News Corporation

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna
index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41
Rok finansowy 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025 2025 2025
Kwartał Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3
Data 2014-12-31 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-31 2020-06-30 2020-09-30 2020-12-31 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30 2024-09-30 2024-12-31 2025-03-31
Przychód (mln) 2,280 2,062 2,141 2,014 2,161 1,891 2,226 1,965 2,116 1,978 2,080 2,058 2,180 2,093 2,693 2,524 2,627 2,457 2,466 2,340 2,479 2,266 1,923 2,117 2,414 2,335 2,492 2,502 2,717 2,492 2,674 2,478 2,521 2,447 2,433 2,499 2,586 2,423 2,577 2,577 2,238 2,009
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -5.22% -8.29% 4.0% -2.43% -2.08% 4.6% -6.56% 4.7% 3.0% 5.8% 29.5% 22.6% 20.5% 17.4% -8.43% -7.29% -5.63% -7.77% -22.02% -9.53% -2.62% 3.0% 29.6% 18.2% 12.6% 6.7% 7.3% -0.96% -7.21% -1.81% -9.01% 0.8% 2.6% -0.98% 5.9% 3.1% -13.46% -17.09%
Marża brutto 45.1% 41.6% 43.3% 40.5% 44.8% 42.7% 43.8% 41.1% 46.8% 44.3% 45.0% 44.2% 47.8% 45.0% 45.6% 46.9% 43.5% 43.0% 42.6% 42.8% 45.5% 43.4% 50.3% 45.0% 50.4% 41.8% 41.5% 43.7% 46.7% 43.1% 42.5% 41.4% 41.8% 40.0% 40.4% 42.5% 42.8% 41.0% 43.6% 100.0% 100.0% 100.0%
Koszty i Wydatki (mln) 2,087 2,031 2,082 1,970 2,004 1,859 2,122 1,955 1,911 1,872 1,965 1,906 1,951 2,011 2,556 2,329 2,420 2,378 2,362 2,281 2,286 2,184 1,888 2,013 2,084 2,210 2,458 2,257 2,299 2,306 2,542 2,307 2,286 2,310 2,270 2,306 2,308 2,293 2,388 2,577 1,873 1,833
EBIT (mln) 193 31 59 44 157 32 104 10 205 106 115 152 229 82 137 195 207 79 104 59 193 82 35 104 330 125 34 245 355 195 38 149 200 141 90 156 278 130 189 226 306 176
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -18.65% 3.2% 76.3% -77.27% 30.6% 231.2% 10.6% 1420.0% 11.7% -22.64% 19.1% 28.3% -9.61% -3.66% -24.09% -69.74% -6.76% 3.8% -66.35% 76.3% 71.0% 52.4% -2.86% 135.6% 7.6% 56.0% 11.8% -39.18% -43.66% -27.69% 136.8% 4.7% 39.0% -7.80% 110.0% 44.9% 10.1% 35.4%
EBIT (%) 8.5% 1.5% 2.8% 2.2% 7.3% 1.7% 4.7% 0.5% 9.7% 5.4% 5.5% 7.4% 10.5% 3.9% 5.1% 7.7% 7.9% 3.2% 4.2% 2.5% 7.8% 3.6% 1.8% 4.9% 13.7% 5.4% 1.4% 9.8% 13.1% 7.8% 1.4% 6.0% 7.9% 5.8% 3.7% 6.2% 10.8% 5.4% 7.3% 8.8% 13.7% 8.8%
Przychody fiansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 25 24 22 21 4 0 0 0 0 0 0
Koszty finansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 16 16 15 14 14 0 8 9 12 8 12 12 21 22 21 25 31 27 26 25 22 23 39 19 18 18 3 0
