25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

News Corp B DRC
Buy, Hold or Sell?

Let's analyze News Corp B DRC together

I guess you are interested in News Corp B DRC. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of News Corp B DRC. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about News Corp B DRC

I send you an email if I find something interesting about News Corp B DRC.

1. Quick Overview

1.1. Quick analysis of News Corp B DRC (30 sec.)










1.2. What can you expect buying and holding a share of News Corp B DRC? (30 sec.)

How much money do you get?

How much money do you get?
A$0.30
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
A$23.37
Expected worth in 1 year
A$23.54
How sure are you?
47.5%

+ What do you gain per year?

Total Gains per Share
A$0.62
Return On Investment
1.5%

For what price can you sell your share?

Current Price per Share
A$41.65
Expected price per share
A$39.18 - A$44.38
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of News Corp B DRC (5 min.)




Live pricePrice per Share (EOD)
A$41.65
Intrinsic Value Per Share
A$17.75 - A$25.57
Total Value Per Share
A$41.11 - A$48.94

2.2. Growth of News Corp B DRC (5 min.)




Is News Corp B DRC growing?

Current yearPrevious yearGrowGrow %
How rich?$9b$8.9b$11m0.1%

How much money is News Corp B DRC making?

Current yearPrevious yearGrowGrow %
Making money$66.5m$37.2m$29.2m44.0%
Net Profit Margin2.6%1.5%--

How much money comes from the company's main activities?

2.3. Financial Health of News Corp B DRC (5 min.)




2.4. Comparing to competitors in the Entertainment industry (5 min.)




  Industry Rankings (Entertainment)  


Richest
#10 / 233

Most Revenue
#11 / 233

Most Profit
#16 / 233
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of News Corp B DRC?

Welcome investor! News Corp B DRC's management wants to use your money to grow the business. In return you get a share of News Corp B DRC.

First you should know what it really means to hold a share of News Corp B DRC. And how you can make/lose money.

Speculation

The Price per Share of News Corp B DRC is A$41.65. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of News Corp B DRC.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in News Corp B DRC, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is A$23.37. Based on the TTM, the Book Value Change Per Share is A$0.04 per quarter. Based on the YOY, the Book Value Change Per Share is A$0.03 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is A$0.11 per quarter.
Based on historical numbers we can estimate the returns while holding a share of News Corp B DRC.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 A$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per Share
Usd Eps0.090.2%0.120.3%0.060.2%0.010.0%-0.11-0.3%
Usd Book Value Change Per Share0.210.5%0.030.1%0.020.1%-0.09-0.2%-0.19-0.4%
Usd Dividend Per Share0.100.2%0.070.2%0.080.2%0.070.2%0.070.2%
Usd Total Gains Per Share0.310.7%0.100.2%0.100.2%-0.02-0.1%-0.12-0.3%
Usd Price Per Share29.04-26.07-17.82-18.75-15.62-
Price to Earnings Ratio83.19-86.26--53.04-5.34-1.59-
Price-to-Total Gains Ratio94.80--7.20--27.19--18.15-66.03-
Price to Book Ratio1.85-1.67-1.15-1.21-0.90-
Price-to-Total Gains Ratio94.80--7.20--27.19--18.15-66.03-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share28.03045
Number of shares35
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.070.07
Usd Book Value Change Per Share0.03-0.09
Usd Total Gains Per Share0.10-0.02
Gains per Quarter (35 shares)3.63-0.80
Gains per Year (35 shares)14.53-3.19
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1104510-13-13
22182020-27-16
331123530-40-19
442165040-53-22
552206551-66-25
663248061-80-28
773289571-93-31
8843211081-106-34
9943612591-120-37
1010540140101-133-40

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%11.01.00.091.7%15.05.00.075.0%25.015.00.062.5%34.018.00.065.4%
Book Value Change Per Share2.02.00.050.0%6.06.00.050.0%11.09.00.055.0%17.023.00.042.5%25.024.03.048.1%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%48.00.04.092.3%
Total Gains per Share2.02.00.050.0%6.06.00.050.0%11.09.00.055.0%19.021.00.047.5%29.022.01.055.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of News Corp B DRC compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.3070.043+618%0.033+841%-0.141+146%-0.275+190%
Book Value Per Share--23.36923.158+1%22.956+2%22.973+2%27.752-16%
Current Ratio--1.4311.383+3%1.237+16%1.292+11%1.427+0%
Debt To Asset Ratio--0.4600.4610%0.469-2%0.443+4%0.349+32%
Debt To Equity Ratio--0.9450.950-1%0.981-4%0.884+7%0.629+50%
Dividend Per Share--0.1480.111+33%0.112+32%0.107+38%0.100+48%
Eps--0.1300.172-25%0.096+36%0.010+1185%-0.159+223%
Free Cash Flow Per Share--0.2880.390-26%0.383-25%0.410-30%0.356-19%
Free Cash Flow To Equity Per Share---0.0340.104-132%0.062-155%0.367-109%0.245-114%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--25.571--------
Intrinsic Value_10Y_min--17.746--------
Intrinsic Value_1Y_max--1.867--------
Intrinsic Value_1Y_min--1.494--------
Intrinsic Value_3Y_max--6.139--------
Intrinsic Value_3Y_min--4.762--------
Intrinsic Value_5Y_max--11.051--------
Intrinsic Value_5Y_min--8.304--------
Market Cap7912292483.200-212%24724950000.00022215525000.000+11%15294800000.000+62%16219818900.044+52%13071921464.502+89%
Net Profit Margin--0.0190.026-25%0.015+30%-0.002+112%-0.025+231%
Operating Margin--0.0690.074-7%0.059+17%0.111-38%0.106-35%
Operating Ratio--0.9271.300-29%1.443-36%1.418-35%1.464-37%
Pb Ratio1.782-4%1.8461.671+10%1.152+60%1.210+53%0.899+105%
Pe Ratio80.301-4%83.19386.260-4%-53.041+164%5.337+1459%1.591+5130%
Price Per Share41.650-4%43.15038.730+11%26.475+63%27.858+55%23.212+86%
Price To Free Cash Flow Ratio36.172-4%37.47411.054+239%8.371+348%9.196+308%9.167+309%
Price To Total Gains Ratio91.501-4%94.796-7.205+108%-27.195+129%-18.147+119%66.034+44%
Quick Ratio--1.1341.108+2%0.984+15%1.039+9%1.174-3%
Return On Assets--0.0030.004-25%0.002+35%0.000+105%-0.004+226%
Return On Equity--0.0060.008-25%0.005+33%0.000+2373%-0.005+182%
Total Gains Per Share--0.4550.154+195%0.145+215%-0.034+107%-0.175+139%
Usd Book Value--9011702858.0008939947261.500+1%8928946403.500+1%9006952487.500+0%10190294781.000-12%
Usd Book Value Change Per Share--0.2070.029+618%0.022+841%-0.095+146%-0.185+190%
Usd Book Value Per Share--15.72715.585+1%15.449+2%15.461+2%18.677-16%
Usd Dividend Per Share--0.0990.075+33%0.075+32%0.072+38%0.067+48%
Usd Eps--0.0870.116-25%0.064+36%0.007+1185%-0.107+223%
Usd Free Cash Flow--111008658.000150511739.000-26%148261563.500-25%161962632.100-31%134385481.250-17%
Usd Free Cash Flow Per Share--0.1940.262-26%0.258-25%0.276-30%0.240-19%
Usd Free Cash Flow To Equity Per Share---0.0230.070-132%0.041-155%0.247-109%0.165-114%
Usd Market Cap5324972841.194-212%16639891350.00014951048325.000+11%10293400400.000+62%10915938119.730+52%8797403145.610+89%
Usd Price Per Share28.030-4%29.04026.065+11%17.818+63%18.748+55%15.622+86%
Usd Profit--50003900.00066505187.000-25%37252905.500+34%4950386.100+910%-49228839.550+198%
Usd Revenue--2577201006.0002521446657.500+2%2469942640.500+4%2435939988.500+6%2322106110.150+11%
Usd Total Gains Per Share--0.3060.104+195%0.097+215%-0.023+107%-0.118+139%
 EOD+4 -4MRQTTM+20 -15YOY+26 -95Y+23 -1210Y+19 -16

