News Corp
NASDAQ:NWSA
Income Statement
Earnings Waterfall
News Corp
Revenue
|
10B
USD
|
Cost of Revenue
|
-5.1B
USD
|
Gross Profit
|
4.9B
USD
|
Operating Expenses
|
-4.1B
USD
|
Operating Income
|
795m
USD
|
Other Expenses
|
-567m
USD
|
Net Income
|
228m
USD
|
Income Statement
News Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
8 747
N/A
|
8 645
-1%
|
8 486
-2%
|
8 522
+0%
|
8 542
+0%
|
8 505
0%
|
8 524
+0%
|
8 430
-1%
|
8 333
-1%
|
8 183
-2%
|
8 292
+1%
|
8 243
-1%
|
8 198
-1%
|
8 285
+1%
|
8 139
-2%
|
8 232
+1%
|
8 296
+1%
|
8 411
+1%
|
9 024
+7%
|
9 490
+5%
|
9 937
+5%
|
10 301
+4%
|
10 074
-2%
|
9 890
-2%
|
9 742
-1%
|
9 551
-2%
|
9 008
-6%
|
8 785
-2%
|
8 720
-1%
|
8 789
+1%
|
9 358
+6%
|
9 743
+4%
|
10 046
+3%
|
10 203
+2%
|
10 385
+2%
|
10 361
0%
|
10 165
-2%
|
10 120
0%
|
9 879
-2%
|
9 900
+0%
|
9 965
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5 321)
|
(5 208)
|
(5 074)
|
(5 061)
|
(5 038)
|
(4 983)
|
(4 952)
|
(4 869)
|
(4 811)
|
(4 691)
|
(4 728)
|
(4 686)
|
(4 619)
|
(4 636)
|
(4 529)
|
(4 521)
|
(4 534)
|
(4 584)
|
(4 903)
|
(5 094)
|
(5 439)
|
(5 688)
|
(5 622)
|
(5 614)
|
(5 474)
|
(5 352)
|
(4 936)
|
(4 759)
|
(4 613)
|
(4 521)
|
(4 779)
|
(4 911)
|
(4 992)
|
(5 052)
|
(5 076)
|
(5 153)
|
(5 168)
|
(5 208)
|
(5 076)
|
(5 124)
|
(5 111)
|
|
Gross Profit |
3 426
N/A
|
3 437
+0%
|
3 412
-1%
|
3 461
+1%
|
3 504
+1%
|
3 522
+1%
|
3 572
+1%
|
3 561
0%
|
3 522
-1%
|
3 492
-1%
|
3 564
+2%
|
3 557
0%
|
3 579
+1%
|
3 649
+2%
|
3 610
-1%
|
3 711
+3%
|
3 762
+1%
|
3 827
+2%
|
4 121
+8%
|
4 396
+7%
|
4 498
+2%
|
4 613
+3%
|
4 452
-3%
|
4 276
-4%
|
4 268
0%
|
4 199
-2%
|
4 072
-3%
|
4 026
-1%
|
4 107
+2%
|
4 268
+4%
|
4 579
+7%
|
4 832
+6%
|
5 054
+5%
|
5 151
+2%
|
5 309
+3%
|
5 208
-2%
|
4 997
-4%
|
4 912
-2%
|
4 803
-2%
|
4 776
-1%
|
4 854
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3 922)
|
(3 908)
|
(3 654)
|
(3 190)
|
(2 959)
|
(2 951)
|
(3 114)
|
(3 126)
|
(3 168)
|
(3 160)
|
(3 217)
|
(3 269)
|
(3 235)
|
(3 235)
|
(3 168)
|
(3 136)
|
(3 166)
|
(3 255)
|
(3 508)
|
(3 743)
|
(3 849)
|
(3 973)
|
(3 851)
|
(3 812)
|
(3 827)
|
(3 740)
|
(3 696)
|
(3 601)
|
(3 544)
|
(3 667)
|
(3 958)
|
(4 075)
|
(4 216)
|
(4 247)
|
(4 353)
|
(4 344)
|
(4 315)
|
(4 274)
|
(4 093)
|
(4 045)
|
(4 059)
|
|
Selling, General & Administrative |
(2 677)
|
(2 664)
|
(2 449)
|
(2 445)
|
(2 463)
|
(2 472)
|
(2 627)
|
(2 645)
|
(2 678)
|
(2 674)
|
(2 722)
|
(2 750)
|
(2 727)
|
(2 740)
|
(2 725)
|
(2 707)
|
(2 754)
|
(2 852)
|
(3 049)
|
(3 215)
|
(3 276)
|
(3 326)
|
(3 208)
|
(3 169)
|
(3 176)
|
(3 112)
|
(3 059)
|
(2 966)
|
(2 905)
|
(3 010)
|
(3 306)
|
(3 417)
|
(3 550)
|
(3 587)
|
(3 640)
|
(3 599)
|
(3 565)
|
(3 518)
|
(3 383)
|
(3 342)
|
(3 356)
|
|
Depreciation & Amortization |
(573)
|
(571)
|
(552)
|
(535)
|
(524)
|
(506)
|
(498)
|
(495)
|
(491)
|
(493)
|
(505)
|
(504)
|
(501)
|
(484)
|
(449)
|
(426)
|
(406)
|
(397)
|
(472)
|
(538)
|
(601)
|
(669)
|
(659)
|
(658)
|
(657)
|
(649)
|
(644)
|
(646)
|
(651)
|
(664)
|
(680)
|
(681)
|
(682)
|
(681)
|
(688)
|
(702)
|
(708)
|
(719)
|
(714)
|
(706)
|
(711)
|
|
Other Operating Expenses |
(672)
|
(673)
|
(653)
|
(210)
|
28
|
27
|
11
|
14
|
1
|
7
|
10
|
(15)
|
(7)
|
(11)
|
6
|
(3)
|
(6)
|
(6)
|
13
|
10
|
28
|
22
|
16
|
15
|
6
|
21
|
7
|
11
|
12
|
7
|
28
|
23
|
16
|
21
|
(25)
|
(43)
|
(42)
|
(37)
|
4
|
3
|
8
|
|
Operating Income |
(496)
N/A
|
(471)
+5%
|
(242)
+49%
|
271
N/A
|
545
+101%
|
571
+5%
|
458
-20%
|
435
-5%
|
354
-19%
|
332
-6%
|
347
+5%
|
288
-17%
|
344
+19%
|
414
+20%
|
442
+7%
|
575
+30%
|
596
+4%
|
572
-4%
|
613
+7%
|
653
+7%
|
649
-1%
|
640
-1%
|
601
-6%
|
464
-23%
|
441
-5%
|
459
+4%
|
376
-18%
|
425
+13%
|
563
+32%
|
601
+7%
|
621
+3%
|
757
+22%
|
838
+11%
|
904
+8%
|
956
+6%
|
864
-10%
|
682
-21%
|
638
-6%
|
710
+11%
|
731
+3%
|
795
+9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
157
|
145
|
158
|
187
|
186
|
179
|
154
|
115
|
109
|
89
|
73
|
55
|
(183)
|
(211)
|
(242)
|
(238)
|
(43)
|
(1 000)
|
(981)
|
(981)
|
(995)
|
(32)
|
(59)
|
(53)
|
(39)
|
(62)
|
(90)
|
(92)
|
(45)
|
9
|
(21)
|
(16)
|
(73)
|
(120)
|
(133)
|
(172)
|
(209)
|
(219)
|
(230)
|
(240)
|
(188)
|
|
Non-Reccuring Items |
(1 285)
|
(1 555)
|
(94)
|
(42)
|
(23)
|
(23)
|
(60)
|
(102)
|
(107)
|
(401)
|
(268)
|
(244)
|
(468)
|
(210)
|
(815)
|
(810)
|
(606)
|
(777)
|
(384)
|
(387)
|
(364)
|
(181)
|
(188)
|
(467)
|
(477)
|
(1 548)
|
(1 810)
|
(1 553)
|
(1 547)
|
(454)
|
(150)
|
(25)
|
(34)
|
(59)
|
(11)
|
(117)
|
(104)
|
(92)
|
(150)
|
(167)
|
(161)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
29
|
29
|
29
|
0
|
0
|
0
|
0
|
0
|
(337)
|
(337)
|
(337)
|
(337)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(1 624)
N/A
|
(1 881)
-16%
|
(178)
+91%
|
416
N/A
|
708
+70%
|
727
+3%
|
552
-24%
|
448
-19%
|
356
-21%
|
49
-86%
|
181
+269%
|
128
-29%
|
(278)
N/A
