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

News Corp DRC B
Buy, Hold or Sell?

Let's analyze News Corp DRC B together

I guess you are interested in News Corp DRC B. 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 DRC B. 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 DRC B

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

1. Quick Overview

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










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

How much money do you get?

How much money do you get?
A$0.31
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
A$16.00
Expected worth in 1 year
A$18.21
How sure are you?
55.0%

+ What do you gain per year?

Total Gains per Share
A$2.71
Return On Investment
5.9%

For what price can you sell your share?

Current Price per Share
A$45.60
Expected price per share
A$41.00 - A$
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

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




Live pricePrice per Share (EOD)
A$45.60
Intrinsic Value Per Share
A$6.39 - A$14.41
Total Value Per Share
A$22.38 - A$30.41

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




Is News Corp DRC B growing?

Current yearPrevious yearGrowGrow %
How rich?$5.7b$5.4b$205.8m3.6%

How much money is News Corp DRC B making?

Current yearPrevious yearGrowGrow %
Making money$88.7m$34.7m$53.9m60.8%
Net Profit Margin3.5%1.4%--

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

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




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




  Industry Rankings (Entertainment)  


Richest
#11 / 227

Most Revenue
#12 / 227

Most Profit
#12 / 227
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 DRC B?

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

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

Speculation

The Price per Share of News Corp DRC B is A$45.60. 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 DRC B.
  • 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 DRC B, 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$16.00. Based on the TTM, the Book Value Change Per Share is A$0.55 per quarter. Based on the YOY, the Book Value Change Per Share is A$-0.30 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$0.12 per quarter.
Based on historical numbers we can estimate the returns while holding a share of News Corp DRC B.

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 Eps0.210.5%0.150.3%0.060.1%0.040.1%-0.08-0.2%
Usd Book Value Change Per Share0.170.4%0.350.8%-0.19-0.4%-0.02-0.1%-0.10-0.2%
Usd Dividend Per Share0.060.1%0.080.2%0.070.2%0.070.2%0.060.1%
Usd Total Gains Per Share0.230.5%0.430.9%-0.11-0.2%0.050.1%-0.04-0.1%
Usd Price Per Share25.14-24.67-17.27-18.01-14.76-
Price to Earnings Ratio30.27-61.43--38.04-6.16--0.88-
Price-to-Total Gains Ratio108.79-21.64--73.59--90.96--21.20-
Price to Book Ratio2.50-2.49-1.83-1.86-1.41-
Price-to-Total Gains Ratio108.79-21.64--73.59--90.96--21.20-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share28.6596
Number of shares34
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.080.07
Usd Book Value Change Per Share0.35-0.02
Usd Total Gains Per Share0.430.05
Gains per Quarter (34 shares)14.481.59
Gains per Year (34 shares)57.936.38
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
111474810-3-4
2219510619-62
33214216429-108
44218922238-1314
55323728048-1620
66428433857-1926
77433139667-2232
88537945477-2638
99642651286-2944
1010647357096-3250

