|
|
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity losses of affiliates (c) |
|
|
227 |
|
|
|
0.39 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax impact on items above (d) |
|
|
(108 |
) |
|
|
(0.19 |
) |
|
|
(7 |
) |
|
|
(0.01 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact of noncontrolling interest items included in Other, net above
(b) |
|
|
46 |
|
|
|
0.08 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As adjusted |
|
$ |
110 |
|
|
$ |
0.19 |
|
|
$ |
114 |
|
|
$ |
0.20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
|
Impairment and restructuring charges for the three months ended December 31, 2016
included a non-cash impairment charge of approximately $310 million related to the write-down of fixed assets at the Australian
newspapers. |
(b)
|
|
|
Other, net in the three months ended December 31, 2016 included a pre-tax gain of
$120 million resulting from the sale of REA Group’s European business. |
(c)
|
|
|
During the three months ended December 31, 2016, the Company recognized a $227
million non-cash write-down of the carrying value of its investment in Foxtel to fair value. |
(d)
|
|
|
The tax impact on items above includes a $121 million tax benefit from the non-cash
impairment charge and non-cash write-down noted above. |
|
|
|
|
|
|
|
|
|
|
|
|
For the six months ended |
|
|
For the six months ended |
|
|
December 31, 2016 |
|
December 31, 2015 |
|
|
Net (loss)
income
available to
stockholders
|
|
EPS |
|
Net income
available to
stockholders
|
|
EPS |
|
|
(in millions, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income from continuing operations |
|
$ |
(219 |
) |
|
$ |
|
|
$ |
249 |
|
|
$ |
|
Less: Net income attributable to noncontrolling interests |
|
|
(85 |
) |
|
|
|
|
|
(33 |
) |
|
|
|
Less: Redeemable preferred stock dividends |
|
|
(1 |
) |
|
|
|
|
|
(1 |
) |
|
|
|
(Loss) income from continuing operations available to News Corporation
stockholders |
|
$ |
(305 |
) |
|
$ |
(0.52 |
) |
|
$ |
215 |
|
|
$ |
0.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.K. Newspaper Matters |
|
|
4 |
|
|
|
- |
|
|
|
12 |
|
|
|
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment and restructuring charges (a) |
|
|
376 |
|
|
|
0.65 |
|
|
|
39 |
|
|
|
0.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other, net (b) |
|
|
(140 |
) |
|
|
(0.24 |
) |
|
|
1 |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity losses of affiliates (c) |
|
|
238 |
|
|
|
0.41 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax impact on items above (d) |
|
|
(115 |
) |
|
|
(0.20 |
) |
|
|
(15 |
) |
|
|
(0.03 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax benefit (e) |
|
|
- |
|
|
|
- |
|
|
|
(106 |
) |
|
|
(0.18 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact of noncontrolling interest on items included in Other, net above
(b) |
|
|
46 |
|
|
|
0.08 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As adjusted |
|
$ |
104 |
|
|
$ |
0.18 |
|
|
$ |
146 |
|
|
$ |
0.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
|
Impairment and restructuring charges for the six months ended December 31, 2016
included a non-cash impairment charge of approximately $310 million related to the write-down of fixed assets at the Australian
newspapers. |
(b)
|
|
|
Other, net in the six months ended December 31, 2016 included a pre-tax gain of $120
million resulting from the sale of REA Group’s European business. |
(c)
|
|
|
During the six months ended December 31, 2016, the Company recognized a $227 million
non-cash write-down of the carrying value of its investment in Foxtel to fair value. Foxtel’s net income in the six months
ended December 31, 2016 included a $21 million loss resulting from Foxtel management’s decision to cease Presto operations in
January 2017. Equity (losses) earnings of affiliates were negatively affected by $11 million, which represents the Company’s
share of that loss. |
(d)
|
|
|
The tax impact on items above includes a $121 million tax benefit from the non-cash
impairment charge and non-cash write-down noted above. |
(e)
|
|
|
The Company recognized a tax benefit of approximately $106 million from the release
of valuation allowances resulting from the disposal of the digital education business in the six months ended December 31,
2015. |
News Corporation
Michael Florin, 212-416-3363
Investor Relations
mflorin@newscorp.com
or
Jim Kennedy, 212-416-4064
Corporate Communications
jkennedy@newscorp.com
View source version on businesswire.com: http://www.businesswire.com/news/home/20170209006289/en/