|
(7)
+97%
|
(615)
-8 686%
|
(473)
+23%
|
(53)
+89%
|
(1 205)
-2 174%
|
(1 089)
+10%
|
(1 052)
+3%
|
(1 047)
+0%
|
90
N/A
|
354
+293%
|
(56)
N/A
|
(75)
-34%
|
(1 151)
-1 435%
|
(1 524)
-32%
|
(1 220)
+20%
|
(1 029)
+16%
|
156
N/A
|
450
+188%
|
716
+59%
|
731
+2%
|
725
-1%
|
812
+12%
|
575
-29%
|
369
-36%
|
327
-11%
|
330
+1%
|
324
-2%
|
446
+38%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
1 029
|
1 033
|
614
|
91
|
(185)
|
(209)
|
(185)
|
(47)
|
(31)
|
92
|
54
|
(36)
|
45
|
(98)
|
(28)
|
(83)
|
(176)
|
(134)
|
(182)
|
(178)
|
(172)
|
(176)
|
(126)
|
(55)
|
(52)
|
(35)
|
(21)
|
(67)
|
(100)
|
(153)
|
(61)
|
(107)
|
(121)
|
(107)
|
(52)
|
(16)
|
22
|
19
|
(143)
|
(145)
|
(178)
|
|
Income from Continuing Operations |
(595)
|
(848)
|
436
|
507
|
523
|
518
|
367
|
401
|
325
|
141
|
235
|
92
|
(233)
|
(105)
|
(643)
|
(556)
|
(229)
|
(1 339)
|
(1 271)
|
(1 230)
|
(1 219)
|
(86)
|
228
|
(111)
|
(127)
|
(1 186)
|
(1 545)
|
(1 287)
|
(1 129)
|
3
|
389
|
609
|
610
|
618
|
760
|
559
|
391
|
346
|
187
|
179
|
268
|
|
Income to Minority Interest |
(46)
|
(50)
|
(55)
|
(67)
|
(72)
|
(70)
|
(69)
|
(60)
|
(59)
|
(67)
|
(71)
|
(72)
|
(123)
|
(109)
|
(95)
|
(99)
|
(46)
|
(59)
|
(70)
|
(78)
|
(85)
|
(80)
|
(73)
|
(62)
|
(56)
|
263
|
276
|
279
|
267
|
(56)
|
(59)
|
(117)
|
(114)
|
(119)
|
(137)
|
(92)
|
(92)
|
(79)
|
(38)
|
(40)
|
(40)
|
|
Net Income (Common) |
(642)
N/A
|
(899)
-40%
|
237
N/A
|
275
+16%
|
267
-3%
|
242
-9%
|
(149)
N/A
|
(39)
+74%
|
(119)
-205%
|
(291)
-145%
|
177
N/A
|
(13)
N/A
|
(365)
-2 708%
|
(221)
+39%
|
(740)
-235%
|
(657)
+11%
|
(450)
+32%
|
(1 573)
-250%
|
(1 516)
+4%
|
(1 483)
+2%
|
(1 305)
+12%
|
(167)
+87%
|
155
N/A
|
(173)
N/A
|
(183)
-6%
|
(923)
-404%
|
(1 269)
-37%
|
(1 008)
+21%
|
(862)
+14%
|
(53)
+94%
|
330
N/A
|
492
+49%
|
496
+1%
|
499
+1%
|
623
+25%
|
467
-25%
|
299
-36%
|
267
-11%
|
149
-44%
|
139
-7%
|
228
+64%
|
|
EPS (Diluted) |
-1.1
N/A
|
-1.55
-41%
|
0.4
N/A
|
0.47
+18%
|
0.45
-4%
|
0.41
-9%
|
-0.25
N/A
|
-0.06
+76%
|
-0.2
-233%
|
-0.5
-150%
|
0.3
N/A
|
-0.02
N/A
|
-0.62
-3 000%
|
-0.38
+39%
|
-1.27
-234%
|
-1.13
+11%
|
-0.77
+32%
|
-2.69
-249%
|
-2.6
+3%
|
-2.53
+3%
|
-2.22
+12%
|
-0.29
+87%
|
0.26
N/A
|
-0.3
N/A
|
-0.32
-7%
|
-1.58
-394%
|
-2.16
-37%
|
-1.71
+21%
|
-1.46
+15%
|
-0.09
+94%
|
0.56
N/A
|
0.83
+48%
|
0.84
+1%
|
0.85
+1%
|
1.05
+24%
|
0.8
-24%
|
0.52
-35%
|
0.47
-10%
|
0.26
-45%
|
0.25
-4%
|
0.4
+60%
|