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%16.04.00.080.0%25.015.00.062.5%35.018.00.066.0%
Book Value Change Per Share3.01.00.075.0%8.04.00.066.7%13.07.00.065.0%17.023.00.042.5%25.025.03.047.2%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%49.00.04.092.5%
Total Gains per Share3.01.00.075.0%8.04.00.066.7%13.07.00.065.0%22.018.00.055.0%32.020.01.060.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of News Corp DRC B 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--0.2710.554-51%-0.297+210%-0.037+114%-0.161+159%
Book Value Per Share--15.99715.781+1%15.152+6%15.355+4%17.313-8%
Current Ratio--1.3781.401-2%1.252+10%1.311+5%1.410-2%
Debt To Asset Ratio--0.4580.4590%0.482-5%0.445+3%0.354+29%
Debt To Equity Ratio--0.9400.940+0%1.010-7%0.893+5%0.644+46%
Dividend Per Share--0.0970.124-22%0.118-18%0.112-13%0.101-3%
Enterprise Value--16937000000.00016693437500.000+1%9277844757.500+83%11190064701.500+51%9822113350.750+72%
Eps--0.3300.246+34%0.096+245%0.061+443%-0.131+140%
Ev To Ebitda Ratio--6.4776.923-6%infnan%infnan%infnan%
Ev To Sales Ratio--1.0331.0340%0.589+75%0.715+45%0.663+56%
Free Cash Flow Per Share---0.0860.520-117%0.378-123%0.410-121%0.340-125%
Free Cash Flow To Equity Per Share---0.4940.157-414%0.090-648%0.306-261%0.197-350%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--14.409--------
Intrinsic Value_10Y_min--6.386--------
Intrinsic Value_1Y_max--1.598--------
Intrinsic Value_1Y_min--1.246--------
Intrinsic Value_3Y_max--4.683--------
Intrinsic Value_3Y_min--3.240--------
Intrinsic Value_5Y_max--7.627--------
Intrinsic Value_5Y_min--4.669--------
Market Cap26053123060.800+12%22920000000.00022500687500.000+2%15801594757.500+45%16704114701.500+37%13696638350.750+67%
Net Profit Margin--0.0460.035+34%0.014+231%0.003+1307%-0.026+156%
Operating Margin--0.0860.079+9%0.054+61%0.055+57%0.082+5%
Operating Ratio--1.0001.309-24%1.439-31%1.415-29%1.462-32%
Pb Ratio2.851+12%2.5012.488+1%1.826+37%1.862+34%1.410+77%
Pe Ratio34.508+12%30.27061.431-51%-38.044+226%6.156+392%-0.876+103%
Price Per Share45.600+12%40.00039.250+2%27.475+46%28.651+40%23.486+70%
Price To Free Cash Flow Ratio-132.468-14%-116.200-15.271-87%7.406-1669%2.350-5045%4.473-2698%
Price To Total Gains Ratio124.025+12%108.79321.643+403%-73.586+168%-90.958+184%-21.199+119%
Quick Ratio--1.0631.120-5%0.994+7%1.052+1%1.156-8%
Return On Assets--0.0110.008+33%0.003+241%0.001+955%-0.006+154%
Return On Equity--0.0230.017+33%0.007+234%0.003+704%-0.008+135%
Total Gains Per Share--0.3680.678-46%-0.179+149%0.075+393%-0.060+116%
Usd Book Value--5760831000.0005685882375.000+1%5480048625.000+5%5635068150.000+2%6350395425.000-9%
Usd Book Value Change Per Share--0.1700.348-51%-0.187+210%-0.024+114%-0.101+159%
Usd Book Value Per Share--10.0549.918+1%9.523+6%9.650+4%10.881-8%
Usd Dividend Per Share--0.0610.078-22%0.074-18%0.070-13%0.063-3%
Usd Enterprise Value--10644904500.00010491825468.750+1%5831125430.089+83%7032955664.893+51%6173198240.946+72%
Usd Eps--0.2080.155+34%0.060+245%0.038+443%-0.082+140%
Usd Free Cash Flow---30992403.450187454053.125-117%137216366.888-123%151012985.198-121%124919381.003-125%
Usd Free Cash Flow Per Share---0.0540.327-117%0.238-123%0.258-121%0.214-125%
Usd Free Cash Flow To Equity Per Share---0.3110.099-414%0.057-648%0.193-261%0.124-350%
Usd Market Cap16374387843.713+12%14405220000.00014141682093.750+2%9931302305.089+45%10498536089.893+37%8608337203.446+67%
Usd Price Per Share28.660+12%25.14024.669+2%17.268+46%18.007+40%14.761+70%
Usd Profit--118970839.05088728251.813+34%34741484.513+242%18245527.838+552%-49787796.510+142%
Usd Revenue--2576368506.1502540127389.213+1%2474393501.250+4%2437202617.110+6%2327129597.115+11%
Usd Total Gains Per Share--0.2310.426-46%-0.112+149%0.047+393%-0.038+116%
 EOD+5 -3MRQTTM+21 -18YOY+28 -105Y+26 -1210Y+21 -17

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1534.508
Price to Book Ratio (EOD)Between0-12.851
Net Profit Margin (MRQ)Greater than00.046
Operating Margin (MRQ)Greater than00.086
Quick Ratio (MRQ)Greater than11.063
Current Ratio (MRQ)Greater than11.378
Debt to Asset Ratio (MRQ)Less than10.458
Debt to Equity Ratio (MRQ)Less than10.940
Return on Equity (MRQ)Greater than0.150.023
Return on Assets (MRQ)Greater than0.050.011
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5097.869
Ma 20Greater thanMa 5041.548
Ma 50Greater thanMa 10040.664
Ma 100Greater thanMa 20039.875
OpenGreater thanClose45.400
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About News Corp DRC B

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 in 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 OPIS 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 daily, 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 cable, 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; online real estate services; and financial services. The company was founded in 2012 and is headquartered in New York, New York.

Fundamental data was last updated by Penke on 2025-01-29 08:40:03.

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 expensive.
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 DRC B earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare News Corp DRC B to the Entertainment industry mean.
  • A Net Profit Margin of 4.6% means that $0.05 for each $1 in revenue is generated as profit.