Amortyzacja (mln) 135 132 132 121 123 126 135 120 120 109 100 97 100 100 175 163 163 168 165 162 162 160 160 164 167 205 208 197 200 203 213 209 201 208 205 195 179 192 192 189 -113 114
EBITDA (mln) 352 184 191 165 280 158 239 130 325 215 215 248 328 181 312 358 370 247 269 221 384 -889 195 270 500 356 122 559 578 350 227 315 382 323 200 306 473 324 354 411 314 290
EBITDA(%) 15.1% 8.4% 28.7% 9.0% 14.0% 24.4% 6.4% 7.6% 32.2% 12.5% 35.2% 12.8% 15.6% 20.4% 14.5% 14.9% 14.8% 11.4% 15.7% 22.1% 15.5% 60.3% 29.8% 14.5% 22.7% 15.2% 6.6% 21.9% 21.1% 14.7% 8.3% 13.2% 14.8% 13.2% 11.0% 13.1% 17.7% 13.3% 14.8% 15.9% 14.0% 14.4%
NOPLAT (mln) 215 52 -336 52 155 -226 200 -1 -251 45 -408 141 169 -1,107 -292 178 174 30 -28 -232 155 -1,046 -401 72 346 139 -107 338 361 133 -20 101 155 91 -17 95 277 64 110 204 430 151
Podatek (mln) 52 18 27 -91 49 -98 86 -1 -32 45 16 54 235 3 63 50 55 7 14 -21 52 -10 -0 25 85 43 -92 71 99 29 -147 35 61 32 15 37 94 22 39 -60 124 44
Zysk Netto (mln) 143 23 -378 175 63 -149 90 -15 -289 -5 -429 68 -83 -1,128 -371 101 95 10 -51 -227 85 -730 -397 34 231 79 -14 196 235 82 110 66 94 50 -8 30 156 30 50 264 215 103
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -55.94% -747.83% 123.8% -108.57% -558.73% -96.64% -576.67% 553.3% -71.28% 22460.0% -13.52% 48.5% 214.5% 100.9% -86.25% -324.75% -10.53% -7400.00% 678.4% 115.0% 171.8% 110.8% -96.47% 476.5% 1.7% 3.8% 885.7% -66.33% -60.00% -39.02% -107.27% -54.55% 66.0% -40.00% 725.0% 780.0% 37.8% 243.3%
Zysk netto (%) 6.3% 1.1% -17.66% 8.7% 2.9% -7.88% 4.0% -0.76% -13.66% -0.25% -20.62% 3.3% -3.81% -53.89% -13.78% 4.0% 3.6% 0.4% -2.07% -9.70% 3.4% -32.22% -20.64% 1.6% 9.6% 3.4% -0.56% 7.8% 8.6% 3.3% 4.1% 2.7% 3.7% 2.0% -0.33% 1.2% 6.0% 1.2% 1.9% 10.2% 9.6% 5.1%
EPS 0.24 0.04 -0.65 0.3 0.11 -0.26 0.15 -0.0258 -0.5 -0.0086 -0.74 0.12 -0.14 -1.94 -0.64 0.17 0.16 0.02 -0.09 -0.39 0.15 -1.24 -0.67 0.06 0.39 0.13 -0.0237 0.33 0.4 0.14 0.19 0.11 0.16 0.0869 -0.014 0.0524 0.27 0.0525 0.0877 0.46 0.38 0.18
EPS (rozwodnione) 0.24 0.04 -0.65 0.3 0.11 -0.26 0.15 -0.0258 -0.5 -0.0086 -0.74 0.12 -0.14 -1.94 -0.64 0.17 0.16 0.02 -0.0872 -0.39 0.14 -1.24 -0.67 0.06 0.39 0.13 -0.0237 0.33 0.4 0.14 0.19 0.11 0.16 0.0865 -0.014 0.0523 0.27 0.0523 0.0873 0.46 0.38 0.18
Ilośc akcji (mln) 580 582 582 581 581 565 580 581 580 582 582 582 583 581 581 584 585 585 566 582 588 588 588 590 591 591 591 592 592 589 585 581 576 575 573 572 572 571 570 571 568 567
Ważona ilośc akcji (mln) 582 583 583 583 583 580 582 581 581 582 582 583 583 583 583 586 587 589 585 587 590 588 589 591 593 594 591 594 595 592 589 583 578 578 573 574 574 574 573 571 570 570
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD