Financhill
Buy
65

NWSA Quote, Financials, Valuation and Earnings

Last price:
$27.79
Seasonality move :
1.37%
Day range:
$27.69 - $28.11
52-week range:
$22.65 - $30.04
Dividend yield:
0.72%
P/E ratio:
44.82x
P/S ratio:
1.57x
P/B ratio:
1.91x
Volume:
1.6M
Avg. volume:
2.5M
1-year change:
13.8%
Market cap:
$15.8B
Revenue:
$10.1B
EPS (TTM):
$0.62
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.1B $2.5B $2.5B $2.5B $2.6B
Revenue Growth (YoY) -9.53% 18.19% -0.96% 0.85% 3.12%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $685M $848M $855M $862M $899M
Other Inc / (Exp) -$24M $115M -$43M -$75M -$4M
Operating Expenses $2B $2.3B $2.3B $2.3B $2.4B
Operating Income $104M $245M $171M $193M $226M
 
Net Interest Expenses $8M $22M $27M $23M $18M
EBT. Incl. Unusual Items $72M $338M $101M $95M $204M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25M $71M $35M $37M $60M
Net Income to Company $47M $267M $66M $58M $144M
 
Minority Interest in Earnings -$13M -$71M -$26M -$28M -$25M
Net Income to Common Excl Extra Items $34M $196M $40M $30M $119M
 
Basic EPS (Cont. Ops) $0.06 $0.33 $0.07 $0.05 $0.21
Diluted EPS (Cont. Ops) $0.06 $0.33 $0.07 $0.05 $0.21
Weighted Average Basic Share $589.5M $591.7M $581.3M $572.3M $569.2M
Weighted Average Diluted Share $590.8M $594.4M $583.2M $574.1M $571.2M
 
EBITDA $244M $525M $307M $289M $411M
EBIT $80M $360M $128M $118M $222M
 
Revenue (Reported) $2.1B $2.5B $2.5B $2.5B $2.6B
Operating Income (Reported) $104M $245M $171M $193M $226M
Operating Income (Adjusted) $80M $360M $128M $118M $222M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.8B $9.7B $10.4B $9.9B $10.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9B $3.4B $3.6B $3.3B $3.5B
Other Inc / (Exp) -$1.6B $49M -$228M -$308M -$103M
Operating Expenses $8.4B $9B $9.5B $9.2B $9.3B
Operating Income $414M $734M $907M $728M $838M
 
Net Interest Expenses $37M $67M $104M $96M $80M
EBT. Incl. Unusual Items -$1.2B $716M $575M $324M $655M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $67M $107M $16M $145M $215M
Net Income to Company -$1.3B $609M $559M $179M $440M
 
Minority Interest in Earnings $279M -$117M -$92M -$40M -$85M
Net Income to Common Excl Extra Items -$1B $492M $467M $139M $355M
 
Basic EPS (Cont. Ops) -$1.70 $0.83 $0.80 $0.25 $0.62
Diluted EPS (Cont. Ops) -$1.71 $0.83 $0.80 $0.25 $0.62
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$537M $1.5B $1.4B $1.1B $1.5B
EBIT -$1.2B $783M $679M $420M $735M
 
Revenue (Reported) $8.8B $9.7B $10.4B $9.9B $10.2B
Operating Income (Reported) $414M $734M $907M $728M $838M
Operating Income (Adjusted) -$1.2B $783M $679M $420M $735M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.1B $2.5B $2.5B $2.5B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $685M $848M $855M $862M $899M
Other Inc / (Exp) -$24M $115M -$43M -$75M -$4M
Operating Expenses $2B $2.3B $2.3B $2.3B $2.4B
Operating Income $104M $245M $171M $193M $226M
 
Net Interest Expenses $8M $22M $27M $23M $18M
EBT. Incl. Unusual Items $72M $338M $101M $95M $204M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25M $71M $35M $37M $60M
Net Income to Company $47M $267M $66M $58M $144M
 
Minority Interest in Earnings -$13M -$71M -$26M -$28M -$25M
Net Income to Common Excl Extra Items $34M $196M $40M $30M $119M
 
Basic EPS (Cont. Ops) $0.06 $0.33 $0.07 $0.05 $0.21
Diluted EPS (Cont. Ops) $0.06 $0.33 $0.07 $0.05 $0.21
Weighted Average Basic Share $589.5M $591.7M $581.3M $572.3M $569.2M
Weighted Average Diluted Share $590.8M $594.4M $583.2M $574.1M $571.2M
 
EBITDA $244M $525M $307M $289M $411M
EBIT $80M $360M $128M $118M $222M
 
Revenue (Reported) $2.1B $2.5B $2.5B $2.5B $2.6B
Operating Income (Reported) $104M $245M $171M $193M $226M
Operating Income (Adjusted) $80M $360M $128M $118M $222M
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.5B $2.1B $1.5B $1.5B $1.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.5B $1.5B $1.6B $1.7B
Inventory $203M $308M $373M $378M $378M
Prepaid Expenses -- -- -- -- --
Other Current Assets $453M $465M $450M $503M $652M
Total Current Assets $3.4B $4.4B $3.8B $4B $4.5B
 