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

  • The MRQ is 4.6%. The company is making a profit. +1
  • The TTM is 3.5%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.6%TTM3.5%+1.2%
TTM3.5%YOY1.4%+2.1%
TTM3.5%5Y0.3%+3.1%
5Y0.3%10Y-2.6%+2.9%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ4.6%-0.2%+4.8%
TTM3.5%-2.4%+5.9%
YOY1.4%-3.6%+5.0%
5Y0.3%-10.9%+11.2%
10Y-2.6%-9.6%+7.0%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare News Corp DRC B to the Entertainment industry mean.
  • 1.1% Return on Assets means that News Corp DRC B generated $0.01 profit for each $1 in assets.

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

  • The MRQ is 1.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.8%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.1%TTM0.8%+0.3%
TTM0.8%YOY0.3%+0.5%
TTM0.8%5Y0.1%+0.7%
5Y0.1%10Y-0.6%+0.7%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%-0.2%+1.3%
TTM0.8%-0.4%+1.2%
YOY0.3%-0.5%+0.8%
5Y0.1%-0.9%+1.0%
10Y-0.6%-0.6%0.0%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare News Corp DRC B to the Entertainment industry mean.
  • 2.3% Return on Equity means News Corp DRC B generated $0.02 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 2.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.3%TTM1.7%+0.6%
TTM1.7%YOY0.7%+1.0%
TTM1.7%5Y0.3%+1.4%
5Y0.3%10Y-0.8%+1.1%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3%0.5%+1.8%
TTM1.7%0.2%+1.5%
YOY0.7%-0.2%+0.9%
5Y0.3%-1.5%+1.8%
10Y-0.8%-1.3%+0.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of News Corp DRC B.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient News Corp DRC B is operating .

  • Measures how much profit News Corp DRC B 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 DRC B to the Entertainment industry mean.
  • An Operating Margin of 8.6% means the company generated $0.09  for each $1 in revenue (before taxes).

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

  • The MRQ is 8.6%. The company is operating less efficient.
  • The TTM is 7.9%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ8.6%TTM7.9%+0.7%
TTM7.9%YOY5.4%+2.6%
TTM7.9%5Y5.5%+2.5%
5Y5.5%10Y8.2%-2.7%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ8.6%4.3%+4.3%
TTM7.9%0.9%+7.0%
YOY5.4%2.5%+2.9%
5Y5.5%-4.1%+9.6%
10Y8.2%-2.4%+10.6%
4.3.2.2. Operating Ratio

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

  • Below 1 is considered healthy (always compare to Entertainment industry mean).
  • An Operation Ratio of 1.00 means that the operating costs are $1.00 for each $1 in net sales.

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

  • The MRQ is 1.000. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.309. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.000TTM1.309-0.309
TTM1.309YOY1.439-0.131
TTM1.3095Y1.415-0.106
5Y1.41510Y1.462-0.047
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0001.098-0.098
TTM1.3091.104+0.205
YOY1.4391.163+0.276
5Y1.4151.262+0.153
10Y1.4621.204+0.258
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of News Corp DRC B.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Entertainment industry mean).
  • A Current Ratio of 1.38 means the company has $1.38 in assets for each $1 in short-term debts.

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

  • The MRQ is 1.378. The company is just able to pay all its short-term debts.
  • The TTM is 1.401. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.378TTM1.401-0.023
TTM1.401YOY1.252+0.149
TTM1.4015Y1.311+0.090
5Y1.31110Y1.410-0.099
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3781.116+0.262
TTM1.4011.097+0.304
YOY1.2521.125+0.127
5Y1.3111.214+0.097
10Y1.4101.346+0.064
4.4.3.2. Quick Ratio

Measures if News Corp DRC B 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 DRC B to the Entertainment industry mean.
  • A Quick Ratio of 1.06 means the company can pay off $1.06 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 1.063. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.120. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.063TTM1.120-0.057
TTM1.120YOY0.994+0.127
TTM1.1205Y1.052+0.069
5Y1.05210Y1.156-0.104
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0630.517+0.546
TTM1.1200.547+0.573
YOY0.9940.631+0.363
5Y1.0520.750+0.302
10Y1.1560.880+0.276
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of News Corp DRC B.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare News Corp DRC B to Entertainment industry mean.
  • A Debt to Asset Ratio of 0.46 means that News Corp DRC B assets are financed with 45.8% credit (debt) and the remaining percentage (100% - 45.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.458. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.459. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.458TTM0.4590.000
TTM0.459YOY0.482-0.024
TTM0.4595Y0.445+0.013
5Y0.44510Y0.354+0.091
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4580.561-0.103
TTM0.4590.564-0.105
YOY0.4820.568-0.086
5Y0.4450.576-0.131
10Y0.3540.519-0.165
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare News Corp DRC B to the Entertainment industry mean.
  • A Debt to Equity ratio of 94.0% 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 DRC B:

  • The MRQ is 0.940. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.940. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.940TTM0.940+0.000
TTM0.940YOY1.010-0.070
TTM0.9405Y0.893+0.047
5Y0.89310Y0.644+0.249
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9401.131-0.191
TTM0.9401.171-0.231
YOY1.0101.196-0.186
5Y0.8931.346-0.453
10Y0.6441.272-0.628
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 DRC B generates.

