Exhibit 99.1

    

 

NEWS CORPORATION REPORTS SECOND QUARTER RESULTS FOR FISCAL 2015

FISCAL 2015 SECOND QUARTER KEY FINANCIAL HIGHLIGHTS

 

•

Revenues of $2.28 billion compared to $2.24 billion in the prior year

 

•

Reported Total Segment EBITDA of $328 million compared to $327 million in the prior year

 

•

Adjusted EPS were $0.26 compared to $0.31 in the prior year – Reported EPS were $0.24 compared to $0.26 in the prior year

NEW YORK, NY – February 5, 2015 – News Corporation (“News Corp” or the “Company”) (NASDAQ: NWS, NWSA; ASX: NWS, NWSLV) today reported financial results for the three months ended December 31, 2014.

Commenting on the results, Chief Executive Robert Thomson said:

“The development of the new News Corp continued apace in the second quarter as we began the transformation of the just acquired realtor.com^®, which has certainly exceeded our expectations in traffic growth in recent weeks. We were clearly buffeted by currency headwinds, but the strength of our brands, the breadth of our reach, the intensifying focus on cost discipline and the power of our portfolio meant that we saw continued growth in revenue and increasing upside in our long-term prospects. Our digital personality has evolved quickly, with realtor.com^® having given us a new and influential platform, digital subscribers on the rise at our news mastheads, robust growth at REA, and healthy e-book sales at HarperCollins. The vision we outlined for the company is becoming a reality, and while we have much work ahead, the foundations we have laid over the past 18 months put us in a strong position for enduring success and increased shareholder value.”

SECOND QUARTER RESULTS

The Company reported fiscal 2015 second quarter total revenues of $2.28 billion, a 2% increase as compared to prior year second quarter revenues of $2.24 billion. The majority of the revenue increase reflects strength in the Book Publishing and Digital Real Estate Services segments, partially offset by lower advertising revenues at the News and Information Services segment and negative foreign currency fluctuations. Adjusted revenues (as defined in Note 1) were flat compared to the prior year.

The Company reported second quarter Total Segment EBITDA of $328 million compared to $327 million in the prior year. These results include $13 million and $19 million in fees and costs – net of indemnification – related to the U.K. Newspaper Matters (as defined below) in the three months ended December 31, 2014 and 2013, respectively, as well as $16 million of one-time transaction costs in the second quarter of fiscal 2015 related to the acquisition of Move, Inc. (“Move”). Strong revenue performances in the Book Publishing and Digital Real Estate Services, combined with lower expenses related to the capitalization of Amplify Learning’s software development costs, were offset by declines at the News and Information Services segment and negative foreign currency fluctuations. Adjusted Total Segment EBITDA (as defined in Note 1) increased 4% compared to the prior year.

Net income available to News Corporation stockholders was $142 million as compared to $150 million in the prior year, primarily due to a higher effective tax rate and lower interest income. Adjusted net income available to News Corporation stockholders (as defined in Note 3) was $154 million compared to $179 million in the prior year.

 

1

---

    

 

Impairment and restructuring charges were $17 million and $36 million in the three months ended December 31, 2014 and 2013, respectively.

Net income available to News Corporation stockholders per share was $0.24 as compared to $0.26 in the prior year. Adjusted EPS (as defined in Note 3) were $0.26 compared to $0.31 in the prior year.

Free cash flow available to News Corporation improved by $58 million in the six months ended December 31, 2014 to $275 million.

SEGMENT REVIEW

 

		For the three months ended December 31,												For the six months ended December 31,
		2014				2013				% Change				2014				2013				% Change
		(in millions)												(in millions)
Revenues:
News and Information Services		$	1,523			$	1,612				(6	)%		$	2,974			$	3,107				(4	)%
Book Publishing			469				391				20	%			875				719				22	%
Cable Network Programming			112				110				2	%			251				242				4	%
Digital Real Estate Services			154				103				50	%			266				193				38	%
Digital Education			22				22				—	%			64				49				31	%
Other			—				—				*	*			—				—				*	*
Total Revenues		$	2,280			$	2,238				2	%		$	4,430			$	4,310				3	%
Segment EBITDA:
News and Information Services		$	216			$	255				(15	)%		$	321			$	388				(17	)%
Book Publishing			77				68				13	%			132				111				19	%
Cable Network Programming			54				53				2	%			86				82				5	%
Digital Real Estate Services(a)			57				55				4	%			114				99				15	%
Digital Education			(24	)			(44	)			45	%			(48	)			(95	)			49	%
Other(b)			(52	)			(60	)			13	%			(107	)			(117	)			9	%
Total Segment EBITDA		$	328			$	327				—	%		$	498			$	468				6	%

 

**	- Not meaningful

 

(a)	Digital Real Estate Services Segment EBITDA for the three and six months ended December 31, 2014 includes transaction related costs of $16 million and $18 million, respectively, related to the acquisition of Move.

