News Corporation Financial Ratios — NWSAL Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	16,866.67	190.36	-88.43	141.6	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	7.97	-13.79	3.52	1.49	-0.93	1.17	-4.91	-9.8	0.97	-8.47	2.13	3.67	0.87	1.58	7.33
Return on Capital (%)	- -	- -	- -	- -	-71.94	- -	- -	- -	14.56	- -	37.05	26.36	5.96	9.21	41.42
Return on Invested Capital (%)	9.08	- -	- -	- -	2.35	- -	- -	- -	3.14	- -	4.35	7.08	3.07	4.12	5.52
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	13.34	9.04	7.74	2.85	11.09	10.15	10.84	11.87	12.35	11.25	13.6	16.07	13.59	15.04	16.74
Operating Margin (%)	8.61	3.46	1.57	-3.65	5.24	4.06	5.32	6.64	5.81	4.1	6.34	9.45	8.41	9.71	11.31
Incremental Operating Margin (%)	111.95	109.75	-67.09	- -	1,992.11	47.41	-62.75	18.76	-1.33	20.26	64	37.78	12.94	52.92	77.5
Pretax Margin (%)	10.57	-27.47	1.95	-2.1	6.48	2.18	-7.56	-12.07	3.51	-16.92	4.81	7.82	4.74	7.09	10.92
Profit Margin (%)	7.45	-23.98	5.69	2.82	-1.72	2.16	-9.07	-16.78	1.54	-14.09	3.53	6	1.86	3.22	13.96
Net Income to Common Margin (%)	7.45	-23.98	5.69	2.79	-1.75	2.13	-9.09	-16.8	1.54	-14.09	3.53	6	1.86	3.22	13.96
Effective Tax Rate (%)	26.74	- -	- -	- -	33.51	- -	- -	- -	35.59	- -	13.56	6.4	40	35.21	29.79
Dvd Payout Ratio (%)	1.37	-0.65	3.4	4.5	6.45	47.7	-27.27	-11.34	53.49	-8.68	36.38	19.51	65.41	36.83	22.9
Sustainable Growth Rate (%)	- -	- -	16,292.97	181.8	-82.72	74.06	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	- -	- -	- -	- -	372	379	1,952	1,453	2,536	3,572	4,155	4,207	3,103	2,940
ST Debt	- -	- -	- -	- -	- -	3	103	462	449	207	171	432	139	98	99
LT Debt	- -	- -	- -	- -	- -	369	276	1,490	1,004	2,329	3,401	3,723	4,068	3,005	2,841
Total Debt/EBITDA	- -	- -	- -	- -	- -	0.44	0.43	1.82	1.17	2.5	2.81	2.49	3.86	2.5	2.08
Net Debt/EBITDA	-1.67	-1.45	-3.46	-13	-2.06	-1.73	-1.86	-0.08	-0.15	-0.37	- -	0.71	1	0.19	-0.43
Total Debt/EBIT	- -	- -	- -	- -	- -	1.1	0.88	3.26	2.48	6.87	6.02	4.24	6.24	3.87	3.08
Net Debt/EBIT	-2.58	-3.79	-17.01	10.15	-4.36	-4.33	-3.78	-0.14	-0.32	-1.02	0.01	1.2	1.62	0.29	-0.63
EBITDA to Interest Expense	-25.81	-13.96	-8.94	-3.56	-16.88	-19.58	-22.62	153	21.08	40.52	24.02	16.86	10.89	14.6	- -
EBITDA-CapEx/Interest Expense	-14.13	-7.27	-4.62	-3.56	-16.88	-19.58	-22.62	153	21.08	40.52	24.02	16.86	10.89	14.6	- -
EBIT to Interest Expense	-16.66	-5.34	-1.82	4.56	-7.98	-7.84	-11.1	85.57	9.92	14.76	11.19	9.91	6.74	9.42	- -
Interest Expense	-47	-56	-77	-68	-56	-43	-39	7	59	25	53	99	100	85	- -
Common Equity/Total Assets	- -	- -	0.04	1.47	0.63	1.01	-4.41	-13.2	-12.56	-22.68	-17.32	-13.28	-12.64	-11.29	-4.78
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	3.13	2.49	14.19	9.74	27.76	37.19	40.72	45.48	33.35	30.26
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	48.17	673.17	148.85	155.18	2,156.48	212.3	133.49	137.9	142.35	100.96