  • Above 15 is considered overpriced but always compare News Corp DRC B to the Entertainment industry mean.
  • A PE ratio of 30.27 means the investor is paying $30.27 for every $1 in earnings.

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

  • The EOD is 34.508. Based on the earnings, the company is overpriced. -1
  • The MRQ is 30.270. Based on the earnings, the company is overpriced. -1
  • The TTM is 61.431. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD34.508MRQ30.270+4.238
MRQ30.270TTM61.431-31.161
TTM61.431YOY-38.044+99.476
TTM61.4315Y6.156+55.275
5Y6.15610Y-0.876+7.032
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD34.508-0.193+34.701
MRQ30.270-0.202+30.472
TTM61.431-0.341+61.772
YOY-38.044-0.584-37.460
5Y6.1564.591+1.565
10Y-0.8769.416-10.292
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 DRC B:

  • The EOD is -132.468. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -116.200. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -15.271. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-132.468MRQ-116.200-16.268
MRQ-116.200TTM-15.271-100.929
TTM-15.271YOY7.406-22.677
TTM-15.2715Y2.350-17.621
5Y2.35010Y4.473-2.123
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD-132.4681.296-133.764
MRQ-116.2001.258-117.458
TTM-15.2710.336-15.607
YOY7.4060.626+6.780
5Y2.3500.743+1.607
10Y4.473-0.432+4.905
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 DRC B 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 2.50 means the investor is paying $2.50 for each $1 in book value.

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

  • The EOD is 2.851. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.501. Based on the equity, the company is underpriced. +1
  • The TTM is 2.488. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.851MRQ2.501+0.350
MRQ2.501TTM2.488+0.013
TTM2.488YOY1.826+0.662
TTM2.4885Y1.862+0.626
5Y1.86210Y1.410+0.453
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD2.8511.247+1.604
MRQ2.5011.234+1.267
TTM2.4881.343+1.145
YOY1.8261.406+0.420
5Y1.8621.666+0.196
10Y1.4102.300-0.890
4.6.2. Total Gains per Share

2.4. Latest News of News Corp DRC B

Does News Corp DRC B 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 DRC B to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2025-02-04
18:39
The War Over What Makes for ‘Harmful’ Reading Material Is Heating UpRead
2025-01-31
16:31
News Corporation Gears Up to Report Q2 Earnings: What's in Store?Read
2025-01-30
03:43
News Corporation (NWSA): Advancing Journalism and Growth with AI PartnershipsRead
2025-01-28
23:54
How DeepSeek’s AI Stacks Up Against OpenAI’s ModelRead
2025-01-16
17:00
Dow Jones Launches The WSJ Leadership InstituteRead
2025-01-10
02:22
Fox Must Face Smartmatic’s Defamation Lawsuit, Appeals Court RulesRead
2025-01-08
22:07
OpenAI CEO Sam Altman Denies Sexual-Abuse Claims Made by SisterRead

4.7 Holders & Insider Transactions

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

3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Total Other Income Expense Net -119,303-192,475-311,777-101,805-413,58225,451-388,131712,634324,503



5.2. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in AUD. All numbers in thousands.

Summary
Total Assets16,927,000
Total Liabilities7,761,000
Total Stockholder Equity8,253,000
 As reported
Total Liabilities 7,761,000
Total Stockholder Equity+ 8,253,000
Total Assets = 16,927,000

Assets

Total Assets16,927,000
Total Current Assets4,506,000
Long-term Assets12,421,000
Total Current Assets
Cash And Cash Equivalents 1,778,000
Net Receivables 1,698,000
Inventory 378,000
Other Current Assets 652,000
Total Current Assets  (as reported)4,506,000
Total Current Assets  (calculated)4,506,000
+/-0
Long-term Assets
Property Plant Equipment 2,884,000
Goodwill 5,258,000
Long Term Investments 458,000
Intangible Assets 2,324,000
Long-term Assets Other 1,174,000
Long-term Assets  (as reported)12,421,000
Long-term Assets  (calculated)12,098,000
+/- 323,000