3.3 Fundamental Score

Let's check the fundamental score of News Corp B DRC based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1580.301
Price to Book Ratio (EOD)Between0-11.782
Net Profit Margin (MRQ)Greater than00.019
Operating Margin (MRQ)Greater than00.069
Quick Ratio (MRQ)Greater than11.134
Current Ratio (MRQ)Greater than11.431
Debt to Asset Ratio (MRQ)Less than10.460
Debt to Equity Ratio (MRQ)Less than10.945
Return on Equity (MRQ)Greater than0.150.006
Return on Assets (MRQ)Greater than0.050.003
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of News Corp B DRC based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5056.090
Ma 20Greater thanMa 5040.816
Ma 50Greater thanMa 10041.731
Ma 100Greater thanMa 20042.069
OpenGreater thanClose41.270
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About News Corp B DRC

News Corporation, a media and information services company, creates and distributes authoritative and engaging content, and other products and services for consumers and businesses worldwide. It operates through six segments: Digital Real Estate Services, Subscription Video Services, Dow Jones, Book Publishing, News Media, and Other. The company distributes content and data products, including The Wall Street Journal, Barron's, MarketWatch, Investor's Business Daily, Factiva, Dow Jones Risk & Compliance, Dow Jones Newswires, and Dow Jones Energy through various media channels, such as newspapers, newswires, websites, mobile apps, newsletters, magazines, proprietary databases, live journalism, video, and podcasts. It also owns and operates Monday to Friday, Saturday and Sunday, weekly, and bi-weekly newspapers comprising The Australian, The Weekend Australian, The Daily Telegraph, The Sunday Telegraph, Herald Sun, Sunday Herald Sun, The Courier Mail, The Sunday Mail, The Advertiser, Sunday Mail, The Sun, The Sun on Sunday, The Times, The Sunday Times, and New York Post, as well as digital mastheads and other websites. In addition, the company publishes general fiction, nonfiction, children's, and religious books; provides sports, entertainment, and news services to pay-TV and streaming subscribers, and other commercial licensees through satellite and internet distribution; and broadcasts rights to live sporting events. Further, it offers property and property-related advertising and services on its websites and mobile applications; digital real estate services; and financial services. News Corporation was founded in 2012 and is headquartered in New York, New York.

Fundamental data was last updated by Penke on 2024-10-02 22:38:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit News Corp B DRC earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare News Corp B DRC to the Entertainment industry mean.
  • A Net Profit Margin of 1.9% means that $0.02 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of News Corp B DRC:

  • The MRQ is 1.9%. The company is making a profit. +1
  • The TTM is 2.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.9%TTM2.6%-0.7%
TTM2.6%YOY1.5%+1.1%
TTM2.6%5Y-0.2%+2.8%
5Y-0.2%10Y-2.5%+2.3%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9%-2.1%+4.0%
TTM2.6%-3.0%+5.6%
YOY1.5%-2.4%+3.9%
5Y-0.2%-11.3%+11.1%
10Y-2.5%-9.1%+6.6%
4.3.1.2. Return on Assets

Shows how efficient News Corp B DRC is using its assets to generate profit.

  • Above 5% is considered healthy but always compare News Corp B DRC to the Entertainment industry mean.
  • 0.3% Return on Assets means that News Corp B DRC generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of News Corp B DRC:

  • The MRQ is 0.3%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.3%TTM0.4%-0.1%
TTM0.4%YOY0.2%+0.2%
TTM0.4%5Y0.0%+0.4%
5Y0.0%10Y-0.4%+0.4%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%-0.6%+0.9%
TTM0.4%-0.5%+0.9%
YOY0.2%-0.3%+0.5%
5Y0.0%-0.8%+0.8%
10Y-0.4%-0.5%+0.1%
4.3.1.3. Return on Equity

Shows how efficient News Corp B DRC is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare News Corp B DRC to the Entertainment industry mean.
  • 0.6% Return on Equity means News Corp B DRC generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of News Corp B DRC:

  • The MRQ is 0.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.6%TTM0.8%-0.2%
TTM0.8%YOY0.5%+0.4%
TTM0.8%5Y0.0%+0.8%
5Y0.0%10Y-0.5%+0.5%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6%0.4%+0.2%
TTM0.8%0.4%+0.4%
YOY0.5%0.1%+0.4%
5Y0.0%-1.2%+1.2%
10Y-0.5%-1.0%+0.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of News Corp B DRC.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient News Corp B DRC is operating .

  • Measures how much profit News Corp B DRC makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare News Corp B DRC to the Entertainment industry mean.
  • An Operating Margin of 6.9% means the company generated $0.07  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of News Corp B DRC:

  • The MRQ is 6.9%. The company is operating less efficient.
  • The TTM is 7.4%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ6.9%TTM7.4%-0.5%
TTM7.4%YOY5.9%+1.6%
TTM7.4%5Y11.1%-3.7%
5Y11.1%10Y10.6%+0.4%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ6.9%4.0%+2.9%
TTM7.4%2.1%+5.3%
YOY5.9%3.0%+2.9%
5Y11.1%-3.7%+14.8%
10Y10.6%-1.4%+12.0%
4.3.2.2. Operating Ratio

Measures how efficient News Corp B DRC is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Entertainment industry mean).
  • An Operation Ratio of 0.93 means that the operating costs are $0.93 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of News Corp B DRC:

  • The MRQ is 0.927. The company is less efficient in keeping operating costs low.
  • The TTM is 1.300. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ0.927TTM1.300-0.372
TTM1.300YOY1.443-0.143
TTM1.3005Y1.418-0.119
5Y1.41810Y1.464-0.046
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9271.176-0.249
TTM1.3001.167+0.133
YOY1.4431.168+0.275
5Y1.4181.281+0.137
10Y1.4641.202+0.262
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of News Corp B DRC.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if News Corp B DRC is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Entertainment industry mean).
  • A Current Ratio of 1.43 means the company has $1.43 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of News Corp B DRC:

  • The MRQ is 1.431. The company is just able to pay all its short-term debts.
  • The TTM is 1.383. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.431TTM1.383+0.048
TTM1.383YOY1.237+0.146
TTM1.3835Y1.292+0.091
5Y1.29210Y1.427-0.134
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4311.044+0.387
TTM1.3831.062+0.321
YOY1.2371.194+0.043
5Y1.2921.244+0.048
10Y1.4271.289+0.138
4.4.3.2. Quick Ratio

Measures if News Corp B DRC is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare News Corp B DRC to the Entertainment industry mean.
  • A Quick Ratio of 1.13 means the company can pay off $1.13 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of News Corp B DRC:

  • The MRQ is 1.134. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.108. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.134TTM1.108+0.026
TTM1.108YOY0.984+0.124
TTM1.1085Y1.039+0.069
5Y1.03910Y1.174-0.135
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1340.538+0.596
TTM1.1080.591+0.517
YOY0.9840.688+0.296
5Y1.0390.796+0.243
10Y1.1740.876+0.298
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of News Corp B DRC.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of News Corp B DRC assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare News Corp B DRC to Entertainment industry mean.
  • A Debt to Asset Ratio of 0.46 means that News Corp B DRC assets are financed with 46.0% credit (debt) and the remaining percentage (100% - 46.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of News Corp B DRC:

  • The MRQ is 0.460. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.461. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.460TTM0.461-0.001
TTM0.461YOY0.469-0.007
TTM0.4615Y0.443+0.018
5Y0.44310Y0.349+0.094
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4600.549-0.089
TTM0.4610.557-0.096
YOY0.4690.563-0.094
5Y0.4430.576-0.133
10Y0.3490.517-0.168
4.5.4.2. Debt to Equity Ratio

Measures if News Corp B DRC is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare News Corp B DRC to the Entertainment industry mean.
  • A Debt to Equity ratio of 94.5% means that company has $0.94 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of News Corp B DRC:

  • The MRQ is 0.945. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.950. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.945TTM0.950-0.005
TTM0.950YOY0.981-0.031
TTM0.9505Y0.884+0.066
5Y0.88410Y0.629+0.256
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9451.057-0.112
TTM0.9501.147-0.197
YOY0.9811.182-0.201
5Y0.8841.292-0.408
10Y0.6291.287-0.658
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings News Corp B DRC generates.

  • Above 15 is considered overpriced but always compare News Corp B DRC to the Entertainment industry mean.
  • A PE ratio of 83.19 means the investor is paying $83.19 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of News Corp B DRC:

  • The EOD is 80.301. Based on the earnings, the company is expensive. -2
  • The MRQ is 83.193. Based on the earnings, the company is expensive. -2
  • The TTM is 86.260. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD80.301MRQ83.193-2.892
MRQ83.193TTM86.260-3.067
TTM86.260YOY-53.041+139.301
TTM86.2605Y5.337+80.923
5Y5.33710Y1.591+3.746
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD80.301-0.206+80.507
MRQ83.193-0.319+83.512
TTM86.260-0.391+86.651
YOY-53.0411.452-54.493
5Y5.3374.833+0.504
10Y1.5919.252-7.661
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of News Corp B DRC:

  • The EOD is 36.172. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 37.474. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is 11.054. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD36.172MRQ37.474-1.303
MRQ37.474TTM11.054+26.421
TTM11.054YOY8.371+2.682
TTM11.0545Y9.196+1.857
5Y9.19610Y9.167+0.029
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD36.1720.740+35.432
MRQ37.4740.963+36.511
TTM11.0540.193+10.861
YOY8.3711.696+6.675
5Y9.1960.922+8.274
10Y9.167-0.366+9.533
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of News Corp B DRC is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Entertainment industry mean).
  • A PB ratio of 1.85 means the investor is paying $1.85 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of News Corp B DRC:

  • The EOD is 1.782. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.846. Based on the equity, the company is underpriced. +1
  • The TTM is 1.671. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.782MRQ1.846-0.064
MRQ1.846TTM1.671+0.175
TTM1.671YOY1.152+0.519
TTM1.6715Y1.210+0.461
5Y1.21010Y0.899+0.311
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD1.7821.301+0.481
MRQ1.8461.248+0.598
TTM1.6711.319+0.352
YOY1.1521.427-0.275
5Y1.2101.620-0.410
10Y0.8992.198-1.299
4.6.2. Total Gains per Share

2.4. Latest News of News Corp B DRC

Does News Corp B DRC still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from News Corp B DRC to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-10-08
15:45
News Corporation (NASDAQ:NWSA) Stock's Been Sliding But Fundamentals Look Decent: Will The Market Correct The Share Price In The Future?Read
2024-10-03
12:00
Mortgage Lock-In Effect Shows Signs of Easing as New Listings IncreaseRead
2024-10-01
12:00
Realtor.com® Unveils the Top Markets for Real Estate InvestorsRead
2024-09-27
11:54
Rupert Murdoch’s REA makes fourth takeover offer for Rightmove worth £6.2bnRead
2024-09-26
16:00
Dow Jones Smart Money and Operation HOPE Partner to Provide $3.5 Million in MarketWatch Subscriptions to U.S. High SchoolsRead
2024-09-24
12:00
Where's the Best Deal on the Block? Realtor.com® Launches Dynamic Map Layers to Help Homebuyers Find It and So Much MoreRead
2024-09-23
23:58
Judge concludes hearing to determine fate of Murdoch media empireRead
2024-09-20
23:35
Starboard Submits Proposal for News Corp Stockholder Vote on Ending Dual-Class StructureRead
2024-09-20
23:06
Shareholder Seeks to End News Corp.'s Dual-Class Capital StructureRead
2024-09-19
21:59
August Rents Decline, But Remain Near Peak Levels, Realtor.com SaysRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of News Corp B DRC.

4.8.2. Funds holding News Corp B DRC

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2020-12-31EQ Advisors Trust-EQ International Equity Index Portfolio0.02-6327--
2020-12-31EQ Advisors Trust-EQ/International Value Managed Volatility Port0.01-2956--
Total 0.030928300.0%
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in USD. All numbers in thousands.

Summary
Total Assets16,684,000
Total Liabilities7,673,000
Total Stockholder Equity8,120,000
 As reported
Total Liabilities 7,673,000
Total Stockholder Equity+ 8,120,000
Total Assets = 16,684,000

Assets

Total Assets16,684,000
Total Current Assets4,372,000
Long-term Assets12,312,000
Total Current Assets
Cash And Cash Equivalents 1,960,000
Net Receivables 1,503,000
Inventory 296,000
Other Current Assets 613,000
Total Current Assets  (as reported)4,372,000
Total Current Assets  (calculated)4,372,000
+/-0
Long-term Assets
Property Plant Equipment 2,872,000
Goodwill 5,186,000
Long Term Investments 430,000
Intangible Assets 2,322,000
Long-term Assets Other 1,170,000
Long-term Assets  (as reported)12,312,000
Long-term Assets  (calculated)11,980,000
+/- 332,000

Liabilities & Shareholders' Equity

Total Current Liabilities3,055,000
Long-term Liabilities4,618,000
Total Stockholder Equity8,120,000
Total Current Liabilities
Short-term Debt 171,000
Short Long Term Debt 33,000
Accounts payable 314,000
Other Current Liabilities 2,019,000
Total Current Liabilities  (as reported)3,055,000
Total Current Liabilities  (calculated)2,537,000
+/- 518,000
Long-term Liabilities
Long term Debt 2,853,000
Capital Lease Obligations 1,167,000
Long-term Liabilities Other 492,000
Long-term Liabilities  (as reported)4,618,000
Long-term Liabilities  (calculated)4,512,000
+/- 106,000
Total Stockholder Equity
Common Stock6,000
Retained Earnings -1,889,000
Accumulated Other Comprehensive Income -1,251,000
Other Stockholders Equity 11,254,000
Total Stockholder Equity (as reported)8,120,000
Total Stockholder Equity (calculated)8,120,000
+/-0
Other
Capital Stock6,000
Cash and Short Term Investments 1,960,000
Common Stock Shares Outstanding 573,000
Current Deferred Revenue551,000
Liabilities and Stockholders Equity 16,684,000
Net Debt 2,093,000
Net Invested Capital 11,006,000
Net Working Capital 1,317,000
Property Plant and Equipment Gross 7,268,000
Short Long Term Debt Total 4,053,000