 

(b)

Other Segment EBITDA for the three and six months ended December 31, 2014 includes fees and costs, net of indemnification, related to the U.K. Newspaper Matters of $13 million and $27 million, respectively. Other Segment EBITDA for the three and six months ended December 31, 2013 includes fees and costs, net of indemnification, related to the U.K. Newspaper Matters of $19 million and $36 million, respectively.

News and Information Services

Revenues for the second quarter of fiscal 2015 decreased $89 million, or 6%, compared to the prior year. Australian newspapers revenues declined 8% due to negative foreign currency fluctuations and modest advertising revenue declines. Total segment advertising revenues declined 9%, driven primarily by weaknesses in the UK print advertising market, lower revenue from free-standing insert products at News America Marketing

 

2

---

    

 

and negative foreign currency fluctuations. The declines were partially offset by higher advertising revenues at Dow Jones, across the Wall Street Journal franchise. Circulation and subscription revenues declined 3%, due to the decline in professional information business revenues at Dow Jones and lower print circulation volume, partially offset by higher subscription pricing, cover price increases and higher digital subscription volume. Adjusted revenues declined 3% compared to the prior year.

Segment EBITDA decreased $39 million in the quarter, or 15%, as compared to the prior year. Results were impacted by lower advertising revenue at News UK and News America Marketing, $8 million of dual rent and other facility costs related to the relocation of the Company’s London operations, and $9 million of higher legal expenses at News America Marketing, partially offset by an increase at News Corp Australia due to lower expenses. Adjusted Segment EBITDA decreased 12% compared to the prior year.

Book Publishing

Revenues in the quarter increased $78 million, or 20%, compared to the prior year driven by the inclusion of the results of Harlequin Enterprises Limited (“Harlequin”) and strong performances in Children’s and General Books resulting from higher backlist sales during the holiday season, which largely offset the lower revenues from the Divergent series. E-book revenues improved by 14% versus the prior year period, driven by Harlequin, and represented 17% of consumer revenues. Segment EBITDA increased $9 million, or 13%, from the prior year due to the higher revenues as discussed above, coupled with ongoing operational efficiencies and higher contribution to profits from e-books, offset in part by the lower contribution from the Divergent series. Adjusted revenues were flat and Adjusted Segment EBITDA decreased 4%, compared to the prior year.

Cable Network Programming

In the second quarter of fiscal 2015, revenues increased $2 million, or 2%, compared to the prior year primarily due to higher affiliate pricing and increased subscribers. Segment EBITDA in the quarter increased $1 million, or 2%, due to higher revenues, partially offset by negative foreign currency fluctuations and higher programming rights and production costs. Adjusted revenues increased 11% and Adjusted Segment EBITDA increased 9%, compared to the prior year.

Digital Real Estate Services

Revenues in the quarter increased $51 million, or 50%, compared to the prior year, primarily driven by the inclusion of the results of Move, coupled with higher residential listing depth product penetration and higher pricing at REA Group Limited (“REA Group”). Segment EBITDA in the quarter increased $2 million, or 4%, compared to the prior year primarily due to the increased revenues noted above, partially offset by $16 million of one-time transaction costs related to the acquisition of Move. Excluding the contributions from Move, divestitures and foreign currency fluctuations, Adjusted revenues and Adjusted Segment EBITDA increased 26% and 38%, respectively, compared to the prior year. In the second quarter, based on Move’s internal data, average monthly unique users of realtor.com^®’s web and mobile sites grew 26% year-over-year to over 28 million, which was driven by more than 60% growth in mobile users; traffic accelerated in January to 37 million monthly unique users, or 33% growth year-over-year.

 

3

---

    

 

Digital Education

Revenues in the quarter were $22 million, which were flat compared with the prior year, as higher subscription revenues at Amplify Insight and higher revenues at Amplify Access were offset by lower Amplify Insight consulting revenues and lower revenues at Amplify Learning, related to the early grade print and hybrid learning products. Segment EBITDA in the quarter improved $20 million, or 45%, from the prior year, primarily due to the impact of the capitalization of Amplify Learning’s software development costs of $14 million and lower expenses.

Other

Segment EBITDA in the quarter improved by $8 million compared to the prior year, primarily due to lower fees and costs, net of indemnification, related to the claims and investigations arising out of certain conduct at The News of the World (the “U.K. Newspaper Matters”) of approximately $6 million.

