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 42
Rok finansowy 2015 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 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 Q4 Q1 Q2 Q3
Data 2014-09-30 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) 2,150 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 2,478 2,586 2,423 2,577 2,577 2,238 2,009
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -6.33% -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% 0.0% 2.6% -0.98% 5.9% 4.0% -13.46% -17.09%
Marża brutto 40.4% 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% 49.2% 50.6% 50.3% 52.9% 50.0% 51.1% 48.6% 48.7% 47.4% 49.7% 48.6% 50.5% 48.9% 100.0% 100.0% 100.0% 100.0%
Koszty i Wydatki (mln) 2,111 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 2,307 2,292 2,293 2,389 2,577 2,238 1,833
EBIT (mln) 43 210 41 483 61 179 336 8 30 561 139 633 167 241 328 215 213 226 113 221 356 222 1,207 414 144 381 181 -11 382 422 189 135 177 200 141 90 149 301 118 177 0 0 176
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 41.9% -14.76% 719.5% -98.34% -50.82% 213.4% -58.63% 7812.5% 456.7% -57.04% 136.0% -66.03% 27.5% -6.22% -65.55% 2.8% 67.1% -1.77% 968.1% 87.3% -59.55% 71.6% -85.00% -102.66% 165.3% 10.8% 4.4% 1327.3% -53.66% -52.61% -25.40% -33.33% -15.82% 50.5% -16.31% 96.7% -100.00% -100.00% 49.2%
EBIT (%) 2.0% 9.2% 2.0% 22.6% 3.0% 8.3% 17.8% 0.4% 1.5% 26.5% 7.0% 30.4% 8.1% 11.1% 15.7% 8.0% 8.4% 8.6% 4.6% 9.0% 15.2% 9.0% 53.3% 21.5% 6.8% 15.8% 7.8% -0.44% 15.3% 15.5% 7.6% 5.0% 7.1% 7.9% 5.8% 3.7% 6.0% 11.6% 4.9% 6.9% 0.0% 0.0% 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 12 29 9 25 24 22 21 21 0 0 0 0 0 0
Koszty finansowe (mln) -17 -13 -12 -14 -12 -11 -11 -9 -7 -15 -8 -9 -6 -1 -2 16 16 15 14 14 -4 8 9 12 0 12 12 21 22 21 25 31 27 26 25 22 27 25 19 18 18 3 0
Amortyzacja (mln) 131 135 132 132 121 123 126 135 120 120 109 100 97 100 100 175 163 163 168 165 162 162 160 160 164 167 173 176 165 168 172 183 179 174 183 178 171 179 192 192 189 36 114
EBITDA (mln) 174 345 173 615 182 302 462 143 150 681 248 733 264 341 428 390 376 389 281 386 518 384 1,367 574 308 548 354 165 547 573 367 221 328 374 324 268 328 480 310 369 411 546 290
EBITDA(%) 8.1% 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% 13.2% 18.6% 12.8% 14.3% 15.9% 24.4% 14.4%
NOPLAT (mln) 125 215 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 -17 101 277 64 110 204 430 151
Podatek (mln) 37 52 18 27 -91 49 -98 86 -1 -32 45 16 54 235 3 63 50 55 7 14 -21 52 -10 387 25 85 43 -92 71 99 29 -147 35 61 32 15 35 94 22 39 60 124 44
Zysk Netto (mln) 65 143 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 40 67 50 -8 30 156 30 50 119 215 103
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 169.2% -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% -79.59% -71.49% -39.02% -107.27% -25.00% 132.8% -40.00% 725.0% 296.7% 37.8% 243.3%
Zysk netto (%) 3.0% 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% 1.6% 2.7% 2.0% -0.33% 1.2% 6.0% 1.2% 1.9% 4.6% 9.6% 5.1%
EPS 0.11 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 -0.68 0.06 0.39 0.13 -0.0237 0.33 0.4 0.14 0.19 0.0688 0.12 0.087 -0.014 0.0699 0.27 0.05 0.13 0.19 0.34 0.18
EPS (rozwodnione) 0.11 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 -1.93 -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 0.0686 0.12 0.0865 -0.014 0.0686 0.27 0.05 0.13 0.21 0.38 0.18
Ilośc akcji (mln) 580 580 582 583 581 581 565 580 581 580 582 582 582 583 581 581 584 585 585 566 582 588 588 584 590 591 591 591 592 592 589 586 581 576 575 573 572 572 571 570 627 627 567
Ważona ilośc akcji (mln) 580 583 583 583 583 583 580 582 581 581 582 582 583 583 583 583 586 587 589 585 587 590 588 589 591 593 594 591 594 595 592 589 583 578 578 573 583 574 574 573 573 573 570
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 USD