NWSA

NEWS CORP

Communication Services | Large Cap

$0.18

EPS Forecast

$2,554

Revenue Forecast

The company already released most recent quarter's earnings. We will publish our AI's next quarter's forecast around 2024-12-31
EX-99.1 2 d864238dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

NEWS CORPORATION REPORTS SECOND QUARTER RESULTS FOR FISCAL 2020

FISCAL 2020 SECOND QUARTER KEY FINANCIAL HIGHLIGHTS

 

   

Revenues were $2.48 billion, a 6% decline compared to $2.63 billion in the prior year

 

   

Net income was $103 million compared to $119 million in the prior year

 

   

Total Segment EBITDA was $355 million compared to $370 million in the prior year

 

   

Reported diluted EPS were $0.14 compared to $0.16 in the prior year – Adjusted EPS were $0.18, flat with the prior year

 

   

Completed the sale of Unruly to Tremor International in January

 

   

Dow Jones results reflected 17% growth in digital-only subscribers, continued strength in Risk and Compliance

 

   

News UK saw growth in advertising revenues and contributed to strong Segment EBITDA growth at the News and Information Services segment

 

   

Profitability contribution from Move, operator of realtor.com®, increased while the referral model continues to show promising signs with improvement in close rates and other key metrics

NEW YORK, NY – February 6, 2020 – News Corporation (“News Corp” or the “Company”) (Nasdaq: NWS, NWSA; ASX: NWS, NWSLV) today reported financial results for the three months ended December 31, 2019.

Commenting on the results, Chief Executive Robert Thomson said:

“In the second quarter of Fiscal 2020, News Corp saw growth at several of our news businesses and an increased profit contribution from Move, operator of realtor.com®. The results were affected by a sluggish Australian economy, uncharacteristic softness in book publishing, and foreign exchange fluctuations. We expect improvement in the second half as real estate markets show signs of gradual recovery, Dow Jones benefits from new content licensing arrangements and higher digital subscribers, and HarperCollins capitalizes on an exciting slate of new releases.

Our News and Information Services segment posted notably higher profitability driven by a strong increase at News UK as well as continued growth at Dow Jones, where consumer subscriptions recently reached a record 3.5 million, including two million digital-only subscribers at The Wall Street Journal. I would particularly like to highlight the Risk and Compliance business, which is flourishing, with over 20 percent revenue growth for the twelfth consecutive quarter. Client companies are wisely seeking to minimize risk and maximize compliance.

We are seeing significant progress in our long battle for equitable treatment from the dominant tech platforms, and our deals with Apple and Facebook are beginning to yield financial dividends. The Company took important steps on the path toward simplification with the sale of Unruly, the ad tech business, while we are engaged in negotiations for the sale of News America Marketing. We believe that increasing investor focus on the core growth sectors, whether Risk and Compliance or Digital Real Estate, will be to the advantage of our shareholders.”

 

1


LOGO

 

SECOND QUARTER RESULTS

The Company reported fiscal 2020 second quarter total revenues of $2.48 billion, 6% lower compared to $2.63 billion in the prior year period. The decline reflects a $50 million, or 2%, negative impact from foreign currency fluctuations. The rest of the decline primarily reflects the difficult prior year comparison at the Book Publishing segment, lower subscription revenues at Foxtel, lower print-related advertising revenues at the News and Information Services segment and continued pressure at REA Group due to challenges in the Australian housing market. The declines were partially offset by continued growth in circulation and subscription revenues at the News and Information Services segment. Adjusted Revenues (which exclude the foreign currency impact, acquisitions and divestitures as defined in Note 2) declined 4%.

Net income for the quarter was $103 million, a 13% decline compared to $119 million in the prior year, primarily reflecting lower Total Segment EBITDA, as discussed below.

The Company reported second quarter Total Segment EBITDA of $355 million, a 4% decline compared to $370 million in the prior year, primarily reflecting lower revenues, as discussed above, and a $10 million, or 3%, negative impact from foreign currency fluctuations. Adjusted Total Segment EBITDA (as defined in Note 2) decreased 3%.

Diluted net income per share attributable to News Corporation stockholders was $0.14 as compared to $0.16 in the prior year.

Adjusted EPS (as defined in Note 3) were $0.18, flat with the prior year.