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	2.38	1.9	9.12	6.39	16.33	20.28	21.62	24.04	18.01	18.32
Total Debt/Equity (%)	- -	- -	- -	- -	- -	3.15	3.42	18.6	14.09	30.23	39.06	45.44	47.03	34.44	31.31
Total Debt/Capital (%)	- -	- -	- -	- -	- -	48.56	924.39	195	224.57	2,348.15	222.97	148.98	142.61	146.99	104.48
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	2.4	2.6	11.94	9.25	17.78	21.3	24.13	24.86	18.6	18.96
Net Debt to Equity	-16.27	-12.7	-18.75	-23.44	-16.08	-12.37	-14.76	-0.78	-1.84	-4.48	0.05	12.91	12.21	2.55	-6.47
Net Debt/Capital (%)	100	110.75	106.44	115.37	117.11	136.96	82.89	7.94	19.08	26.69	-0.79	122.03	97.76	96.23	-147.69
EBITDA	1,213	782	688	242	945	842	882	1,071	1,244	1,013	1,273	1,669	1,089	1,241	1,415
EBITDA-CapEx	664	407	356	242	945	842	882	1,071	1,244	1,013	1,273	1,669	1,089	1,241	1,415
Operating Income (Loss)	783	299	140	-310	447	337	433	599	585	369	593	981	674	801	956

Liquidity (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.79	0.46	1.1	1.39	0.92	0.75	0.82	0.62	0.49	0.57	0.69	0.52	0.58	0.61	0.92
Current Ratio	1.56	1.26	2.14	2.33	1.9	1.59	1.56	1.33	1.21	1.29	1.38	1.16	1.28	1.43	1.84
Quick Ratio	1.37	1.01	1.83	2.03	1.56	1.28	1.34	1.11	0.95	1.01	1.15	0.94	1.03	1.08	1.52
CFO/Avg Current Liab	1.04	0.34	0.22	0.46	0.38	0.39	0.2	0.26	0.28	0.26	0.42	0.4	0.23	0.29	0.35
Common Equity/Total Assets	- -	- -	0.04	1.47	0.63	1.01	-4.41	-13.2	-12.56	-22.68	-17.32	-13.28	-12.64	-11.29	-4.78
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	3.13	2.49	14.19	9.74	27.76	37.19	40.72	45.48	33.35	30.26
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	48.17	673.17	148.85	155.18	2,156.48	212.3	133.49	137.9	142.35	100.96
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	2.38	1.9	9.12	6.39	16.33	20.28	21.62	24.04	18.01	18.32
Total Debt/Equity (%)	- -	- -	- -	- -	- -	3.15	3.42	18.6	14.09	30.23	39.06	45.44	47.03	34.44	31.31
Total Debt/Capital (%)	- -	- -	- -	- -	- -	48.56	924.39	195	224.57	2,348.15	222.97	148.98	142.61	146.99	104.48
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	2.4	2.6	11.94	9.25	17.78	21.3	24.13	24.86	18.6	18.96
CFO/Total Liabilities	29.07	20.4	17	33.52	28.67	23.85	14.28	12.94	17.19	13.28	16.22	16.76	9.74	11.69	15.99
CFO/CapEx	2.42	2.27	1.51	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	1.47	1.3	1.15	2.55	2.83	2.41	2.53	1.87	2.08	1.57	1.43	1.82	1.55	1.63	2.93

Working Capital (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	12.1	6.03	6.58	6.23	6.38	6.6	6.5	6.25	6.38	6.56	6.93	6.92	5.47	5.8	5.67
Days Sales Outstanding	30.16	60.57	55.5	58.56	57.19	55.29	56.17	58.41	57.17	55.65	52.67	52.72	66.67	62.92	64.39
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	1.54	0.01	0.21	0.03	-0.04	-0.36	-0.05	0.41	-0.06	- -	-0.28	0.16	- -	-0.13	0.21
Accounts Payable Turnover Days	236.8	27,283.75	1,745.36	10,503.89	-8,527.73	-1,025.15	-8,011.75	898.38	-6,622.14	- -	-1,290.95	2,303.28	- -	-2,814.56	1,762.17
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	242	246	301	310	299	218	208	376	348	348	253	311	311	266	327
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	242	246	301	310	299	218	208	376	348	348	253	311	311	266	327

Enterprise Value (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	8,025	7,518	7,518	7,518	7,544	7,570	7,720	7,080	8,590	8,698	8,736	15,214
- Cash & Cash Equivalents	2,022	1,133	2,381	3,145	1,951	1,832	2,016	2,034	1,643	1,517	2,236	1,822	1,833	1,872	2,403
+ Preferred Equity and Hybrid Capital	- -	- -	20	20	20	20	20	20	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	110	118	156	171	218	284	1,186	1,167	807	935	921	881	891	615
+ Total Debt	- -	- -	- -	- -	- -	372	379	1,952	1,453	2,536	3,572	4,155	4,207	3,103	2,940
Enterprise Value	-2,022	-1,023	-2,243	5,056	5,758	6,296	6,185	8,668	8,547	9,546	9,351	11,844	11,953	10,858	16,366
Total Capital	- -	110	144	419	285	766	41	1,001	647	108	1,602	2,789	2,950	2,111	2,814
Total Debt/Capital (%)	- -	- -	- -	- -	- -	48.56	924.39	195	224.57	2,348.15	222.97	148.98	142.61	146.99	104.48
Total Debt / EV	- -	- -	- -	- -	- -	0.06	0.06	0.23	0.17	0.27	0.38	0.35	0.35	0.29	0.18
EV/Sales	- -	- -	- -	0.6	0.68	0.76	0.76	0.96	0.85	1.06	1	1.14	1.49	1.32	1.94
EV/EBITDA	- -	- -	- -	20.89	6.09	7.48	7.01	8.09	6.87	9.42	7.35	7.1	10.98	8.75	11.57
EV/EBIT	- -	- -	- -	- -	12.88	18.68	14.28	14.47	14.61	25.87	15.77	12.07	17.73	13.56	17.12
EV/Cash Flow to Firm	- -	- -	- -	4.23	7.25	7.66	13.65	11.31	8.85	11.85	7.29	8.19	14.28	11.4	16.73
EV/Free Cash Flow to Firm	- -	- -	- -	4.23	7.25	7.66	13.65	11.31	8.85	11.85	7.29	8.19	14.28	11.4	16.73
Diluted Market Cap	- -	- -	- -	8,039	7,518	7,544	7,518	7,544	7,609	7,720	7,116	8,634	8,743	8,782	15,273
Diluted Enterprise Value	-2,022	-1,023	-2,243	5,070	5,758	6,322	6,185	8,668	8,586	9,546	9,387	11,888	11,998	10,904	16,425
EV per Share	- -	- -	- -	8.73	9.91	10.84	10.65	14.87	14.61	16.24	15.85	20.08	20.75	19.02	28.83
TTM Sales	9,095	8,654	8,891	8,486	8,524	8,292	8,139	9,024	10,074	9,008	9,358	10,385	8,012	8,252	8,452
TTM EBITDA	1,213	782	688	242	945	842	882	1,071	1,244	1,013	1,273	1,669	1,089	1,241	1,415
TTM Operating Income	783	299	140	-310	447	337	433	599	585	369	593	981	674	801	956
TTM Cash Flow to Firm	1,297	803	258	1,196	794	822	453	766	966	805	1,283	1,447	837	952	978
TTM Free Cash Flow to Firm	1,846	1,178	590	1,196	794	822	453	766	966	805	1,283	1,447	837	952	978

Multiples (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	7.81	9.05	8.59	15.22	9.97	8.2	9.9	5.75	6.38	11.25	9.79	15.62
EV/EBIT	- -	- -	- -	- -	12.88	18.68	14.28	14.47	14.61	25.87	15.77	12.07	17.73	13.56	17.12