Property Plant And Equipment $3.3B $3.2B $2.8B $2.9B $2.9B
Long-Term Investments $314M $499M $470M $391M $458M
Goodwill $4B $4.6B $5B $5.1B $5.3B
Other Intangibles $1.9B $2.1B $2.6B $2.4B $2.3B
Other Long-Term Assets $604M $712M $685M $622M $654M
Total Assets $14.4B $16.4B $16.4B $16.5B $16.9B
 
Accounts Payable $322M $309M $348M $324M $374M
Accrued Expenses $1.1B $1.2B $1.1B $1.2B $1.2B
Current Portion Of Long-Term Debt $50M $273M -- $61M $194M
Current Portion Of Capital Lease Obligations $152M $172M $154M $107M $115M
Other Current Liabilities $481M $597M $557M $516M $466M
Total Current Liabilities $2.7B $3.3B $3B $3B $3.3B
 
Long-Term Debt $1.1B $1.9B $2.9B $2.9B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $5.9B $7.3B $7.7B $7.7B $7.8B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj -$1.2B -$1.1B -$1.5B -$1.3B -$1.1B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $815M $938M $856M $844M $913M
Total Equity $8.5B $9.1B $8.7B $8.7B $9.2B
 
Total Liabilities and Equity $14.4B $16.4B $16.4B $16.5B $16.9B
Cash and Short Terms $1.5B $2.1B $1.5B $1.5B $1.8B
Total Debt $1.2B $2.2B $2.9B $3B $2.9B
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $47M $267M $66M $58M $144M
Depreciation & Amoritzation $164M $165M $179M $171M $189M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$46M $9M -$96M -$128M -$107M
Change in Inventories $2M -$59M -$61M -$55M -$68M
Cash From Operations $155M $68M -$31M -$55M $64M
 
Capital Expenditures $93M $103M $104M $124M $95M
Cash Acquisitions -$8M -$16M -$11M -$35M -$41M
Cash From Investing -$96M -$95M -$130M -$159M -$136M
 
Dividends Paid (Ex Special Dividend) -$20M -$27M -$31M -$28M -$35M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $123M $378M $328M $925M $153M
Long-Term Debt Repaid -$119M -$383M -$337M -$933M -$185M
Repurchase of Common Stock -- -- -$127M -$29M -$38M
Other Financing Activities -$34M -$53M $18M -- -$42M
Cash From Financing -$50M -$85M -$149M -$65M -$147M
 
Beginning Cash (CF) $1.5B $2.2B $1.8B $1.8B $2B
Foreign Exchange Rate Adjustment $13M -$24M -$54M -$25M $37M
Additions / Reductions $9M -$112M -$310M -$279M -$219M
Ending Cash (CF) $1.5B $2.1B $1.5B $1.5B $1.8B
 
Levered Free Cash Flow $62M -$35M -$135M -$179M -$31M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.3B $609M $559M $179M $440M
Depreciation & Amoritzation $646M $681M $702M $706M $752M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $35M -$111M -$156M -$178M -$99M
Change in Inventories $83M -$55M -$89M $4M $41M
Cash From Operations $908M $1.2B $1.3B $1.1B $1.2B
 
Capital Expenditures $414M $400M $500M $519M $467M
Cash Acquisitions -$43M -$920M -$1.6B -$115M -$59M
Cash From Investing -$405M -$1.3B -$2.1B -$603M -$501M
 
Dividends Paid (Ex Special Dividend) -$156M -$170M -$179M -$171M -$179M
Special Dividend Paid
Long-Term Debt Issued $850M $1.8B $1.6B $1.1B $496M
Long-Term Debt Repaid -$1.1B -$821M -$792M -$1.2B -$627M
Repurchase of Common Stock -- -- -$306M -$145M -$126M
Other Financing Activities -$66M -$115M -$23M -- -$87M
Cash From Financing -$427M $664M $340M -$417M -$523M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $76M $523M -$516M $48M $193M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $494M $750M $755M $549M $750M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $47M $267M $66M $58M $144M
Depreciation & Amoritzation $164M $165M $179M $171M $189M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$46M $9M -$96M -$128M -$107M
Change in Inventories $2M -$59M -$61M -$55M -$68M
Cash From Operations $155M $68M -$31M -$55M $64M
 
Capital Expenditures $93M $103M $104M $124M $95M
Cash Acquisitions -$8M -$16M -$11M -$35M -$41M
Cash From Investing -$96M -$95M -$130M -$159M -$136M
 
Dividends Paid (Ex Special Dividend) -$20M -$27M -$31M -$28M -$35M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $123M $378M $328M $925M $153M
Long-Term Debt Repaid -$119M -$383M -$337M -$933M -$185M
Repurchase of Common Stock -- -- -$127M -$29M -$38M
Other Financing Activities -$34M -$53M $18M -- -$42M
Cash From Financing -$50M -$85M -$149M -$65M -$147M
 
Beginning Cash (CF) $1.5B $2.2B $1.8B $1.8B $2B
Foreign Exchange Rate Adjustment $13M -$24M -$54M -$25M $37M
Additions / Reductions $9M -$112M -$310M -$279M -$219M
Ending Cash (CF) $1.5B $2.1B $1.5B $1.5B $1.8B
 
Levered Free Cash Flow $62M -$35M -$135M -$179M -$31M

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

GET BETTER TRADE IDEAS

Popular

Why Is Coinbase Stock Going Down?
Why Is Coinbase Stock Going Down?

Every way you look at it, Coinbase has had a…

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock