Financhill
Buy
66

NWSA Quote, Financials, Valuation and Earnings

Last price:
$27.97
Seasonality move :
2.94%
Day range:
$27.71 - $28.15
52-week range:
$23.38 - $30.69
Dividend yield:
0.71%
P/E ratio:
32.65x
P/S ratio:
1.49x
P/B ratio:
1.94x
Volume:
3.2M
Avg. volume:
3.2M
1-year change:
3.27%
Market cap:
$15.9B
Revenue:
$10.1B
EPS (TTM):
$0.86
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $9B $9.4B $10.4B $9.9B $10.1B
Revenue Growth (YoY) -10.58% 3.89% 10.98% -4.87% 2.09%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $3.3B $3.6B $3.3B $3.5B
Other Inc / (Exp) -$1.9B -$90M -$70M -$276M -$174M
Operating Expenses $8.6B $8.8B $9.4B $9.2B $9.3B
Operating Income $369M $593M $981M $706M $805M
 
Net Interest Expenses $25M $53M $99M $100M $85M
EBT. Incl. Unusual Items -$1.5B $450M $812M $330M $546M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21M $61M $52M $143M $192M
Net Income to Company -$1.5B $389M $760M $187M $354M
 
Minority Interest in Earnings $276M -$59M -$137M -$38M -$88M
Net Income to Common Excl Extra Items -$1.3B $330M $623M $149M $266M
 
Basic EPS (Cont. Ops) -$2.16 $0.56 $1.06 $0.26 $0.47
Diluted EPS (Cont. Ops) -$2.16 $0.56 $1.05 $0.26 $0.46
Weighted Average Basic Share $587.9M $590.4M $589.5M $576.4M $571.2M
Weighted Average Diluted Share $587.9M $593.4M $592.5M $578.8M $573.5M
 
EBITDA -$855M $1.2B $1.6B $1.1B $1.4B
EBIT -$1.5B $503M $911M $430M $631M
 
Revenue (Reported) $9B $9.4B $10.4B $9.9B $10.1B
Operating Income (Reported) $369M $593M $981M $706M $805M
Operating Income (Adjusted) -$1.5B $503M $911M $430M $631M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.3B $2.5B $2.4B $2B $2B
Revenue Growth (YoY) 3.05% 6.72% -1.81% -18.51% 0.75%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $851M $888M $841M $797M $815M
Other Inc / (Exp) $26M -$28M -$21M -$46M -$26M
Operating Expenses $2.2B $2.3B $2.3B $1.8B $1.8B
Operating Income $125M $186M $137M $145M $176M
 
Net Interest Expenses $12M $25M $25M $3M --
EBT. Incl. Unusual Items $139M $133M $91M $96M $151M
Earnings of Discontinued Ops. -- -- -- -$22M $30M
Income Tax Expense $43M $29M $32M $32M $44M
Net Income to Company $96M $104M $59M $64M $107M
 
Minority Interest in Earnings -$17M -$22M -$9M -$12M -$34M
Net Income to Common Excl Extra Items $79M $82M $50M $30M $103M
 
Basic EPS (Cont. Ops) $0.13 $0.14 $0.09 $0.05 $0.18
Diluted EPS (Cont. Ops) $0.13 $0.14 $0.09 $0.05 $0.18
Weighted Average Basic Share $590.8M $588.8M $575.4M $568.3M $567.2M
Weighted Average Diluted Share $594.5M $592.1M $577.9M $570.3M $569.5M
 
EBITDA $324M $330M $299M $259M $290M
EBIT $151M $158M $116M $145M $176M
 
Revenue (Reported) $2.3B $2.5B $2.4B $2B $2B
Operating Income (Reported) $125M $186M $137M $145M $176M
Operating Income (Adjusted) $151M $158M $116M $145M $176M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.8B $10.2B $10.1B $9.1B $10.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $3.6B $3.5B $3.2B $3.7B
Other Inc / (Exp) -$394M -$69M -$239M -$271M -$21M
Operating Expenses $8.2B $9.3B $9.4B $8.3B $9.8B
Operating Income $594M $883M $675M $791M $964M
 