Enterprise Value	-2,022	-1,023	-2,243	5,056	5,758	6,296	6,185	8,668	8,547	9,546	9,351	11,844	11,953	10,858	16,366
Low Price	- -	- -	- -	15	14	14	14	14	14	14	12.6	12.6	15	15.4	15.4
EV/Sales	- -	- -	- -	0.6	0.68	0.76	0.76	0.96	0.85	1.06	1	1.14	1.49	1.32	1.94
EV/EBITDA	- -	- -	- -	20.89	6.09	7.48	7.01	8.09	6.87	9.42	7.35	7.1	10.98	8.75	11.57
Price/Earnings	- -	- -	- -	33.86	- -	42.48	- -	- -	48.84	- -	21.45	13.79	58.37	32.84	12.89
Price/Earnings Average	- -	- -	- -	33.86	-53.66	42.48	-10.16	-4.98	48.84	-6.04	21.46	11.48	57.89	32.65	11.74
Price/Earnings High	- -	- -	- -	36.65	-58.49	45.95	-10.99	-5.38	52.84	-6.49	25.03	14.21	68.62	33.06	12.89
Price/Earnings Low	- -	- -	- -	36.65	-54.59	45.95	-10.99	-5.38	52.84	-6.49	22.53	11.93	57.99	33.06	7.41
Price/Book Value	- -	- -	- -	33.02	79.98	48.19	-11.71	-3.5	-3.84	-2.39	-2.44	-3.76	-4.07	-4.64	-20.53
Price/Book Value Average	- -	- -	- -	33.02	85.06	48.19	-11.71	-3.5	-3.84	-2.37	-2.44	-3.13	-4.03	-4.61	-18.7
Price/Book Value High	- -	- -	- -	35.74	92.71	52.14	-12.67	-3.78	-4.15	-2.54	-2.84	-3.87	-4.78	-4.67	-20.53
Price/Book Value Low	- -	- -	- -	35.74	86.53	52.14	-12.67	-3.78	-4.15	-2.54	-2.56	-3.25	-4.04	-4.67	-11.8
Price/Tangible Book Value	- -	- -	- -	0.95	1.1	1.28	1.52	2.92	2.76	3	3.06	6.59	6.61	3.2	4.93
Price/Tangible Book Value Average	- -	- -	- -	0.95	1.17	1.28	1.52	2.92	2.76	2.98	3.06	5.49	6.55	3.18	4.49
Price/Tangible Book Value High	- -	- -	- -	1.02	1.27	1.39	1.64	3.15	2.99	3.2	3.57	6.79	7.77	3.22	4.93
Price/Tangible Book Value Low	- -	- -	- -	1.02	1.19	1.39	1.64	3.15	2.99	3.2	3.21	5.71	6.57	3.22	2.83
Price/Sales	- -	- -	- -	0.95	0.88	0.91	0.92	0.84	0.75	0.86	0.76	0.83	1.09	1.06	1.8
Price/Sales Average	- -	- -	- -	0.95	0.94	0.91	0.92	0.84	0.75	0.85	0.76	0.69	1.08	1.05	1.64
Price/Sales High	- -	- -	- -	1.02	1.02	0.98	1	0.9	0.81	0.91	0.88	0.85	1.28	1.07	1.8
Price/Sales Low	- -	- -	- -	1.02	0.95	0.98	1	0.9	0.81	0.91	0.79	0.72	1.08	1.07	1.03
Price/Cash Flow	- -	- -	- -	7.8	9.05	8.56	15.22	9.97	8.16	9.9	5.72	6.34	11.19	9.74	15.56
Price/Cash Flow Average	- -	- -	- -	7.8	9.62	8.56	15.22	9.97	8.16	9.83	5.73	5.28	11.1	9.68	14.17
Price/Cash Flow High	- -	- -	- -	8.44	10.49	9.26	16.47	10.78	8.83	10.55	6.68	6.54	13.16	9.8	15.56
Price/Cash Flow Low	- -	- -	- -	8.44	9.79	9.26	16.47	10.78	8.83	10.55	6.01	5.49	11.12	9.8	8.94
Price/Free Cash Flow Average	- -	- -	- -	7.81	9.62	8.59	15.22	9.97	8.2	9.83	5.76	5.31	11.16	9.73	14.22
Price/Free Cash Flow High	- -	- -	- -	8.45	10.49	9.3	16.47	10.78	8.87	10.55	6.71	6.57	13.23	9.85	15.62
Price/Free Cash Flow Low	- -	- -	- -	8.45	9.79	9.3	16.47	10.78	8.87	10.55	6.04	5.52	11.18	9.85	8.97
EV/Sales Average	- -	- -	- -	0.6	0.73	0.76	0.76	0.96	0.85	1.05	1	1	1.48	1.31	1.78
EV/Sales High	- -	- -	- -	0.67	0.82	0.83	0.84	1.03	0.91	1.12	1.13	1.17	1.68	1.32	1.94
EV/Sales Low	- -	- -	- -	0.67	0.75	0.83	0.84	1.03	0.91	1.12	1.04	1.03	1.48	1.32	1.17