Liabilities & Shareholders' Equity

Total Current Liabilities3,269,000
Long-term Liabilities4,492,000
Total Stockholder Equity8,253,000
Total Current Liabilities
Short-term Debt 309,000
Short Long Term Debt 194,000
Accounts payable 374,000
Other Current Liabilities 2,027,000
Total Current Liabilities  (as reported)3,269,000
Total Current Liabilities  (calculated)2,904,000
+/- 365,000
Long-term Liabilities
Long term Debt 2,706,000
Capital Lease Obligations 1,151,000
Long-term Liabilities Other 508,000
Long-term Liabilities  (as reported)4,492,000
Long-term Liabilities  (calculated)4,365,000
+/- 127,000
Total Stockholder Equity
Common Stock6,000
Retained Earnings -1,779,000
Accumulated Other Comprehensive Income -1,131,000
Other Stockholders Equity 11,157,000
Total Stockholder Equity (as reported)8,253,000
Total Stockholder Equity (calculated)8,253,000
+/-0
Other
Capital Stock6,000
Cash and Short Term Investments 1,778,000
Common Stock Shares Outstanding 573,000
Current Deferred Revenue559,000
Liabilities and Stockholders Equity 16,927,000
Net Debt 2,273,000
Net Invested Capital 11,153,000
Net Working Capital 1,237,000
Property Plant and Equipment Gross 2,884,000
Short Long Term Debt Total 4,051,000



5.3. Balance Sheets Structured

Currency in AUD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-30
> 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
16,387,000
16,387,000
16,891,000
17,034,000
16,921,000
16,475,000
16,681,000
16,544,000
16,684,000
16,927,000
16,927,00016,684,00016,544,00016,681,00016,475,00016,921,00017,034,00016,891,00016,387,00016,387,00017,419,00016,520,00016,418,00016,771,00015,397,00015,094,00014,400,00014,261,00014,428,00016,282,00016,233,00015,711,00016,058,00016,227,00016,288,00016,346,00013,372,00014,359,00014,662,00014,552,00014,886,00014,527,00015,269,00015,483,00015,716,00014,875,00014,756,00015,093,00015,686,00015,970,00016,123,00016,489,00016,543,00015,983,00016,343,00015,643,00016,954,00016,561,00013,335,00013,090,000000
   > 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
3,754,000
3,754,000
3,763,000
4,032,000
4,053,000
3,969,000
4,003,000
4,128,000
4,372,000
4,506,000
4,506,0004,372,0004,128,0004,003,0003,969,0004,053,0004,032,0003,763,0003,754,0003,754,0004,162,0004,599,0004,372,0004,456,0003,943,0003,596,0003,435,0003,461,0003,741,0003,718,0003,799,0004,050,0004,247,0004,429,0004,469,0004,394,0003,986,0003,718,0003,768,0003,815,0003,762,0003,591,0003,328,0003,889,0003,905,0003,795,0003,889,0003,975,0004,088,0004,052,0004,865,0005,270,0005,370,0005,112,0005,230,0004,643,0003,851,0003,164,0003,126,0003,115,000000
       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
1,458,000
1,458,000
1,328,000
1,659,000
1,833,000
1,529,000
1,724,000
1,943,000
1,960,000
1,778,000
1,778,0001,960,0001,943,0001,724,0001,529,0001,833,0001,659,0001,328,0001,458,0001,458,0001,865,0002,184,0002,100,0002,236,0001,974,0001,562,0001,539,0001,517,0001,388,0001,272,0001,441,0001,643,0001,648,0001,618,0001,886,0002,034,0002,112,0001,856,0001,877,0002,016,0001,850,0001,564,0001,499,0001,832,0001,972,0001,883,0001,898,0001,951,0002,027,0001,918,0002,735,0003,145,0003,207,0002,908,0002,688,0002,381,0001,539,000741,0001,010,0001,133,000000
       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
16,000
11,000
14,000
17,000
22,000
0
0
0
15,000
0
015,00000022,00017,00014,00011,00016,00050,00056,00052,0000000000053,00052,00052,00048,0000000000000000000000000000000
       Net Receivables 
0
0
0
1,369,000
1,426,000
1,656,000
1,463,000
1,582,000
1,426,000
1,481,000
1,394,000
1,388,000
1,411,000
1,450,000
1,308,000
1,283,000
1,301,000
1,349,000
1,313,000
1,229,000
1,352,000
1,581,000
1,386,000
1,276,000
1,424,000
1,431,000
1,387,000
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
1,559,000
1,473,000
1,636,000
1,540,000
1,425,000
1,559,000
1,516,000
1,438,000
1,503,000
1,698,000
1,698,0001,503,0001,438,0001,516,0001,559,0001,425,0001,540,0001,636,0001,473,0001,559,0001,532,0001,665,0001,499,0001,498,0001,335,0001,444,0001,240,0001,203,0001,237,0001,570,0001,540,0001,544,0001,631,0001,853,0001,648,0001,612,0001,387,0001,431,0001,424,0001,276,0001,386,0001,581,0001,352,0001,229,0001,313,0001,349,0001,301,0001,283,0001,308,0001,450,0001,411,0001,388,0001,394,0001,481,0001,426,0001,582,0001,463,0001,656,0001,426,0001,369,000000
       Other Current Assets 
0
0
0
367,000
690,000
767,000
849,000
379,000
841,000
446,000
405,000
427,000
426,000
410,000
383,000
481,000
397,000
309,000
253,000
610,000
244,000
220,000
298,000
315,000
242,000
215,000
263,000
372,000
499,000
506,000
512,000
462,000
416,000
518,000
753,000
393,000
453,000
387,000
388,000
469,000
413,000
446,000
407,000
272,000
439,000
457,000
460,000
462,000
503,000
466,000
416,000
598,000
652,000
652,000598,000416,000466,000503,000462,000460,000457,000439,000272,000407,000446,000413,000469,000388,000387,000453,000393,000753,000518,000416,000462,000512,000506,000499,000372,000263,000215,000242,000315,000298,000220,000244,000610,000253,000309,000397,000481,000383,000410,000426,000427,000405,000446,000841,000379,000849,000767,000690,000367,000000
   > 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
12,633,000
12,633,000
13,128,000
13,002,000
12,868,000
12,506,000
12,678,000
12,416,000
12,312,000
12,421,000
12,421,00012,312,00012,416,00012,678,00012,506,00012,868,00013,002,00013,128,00012,633,00012,633,00013,257,00011,921,00012,046,00012,315,00011,454,00011,498,00010,965,00010,800,00010,687,00012,564,00012,434,00011,661,00011,811,00011,798,00011,819,00011,952,0009,386,00010,641,00010,894,00010,737,00011,124,00010,936,00011,941,00011,594,00011,811,00011,080,00010,867,00011,118,00011,598,00011,918,00011,258,00011,219,00011,173,00010,871,00011,113,00011,000,00013,103,00013,397,00010,209,0009,975,000000
       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
2,812,000
2,812,000
3,066,000
3,039,000
3,078,000
2,945,000
2,992,000
2,875,000
2,872,000
2,884,000
2,884,0002,872,0002,875,0002,992,0002,945,0003,078,0003,039,0003,066,0002,812,0002,812,0003,143,0003,097,0003,170,0003,307,0003,323,0003,389,0003,273,0003,317,0003,416,0003,775,0003,723,0002,554,0002,557,0002,517,0002,512,0002,560,0001,642,0001,631,0001,636,0001,624,0001,961,0001,981,0002,367,0002,405,0002,499,0002,554,0002,553,0002,746,0002,699,0002,809,0002,910,0003,009,0002,959,0002,927,0003,012,0002,992,0003,221,0003,315,0003,302,0003,274,000000