SEGMENT REVIEW

 

     For the three months ended    For the six months ended
     December 31,    December 31,
     2019   2018   % Change    2019   2018   % Change
     (in millions)  

Better/

(Worse)

   (in millions)  

Better/

(Worse)

Revenues:

                         

News and Information Services

      $ 1,241      $ 1,257       (1)  %         $ 2,390      $ 2,505       (5)  %  

Subscription Video Services

       501       562       (11)  %          1,015       1,127       (10)  %  

Book Publishing

       442       496       (11)  %          847       914       (7)  %  

Digital Real Estate Services

       294       311       (5)  %          566       604       (6)  %  

Other

       1       1         -          1       1           -  
    

 

 

 

   

 

 

 

   

 

 

      

 

 

 

   

 

 

 

   

 

 

 

Total Revenues

      $ 2,479      $ 2,627       (6)  %         $ 4,819      $ 5,151       (6)  %  
    

 

 

 

   

 

 

 

   

 

 

      

 

 

 

   

 

 

 

   

 

 

 

Segment EBITDA:

                         

News and Information Services

      $ 142      $ 112       27  %         $ 198     $ 221       (10)  %  

Subscription Video Services

       70       84       (17)  %          151       197       (23)  %  

Book Publishing

       63       88       (28)  %          112       156       (28)  %  

Digital Real Estate Services

       118       121       (2)  %          200       226       (12)  %  

Other

       (38 )       (35 )       (9)  %          (85 )       (72 )       (18)  %  
    

 

 

 

   

 

 

 

   

 

 

      

 

 

 

   

 

 

 

   

 

 

 

Total Segment EBITDA

      $         355      $         370               (4)  %         $         576      $         728               (21)  %  
    

 

 

 

   

 

 

 

   

 

 

      

 

 

 

   

 

 

 

   

 

 

 

 

2


LOGO

 

News and Information Services

Revenues in the quarter decreased $16 million, or 1%, as compared to the prior year, reflecting a $15 million, or 1%, negative impact from foreign currency fluctuations. Within the segment, Dow Jones and News UK revenues grew 4% and 2%, respectively, while revenues at News Corp Australia and News America Marketing declined 9% and 4%, respectively.

Circulation and subscription revenues increased 3% compared to the prior year, which includes a $6 million, or 1%, negative impact from foreign currency fluctuations. Circulation and subscription revenues again benefited from a healthy contribution from Dow Jones’ consumer products, which saw a 5% increase in circulation revenues, reflecting 17% digital paid subscriber growth and subscription price increases. Dow Jones’ consumer products reached 3.4 million total subscribers, reflecting an 8% increase compared to the prior year. The results also reflect an 8% increase in revenues at Dow Jones’ Professional Information Business, which benefited from 21% growth in its Risk & Compliance products. Price increases and digital subscriber growth at other mastheads also contributed to the results. These increases were largely offset by lower print volume in Australia and the U.K.

Advertising revenues declined 5% compared to the prior year, of which $7 million, or 1%, was related to the negative impact from foreign currency fluctuations. The remainder of the decline was driven by weakness in the print advertising market, primarily in Australia, and lower home delivered revenues, which include free-standing insert products, at News America Marketing. The declines were mitigated by growth at News UK, led by strong digital advertising growth at The Sun. Advertising revenues at Dow Jones declined 5% in the quarter. Digital revenues represented 43% of total Dow Jones advertising revenues in the quarter.

Segment EBITDA increased $30 million in the quarter, or 27%, as compared to the prior year, benefiting from a $22 million one-time benefit from the settlement of certain warranty related claims pertaining to previously incurred and ongoing repairs and maintenance costs for News UK’s printing business. The results also reflect higher contribution from News UK, resulting from cost savings, and from Dow Jones, as well as lower losses at the New York Post. The improvement was partially offset by the lower revenues at News Corp Australia and News America Marketing referenced above.

Digital revenues represented 36% of News and Information Services segment revenues in the quarter, compared to 32% in the prior year. For the quarter, digital revenues for Dow Jones and the newspaper mastheads represented 39% of their combined revenues, and at Dow Jones, digital accounted for 57% of its circulation revenues. 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, 2019 were 1,929,000, compared to 1,709,000 in the prior year (Source: Internal data)

   

Closing digital subscribers at News Corp Australia’s mastheads as of December 31, 2019 were 566,600, compared to 460,300 in the prior year (Source: Internal data)

   

The Times and Sunday Times closing digital subscribers as of December 31, 2019 were 320,000, compared to 269,000 in the prior year (Source: Internal data)

   

The Sun’s digital offering reached approximately 140 million global monthly unique users in December 2019 (Source: Google Analytics; prior year comparable statistic unavailable due to source change)

 

3


LOGO

 

Subscription Video Services

Revenues in the quarter decreased $61 million, or 11%, compared with the prior year, of which $25 million, or 5%, was due to the negative impact from foreign currency fluctuations. Adjusted Revenues for the segment decreased 6% compared to the prior year. The remainder of the revenue decline was driven by the impact from lower broadcast subscribers and changes in the subscriber package mix, partially offset by higher revenues from Foxtel’s OTT products, Kayo, which launched in November 2018, and Foxtel Now.

As of December 31, 2019, Foxtel’s total closing subscribers were 2.952 million, an increase of 3% compared to the prior year, primarily due to subscriber growth at Kayo, partially offset by lower broadcast subscribers. 2.268 million of the total closing subscribers were broadcast and commercial subscribers, and the remainder consisted of Foxtel Now and Kayo subscribers. As of December 31, 2019, there were 372,000 Kayo subscribers, of which 350,000 were paying subscribers, compared to 72,000 subscribers (42,000 paying) in the prior year. As of February 5th, there were more than 370,000 paying Kayo subscribers. As of December 31, 2019, there were 343,000 Foxtel Now subscribers, of which 334,000 were paying subscribers, compared to 358,000 subscribers (354,000 paying) in the prior year.

Broadcast subscriber churn in the quarter was 16.0% compared to 15.6% in the prior year, due to increased volume of churn from lower-value customers on expiring contracts in wholesale channels, partially offset by improvements at the Foxtel retail channel. Broadcast ARPU for the quarter declined 1% compared to the prior year to over A$77 (US$53), primarily due to the changes in the subscriber package mix.

Segment EBITDA in the quarter decreased $14 million, or 17%, compared with the prior year, primarily due to lower revenues, partially offset by lower total costs, including programming and transmission costs. Adjusted Segment EBITDA (as defined in Note 2) decreased 12%.

Book Publishing

Revenues in the quarter declined $54 million, or 11%, compared to the prior year, of which foreign currency fluctuations had a negative impact of $2 million, or 1%. The revenue decline was primarily due to the difficult comparisons to the prior year, which had higher sales of Homebody: A Guide to Creating Spaces You Never Want to Leave by Joanna Gaines, Girl, Wash Your Face by Rachel Hollis, The Hate U Give by Angie Thomas and The Subtle Art of Not Giving a F*ck by Mark Manson. The decline was partially offset by the success of The Pioneer Woman Cooks: The New Frontier by Ree Drummond and The Beast of Buckingham Palace by David Walliams. Digital sales increased 5% compared to the prior year, primarily due to growth in downloadable audiobooks, and represented 19% of Consumer revenues for the quarter. Segment EBITDA for the quarter declined $25 million, or 28%, from the prior year, primarily due to the lower revenues noted above and the different mix of titles.

Digital Real Estate Services

Revenues in the quarter declined $17 million, or 5%, compared to the prior year, of which foreign currency fluctuations had a negative impact of $8 million, or 2%. Segment EBITDA in the quarter declined $3 million, or 2%, compared to the prior year, primarily due to the $5 million negative impact from foreign currency fluctuations, as lower revenues at REA Group were more than offset by lower costs at Move. Adjusted Revenues declined 3% and Adjusted Segment EBITDA increased 2%.

 

4


LOGO

 

In the quarter, revenues at REA Group decreased 8% to $173 million from $189 million in the prior year, primarily due to the negative impact from foreign currency fluctuations, lower revenues associated with declines in listing volumes and fewer new project launches, partially offset by higher yield and improved product mix in the residential business.

Move’s revenues in the quarter decreased 1% to $121 million from $122 million in the prior year, primarily due to lower revenues from software and services. The decline was partially offset by 4% growth in its real estate revenues, which represented 82% of total Move revenues, reflecting growth in audience and higher lead volume, as well as higher revenues from Local Expert. Realtor.com® continued to migrate leads from its ConnectionsSM Plus product to its performance-based Opcity product, which resulted in a delay in the timing of revenue recognition. Move continues to see improvements in all key metrics with the Opcity product, including close rates. Based on Move’s internal data, average monthly unique users of realtor.com®’s web and mobile sites for the fiscal second quarter grew 9% year-over-year to approximately 59 million, with mobile representing more than half of all unique users.

CASH FLOW

The following table presents a reconciliation of net cash provided by operating activities to free cash flow available to News Corporation:

 

     For the six months ended
December 31,
 
     2019      2018  
     (in millions)  

Net cash provided by operating activities

    $                         192        $                         358   

Less: Capital expenditures

     (237)        (264)  
  

 

 

    

 

 

 
     (45)        94   

Less: REA Group free cash flow

     (86)        (105)  

Plus: Cash dividends received from REA Group

     35         37   
  

 

 

    

 

 

 

Free cash flow available to News Corporation

    $ (96)       $ 26   
  

 

 

    

 

 

 

Net cash provided by operating activities of $192 million for the six months ended December 31, 2019 was $166 million lower than $358 million in the prior year period, primarily due to lower Total Segment EBITDA as noted above and lower cash distributions received from affiliates of $22 million.

Free cash flow available to News Corporation in the six months ended December 31, 2019 was $(96) million compared to $26 million in the prior year period. The decline was primarily due to lower cash provided by operating activities, as mentioned above, partially offset by lower capital expenditures. Foxtel’s capital expenditures for the six months ended December 31, 2019 were $129 million, compared to $139 million in the prior year period. Free cash flow available to News Corporation has typically been higher in the second half of the fiscal year.