EV/EBITDA Average	-1.67	-1.31	-3.26	20.89	6.6	7.48	7.01	8.09	6.87	9.37	7.35	6.23	10.91	8.71	10.61
EV/EBITDA High	-1.67	-1.31	-3.26	23.62	7.36	8.21	7.71	8.67	7.37	9.93	8.27	7.25	12.38	8.8	11.57
EV/EBITDA Low	-1.67	-1.31	-3.26	23.62	6.74	8.21	7.71	8.67	7.37	9.93	7.62	6.4	10.92	8.8	6.99
EV/EBIT Average	-2.58	-3.42	-16.02	-16.31	13.95	18.68	14.28	14.47	14.61	25.73	15.77	10.61	17.63	13.49	15.7
EV/EBIT High	-2.58	-3.42	-16.02	-18.44	15.56	20.51	15.71	15.5	15.67	27.26	17.76	12.34	20	13.63	17.12
EV/EBIT Low	-2.58	-3.42	-16.02	-18.44	14.26	20.51	15.71	15.5	15.67	27.26	16.37	10.9	17.65	13.63	10.35
Last Price	- -	- -	- -	13.86	12.94	12.94	12.94	12.94	12.94	13.13	12	14.56	15.1	15.3	26.8
High Price	- -	- -	- -	15	15	14	14	14	14	14	14	15	17.75	15.4	26.8
Enterprise Value Average	-2,022	-1,023	-2,243	5,056	6,235	6,296	6,185	8,668	8,547	9,496	9,354	10,404	11,881	10,807	15,009
Enterprise Value High	-2,022	-1,023	-2,243	5,716	6,955	6,912	6,801	9,286	9,167	10,058	10,531	12,104	13,479	10,915	16,366
Enterprise Value Low	-2,022	-1,023	-2,243	5,716	6,374	6,912	6,801	9,286	9,167	10,058	9,705	10,688	11,895	10,915	9,895

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	579	579	579	579	582	580	582	583	585	589	591	584	572	569	565
Diluted Weighted Avg Shares	579	579	579	580	581	583	581	583	588	588	593	593	579	574	570
Basic Weighted Avg Shares	579	579	579	579	581	581	581	583	585	588	590	590	576	571	568
Revenue per Share	15.72	14.96	15.36	14.66	14.67	14.27	14.01	15.48	17.22	15.32	15.86	17.6	13.91	14.45	14.89
EBITDA per Share	2.1	1.35	1.19	0.42	1.63	1.45	1.52	1.84	2.13	1.72	2.16	2.83	1.89	2.17	2.49
Operating Income per Share	1.35	0.52	0.24	-0.54	0.77	0.58	0.75	1.03	1	0.63	1.01	1.66	1.17	1.4	1.68
Basic EPS, GAAP	1.17	-3.59	0.87	0.41	-0.26	0.3	-1.27	-2.6	0.26	-2.16	0.56	1.06	0.26	0.47	2.08
Basic EPS from Cont Ops	1.22	-3.53	0.95	0.75	0.63	0.4	-1.11	-2.48	0.39	-2.63	0.66	1.29	0.4	0.66	1.14
Diluted EPS, GAAP	1.17	-3.59	0.87	0.41	-0.26	0.3	-1.27	-2.6	0.26	-2.16	0.56	1.05	0.26	0.46	2.07
Diluted EPS from Cont Ops	1.22	-3.53	0.94	0.75	0.63	0.4	-1.11	-2.48	0.39	-2.63	0.66	1.28	0.39	0.66	1.14
Dividend per Share	0.02	0.02	0.03	0.04	0.05	0.25	0.26	0.27	0.28	0.27	0.28	0.3	0.3	0.3	0.33
Cash Flow per Share	2.3	1.47	0.87	1.78	1.43	1.51	0.85	1.3	1.59	1.33	2.1	2.29	1.35	1.57	1.72
Free Cash Flow per Basic Share	1.35	0.82	0.29	1.78	1.43	1.51	0.85	1.3	1.59	1.33	2.1	2.29	1.35	1.57	1.72
Cash & Equivalents per Share	3.5	1.96	4.11	5.43	3.36	3.15	3.47	3.49	2.81	2.58	3.79	3.09	3.18	3.28	4.23
Book Value per Share	- -	- -	0.01	0.42	0.16	0.27	-1.1	-3.7	-3.37	-5.5	-4.92	-3.88	-3.71	-3.3	-1.31
Tangible Book Value per Share	7.84	6.69	13.42	14.65	11.79	10.09	8.53	4.44	4.68	4.38	3.92	2.21	2.28	4.78	5.44

News Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)