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-30
> Total Assets 
0
0
0
13,090,000
13,335,000
16,561,000
16,954,000
15,643,000
16,343,000
15,983,000
16,543,000
16,489,000
16,123,000
15,970,000
15,686,000
15,093,000
14,756,000
14,875,000
15,716,000
15,483,000
15,269,000
14,527,000
14,886,000
14,552,000
14,662,000
14,359,000
13,372,000
16,346,000
16,288,000
16,227,000
16,058,000
15,711,000
16,233,000
16,282,000
14,428,000
14,261,000
14,400,000
15,094,000
15,397,000
16,771,000
16,418,000
16,520,000
17,419,000
17,221,000
16,387,000
16,891,000
17,034,000
16,921,000
16,475,000
16,681,000
16,544,000
16,684,000
16,684,00016,544,00016,681,00016,475,00016,921,00017,034,00016,891,00016,387,00017,221,00017,419,00016,520,00016,418,00016,771,00015,397,00015,094,00014,400,00014,261,00014,428,00016,282,00016,233,00015,711,00016,058,00016,227,00016,288,00016,346,00013,372,00014,359,00014,662,00014,552,00014,886,00014,527,00015,269,00015,483,00015,716,00014,875,00014,756,00015,093,00015,686,00015,970,00016,123,00016,489,00016,543,00015,983,00016,343,00015,643,00016,954,00016,561,00013,335,00013,090,000000
   > Total Current Assets 
0
0
0
3,115,000
3,126,000
3,164,000
3,851,000
4,643,000
5,230,000
5,112,000
5,370,000
5,270,000
4,865,000
4,052,000
4,088,000
3,975,000
3,889,000
3,795,000
3,905,000
3,889,000
3,328,000
3,591,000
3,762,000
3,815,000
3,768,000
3,718,000
3,986,000
4,394,000
4,469,000
4,429,000
4,247,000
4,050,000
3,799,000
3,718,000
3,741,000
3,461,000
3,435,000
3,596,000
3,943,000
4,456,000
4,372,000
4,599,000
4,162,000
4,093,000
3,754,000
3,763,000
4,032,000
4,053,000
3,969,000
4,003,000
4,128,000
4,372,000
4,372,0004,128,0004,003,0003,969,0004,053,0004,032,0003,763,0003,754,0004,093,0004,162,0004,599,0004,372,0004,456,0003,943,0003,596,0003,435,0003,461,0003,741,0003,718,0003,799,0004,050,0004,247,0004,429,0004,469,0004,394,0003,986,0003,718,0003,768,0003,815,0003,762,0003,591,0003,328,0003,889,0003,905,0003,795,0003,889,0003,975,0004,088,0004,052,0004,865,0005,270,0005,370,0005,112,0005,230,0004,643,0003,851,0003,164,0003,126,0003,115,000000
       Cash And Cash Equivalents 
0
0
0
1,133,000
1,010,000
741,000
1,539,000
2,381,000
2,688,000
2,908,000
3,207,000
3,145,000
2,735,000
1,918,000
2,027,000
1,951,000
1,898,000
1,883,000
1,972,000
1,832,000
1,499,000
1,564,000
1,850,000
2,016,000
1,877,000
1,856,000
2,112,000
2,034,000
1,886,000
1,618,000
1,648,000
1,643,000
1,441,000
1,272,000
1,388,000
1,517,000
1,539,000
1,562,000
1,974,000
2,236,000
2,100,000
2,184,000
1,865,000
1,822,000
1,458,000
1,328,000
1,659,000
1,833,000
1,529,000
1,724,000
1,943,000
1,960,000
1,960,0001,943,0001,724,0001,529,0001,833,0001,659,0001,328,0001,458,0001,822,0001,865,0002,184,0002,100,0002,236,0001,974,0001,562,0001,539,0001,517,0001,388,0001,272,0001,441,0001,643,0001,648,0001,618,0001,886,0002,034,0002,112,0001,856,0001,877,0002,016,0001,850,0001,564,0001,499,0001,832,0001,972,0001,883,0001,898,0001,951,0002,027,0001,918,0002,735,0003,145,0003,207,0002,908,0002,688,0002,381,0001,539,000741,0001,010,0001,133,000000
       Short-term Investments 
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
48,000
52,000
52,000
53,000
0
0
0
0
0
0
0
0
52,000
56,000
50,000
61,000
11,000
14,000
17,000
22,000
16,000
0
0
0
00016,00022,00017,00014,00011,00061,00050,00056,00052,0000000000053,00052,00052,00048,0000000000000000000000000000000
       Net Receivables 
0
0
0
1,369,000
1,426,000
1,656,000
1,463,000
1,582,000
2,010,000
1,628,000
1,485,000
1,454,000
1,471,000
1,505,000
1,360,000
1,373,000
1,361,000
1,409,000
1,254,000
1,229,000
1,294,000
1,528,000
1,326,000
1,276,000
1,365,000
1,379,000
1,328,000
1,612,000
1,648,000
1,853,000
1,631,000
1,544,000
1,540,000
1,570,000
1,237,000
1,203,000
1,240,000
1,444,000
1,335,000
1,498,000
1,499,000
1,665,000
1,532,000
1,502,000
1,473,000
1,636,000
1,540,000
1,425,000
1,559,000
1,516,000
1,438,000
1,503,000
1,503,0001,438,0001,516,0001,559,0001,425,0001,540,0001,636,0001,473,0001,502,0001,532,0001,665,0001,499,0001,498,0001,335,0001,444,0001,240,0001,203,0001,237,0001,570,0001,540,0001,544,0001,631,0001,853,0001,648,0001,612,0001,328,0001,379,0001,365,0001,276,0001,326,0001,528,0001,294,0001,229,0001,254,0001,409,0001,361,0001,373,0001,360,0001,505,0001,471,0001,454,0001,485,0001,628,0002,010,0001,582,0001,463,0001,656,0001,426,0001,369,000000
       Other Current Assets 
0
0
0
155,000
690,000
767,000
849,000
379,000
532,000
576,000
678,000
671,000
659,000
629,000
701,000
651,000
630,000
503,000
679,000
513,000
535,000
499,000
586,000
523,000
59,000
483,000
59,000
372,000
547,000
558,000
564,000
515,000
416,000
518,000
753,000
393,000
453,000
387,000
388,000
469,000
465,000
502,000
457,000
458,000
450,000
471,000
477,000
484,000
503,000
466,000
416,000
613,000
613,000416,000466,000503,000484,000477,000471,000450,000458,000457,000502,000465,000469,000388,000387,000453,000393,000753,000518,000416,000515,000564,000558,000547,000372,00059,000483,00059,000523,000586,000499,000535,000513,000679,000503,000630,000651,000701,000629,000659,000671,000678,000576,000532,000379,000849,000767,000690,000155,000000
   > Long-term Assets 
0
0
0
9,975,000
10,209,000
13,397,000
13,103,000
11,000,000
11,113,000
10,871,000
11,173,000
11,219,000
11,258,000
11,918,000
11,598,000
11,118,000
10,867,000
11,080,000
11,811,000
11,594,000
11,941,000
10,936,000
11,124,000
10,737,000
10,894,000
10,641,000
9,386,000
11,952,000
11,819,000
11,798,000
11,811,000
11,661,000
12,434,000
12,564,000
10,687,000
10,800,000
10,965,000
11,498,000
11,454,000
12,315,000
12,046,000
11,921,000
13,257,000
13,128,000
12,633,000
13,128,000
13,002,000
12,868,000
12,506,000
12,678,000
12,416,000
12,312,000
12,312,00012,416,00012,678,00012,506,00012,868,00013,002,00013,128,00012,633,00013,128,00013,257,00011,921,00012,046,00012,315,00011,454,00011,498,00010,965,00010,800,00010,687,00012,564,00012,434,00011,661,00011,811,00011,798,00011,819,00011,952,0009,386,00010,641,00010,894,00010,737,00011,124,00010,936,00011,941,00011,594,00011,811,00011,080,00010,867,00011,118,00011,598,00011,918,00011,258,00011,219,00011,173,00010,871,00011,113,00011,000,00013,103,00013,397,00010,209,0009,975,000000
       Property Plant Equipment 
0
0
0
3,274,000
3,302,000
3,315,000
3,221,000
2,992,000
3,012,000
2,927,000
2,959,000
3,009,000
2,910,000
2,809,000
2,699,000
2,746,000
2,553,000
2,554,000
2,499,000
2,405,000
2,367,000
1,981,000
1,961,000
1,624,000
1,636,000
1,631,000
1,642,000
2,560,000
2,512,000
2,517,000
2,557,000
2,554,000
3,723,000
3,775,000
3,416,000
3,317,000
3,273,000
3,389,000
3,323,000
3,307,000
3,170,000
3,097,000
3,143,000
2,994,000
2,812,000
3,066,000
3,039,000
3,078,000
2,945,000
2,992,000
2,875,000
2,872,000
2,872,0002,875,0002,992,0002,945,0003,078,0003,039,0003,066,0002,812,0002,994,0003,143,0003,097,0003,170,0003,307,0003,323,0003,389,0003,273,0003,317,0003,416,0003,775,0003,723,0002,554,0002,557,0002,517,0002,512,0002,560,0001,642,0001,631,0001,636,0001,624,0001,961,0001,981,0002,367,0002,405,0002,499,0002,554,0002,553,0002,746,0002,699,0002,809,0002,910,0003,009,0002,959,0002,927,0003,012,0002,992,0003,221,0003,315,0003,302,0003,274,000000
       Goodwill 
0
0
0
2,588,000
2,629,000
3,710,000
3,188,000
2,725,000
2,739,000
2,728,000
2,763,000
2,782,000
2,909,000
3,547,000
3,510,000
3,063,000
3,012,000
3,090,000
3,681,000
3,714,000
3,889,000
3,791,000
3,859,000
3,838,000
3,922,000
3,917,000
3,724,000
5,218,000
5,153,000
5,225,000
5,223,000
5,147,000
4,885,000
4,976,000
3,831,000
3,951,000
3,997,000
4,292,000
4,304,000
4,653,000
4,568,000
4,557,000
5,174,000
5,169,000
5,041,000
5,167,000
5,136,000
5,140,000
5,104,000
5,214,000
5,131,000
5,186,000
5,186,0005,131,0005,214,0005,104,0005,140,0005,136,0005,167,0005,041,0005,169,0005,174,0004,557,0004,568,0004,653,0004,304,0004,292,0003,997,0003,951,0003,831,0004,976,0004,885,0005,147,0005,223,0005,225,0005,153,0005,218,0003,724,0003,917,0003,922,0003,838,0003,859,0003,791,0003,889,0003,714,0003,681,0003,090,0003,012,0003,063,0003,510,0003,547,0002,909,0002,782,0002,763,0002,728,0002,739,0002,725,0003,188,0003,710,0002,629,0002,588,000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,010,000
2,027,000
2,044,000
2,019,000
957,000
393,000
466,000
436,000
347,000
335,000
329,000
325,000
325,000
297,000
314,000
353,000
391,000
351,000
499,000
505,000
564,000
488,000
470,000
524,000
506,000
427,000
391,000
424,000
416,000
430,000
430,000416,000424,000391,000427,000506,000524,000470,000488,000564,000505,000499,000351,000391,000353,000314,000297,000325,000325,000329,000335,000347,000436,000466,000393,000957,0002,019,0002,044,0002,027,0002,010,0000000000000000000000000
       Intangible Assets 
0
0
0
2,461,000
2,581,000
2,637,000
3,296,000
2,186,000
2,174,000
2,120,000
2,116,000
2,137,000
2,246,000
2,379,000
2,313,000
2,242,000
2,143,000
2,164,000
2,229,000
2,207,000
2,381,000
2,298,000
2,316,000
2,281,000
2,301,000
2,281,000
2,226,000
3,126,000
2,607,000
2,571,000
2,514,000
2,426,000
2,239,000
2,257,000
1,846,000
1,864,000
1,869,000
1,934,000
1,915,000
2,179,000
2,106,000
2,082,000
2,651,000
2,671,000
2,563,000
2,585,000
2,542,000
2,489,000
2,417,000
2,423,000
2,359,000
2,322,000
2,322,0002,359,0002,423,0002,417,0002,489,0002,542,0002,585,0002,563,0002,671,0002,651,0002,082,0002,106,0002,179,0001,915,0001,934,0001,869,0001,864,0001,846,0002,257,0002,239,0002,426,0002,514,0002,571,0002,607,0003,126,0002,226,0002,281,0002,301,0002,281,0002,316,0002,298,0002,381,0002,207,0002,229,0002,164,0002,143,0002,242,0002,313,0002,379,0002,246,0002,137,0002,116,0002,120,0002,174,0002,186,0003,296,0002,637,0002,581,0002,461,000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
442,000
442,000
991,000
793,000
837,000
1,110,000
1,081,000
1,049,000
1,076,000
1,199,000
1,258,000
1,128,000
1,119,000
1,249,000
1,404,000
1,444,000
1,433,000
1,734,000
1,659,000
1,632,000
1,677,000
1,745,000
1,680,000
1,786,000
1,779,000
1,734,000
1,649,000
0
0
0
0001,649,0001,734,0001,779,0001,786,0001,680,0001,745,0001,677,0001,632,0001,659,0001,734,0001,433,0001,444,0001,404,0001,249,0001,119,0001,128,0001,258,0001,199,0001,076,0001,049,0001,081,0001,110,000837,000793,000991,000442,000442,0000000000000000000000000
> Total Liabilities 
0
0
0
4,171,000
4,141,000
4,124,000
4,388,000
2,947,000
3,384,000
3,092,000
3,355,000
3,070,000
3,121,000
3,183,000
3,140,000
2,957,000
2,955,000
2,876,000
3,851,000