Free cash flow available to News Corporation is a non-GAAP financial measure defined as net cash provided by operating activities, less capital expenditures (“free cash flow”), less REA Group free cash flow, plus cash dividends received from REA Group.

 

5


LOGO

 

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. The Company believes excluding REA Group’s free cash flow and including dividends received from REA Group provides users of its consolidated financial statements with a measure of the amount of cash flow that is readily available to the Company, as REA Group is a separately listed public company in Australia and must declare a dividend in order for the Company to have access to its share of REA Group’s cash balance. The Company believes free cash flow available to News Corporation provides a more conservative view of the Company’s free cash flow because this presentation includes only that amount of cash the Company actually receives from REA Group, which has generally been lower than the Company’s unadjusted free cash flow. 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 2020, the Company sold Unruly to Tremor International Ltd (“Tremor”) for approximately 7% of Tremor’s outstanding shares. The transaction is subject to certain cash adjustments, and the Company agreed not to sell the Tremor shares for a period of 18 months after closing. At closing, the Company and Tremor entered into a three year commercial arrangement which granted Tremor the exclusive right to sell outstream video advertising on all of the Company’s digital properties in exchange for a total minimum revenue guarantee for News Corp of £30 million.

In February 2020, Foxtel and certain of its subsidiaries entered into a subordinated shareholder loan facility agreement (the “Telstra Facility”) with Telstra, an Australian Securities Exchange-listed telecommunications company which owns a 35% interest in Foxtel. The Telstra Facility provides Foxtel with up to A$170 million that can be used to finance cable transmission costs due to Telstra under a services arrangement between Foxtel and Telstra. The Telstra Facility bears interest at a variable rate of Australian BBSY plus an applicable margin of 7.75% and matures in December 2027. The terms of the Telstra Facility allow for the capitalization of accrued interest to the principal outstanding.

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 15, 2020 to stockholders of record as of March 11, 2020.

COMPARISON OF NON-GAAP TO U.S. GAAP INFORMATION

Adjusted Revenues, Total Segment EBITDA, Adjusted Total Segment EBITDA, Adjusted Segment EBITDA, adjusted net income attributable 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

 

6


LOGO

 

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 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 5:30pm EST on February 6, 2020. 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 forward-looking statements include, but are not limited to, statements regarding trends and uncertainties affecting the Company’s business, results of operations and financial condition, the Company’s strategy and strategic initiatives, including potential acquisitions, investments and dispositions such as the strategic review and potential sale of NAM, and the outcome of contingencies such as litigation and investigations. These statements are based on management’s views and assumptions regarding future events and business performance as of the time the statements are made. Actual results may differ materially from these expectations due to changes in global economic, business, competitive market, regulatory and other 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 and do not undertake any obligation to publicly update any “forward-looking statements” to reflect subsequent events or circumstances, and we expressly disclaim any such obligation, except as required by law or regulation.

About News Corporation

News Corp (Nasdaq: NWS, NWSA; ASX: NWS, NWSLV) is a global, diversified media and information services company focused on creating and distributing authoritative and engaging content and other products and services. The company comprises businesses across a range of media, including: news and information services, subscription video services in Australia, book publishing and digital real estate services. Headquartered in New York, News Corp operates primarily in the United States, Australia, and the United Kingdom, and its content and other products and services are distributed and consumed worldwide. More information is available at: www.newscorp.com.

 

Contacts:

 

  
Investor Relations    Corporate Communications
Michael Florin    Jim Kennedy
212-416-3363    212-416-4064
mflorin@newscorp.com    jkennedy@newscorp.com

Leslie Kim

212-416-4529

lkim@newscorp.com

 

7


LOGO

 

NEWS CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited; in millions, except per share amounts)

 

     For the three months
ended
December 31,
  For the six months
ended
December 31,
     2019   2018   2019   2018

Revenues:

        

Circulation and subscription

    $       990      $       1,029      $       1,985      $       2,063  

Advertising

     677       718       1,285       1,382  

Consumer

     421       478       808       878  

Real estate

     242       248       460       475  

Other

     149       154       281       353  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenues

     2,479       2,627       4,819       5,151  

Operating expenses

     (1,350     (1,484     (2,687     (2,824

Selling, general and administrative

     (774     (773     (1,556     (1,599

Depreciation and amortization

     (162     (163     (324     (326

Impairment and restructuring charges

     (29     (19     (326     (37

Equity losses of affiliates

     (3     (6     (5     (9

Interest expense, net

     (8     (15     (4     (31

Other, net

     2       7       6       27  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income tax expense

     155       174       (77     352  

Income tax expense

     (52     (55     (31     (105
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

     103       119       (108     247  

Less: Net income attributable to noncontrolling interests

     (18     (24     (34     (51
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to News Corporation stockholders

    $ 85      $ 95      $ (142    $ 196  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

        

Basic

     588       585       587       584  

Diluted

     590       587       587       586  

Net income (loss) attributable to News Corporation stockholders per share - basic

    $ 0.15      $ 0.16      $ (0.24    $ 0.34  

Net income (loss) attributable to News Corporation stockholders per share - diluted

    $ 0.14      $ 0.16      $ (0.24    $ 0.33  

 

8


LOGO

 

NEWS CORPORATION

CONSOLIDATED BALANCE SHEETS

(Unaudited; in millions)

 

    As of December 31,

2019

  As of June 30, 2019

ASSETS

   

Current assets:

   

Cash and cash equivalents

  $ 1,272     $ 1,643  

Receivables, net

    1,570       1,544  

Inventory, net

    358       348  

Other current assets

    518       515  
 

 

 

 

 

 

 

 

Total current assets

    3,718       4,050  
 

 

 

 

 

 

 

 

Non-current assets:

   

Investments

    325       335  

Property, plant and equipment, net

    2,476       2,554  

Operating lease right-of-use assets

    1,299       -  

Intangible assets, net

    2,257       2,426  

Goodwill

    4,976       5,147  

Deferred income tax assets

    283       269  

Other non-current assets

    948       930  
 

 

 

 

 

 

 

 

Total assets

  $                 16,282     $                 15,711  
 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

   

Current liabilities:

   

Accounts payable

  $ 375     $ 411  

Accrued expenses

    1,072       1,328  

Deferred revenue

    411       428  

Current borrowings

    -       449  

Other current liabilities

    869       724  
 

 

 

 

 

 

 

 

Total current liabilities

    2,727       3,340  
 

 

 

 

 

 

 

 

Non-current liabilities:

   

Borrowings

    1,201       1,004  

Retirement benefit obligations

    258       266  

Deferred income tax liabilities

    268       295  

Operating lease liabilities

    1,343       -  

Other non-current liabilities

    358       495  

Commitments and contingencies

   

Equity:

   

Class A common stock

    4       4  

Class B common stock

    2       2  

Additional paid-in capital

    12,183       12,243  

Accumulated deficit

    (2,114     (1,979

Accumulated other comprehensive loss

    (1,117     (1,126
 

 

 

 

 

 

 

 

Total News Corporation stockholders’ equity

    8,958       9,144  

Noncontrolling interests

    1,169       1,167  
 

 

 

 

 

 

 

 

Total equity

    10,127       10,311  
 

 

 

 

 

 

 

 

Total liabilities and equity

  $ 16,282     $ 15,711  
 

 

 

 

 

 

 

 

 

9


LOGO

 

NEWS CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited; in millions)

 

    For the six months ended
December 31,
    2019   2018

Operating activities:

       

Net (loss) income

    $ (108 )     $ 247

Adjustments to reconcile net (loss) income to cash provided by operating activities:

       

Depreciation and amortization

      324       326

Operating lease expense

      86       -

Equity losses of affiliates

      5       9

Cash distributions received from affiliates

      5       27

Impairment charges

      292       -

Other, net

      (6 )       (27 )

Deferred income taxes and taxes payable

      (35 )       40

Change in operating assets and liabilities, net of acquisitions:

       

Receivables and other assets

      (1,661 )       (140 )

Inventories, net

      3       (43 )

Accounts payable and other liabilities

                      1,287       (81 )
   

 

 

 

   

 

 

 

Net cash provided by operating activities

      192       358
   

 

 

 

   

 

 

 

Investing activities:

       

Capital expenditures

      (237 )       (264 )

Acquisitions, net of cash acquired

      (2 )       (185 )

Investments in equity affiliates and other

      (8 )       (13 )

Proceeds from business dispositions

      -       5

Proceeds from property, plant and equipment and other asset dispositions

      10       32

Other, net

      3       16
   

 

 

 

   

 

 

 

Net cash used in investing activities

      (234 )       (409 )
   

 

 

 

   

 

 

 

Financing activities:

       

Borrowings

      917       263

Repayment of borrowings

      (1,161 )       (470 )

Dividends paid

      (81 )       (81 )

Other, net

      (3 )       (45 )
   

 

 

 

   

 

 

 

Net cash used in financing activities

      (328 )       (333 )
   

 

 

 

   

 

 

 

Net change in cash and cash equivalents

      (370 )       (384 )

Cash and cash equivalents, beginning of period

      1,643                       2,034

Exchange movement on opening cash balance

      (1 )       (32 )
   

 

 

 

   

 

 

 

Cash and cash equivalents, end of period

    $ 1,272     $ 1,618
   

 

 

 

   

 

 

 

 

10


LOGO

 

NOTE 1 – TOTAL SEGMENT EBITDA

Segment EBITDA is defined as revenues less operating expenses and selling, general and administrative expenses. Segment EBITDA does not include: depreciation and amortization, impairment and restructuring charges, equity losses of affiliates, interest (expense) income, net, other, net and income tax (expense) benefit. Management believes that Segment EBITDA is an appropriate measure for evaluating the operating performance of the Company’s business segments because it is the primary measure used by the Company’s chief operating decision maker to evaluate the performance of and allocate resources within the Company’s businesses. Segment EBITDA provides management, investors and equity analysts with a measure to analyze the operating performance of each of the Company’s business segments and its enterprise value against historical data and competitors’ data, although historical results may not be indicative of future results (as operating performance is highly contingent on many factors, including customer tastes and preferences).

Total Segment EBITDA is a non-GAAP measure and should be considered in addition to, not as a substitute for, net income (loss), cash flow and other measures of financial performance reported in accordance with GAAP. In addition, this measure does not reflect cash available to fund requirements and excludes items, such as depreciation and amortization and impairment and restructuring charges, which are significant components in assessing the Company’s financial performance. The Company believes that the presentation of Total Segment EBITDA provides useful information regarding the Company’s operations and other factors that affect the Company’s reported results. Specifically, the Company believes that by excluding certain one-time or non-cash items such as impairment and restructuring charges and depreciation and amortization, as well as potential distortions between periods caused by factors such as financing and capital structures and changes in tax positions or regimes, the Company provides users of its consolidated financial statements with insight into both its core operations as well as the factors that affect reported results between periods but which the Company believes are not representative of its core business. As a result, users of the Company’s consolidated financial statements are better able to evaluate changes in the core operating results of the Company across different periods. The following tables reconcile net income (loss) to Total Segment EBITDA.

 

     For the three months ended December 31,
     2019   2018   Change   % Change  
     (in millions)          

Net income

    $ 103      $ 119      $ (16     (13)  %  

Add:

        

Income tax expense

     52       55       (3     (5)  %  

Other, net

     (2     (7     5       71   %  

Interest expense, net

     8       15       (7     (47)  %  

Equity losses of affiliates

     3       6       (3     (50)  %  

Impairment and restructuring charges

     29       19       10       53   %  

Depreciation and amortization

     162       163       (1     (1)  %  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Segment EBITDA

    $             355      $             370      $             (15                     (4)  %  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11


LOGO

 

     For the six months ended December 31,
     2019   2018   Change   % Change
     (in millions)        

Net (loss) income

   $ (108   $ 247     $ (355     **     

Add:

        

Income tax expense

     31       105       (74     (70)%  

Other, net

     (6     (27     21       78  %  

Interest expense, net

     4       31       (27     (87)%  

Equity losses of affiliates

     5       9       (4     (44)%  

Impairment and restructuring charges

     326       37       289       **     

Depreciation and amortization

     324       326       (2     (1)%  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Segment EBITDA

   $             576     $             728     $             (152                     (21)%  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

** - Not meaningful

 

12


LOGO

 

NOTE 2 – ADJUSTED REVENUES, ADJUSTED TOTAL SEGMENT EBITDA AND ADJUSTED SEGMENT EBITDA

The Company uses revenues, Total Segment EBITDA and Segment EBITDA excluding the impact of acquisitions, divestitures, fees and costs, net of indemnification, related to the claims and investigations arising out of certain conduct at The News of the World (the “U.K. Newspaper Matters”) 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, 2019 and 2018.

 

    Revenues     Total Segment EBITDA
    For the three months ended
December 31,
    For the three months ended
December 31,
    2019     2018     Difference       2019   2018     Difference  
    (in millions)     (in millions)

As reported

   $ 2,479       $ 2,627      $ (148    $ 355      $ 370      $ (15

Impact of acquisitions

    (5)       -       (5     (2     -       (2

Impact of divestitures

          (5     5       -       -       -  

Impact of foreign currency fluctuations

    50        -               50       10       -               10  

Net impact of U.K. Newspaper Matters

          -       -       (1     4       (5
 

 

 

   

 

 

 

 

 

 

   

 

 

 

 

 

 

 

 

 

 

 

As adjusted

   $         2,524       $         2,622      $ (98    $         362      $         374      $ (12
 

 

 

   

 

 

 

 

 

 

   

 

 

 

 

 

 

 

 

 

 

 

 

13


LOGO

 

     Revenues       Total Segment EBITDA  
     For the six months ended       For the six months ended  
     December 31,       December 31,  
     2019        2018        Difference       2019        2018        Difference  
     (in millions)       (in millions)  

As reported

    $         4,819        $         5,151        $ (332)      $         576        $         728        $ (152)  