       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
5,041,000
5,041,000
5,167,000
5,136,000
5,140,000
5,104,000
5,214,000
5,131,000
5,186,000
5,258,000
5,258,0005,186,0005,131,0005,214,0005,104,0005,140,0005,136,0005,167,0005,041,0005,041,0005,174,0004,557,0004,568,0004,653,0004,304,0004,292,0003,997,0003,951,0003,831,0004,976,0004,885,0005,147,0005,223,0005,225,0005,153,0005,218,0003,724,0003,917,0003,922,0003,838,0003,859,0003,791,0003,889,0003,714,0003,681,0003,090,0003,012,0003,063,0003,510,0003,547,0002,909,0002,782,0002,763,0002,728,0002,739,0002,725,0003,188,0003,710,0002,629,0002,588,000000
       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
458,000
458,000430,000416,000424,000391,000427,000506,000524,000470,000488,000564,000505,000499,000351,000391,000353,000314,000297,000325,000325,000329,000335,000347,000436,000466,000393,000957,0002,019,0002,044,0002,027,0002,010,0000000000000000000000000
       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
2,671,000
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
2,563,000
2,563,000
2,585,000
2,542,000
2,489,000
2,417,000
2,423,000
2,359,000
2,322,000
2,324,000
2,324,0002,322,0002,359,0002,423,0002,417,0002,489,0002,542,0002,585,0002,563,0002,563,0002,651,0002,082,0002,106,0002,179,0001,915,0001,934,0001,869,0001,864,0001,846,0002,257,0002,239,0002,426,0002,514,0002,571,0002,607,0002,671,0002,226,0002,281,0002,301,0002,281,0002,316,0002,298,0002,381,0002,207,0002,229,0002,164,0002,143,0002,242,0002,313,0002,379,0002,246,0002,137,0002,116,0002,120,0002,174,0002,186,0003,296,0002,637,0002,581,0002,461,000000
       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
967,000
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
0
00001,649,0001,734,0001,779,0001,786,0001,680,0001,745,0001,677,0001,632,0001,659,0001,734,0001,433,0001,444,0001,404,0001,249,0001,119,0001,128,0001,258,0001,199,0001,076,0001,049,0001,081,0001,110,000837,000793,000991,000967,000442,0000000000000000000000000
> 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
3,449,000
3,459,000
3,446,000
3,181,000
3,361,000
5,849,000
5,858,000
5,793,000
5,600,000
5,400,000
6,404,000
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
7,659,000
7,659,000
7,835,000
8,050,000
7,976,000
8,583,000
7,579,000
7,636,000
7,673,000
7,761,000
7,761,0007,673,0007,636,0007,579,0008,583,0007,976,0008,050,0007,835,0007,659,0007,659,0008,003,0007,173,0007,270,0007,625,0006,268,0006,020,0005,946,0005,872,0005,860,0006,155,0006,404,0005,400,0005,600,0005,793,0005,858,0005,849,0003,361,0003,181,0003,446,0003,459,0003,449,0003,279,0003,503,0003,681,0003,851,0002,876,0002,955,0002,957,0003,140,0003,183,0003,121,0003,070,0003,355,0003,092,0003,384,0002,947,0004,388,0004,124,0004,141,0004,171,000000
   > 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
3,013,000
3,013,000
2,939,000
3,204,000
3,485,000
3,037,000
2,784,000
3,042,000
3,055,000
3,269,000
3,269,0003,055,0003,042,0002,784,0003,037,0003,485,0003,204,0002,939,0003,013,0003,013,0003,527,0003,233,0003,272,0003,234,0003,169,0002,861,0002,738,0002,682,0002,689,0002,727,0003,492,0003,340,0003,679,0003,712,0003,545,0003,295,0002,467,0002,270,0002,417,0002,452,0002,461,0002,325,0002,287,0002,442,0002,648,0002,096,0002,166,0002,155,0002,273,0002,329,0002,293,0002,264,0002,498,0002,292,0002,645,0002,171,0002,493,0002,312,0002,442,0002,467,000000
       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
3,000
1,136,000
87,000
103,000
103,000
105,000
94,000
92,000
462,000
671,000
744,000
678,000
449,000
804,000
183,000
156,000
207,000
202,000
343,000
351,000
177,000
455,000
452,000
454,000
168,000
154,000
138,000
140,000
142,000
0
58,000
56,000
171,000
309,000
309,000171,00056,00058,0000142,000140,000138,000154,000168,000454,000452,000455,000177,000351,000343,000202,000207,000156,000183,000804,000449,000678,000744,000671,000462,00092,00094,000105,000103,000103,00087,0001,136,0003,0001,439,0001,108,0001,133,0001,151,0001,121,0001,136,0001,132,0001,188,0001,200,0001,198,0001,520,0001,351,0001,047,000990,000980,0001,682,000000
       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
194,000
194,00033,00056,00033,00061,000347,00027,00027,00023,000293,000306,000302,000300,00028,000212,000212,00078,00076,00000622,000449,000678,000744,000671,000462,00092,00094,000105,000379,00000000000000000000000000
       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
238,000
272,000
248,000
227,000
217,000
240,000
240,000
229,000
222,000
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
324,000
348,000
308,000
407,000
440,000
324,000
243,000
269,000
314,000
374,000
374,000314,000269,000243,000324,000440,000407,000308,000348,000324,000317,000351,000309,000321,000336,000291,000322,000351,000342,000375,000406,000411,000432,000625,000537,000605,000230,000216,000235,000222,000229,000240,000240,000217,000227,000248,000272,000238,000225,000320,000272,000276,000245,000242,000238,000242,000259,000244,000277,000284,000000
       Other Current Liabilities 
0
0
0
1,481,000
1,752,000
1,651,000
1,810,000
1,512,000
2,335,000
2,014,000