The net expense related to the U.K. Newspaper Matters was $13 million for the three months ended December 31, 2014 as compared to $19 million for the three months ended December 31, 2013.

REVIEW OF EQUITY EARNINGS OF AFFILIATES’ RESULTS

Quarterly equity earnings from affiliates were $16 million compared to $17 million in the prior year.

 

		For the three months ended December 31,								For the six months ended December 31,
		2014				2013				2014				2013
		(in millions)								(in millions)
Foxtel(a)		$	15			$	17			$	40			$	30
Other equity affiliates, net			1				—				1				—
Total equity earnings of affiliates		$	16			$	17			$	41			$	30

 

(a)

The Company amortized $14 million and $30 million related to excess cost over the Company’s proportionate share of its investment’s underlying net assets allocated to finite-lived intangible assets during the three and six months ended December 31, 2014, respectively, and $15 million and $31 million in the corresponding periods of fiscal 2014, respectively. Such amortization is reflected in Equity earnings of affiliates in the Statements of Operations.

On a U.S. GAAP basis, Foxtel revenues, for the three months ended December 31, 2014, decreased $59 million to $680 million from $739 million in the prior year period due to adverse foreign currency fluctuations. Foxtel EBITDA decreased $12 million to $198 million from $210 million due to adverse foreign currency fluctuations. In local currency, Foxtel revenues were flat and EBITDA grew 2%. Total closing subscribers were approximately 2.7 million as of December 31, 2014, a 5% increase compared to the prior year period, as a result of higher subscriber sales, partially driven by the new pricing and packaging strategy that was implemented in November 2014, and lower churn. In the quarter, cable and satellite churn improved to 11.8% from 12.8% in the prior year.

Foxtel operating income for the three months ended December 31, 2014 and 2013 after depreciation and amortization of $80 million and $85 million, respectively, was $118 million and $125 million, respectively. Operating income decreased as a result of adverse foreign currency fluctuations. Foxtel’s net income of $59

 

4

---

    

 

million decreased from $64 million in the prior year period as a result of adverse foreign currency fluctuations, partially offset by improved operating performance and lower tax expense.

FREE CASH FLOW AVAILABLE TO NEWS CORPORATION

Free cash flow available to News Corporation is a non-GAAP financial measure defined as net cash provided by operating activities, less capital expenditures, and REA Group free cash flow, plus cash dividends received from REA Group.

The Company considers free cash flow available to News Corporation to provide useful information to management and investors about the amount of cash generated by the business after capital expenditures, which can then be used for strategic opportunities including, among others, investing in the Company’s business, strategic acquisitions, strengthening the Company’s balance sheet, dividend payouts and repurchasing stock. A limitation of free cash flow available to News Corporation is that it does not represent the total increase or decrease in the cash balance for the period. Management compensates for the limitation of free cash flow available to News Corporation by also relying on the net change in cash and cash equivalents as presented in the Company’s consolidated statements of cash flows prepared in accordance with GAAP which incorporates all cash movements during the period.

The following table presents a reconciliation of net cash provided by operating activities to free cash flow available to News Corporation:

 

		For the six months ended December 31,
		2014				2013
		(in millions)
Net cash provided by operating activities		$	492			$	407
Less: Capital expenditures			(183	)			(147	)
			309				260
Less: REA Group free cash flow			(60	)			(62	)
Plus: Cash dividends received from REA Group			26				19
Free cash flow available to News Corporation		$	275			$	217

Free cash flow available to News Corporation in the six months ended December 31, 2014 improved by $58 million to $275 million from $217 million in the prior year. The increase was primarily due to the overall improvement in Total Segment EBITDA and improved working capital of a combined $86 million, lower restructuring payments of $61 million, lower payments for fees and costs related to the U.K. Newspaper Matters of $24 million, coupled with increased dividends received from cost method investments of $21 million. The increases were partially offset by the absence of net receipts related to the foreign tax refund of $81 million received during the six months ended December 31, 2013 and higher tax payments of $26 million in the second quarter of fiscal 2015, coupled with an increase in capital expenditures, which included $41 million related to the relocation of the Company’s operations in London and $29 million related to Amplify’s curriculum products.

 

5

---

    

 

COMPARISON OF ADJUSTED INFORMATION TO U.S. GAAP INFORMATION

Adjusted revenues, Adjusted Total Segment EBITDA, Total Segment EBITDA, Adjusted net income available to News Corporation stockholders, Adjusted EPS and Free cash flow available to News Corporation are non-GAAP financial measures contained in this earnings release. This information is provided in order to allow investors to make meaningful comparisons of the Company’s operating performance between periods and to view the Company’s business from the same perspective as Company management. These non-GAAP measures may be different than similar measures used by other companies and should be considered in addition to, not as a substitute for, measures of financial performance calculated in accordance with GAAP. Reconciliations for the differences between non-GAAP measures used in this earnings release and comparable financial measures calculated in accordance with U.S. GAAP are included in Notes 1, 2 and 3 and the reconciliation of Net cash provided by operating activities to Free cash flow available to News Corporation is included above.

 

6

---

    

 

Conference call

News Corporation’s earnings conference call can be heard live at 4:30pm EST on February 5, 2015. To listen to the call, please visit http://investors.newscorp.com.

Cautionary Statement Concerning Forward-Looking Statements

This document contains certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on management’s views and assumptions regarding future events and business performance as of the time the statements are made. Actual results may differ materially from these expectations due to changes in global economic, business, competitive market and regulatory factors. More detailed information about these and other factors that could affect future results is contained in our filings with the Securities and Exchange Commission. The “forward-looking statements” included in this document are made only as of the date of this document and we do not have any obligation to publicly update any “forward-looking statements” to reflect subsequent events or circumstances, except as required by law.

About News Corporation

News Corporation (NASDAQ: NWS, NWSA; ASX: NWS, NWSLV) is a global, diversified media and information services company focused on creating and distributing authoritative and engaging content to consumers throughout the world. The company comprises businesses across a range of media, including: news and information services, book publishing, cable network programming in Australia, digital real estate services, digital education, and pay-TV distribution in Australia. Headquartered in New York, the activities of News Corporation are conducted primarily in the United States, Australia, and the United Kingdom. More information is available at: www.newscorp.com.

Contacts:

Michael Florin

Investor Relations

212-416-3363

mflorin@newscorp.com

Jim Kennedy

Corporate Communications

212-416-4064

jkennedy@newscorp.com

 

7

---

    

 

NEWS CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited; in millions, except share and per share amounts)

 

		For the three months ended December 31,								For the six months ended December 31,
		2014				2013				2014				2013
Revenues:
Advertising		$	1,038			$	1,080			$	1,958			$	2,038
Circulation and Subscription			656				661				1,339				1,340
Consumer			448				377				838				688
Other			138				120				295				244
Total Revenues			2,280				2,238				4,430				4,310
Operating expenses			(1,266	)			(1,274	)			(2,580	)			(2,569	)
Selling, general and administrative			(686	)			(637	)			(1,352	)			(1,273	)
Depreciation and amortization			(135	)			(138	)			(266	)			(279	)
Impairment and restructuring charges			(17	)			(36	)			(21	)			(63	)
Equity earnings of affiliates			16				17				41				30
Interest, net			13				16				30				33
Other, net			10				(231	)			58				(672	)
Income (loss) before income tax (expense) benefit			215				(45	)			340				(483	)
Income tax (expense) benefit			(52	)			211				(89	)			687
Net income			163				166				251				204
Less: Net income attributable to noncontrolling interests			(20	)			(15	)			(43	)			(26	)
Net income attributable to News Corporation stockholders		$	143			$	151			$	208			$	178
Less: Adjustments to Net income attributable to News Corporation stockholders – Redeemable Preferred Stock Dividends			(1	)			(1	)			(1	)			(1	)
Net income available to News Corporation stockholders		$	142			$	150			$	207			$	177
Weighted average shares outstanding:
Basic			580				579				580				579
Diluted			583				580				581				580
Net income available to News Corporation stockholders per share:
Basic and diluted		$	0.24			$	0.26			$	0.36			$	0.31

 

8

---

    

 

NEWS CORPORATION

CONSOLIDATED BALANCE SHEETS

(in millions)

 

		As of December 31, 2014				As of June 30, 2014
		(unaudited)				(audited)
ASSETS
Current assets:
Cash and cash equivalents		$	1,918			$	3,145
Amounts due from 21st Century Fox			55				66
Receivables, net			1,450				1,388
Other current assets			629				671
Total current assets			4,052				5,270
Non-current assets:
Investments			2,466				2,609
Property, plant and equipment, net			2,809				3,009
Intangible assets, net			2,379				2,137
Goodwill			3,547				2,782
Other non-current assets			717				682
Total assets		$	15,970			$	16,489
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable		$	320			$	276
Accrued expenses			1,136				1,188
Deferred revenue			412				369
Other current liabilities			461				431
Total current liabilities			2,329				2,264
Non-current liabilities:
Retirement benefit obligations			273				272
Deferred income taxes			274				224
Other non-current liabilities			307				310
Commitments and contingencies
Redeemable preferred stock			20				20
Equity:
Class A common stock			4				4
Class B common stock			2				2
Additional paid-in capital			12,421				12,390
Retained earnings			444				237
Accumulated other comprehensive income			(261	)			610
Total News Corporation stockholders’ equity			12,610				13,243
Noncontrolling interests			157				156
Total equity			12,767				13,399
Total liabilities and equity		$	15,970			$	16,489

 

9

---

    

 

NEWS CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited; in millions)

 

		For the six months ended December 31,
		2014				2013
Operating activities:
Net Income		$	251			$	204
Adjustments to reconcile net income to cash provided by operating activities:
Depreciation and amortization			266				279
Equity earnings of affiliates			(41	)			(30	)
Cash distributions received from affiliates			68				47
Foreign tax refund payable to 21st Century Fox			—				148
Foreign tax refund receivable, net of applicable taxes			—				(140	)
Impairment charges, net of tax			—				12
Other, net			(58	)			(49	)
Deferred income taxes and taxes payable			42				85
Change in operating assets and liabilities, net of acquisitions:
Receivables and other assets			(64	)			(244	)
Inventories, net			66				51
Accounts payable and other liabilities			(26	)			65
Pension and postretirement benefit plans			(12	)			(21	)
Net cash provided by operating activities			492				407
Investing activities:
Capital expenditures			(183	)			(147	)
Acquisitions, net of cash acquired			(1,183	)			(26	)
Investments in equity affiliates and other			(246	)			(2	)
Proceeds from dispositions			114				100
Net cash used in investing activities			(1,498	)			(75	)
Financing activities:
Net transfers from 21st Century Fox and affiliates			—				217
Repayment of borrowings acquired in the Move acquisition			(129	)			—
Dividends paid			(17	)			(13	)
Other, net			(10	)			—
Net cash (used in) provided by financing activities			(156	)			204
Net (decrease) increase in cash and cash equivalents			(1,162	)			536
Cash and cash equivalents, beginning of period			3,145				2,381
Exchange movement on opening cash balance			(65	)			(9	)
Cash and cash equivalents, end of period		$	1,918			$	2,908

 

10

---

    

 

NOTE 1 – ADJUSTED REVENUES, ADJUSTED TOTAL SEGMENT EBITDA AND ADJUSTED SEGMENT EBITDA

The Company uses revenues, Total Segment EBITDA and Segment EBITDA excluding the impact of acquisitions, divestitures, costs associated with the U.K. Newspaper Matters and foreign currency fluctuations (“Adjusted Revenues, Adjusted Total Segment EBITDA and Adjusted Segment EBITDA”) to evaluate the performance of the Company’s operations exclusive of certain items that impact the comparability of results from period to period. The calculation of Adjusted Revenues, Adjusted Total Segment EBITDA and Adjusted Segment EBITDA may not be comparable to similarly titled measures reported by other companies, since companies and investors may differ as to what type of events warrant adjustment. Adjusted Revenues, Adjusted Total Segment EBITDA and Adjusted Segment EBITDA are not measures of performance under generally accepted accounting principles and should not be construed as substitutes for amounts determined under GAAP as measures of performance.

However, management uses these measures in comparing the Company’s historical performance and believes that they provide meaningful and comparable information to investors to assist in their analysis of our performance relative to prior periods and our competitors.

The following table reconciles reported revenues and reported Total Segment EBITDA to Adjusted Revenues and Adjusted Total Segment EBITDA for the three and six months ended December 31, 2014 and 2013.

 

		Revenues												Total Segment EBITDA
		For the three months ended December 31,												For the three months ended December 31,
		2014				2013				Difference				2014				2013				Difference
		(in millions)												(in millions)
As reported		$	2,280			$	2,238			$	42			$	328			$	327			$	1
Impact of acquisitions			(122	)			—				(122	)			4				—				4
Impact of divestitures			(1	)			(5	)			4				—				—				—
Impact of foreign currency fluctuations			72				—				72				16				—				16
Net impact of U.K. Newspaper Matters			—				—				—				13				19				(6	)
As adjusted		$	2,229			$	2,233			$	(4	)		$	361			$	346			$	15

 

11

---

    

 

		Revenues												Total Segment EBITDA
		For the six months ended December 31,												For the six months ended December 31,
		2014				2013				Difference				2014				2013				Difference
		(in millions)												(in millions)
As reported		$	4,430			$	4,310			$	120			$	498			$	468			$	30
Impact of acquisitions			(182	)			—				(182	)			5				—				5
Impact of divestitures			(1	)			(42	)			41				—				(4	)			4
Impact of foreign currency fluctuations			32				—				32				13				—				13
Net impact of U.K. Newspaper Matters			—				—				—				27				36				(9	)
As adjusted		$	4,279			$	4,268			$	11			$	543			$	500			$	43

 

12

---

    

 

Adjusted Revenues and Adjusted Segment EBITDA by segment for the three and six months ended December 31, 2014 and 2013 are as follows:

 

		For the three months ended December 31,
		2014				2013				% Change
		(in millions)
Adjusted Revenues:
News and Information Services		$	1,564			$	1,608				(3	)%
Book Publishing			392				391				—	%
Cable Network Programming			122				110				11	%
Digital Real Estate Services			129				102				26	%
Digital Education			22				22				—	%
Other			—				—				—	%
Total Adjusted Revenues		$	2,229			$	2,233				—	%
Adjusted Segment EBITDA:
News and Information Services		$	225			$	255				(12	)%
Book Publishing			65				68				(4	)%
Cable Network Programming			58				53				9	%
Digital Real Estate Services			76				55				38	%
Digital Education			(24	)			(44	)			45	%
Other			(39	)			(41	)			5	%
Total Adjusted Segment EBITDA		$	361			$	346				4	%

 

		For the six months ended December 31,
		2014				2013				% Change
		(in millions)
Adjusted Revenues:
News and Information Services		$	2,981			$	3,070				(3	)%
Book Publishing			735				715				3	%
Cable Network Programming			259				242				7	%
Digital Real Estate Services			240				192				25	%
Digital Education			64				49				31	%
Other			—				—				—	%
Total Adjusted Revenues		$	4,279			$	4,268				—	%
Adjusted Segment EBITDA:
News and Information Services		$	329			$	384				(14	)%
Book Publishing			118				111				6	%
Cable Network Programming			90				82				10	%
Digital Real Estate Services			134				99				35	%
Digital Education			(48	)			(95	)			49	%
Other			(80	)			(81	)			1	%
Total Adjusted Segment EBITDA		$	543			$	500				9	%

 

13

---

    

 

The following tables reconcile reported revenues and Segment EBITDA by segment to Adjusted Revenues and Adjusted Segment EBITDA by segment for the three months ended December 31, 2014 and 2013.

 

		For the three months ended December 31, 2014
		As Reported				Impact of Acquisitions				Impact of Divestitures				Impact of Foreign Currency Fluctuations				Net Impact of U.K. Newspaper Matters				As Adjusted
		(in millions)
Revenues:
News and Information Services		$	1,523			$	(6	)		$	—			$	47			$	—			$	1,564
Book Publishing			469				(82	)			—				5				—				392
Cable Network Programming			112				—				—				10				—				122
Digital Real Estate Services			154				(34	)			(1	)			10				—				129
Digital Education			22				—				—				—				—				22
Other			—				—				—				—				—				—
Total Revenues		$	2,280			$	(122	)		$	(1	)		$	72			$	—			$	2,229
Segment EBITDA:
News and Information Services		$	216			$	3			$	—			$	6			$	—			$	225
Book Publishing			77				(12	)			—				—				—				65
Cable Network Programming			54				—				—				4				—				58
Digital Real Estate Services			57				13				—				6				—				76
Digital Education			(24	)			—				—				—				—				(24	)
Other			(52	)			—				—				—				13				(39	)
Total Segment EBITDA		$	328			$	4			$	—			$	16			$	13			$	361

 

		For the three months ended December 31, 2013
		As Reported				Impact of Acquisitions				Impact of Divestitures				Impact of Foreign Currency Fluctuations				Net Impact of U.K. Newspaper Matters				As Adjusted
		(in millions)
Revenues:
News and Information Services		$	1,612			$	—			$	(4	)		$	—			$	—			$	1,608
Book Publishing			391				—				—				—				—				391
Cable Network Programming			110				—				—				—				—				110
Digital Real Estate Services			103				—				(1	)			—				—				102
Digital Education			22				—				—				—				—				22
Other			—				—				—				—				—				—
Total Revenues		$	2,238			$	—			$	(5	)		$	—			$	—			$	2,233
Segment EBITDA:
News and Information Services		$	255			$	—			$	—			$	—			$	—			$	255
Book Publishing			68				—				—				—				—				68
Cable Network Programming			53				—				—				—				—				53
Digital Real Estate Services			55				—				—				—				—				55
Digital Education			(44	)			—				—				—				—				(44	)
Other			(60	)			—				—				—				19				(41	)
Total Segment EBITDA		$	327			$	—			$	—			$	—			$	19			$	346

 

14

---

    

 

The following tables reconcile reported revenues and Segment EBITDA by segment to Adjusted Revenues and Adjusted Segment EBITDA by segment for the six months ended December 31, 2014 and 2013.

 

		For the six months ended December 31, 2014
		As Reported				Impact of Acquisitions				Impact of Divestitures				Impact of Foreign Currency Fluctuations				Net Impact of U.K. Newspaper Matters				As Adjusted
		(in millions)
Revenues:
News and Information Services		$	2,974			$	(8	)		$	—			$	15			$	—			$	2,981
Book Publishing			875				(140	)			—				—				—				735
Cable Network Programming			251				—				—				8				—				259
Digital Real Estate Services			266				(34	)			(1	)			9				—				240
Digital Education			64				—				—				—				—				64
Other			—				—				—				—				—				—
Total Revenues		$	4,430			$	(182	)		$	(1	)		$	32			$	—			$	4,279
Segment EBITDA:
News and Information Services		$	321			$	4			$	—			$	4			$	—			$	329
Book Publishing			132				(14	)			—				—				—				118
Cable Network Programming			86				—				—				4				—				90
Digital Real Estate Services			114				15				—				5				—				134
Digital Education			(48	)			—				—				—				—				(48	)
Other			(107	)			—				—				—				27				(80	)
Total Segment EBITDA		$	498			$	5			$	—			$	13			$	27			$	543

 

		For the six months ended December 31, 2013
		As Reported				Impact of Acquisitions				Impact of Divestitures				Impact of Foreign Currency Fluctuations				Net Impact of U.K. Newspaper Matters				As Adjusted
		(in millions)
Revenues:
News and Information Services		$	3,107			$	—			$	(37	)		$	—			$	—			$	3,070
Book Publishing			719				—				(4	)			—				—				715
Cable Network Programming			242				—				—				—				—				242
Digital Real Estate Services			193				—				(1	)			—				—				192
Digital Education			49				—				—				—				—				49
Other			—				—				—				—				—				—
Total Revenues		$	4,310			$	—			$	(42	)		$	—			$	—			$	4,268
Segment EBITDA:
News and Information Services		$	388			$	—			$	(4	)		$	—			$	—			$	384
Book Publishing			111				—				—				—				—				111
Cable Network Programming			82				—				—				—				—				82
Digital Real Estate Services			99				—				—				—				—				99
Digital Education			(95	)			—				—				—				—				(95	)
Other			(117	)			—				—				—				36				(81	)
Total Segment EBITDA		$	468			$	—			$	(4	)		$	—			$	36			$	500

 

15

---

    

 

NOTE 2 – TOTAL SEGMENT EBITDA

Segment EBITDA is defined as revenues less operating expenses and selling, general and administrative expenses. Segment EBITDA does not include: Depreciation and amortization, impairment and restructuring charges, equity earnings of affiliates, interest, net, other, net, income tax (expense) benefit and net income attributable to noncontrolling interests. Management believes that Segment EBITDA is an appropriate measure for evaluating the operating performance of the Company’s business segments because it is the primary measure used by the Company’s chief operating decision maker to evaluate the performance of and allocate resources within the Company’s businesses. Segment EBITDA provides management, investors and equity analysts with a measure to analyze operating performance of each of the Company’s business segments and its enterprise value against historical data and competitors’ data, although historical results may not be indicative of future results (as operating performance is highly contingent on many factors, including customer tastes and preferences).

Total Segment EBITDA is a non-GAAP measure and should be considered in addition to, not as a substitute for, net income, cash flow and other measures of financial performance reported in accordance with GAAP. In addition, this measure does not reflect cash available to fund requirements and excludes items, such as depreciation and amortization and impairment and restructuring charges, which are significant components in assessing the Company’s financial performance. The following table reconciles Total Segment EBITDA to net income.

 

		For the three months ended December 31,
		2014				2013				Change				% Change
		(in millions)
Revenues		$	2,280			$	2,238			$	42				2	%
Operating expenses			(1,266	)			(1,274	)			8				1	%
Selling, general and administrative			(686	)			(637	)			(49	)			(8	)%
Total Segment EBITDA			328				327				1				—	%
Depreciation and amortization			(135	)			(138	)			3				2	%
Impairment and restructuring charges			(17	)			(36	)			19				53	%
Equity earnings of affiliates			16				17				(1	)			(6	)%
Interest, net			13				16				(3	)			(19	)%
Other, net			10				(231	)			241				*	*
Income (loss) before income tax (expense) benefit			215				(45	)			260				*	*
Income tax (expense) benefit			(52	)			211				(263	)			*	*
Net income		$	163			$	166			$	(3	)			(2	)%

 

**

- Not meaningful

 

16

---

    

 

		For the six months ended December 31,
		2014				2013				Change				% Change
		(in millions)
Revenues		$	4,430			$	4,310			$	120				3	%
Operating expenses			(2,580	)			(2,569	)			(11	)			—	%
Selling, general and administrative			(1,352	)			(1,273	)			(79	)			(6	)%
Total Segment EBITDA			498				468				30				6	%
Depreciation and amortization			(266	)			(279	)			13				5	%
Impairment and restructuring charges			(21	)			(63	)			42				67	%
Equity earnings of affiliates			41				30				11				37	%
Interest, net			30				33				(3	)			(9	)%
Other, net			58				(672	)			730				*	*
Income (loss) before income tax (expense) benefit			340				(483	)			823				*	*
Income tax (expense) benefit			(89	)			687				(776	)			*	*
Net income		$	251			$	204			$	47				23	%

 

**

- Not meaningful

 

17

---

    

 

NOTE 3 – ADJUSTED NET INCOME AVAILABLE TO NEWS CORPORATION STOCKHOLDERS AND ADJUSTED EPS

The Company uses net income available to News Corporation stockholders and diluted earnings per share (“EPS”) excluding expenses related to U.K. Newspaper Matters, Impairment and restructuring charges, and “Other, net”, net of tax (“adjusted net income available to News Corporation stockholders and adjusted EPS”) to evaluate the performance of the Company’s operations exclusive of certain items that impact the comparability of results from period to period. The calculation of adjusted net income available to News Corporation stockholders and adjusted EPS may not be comparable to similarly titled measures reported by other companies, since companies and investors may differ as to what type of events warrant adjustment. Adjusted net income available to News Corporation stockholders and adjusted EPS are not measures of performance under generally accepted accounting principles and should not be construed as substitutes for consolidated net income available to News Corporation stockholders and net income per share as determined under GAAP as a measure of performance.

However, management uses these measures in comparing the Company’s historical performance and believes that they provide meaningful and comparable information to investors to assist in their analysis of our performance relative to prior periods and our competitors.

The following tables reconcile reported net income available to News Corporation stockholders and reported diluted EPS to adjusted net income available to News Corporation stockholders and adjusted EPS for the three and six months ended December 31, 2014 and 2013.

 

		For the three months ended December 31, 2014								For the three months ended December 31, 2013
		Net income available to stockholders				EPS				Net income available to stockholders				EPS
		(in millions, except per share data)
As reported		$	142			$	0.24			$	150			$	0.26
U.K. Newspaper Matters			13				0.02				19				0.03
Impairment and restructuring charges			17				0.03				36				0.06
Other, net(a)			(10	)			(0.02	)			231				0.40
Tax impact on items above(b)			(11	)			(0.02	)			(257	)			(0.44	)
Impact of noncontrolling interest on items included in Other, net above			3				0.01				—				—
As adjusted		$	154			$	0.26			$	179			$	0.31

 

(a)

Other, net for the three months ended December 31, 2013 primarily includes a foreign tax refund payable to 21st Century Fox.

(b)

Tax impact on items above for the three months ended December 31, 2013 primarily includes a foreign tax refund receivable of $238 million which has an offsetting payable to 21st Century Fox included within Other, net above.

 

18

---

    

 

		For the six months ended December 31, 2014								For the six months ended December 31, 2013
		Net income available to stockholders				EPS				Net income available to stockholders				EPS
		(in millions, except per share data)
As reported		$	207			$	0.36			$	177			$	0.31
U.K. Newspaper Matters			27				0.04				36				0.06
Impairment and restructuring charges			21				0.03				63				0.11
Other, net(a)			(58	)			(0.10	)			672				1.16
Tax impact on items above(b)			(2	)			—				(752	)			(1.30	)
Impact of noncontrolling interest on items included in Other, net above			11				0.02				—				—
As adjusted		$	206			$	0.35			$	196			$	0.34

 

(a)

Other, net for the six months ended December 31, 2014 primarily includes a gain on the sale of marketable securities and dividends received from cost method investments. Other, net for the six months ended December 31, 2013 primarily includes a foreign tax refund paid or payable to 21st Century Fox, offset by a gain on a third party pension contribution.

(b)

Tax impact on items above for the six months ended December 31, 2013 primarily includes a foreign tax refund of $721 million which has an offsetting payable to 21st Century Fox included within Other, net above.

 

19