Impact of acquisitions

     (21)               (21)       13                13   

Impact of divestitures

            (12)        12               (1)         

Impact of foreign currency fluctuations

     134                134        23                23   

Net impact of U.K. Newspaper Matters

                                       (5)  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

As adjusted

    $ 4,932        $ 5,139        $ (207)      $ 613        $ 733        $ (120)  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Foreign Exchange Rates

Average foreign exchange rates used in the calculation of the impact of foreign currency fluctuations for each of the three month periods in the six months ended December 31, 2019 and 2018 are as follows:

 

                                  Fiscal Year 2020                            
                 Q1                            Q2            

Australian Dollar / U.S. Dollar

   0.69    0.68

British Pound Sterling / U.S. Dollar

   1.23    1.29
   Fiscal Year 2019
               Q1                Q2

Australian Dollar / U.S. Dollar

   0.73    0.72

British Pound Sterling / U.S. Dollar

   1.30    1.29

 

14


LOGO

 

Adjusted Revenues and Adjusted Segment EBITDA by segment for the three and six months ended December 31, 2019 and 2018 are as follows:

 

     For the three months ended December 31,
     2019   2018   % Change  
     (in millions)   Better/(Worse)  

Adjusted Revenues:

      

News and Information Services

    $ 1,251      $ 1,252       -        

Subscription Video Services

     526       562       (6)  %  

Book Publishing

     444       496       (10)  %  

Digital Real Estate Services

     302       311       (3)  %  

Other

     1       1       -        
  

 

 

 

 

 

 

 

 

 

 

 

Adjusted Total Revenues

    $ 2,524      $ 2,622       (4)  %  
  

 

 

 

 

 

 

 

 

 

 

 

Adjusted Segment EBITDA:

      

News and Information Services

    $ 141      $ 112       26  %  

Subscription Video Services

     74       84       (12)  %  

Book Publishing

     63       88       (28)  %  

Digital Real Estate Services

     123       121       2   %  

Other

     (39     (31     (26)  %  
  

 

 

 

 

 

 

 

 

 

 

 

Adjusted Total Segment EBITDA

    $ 362      $ 374       (3)  %  
  

 

 

 

 

 

 

 

 

 

 

 
     For the six months ended December 31,
     2019   2018   % Change  
     (in millions)   Better/(Worse)  

Adjusted Revenues:

      

News and Information Services

    $ 2,426      $ 2,495       (3)  %  

Subscription Video Services

     1,074       1,127       (5)  %  

Book Publishing

     854       914       (7)  %  

Digital Real Estate Services

     577       602       (4)  %  

Other

     1       1       -        
  

 

 

 

 

 

 

 

 

 

 

 

Adjusted Total Revenues

    $                 4,932      $                 5,139                           (4)  %  
  

 

 

 

 

 

 

 

 

 

 

 

Adjusted Segment EBITDA:

      

News and Information Services

    $ 199      $ 220       (10)  %  

Subscription Video Services

     160       197       (19)  %  

Book Publishing

     112       156       (28)  %  

Digital Real Estate Services

     226       226       -        

Other

     (84     (66     (27)  %  
  

 

 

 

 

 

 

 

 

 

 

 

Adjusted Total Segment EBITDA

    $ 613      $ 733       (16)  %  
  

 

 

 

 

 

 

 

 

 

 

 

 

15


LOGO

 

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, 2019 and 2018.

 

                                                                                                     
     For the three months ended December 31, 2019
     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

    $         1,241      $             (5    $             -      $             15      $             -      $         1,251  

Subscription Video Services

     501       -       -       25       -       526  

Book Publishing

     442       -       -       2       -       444  

Digital Real Estate Services

     294       -       -       8       -       302  

Other

     1       -       -       -       -       1  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenues

    $ 2,479      $ (5    $ -      $ 50      $ -      $ 2,524  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment EBITDA:

            

News and Information Services

    $ 142      $ (2    $ -      $ 1      $ -      $ 141  

Subscription Video Services

     70       -       -       4       -       74  

Book Publishing

     63       -       -       -       -       63  

Digital Real Estate Services

     118       -       -       5       -       123  

Other

     (38     -       -       -       (1     (39
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Segment EBITDA

    $ 355      $ (2    $ -      $ 10      $ (1    $ 362  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     For the three months ended December 31, 2018
     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

    $ 1,257      $ -      $ (5    $ -      $ -      $ 1,252  

Subscription Video Services

     562       -       -       -       -       562  

Book Publishing

     496       -       -       -       -       496  

Digital Real Estate Services

     311       -       -       -       -       311  

Other

     1       -       -       -       -       1  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenues

    $ 2,627      $ -      $ (5    $ -      $ -      $ 2,622  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment EBITDA:

            

News and Information Services

    $ 112      $ -      $ -      $ -      $ -      $ 112  

Subscription Video Services

     84       -       -       -       -       84  

Book Publishing

     88       -       -       -       -       88  

Digital Real Estate Services

     121       -       -       -       -       121  

Other

     (35     -       -       -       4       (31
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Segment EBITDA

    $ 370      $ -        $ -        $ -        $ 4      $ 374  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16


LOGO

 

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, 2019 and 2018.

 

                                                                                   
     For the six months ended December 31, 2019
     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

    $         2,390      $ (14    $             -      $             50      $             -      $         2,426  

Subscription Video Services

     1,015       -       -       59       -       1,074  

Book Publishing

     847       -       -       7       -       854  

Digital Real Estate Services

     566       (7     -       18       -       577  

Other

     1       -       -       -       -       1  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenues

    $ 4,819      $ (21    $ -      $ 134      $ -      $ 4,932  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment EBITDA:

            

News and Information Services

    $ 198      $ (2    $ -      $ 3      $ -      $ 199  

Subscription Video Services

     151       (1     -       10       -       160  

Book Publishing

     112       -       -       -       -       112  

Digital Real Estate Services

     200       16       -       10       -       226  

Other

     (85     -       -       -       1       (84
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Segment EBITDA

    $ 576      $ 13      $ -      $ 23      $ 1      $ 613  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     For the six months ended December 31, 2018
     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

    $ 2,505      $ -      $ (10    $ -      $ -      $ 2,495  

Subscription Video Services

     1,127       -       -       -       -       1,127  

Book Publishing

     914       -       -       -       -       914  

Digital Real Estate Services

     604       -       (2     -       -       602  

Other

     1       -       -       -       -       1  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenues

    $ 5,151      $ -      $ (12    $ -      $ -      $ 5,139  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment EBITDA:

            

News and Information Services

    $ 221      $ -      $ (1    $ -      $ -      $ 220  

Subscription Video Services

     197       -       -       -       -       197  

Book Publishing

     156       -       -       -       -       156  

Digital Real Estate Services

     226       -       -       -       -       226  

Other

     (72     -       -       -       6       (66
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Segment EBITDA

    $ 728      $ -        $ (1    $ -        $ 6        $ 733  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17


LOGO

 

NOTE 3 – ADJUSTED NET INCOME (LOSS) ATTRIBUTABLE TO NEWS CORPORATION STOCKHOLDERS AND ADJUSTED EPS

The Company uses net income (loss) attributable to News Corporation stockholders and diluted earnings per share (“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 method investees, as well as the settlement of certain pre-Separation tax matters (“adjusted net income (loss) attributable 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, as well as certain non-operational items. The calculation of adjusted net income (loss) attributable 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 income (loss) attributable 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 (loss) attributable to News Corporation stockholders and net income (loss) 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 (loss) attributable to News Corporation stockholders and reported diluted EPS to adjusted net income attributable to News Corporation stockholders and adjusted EPS for the three and six months ended December 31, 2019 and 2018.

 

                                               
     For the three months ended       For the three months ended  
     December 31, 2019       December 31, 2018  
     Net income
attributable to
stockholders
  EPS   Net income
attributable to
stockholders
  EPS

(in millions, except per share data)

Net income

    $ 103      $        $ 119      $    

Less: Net income attributable to noncontrolling interests

     (18       (24  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to News Corporation stockholders

    $ 85      $             0.14      $ 95      $             0.16  

U.K. Newspaper Matters

     (1     -       4       0.01  

Impairment and restructuring charges

     29       0.05       19       0.03  

Other, net

     (2     -       (7     (0.01

Tax impact on items above

     (5     (0.01     (6     (0.01

Impact of noncontrolling interest on items above

     (1     -       (2     -  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As adjusted

    $ 105      $ 0.18      $ 103      $ 0.18  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18


LOGO

 

    For the six months ended
December 31, 2019
  For the six months ended
December 31, 2018
    Net (loss)
income
available to
stockholders
  EPS   Net income
available to
stockholders
  EPS
(in millions, except per share data)

Net (loss) income

   $ (108    $        $ 247      $    

Less: Net income attributable to noncontrolling interests

    (34       (51  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income available to News Corporation stockholders

   $ (142    $ (0.24    $ 196      $ 0.33  

U.K. Newspaper Matters

    1       -       6       0.01  

Impairment and restructuring charges (a)

    326       0.55       37       0.06  

Other, net

    (6     (0.01     (27     (0.05

Tax impact on items above

    (46     (0.08     (10     (0.01

Impact of noncontrolling interest on items above

    (2     -       (2     -  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As adjusted

   $         131      $         0.22      $         200      $         0.34  
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

During the six months ended December 31, 2019, the Company recognized  $292 million of non-cash impairment charges, primarily at News America Marketing.

 

19