2,137,000
1,963,000
1,981,000
1,923,000
2,001,000
1,890,000
1,874,000
1,820,000
2,395,000
2,189,000
2,003,000
1,960,000
2,088,000
2,088,000
2,051,000
1,921,000
2,105,000
2,211,000
2,321,000
2,325,000
2,554,000
2,458,000
2,261,000
2,150,000
2,173,000
2,074,000
2,148,000
2,209,000
2,476,000
2,706,000
2,474,000
2,397,000
2,725,000
2,506,000
2,496,000
2,477,000
2,643,000
2,887,000
875,000
2,472,000
2,717,000
2,570,000
2,027,000
2,027,0002,570,0002,717,0002,472,000875,0002,887,0002,643,0002,477,0002,496,0002,506,0002,725,0002,397,0002,474,0002,706,0002,476,0002,209,0002,148,0002,074,0002,173,0002,150,0002,261,0002,458,0002,554,0002,325,0002,321,0002,211,0002,105,0001,921,0002,051,0002,088,0002,088,0001,960,0002,003,0002,189,0002,395,0001,820,0001,874,0001,890,0002,001,0001,923,0001,981,0001,963,0002,137,0002,014,0002,335,0001,512,0001,810,0001,651,0001,752,0001,481,000000
   > 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
4,646,000
4,646,000
4,896,000
4,846,000
4,491,000
4,702,000
4,795,000
4,594,000
4,618,000
4,492,000
4,492,0004,618,0004,594,0004,795,0004,702,0004,491,0004,846,0004,896,0004,646,0004,646,0004,476,0003,940,0003,998,0004,391,0003,099,0003,159,0003,208,0003,190,0003,171,0003,428,0002,912,0002,060,0001,921,0002,081,0002,313,0002,554,000894,000911,0001,029,0001,007,000988,000954,0001,216,0001,239,0001,203,000780,000789,000802,000867,000854,000828,000806,000857,000800,000739,000776,0001,895,0001,812,0001,699,0001,704,000000
       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
0
0
2,977,000
2,998,000
2,960,000
2,940,000
2,909,000
0
0
0
0
00002,909,0002,940,0002,960,0002,998,0002,977,000001,968,0001,964,0002,285,0001,000,0001,044,0001,206,0001,183,0001,115,0001,201,000707,0001,004,0000000000000000000000000000000000
       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
731,000
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
0
00000743,0000806,000781,000836,000937,000931,000947,000974,000926,000923,000834,000827,000775,000851,000839,0001,020,0001,022,0001,119,0001,100,0001,064,000710,000724,000748,000731,000633,0000000000000000000000000
       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
0
0000000000000000000000000055,00059,00073,00061,00082,0000000000000000000000000
> 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
11,159,000
10,809,000
10,933,000
10,880,000
9,715,000
9,311,000
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
7,872,000
7,872,000
8,115,000
8,077,000
8,064,000
7,892,000
8,182,000
8,051,000
8,120,000
8,253,000
8,253,0008,120,0008,051,0008,182,0007,892,0008,064,0008,077,0008,115,0007,872,0007,872,0008,425,0008,383,0008,210,0008,211,0008,188,0008,131,0007,639,0007,582,0007,832,0008,958,0008,714,0009,144,0009,289,0009,264,0009,261,0009,311,0009,715,00010,880,00010,933,00010,809,00011,159,00010,975,00011,550,00011,584,00011,666,00011,812,00011,636,00011,965,00012,389,00012,630,00012,861,00013,263,00013,054,00012,769,00012,841,00012,578,00012,566,00012,437,0009,194,0008,919,000000
   Common Stock
0
0
0
0
0
12,318,000
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
6,000
6,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,0006,00012,447,00012,318,00000000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
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
-1,465,000
-1,465,000
-1,255,000
-1,279,000
-1,247,000
0
-1,200,000
-1,292,000
-1,251,000
-1,131,000
-1,131,000-1,251,000-1,292,000-1,200,0000-1,247,000-1,279,000-1,255,000-1,465,000-1,465,000-1,001,000-1,089,000-1,061,000-941,000-965,000-990,000-1,235,000-1,331,000-1,466,000-1,117,000-1,266,000-1,126,000-1,019,000-1,076,000-970,000-874,000-829,000-832,000-852,000-964,000-1,045,000-1,289,000-986,000-1,026,000-845,000-923,000-1,025,000-582,000-554,000-261,000152,000610,000482,000257,000489,000271,0000000000
   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
0
0
11,584,000
11,550,000
11,486,000
11,449,000
11,347,000
0
0
0
0
000011,347,00011,449,00011,486,00011,550,00011,584,0000011,948,00011,980,00012,057,00012,044,00012,091,00012,075,00012,148,00012,137,00012,183,00012,174,00012,243,0000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
7,872,000
9,194,000
12,318,000
12,447,000
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
12,397,000
12,395,000
12,340,000
12,350,000
12,310,000
12,322,000
12,257,000
12,271,000
12,229,000
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
11,327,000
11,584,000
11,550,000
11,486,000
11,449,000
-1,347,000
11,334,000
11,270,000
11,254,000
11,157,000
11,157,00011,254,00011,270,00011,334,000-1,347,00011,449,00011,486,00011,550,00011,584,00011,327,00011,823,00011,948,00011,980,00012,057,00012,044,00012,091,00012,075,00012,148,00012,137,00012,183,00012,174,00012,243,00012,229,00012,271,00012,257,00012,322,00012,310,00012,350,00012,340,00012,395,00012,397,00012,451,00012,434,00012,434,00012,425,00012,441,00012,431,00012,433,00012,450,00012,421,00012,381,00012,390,00012,321,00012,309,00012,299,00012,281,00012,447,00012,318,0009,194,0007,872,000000



5.4. Balance Sheets

Currency in AUD. All numbers in thousands.




5.5. Cash Flows

Currency in USD. All numbers in thousands.