3,681,000
3,503,000
3,279,000
3,727,000
3,743,000
3,446,000
3,181,000
3,361,000
5,849,000
5,858,000
5,793,000
5,600,000
5,400,000
7,519,000
6,155,000
5,860,000
5,872,000
5,946,000
6,020,000
6,268,000
7,625,000
7,270,000
7,173,000
8,003,000
8,078,000
7,659,000
7,835,000
8,050,000
7,976,000
7,739,000
7,579,000
7,636,000
7,673,000
7,673,0007,636,0007,579,0007,739,0007,976,0008,050,0007,835,0007,659,0008,078,0008,003,0007,173,0007,270,0007,625,0006,268,0006,020,0005,946,0005,872,0005,860,0006,155,0007,519,0005,400,0005,600,0005,793,0005,858,0005,849,0003,361,0003,181,0003,446,0003,743,0003,727,0003,279,0003,503,0003,681,0003,851,0002,876,0002,955,0002,957,0003,140,0003,183,0003,121,0003,070,0003,355,0003,092,0003,384,0002,947,0004,388,0004,124,0004,141,0004,171,000000
   > Total Current Liabilities 
0
0
0
2,467,000
2,442,000
2,312,000
2,493,000
2,171,000
2,645,000
2,292,000
2,498,000
2,264,000
2,293,000
2,329,000
2,273,000
2,155,000
2,166,000
2,096,000
2,648,000
2,442,000
2,287,000
2,325,000
2,461,000
2,452,000
2,417,000
2,270,000
2,467,000
3,295,000
3,545,000
3,712,000
3,679,000
3,340,000
3,492,000
2,727,000
2,689,000
2,682,000
2,738,000
2,861,000
3,169,000
3,234,000
3,272,000
3,233,000
3,527,000
3,519,000
3,013,000
2,939,000
3,204,000
3,485,000
3,037,000
2,784,000
3,042,000
3,055,000
3,055,0003,042,0002,784,0003,037,0003,485,0003,204,0002,939,0003,013,0003,519,0003,527,0003,233,0003,272,0003,234,0003,169,0002,861,0002,738,0002,682,0002,689,0002,727,0003,492,0003,340,0003,679,0003,712,0003,545,0003,295,0002,467,0002,270,0002,417,0002,452,0002,461,0002,325,0002,287,0002,442,0002,648,0002,096,0002,166,0002,155,0002,273,0002,329,0002,293,0002,264,0002,498,0002,292,0002,645,0002,171,0002,493,0002,312,0002,442,0002,467,000000
       Short-term Debt 
0
0
0
1,682,000
980,000
990,000
1,047,000
1,351,000
1,520,000
1,198,000
1,200,000
1,188,000
1,132,000
1,136,000
1,121,000
1,151,000
1,133,000
1,108,000
1,439,000
1,371,000
1,136,000
87,000
103,000
379,000
105,000
94,000
92,000
462,000
671,000
744,000
678,000
449,000
622,000
183,000
156,000
76,000
78,000
212,000
212,000
28,000
300,000
302,000
306,000
293,000
23,000
27,000
27,000
347,000
61,000
169,000
167,000
171,000
171,000167,000169,00061,000347,00027,00027,00023,000293,000306,000302,000300,00028,000212,000212,00078,00076,000156,000183,000622,000449,000678,000744,000671,000462,00092,00094,000105,000379,000103,00087,0001,136,0001,371,0001,439,0001,108,0001,133,0001,151,0001,121,0001,136,0001,132,0001,188,0001,200,0001,198,0001,520,0001,351,0001,047,000990,000980,0001,682,000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
379,000
105,000
94,000
92,000
462,000
671,000
744,000
678,000
449,000
622,000
0
0
76,000
78,000
212,000
212,000
28,000
300,000
302,000
306,000
293,000
23,000
27,000
27,000
347,000
61,000
33,000
56,000
33,000
33,00056,00033,00061,000347,00027,00027,00023,000293,000306,000302,000300,00028,000212,000212,00078,00076,00000622,000449,000678,000744,000671,000462,00092,00094,000105,000379,00000000000000000000000000
       Accounts payable 
0
0
0
284,000
277,000
244,000
259,000
242,000
238,000
242,000
245,000
276,000
272,000
320,000
225,000
239,000
272,000
248,000
227,000
217,000
240,000
240,000
1,443,000
1,426,000
235,000
216,000
230,000
605,000
537,000
625,000
432,000
411,000
406,000
375,000
342,000
351,000
322,000
291,000
336,000
321,000
309,000
351,000
317,000
411,000
348,000
308,000
407,000
440,000
324,000
243,000
269,000
314,000
314,000269,000243,000324,000440,000407,000308,000348,000411,000317,000351,000309,000321,000336,000291,000322,000351,000342,000375,000406,000411,000432,000625,000537,000605,000230,000216,000235,0001,426,0001,443,000240,000240,000217,000227,000248,000272,000239,000225,000320,000272,000276,000245,000242,000238,000242,000259,000244,000277,000284,000000
       Other Current Liabilities 
0
0
0
115,000
772,000
661,000
763,000
189,000
473,000
472,000
647,000
431,000
485,000
461,000
528,000
404,000
407,000
403,000
604,000
466,000
510,000
1,594,000
1,018,000
1,026,000
752,000
1,570,000
735,000
701,000
1,901,000
1,913,000
291,000
2,052,000
241,000
1,758,000
1,804,000
1,857,000
1,929,000
1,958,000
2,172,000
2,412,000
2,196,000
2,118,000
2,376,000
2,211,000
2,050,000
2,013,000
2,147,000
2,076,000
2,028,000
1,862,000
2,057,000
2,019,000
2,019,0002,057,0001,862,0002,028,0002,076,0002,147,0002,013,0002,050,0002,211,0002,376,0002,118,0002,196,0002,412,0002,172,0001,958,0001,929,0001,857,0001,804,0001,758,000241,0002,052,000291,0001,913,0001,901,000701,000735,0001,570,000752,0001,026,0001,018,0001,594,000510,000466,000604,000403,000407,000404,000528,000461,000485,000431,000647,000472,000473,000189,000763,000661,000772,000115,000000
   > Long-term Liabilities 
0
0
0
1,704,000
1,699,000
1,812,000
1,895,000
776,000
739,000
800,000
857,000
806,000
828,000
854,000
867,000
802,000
789,000
780,000
1,203,000
1,239,000
1,216,000
954,000
988,000
1,007,000
1,029,000
911,000
894,000
2,554,000
2,313,000
2,081,000
1,921,000
2,060,000
2,912,000
3,428,000
3,171,000
3,190,000
3,208,000
3,159,000
3,099,000
4,391,000
3,998,000
3,940,000
4,476,000
4,559,000
4,646,000
4,896,000
4,846,000
4,491,000
4,702,000
4,795,000
4,594,000
4,618,000
4,618,0004,594,0004,795,0004,702,0004,491,0004,846,0004,896,0004,646,0004,559,0004,476,0003,940,0003,998,0004,391,0003,099,0003,159,0003,208,0003,190,0003,171,0003,428,0002,912,0002,060,0001,921,0002,081,0002,313,0002,554,000894,000911,0001,029,0001,007,000988,000954,0001,216,0001,239,0001,203,000780,000789,000802,000867,000854,000828,000806,000857,000800,000739,000776,0001,895,0001,812,0001,699,0001,704,000000
       Long term Debt Total 
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
1,004,000
707,000
1,201,000
1,115,000
1,183,000
1,206,000
1,044,000
1,000,000
2,285,000
1,964,000
1,968,000
2,496,000
2,776,000
2,977,000
2,998,000
2,960,000
2,940,000
2,909,000
0
0
0
0002,909,0002,940,0002,960,0002,998,0002,977,0002,776,0002,496,0001,968,0001,964,0002,285,0001,000,0001,044,0001,206,0001,183,0001,115,0001,201,000707,0001,004,0000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
633,000
670,000
748,000
724,000
710,000
1,064,000
1,100,000
1,119,000
1,022,000
1,020,000
839,000
851,000
775,000
827,000
834,000
923,000
926,000
974,000
947,000
931,000
937,000
836,000
781,000
806,000
0
743,000
0
0
0
0
0000743,0000806,000781,000836,000937,000931,000947,000974,000926,000923,000834,000827,000775,000851,000839,0001,020,0001,022,0001,119,0001,100,0001,064,000710,000724,000748,000670,000633,0000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
82,000
61,000
73,000
59,000
55,000
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
000000000000000000000000055,00059,00073,00061,00082,0000000000000000000000000
> Total Stockholder Equity
0
0
0
8,919,000
9,194,000
12,437,000
12,566,000
12,578,000
12,841,000
12,769,000
13,054,000
13,263,000
12,861,000
12,630,000
12,389,000
11,965,000
11,636,000
11,812,000
11,666,000
11,584,000
11,550,000
10,975,000
11,139,000
10,789,000
10,913,000
10,880,000
9,695,000
9,291,000
9,261,000
9,264,000
9,289,000
9,144,000
8,714,000
8,958,000
7,832,000
7,582,000
7,639,000
8,131,000
8,188,000
8,211,000
8,210,000
8,383,000
8,425,000
8,222,000
7,872,000
8,115,000
8,077,000
8,064,000
7,892,000
8,182,000
8,051,000
8,120,000
8,120,0008,051,0008,182,0007,892,0008,064,0008,077,0008,115,0007,872,0008,222,0008,425,0008,383,0008,210,0008,211,0008,188,0008,131,0007,639,0007,582,0007,832,0008,958,0008,714,0009,144,0009,289,0009,264,0009,261,0009,291,0009,695,00010,880,00010,913,00010,789,00011,139,00010,975,00011,550,00011,584,00011,666,00011,812,00011,636,00011,965,00012,389,00012,630,00012,861,00013,263,00013,054,00012,769,00012,841,00012,578,00012,566,00012,437,0009,194,0008,919,000000
   Common Stock
0
0
0
0
0
0
12,447,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,00012,447,000000000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
1,047,000
0
0
0
271,000
489,000
257,000
482,000
610,000
152,000
-261,000
-554,000
-582,000
-1,025,000
-923,000
-845,000
-1,026,000
-986,000
-1,289,000
-1,045,000
-964,000
-852,000
-832,000
-829,000
-874,000
-970,000
-1,076,000
-1,019,000
-1,126,000
-1,266,000
-1,117,000
-1,466,000
-1,331,000
-1,235,000
-990,000
-965,000
-941,000
-1,061,000
-1,089,000
-1,001,000
-1,270,000
-1,465,000
-1,255,000
-1,279,000
-1,247,000
-1,347,000
-1,200,000
-1,292,000
-1,251,000
-1,251,000-1,292,000-1,200,000-1,347,000-1,247,000-1,279,000-1,255,000-1,465,000-1,270,000-1,001,000-1,089,000-1,061,000-941,000-965,000-990,000-1,235,000-1,331,000-1,466,000-1,117,000-1,266,000-1,126,000-1,019,000-1,076,000-970,000-874,000-829,000-832,000-852,000-964,000-1,045,000-1,289,000-986,000-1,026,000-845,000-923,000-1,025,000-582,000-554,000-261,000152,000610,000482,000257,000489,000271,0000001,047,000000
   Capital Surplus 
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
12,243,000
12,174,000
12,183,000
12,137,000
12,148,000
12,075,000
12,091,000
12,044,000
12,057,000
11,980,000
11,948,000
11,823,000
11,779,000
11,584,000
11,550,000
11,486,000
11,449,000
11,347,000
0
0
0
00011,347,00011,449,00011,486,00011,550,00011,584,00011,779,00011,823,00011,948,00011,980,00012,057,00012,044,00012,091,00012,075,00012,148,00012,137,00012,183,00012,174,00012,243,0000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
7,872,000
0
0
119,000
12,281,000
12,299,000
12,309,000
12,321,000
12,390,000
12,381,000
12,421,000
12,450,000
12,433,000
12,431,000
12,441,000
12,425,000
12,434,000
12,434,000
12,451,000
-1,045,000
-964,000
-852,000
12,350,000
-829,000
-874,000
12,257,000
12,271,000
-1,019,000
12,243,000
-1,266,000
12,183,000
12,137,000
12,148,000
12,075,000
12,091,000
12,044,000
12,057,000
11,980,000
11,948,000
11,823,000
11,779,000
11,584,000
11,550,000
11,486,000
11,449,000
11,347,000
11,334,000
11,270,000
11,254,000
11,254,00011,270,00011,334,00011,347,00011,449,00011,486,00011,550,00011,584,00011,779,00011,823,00011,948,00011,980,00012,057,00012,044,00012,091,00012,075,00012,148,00012,137,00012,183,000-1,266,00012,243,000-1,019,00012,271,00012,257,000-874,000-829,00012,350,000-852,000-964,000-1,045,00012,451,00012,434,00012,434,00012,425,00012,441,00012,431,00012,433,00012,450,00012,421,00012,381,00012,390,00012,321,00012,309,00012,299,00012,281,000119,000007,872,000000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.




5.4. Cash Flows

Currency in USD. All numbers in thousands.