Net Interest Expenses $44M $89M $109M $55M $87M
EBT. Incl. Unusual Items $156M $725M $327M $465M $856M
Earnings of Discontinued Ops. -- -- -- -$33M $7M
Income Tax Expense $153M $107M -$19M $181M $257M
Net Income to Company $3M $618M $346M $280M $604M
 
Minority Interest in Earnings -$56M -$119M -$79M -$43M -$148M
Net Income to Common Excl Extra Items -$53M $499M $267M $208M $487M
 
Basic EPS (Cont. Ops) -$0.09 $0.85 $0.47 $0.36 $0.86
Diluted EPS (Cont. Ops) -$0.09 $0.85 $0.47 $0.36 $0.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $864M $1.5B $1.2B $1.1B $1.7B
EBIT $200M $814M $436M $566M $854M
 
Revenue (Reported) $8.8B $10.2B $10.1B $9.1B $10.7B
Operating Income (Reported) $594M $883M $675M $791M $964M
Operating Income (Adjusted) $200M $814M $436M $566M $854M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.9B $7.7B $7.4B $6.6B $6.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3B $2.6B $2.5B $2.4B $2.5B
Other Inc / (Exp) $30M $51M -$118M -$113M $38M
Operating Expenses $6.3B $6.9B $6.9B $6B $6.1B
Operating Income $559M $849M $543M $628M $767M
 
Net Interest Expenses $32M $68M $78M $33M $21M
EBT. Incl. Unusual Items $557M $832M $347M $482M $785M
Earnings of Discontinued Ops. -- -- -- -$33M $7M
Income Tax Expense $153M $199M $128M $166M $228M
Net Income to Company $404M $633M $219M $312M $562M
 
Minority Interest in Earnings -$60M -$120M -$62M -$67M -$127M
Net Income to Common Excl Extra Items $344M $513M $157M $216M $437M
 
Basic EPS (Cont. Ops) $0.58 $0.87 $0.28 $0.37 $0.77
Diluted EPS (Cont. Ops) $0.58 $0.87 $0.28 $0.37 $0.77
Weighted Average Basic Share $1.8B $1.8B $1.7B $1.7B $1.7B
Weighted Average Diluted Share $1.8B $1.8B $1.7B $1.7B $1.7B
 
EBITDA $1.1B $1.4B $961M $956M $1.2B
EBIT $589M $900M $425M $561M $831M
 
Revenue (Reported) $6.9B $7.7B $7.4B $6.6B $6.8B
Operating Income (Reported) $559M $849M $543M $628M $767M
Operating Income (Adjusted) $589M $900M $425M $561M $831M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $1.5B $2.2B $1.8B $1.8B $2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.5B $1.5B $1.4B $1.5B
Inventory $348M $253M $311M $311M $296M
Prepaid Expenses -- -- -- -- --
Other Current Assets $393M $469M $458M $484M $613M
Total Current Assets $3.5B $4.5B $4.1B $4.1B $4.4B
 
Property Plant And Equipment $3.3B $3.3B $3B $3.1B $2.9B
Long-Term Investments $297M $351M $488M $427M $430M
Goodwill $4B $4.7B $5.2B $5.1B $5.2B
Other Intangibles $1.9B $2.2B $2.7B $2.5B $2.3B
Other Long-Term Assets $486M $793M $706M $674M $648M
Total Assets $14.3B $16.8B $17.2B $16.9B $16.7B
 
Accounts Payable $351M $321M $411M $440M $314M
Accrued Expenses $1B $1.3B $1.2B $1.1B $1.2B
Current Portion Of Long-Term Debt $48M -- $266M -- $33M
Current Portion Of Capital Lease Obligations $159M $171M $166M $139M $138M
Other Current Liabilities $488M $694M $603M $524M $475M
Total Current Liabilities $2.7B $3.2B $3.5B $3.2B $3.1B
 
Long-Term Debt $1.1B $2.2B $2.7B $2.9B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $5.9B $7.6B $8.1B $8B $7.7B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj -$1.3B -$941M -$1.3B -$1.2B -$1.3B
Common Equity $7.6B $8.2B $8.2B $8.1B $8.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $807M $935M $921M $881M $891M
Total Equity $8.4B $9.1B $9.1B $8.9B $9B
 
Total Liabilities and Equity $14.3B $16.8B $17.2B $16.9B $16.7B
Cash and Short Terms $1.5B $2.2B $1.8B $1.8B $2B
Total Debt $1.1B $2.2B $3B $2.9B $2.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2B $1.9B $1.7B $1.9B $2.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.5B $1.5B $1.4B $1.5B
Inventory $246M $308M $356M $331M $317M
Prepaid Expenses -- -- -- -- --
Other Current Assets $388M $457M $477M $416M $526M
Total Current Assets $3.9B $4.2B $4B $4.1B $6.8B
 
Property Plant And Equipment $3.3B $3.1B $3B $2.9B $2B
Long-Term Investments $391M $564M $506M $416M $354M
Goodwill $4.3B $5.2B $5.1B $5.1B $4.3B
Other Intangibles $1.9B $2.7B $2.5B $2.4B $1.9B
Other Long-Term Assets $602M $783M $717M $643M $136M
Total Assets $15.4B $17.4B $17B $16.5B $16.6B
 
Accounts Payable $336M $317M $407M $269M $371M
Accrued Expenses $1.2B $1.3B $1.2B $1.2B $1B
Current Portion Of Long-Term Debt $212M $306M -- $56M $22M
Current Portion Of Capital Lease Obligations $139M $144M $140M $111M $79M
Other Current Liabilities $539M $651M $601M $427M $1.9B
Total Current Liabilities $3.2B $3.5B $3.2B $3B $4.1B
 
Long-Term Debt $1B $2.5B $2.9B $2.8B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $6.3B $8B $8.1B $7.6B $7.5B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj -$965M -$1B -$1.3B -$1.3B -$1.4B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $941M $991M $907M $857M $878M
Total Equity $9.1B $9.4B $9B $8.9B $9.1B
 
Total Liabilities and Equity $15.4B $17.4B $17B $16.5B $16.6B
Cash and Short Terms $2B $1.9B $1.7B $1.9B $2.1B
Total Debt $1.2B $2.8B $2.9B $2.9B $2B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$1.5B $389M $760M $187M $354M
Depreciation & Amoritzation $644M $680M $688M $714M $734M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.5B -$166M -$51M -$146M -$120M
Change in Inventories $9M $6M -$87M -$2M $54M
Cash From Operations $780M $1.2B $1.4B $1.1B $1.1B
 
Capital Expenditures $438M $390M $499M $499M $496M
Cash Acquisitions -$40M -$912M -$1.6B -$91M -$53M
Cash From Investing -$427M -$1.3B -$2.1B -$574M -$524M
 
Dividends Paid (Ex Special Dividend) -$158M -$163M -$175M -$174M -$172M
Special Dividend Paid
Long-Term Debt Issued $926M $1.5B $1.7B $514M $1.3B
Long-Term Debt Repaid -$1.2B -$557M -$838M -$589M -$1.4B
Repurchase of Common Stock -- -- -$179M -$243M -$117M
Other Financing Activities -$14M -$96M -$94M -$9M -$45M
Cash From Financing -$472M $699M $404M -$501M -$441M
 
Beginning Cash (CF) $1.6B $1.5B $2.2B $1.8B $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$119M $644M -$318M $17M $133M
Ending Cash (CF) $1.5B $2.2B $1.8B $1.8B $2B
 
Levered Free Cash Flow $342M $847M $855M $593M $602M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $96M $104M $59M $64M $107M
Depreciation & Amoritzation $173M $172M $183M $114M $114M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $105M $160M $115M $76M $152M
Change in Inventories -$48M -$88M -$44M -$2M -$18M
Cash From Operations $577M $600M $509M $592M $668M
 
Capital Expenditures $80M $107M $133M $92M $93M
Cash Acquisitions -$15M -$1.2B -$13M -$8M -$45M
Cash From Investing -$70M -$1.3B -$103M -$207M -$203M
 
Dividends Paid (Ex Special Dividend) -$24M -$28M -$27M -$30M -$36M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $19M $662M $27M $6M --
Long-Term Debt Repaid -$78M -$162M -$44M -$85M -$4M
Repurchase of Common Stock -- -$82M -$18M -$27M -$36M
Other Financing Activities -$27M -$18M -$8M -$11M -$7M
Cash From Financing -$110M $372M -$70M -$144M -$122M
 
Beginning Cash (CF) $1.6B $2.2B $1.3B $1.7B $1.8B
Foreign Exchange Rate Adjustment $15M $14M -$5M -$20M $18M
Additions / Reductions $397M -$333M $336M $239M $307M
Ending Cash (CF) $2B $1.9B $1.7B $1.9B $2.2B
 
Levered Free Cash Flow $497M $493M $376M $500M $575M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3M $618M $346M $280M $604M
Depreciation & Amoritzation $664M $681M $719M $503M $748M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $56M -$161M -$225M $87M -$212M
Change in Inventories $35M -$55M -$60M $74M -$16M
Cash From Operations $1.4B $1.2B $994M $1.3B $1.2B
 
Capital Expenditures $356M $454M $532M $395M $500M
Cash Acquisitions -$158M -$2.1B -$467M -$21M $66M
Cash From Investing -$446M -$2.5B -$962M -$537M -$380M
 
Dividends Paid (Ex Special Dividend) -$162M -$173M -$177M -$173M -$185M
Special Dividend Paid
Long-Term Debt Issued $166M $2.5B $967M $359M $1.1B
Long-Term Debt Repaid -$391M -$893M -$682M -$436M -$1.2B
Repurchase of Common Stock -- -$125M -$250M -$130M -$148M
Other Financing Activities -$73M -$114M -$10M -- -$39M
Cash From Financing -$460M $1.2B -$152M -$438M -$586M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $472M -$91M -$120M $290M $235M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1B $753M $462M $870M $701M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $404M $633M $219M $312M $562M
Depreciation & Amoritzation $504M $505M $536M $325M $339M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$67M -$62M -$236M -$3M -$95M
Change in Inventories -$21M -$82M -$55M $21M -$49M
Cash From Operations $1.1B $1B $670M $843M $946M
 
Capital Expenditures $253M $317M $350M $246M $250M
Cash Acquisitions -$116M -$1.3B -$120M -$50M $69M
Cash From Investing -$346M -$1.6B -$440M -$403M -$259M
 
Dividends Paid (Ex Special Dividend) -$104M -$114M -$116M -$115M -$128M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $165M $1.2B $434M $279M $61M
Long-Term Debt Repaid -$326M -$662M -$506M -$353M -$200M
Repurchase of Common Stock -- -$125M -$196M -$83M -$114M
Other Financing Activities -$64M -$82M $2M -$50M -$44M
Cash From Financing -$329M $174M -$382M -$319M -$464M
 
Beginning Cash (CF) $4.6B $6.5B $4.6B $5.1B $5.6B
Foreign Exchange Rate Adjustment $72M -$21M -$11M -$11M -$12M
Additions / Reductions $385M -$350M -$152M $121M $223M
Ending Cash (CF) $5.1B $6.1B $4.4B $5.2B $5.8B
 
Levered Free Cash Flow $807M $713M $320M $597M $696M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Tesla Stock High Risk or High Reward?
Is Tesla Stock High Risk or High Reward?

EV-making supergiant Tesla, Inc. (NASDAQ:TSLA) is going through a difficult…

Why Did Chase Coleman Buy TSM?
Why Did Chase Coleman Buy TSM?

Billionaire Chase Coleman of Tiger Global Management has built a…

Is IONQ The Next NVIDIA?
Is IONQ The Next NVIDIA?

Quantum computing startup IonQ (NYSE:IONQ) has seen its stock skyrocket…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 47x

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
84
VERA alert for Jun 3

Vera Therapeutics [VERA] is down 2.55% over the past day.

Buy
80
KYMR alert for Jun 3

Kymera Therapeutics [KYMR] is up 1.21% over the past day.

Buy
78
SBET alert for Jun 3

SharpLink Gaming [SBET] is down 8.56% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock