Multi-Year Overview

Group Key Figures: Multi-Year Overview – Part 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EUR m

 

Q4 2014

 

Q4 2013

 

Q4 2012

 

Q4 2011

 

Q4 2010

 

Q4 2009

 

Q4 2008

 

Q4 2007

 

Q4 2006

 

Q4 2005

Revenues

 

965.9

 

840.8

 

789.3

 

712.4

 

828.9

 

880.4

 

876.8

 

989.3

 

657.2

 

636.0

Revenue margin before income taxes (in percent)

 

26.2

 

27.3

 

27.3

 

26.7

 

23.9

 

19.5

 

–14.6

 

14.4

 

27.1

 

23.3

Total costs

 

694.2

 

587.9

 

554.1

 

466.7

 

572.6

 

651.8

 

915.8

 

772.3

 

471.6

 

480.6

Operating costs1

 

645.6

 

547.3

 

509.5

 

434.7

 

520.8

 

576.2

 

621.6

 

695.1

 

460.3

 

–/–

Consumption of programming assets

 

255.0

 

247.2

 

244.6

 

239.0

 

279.3

 

290.1

 

327.5

 

395.6

 

264.2

 

288.8

Recurring EBITDA2

 

325.1

 

302.1

 

285.7

 

281.9

 

312.5

 

307.2

 

279.3

 

296.9

 

200.8

 

–/–

Recurring EBITDA margin (in percent)

 

33.7

 

35.9

 

36.2

 

39.6

 

37.7

 

34.9

 

31.9

 

30.0

 

30.6

 

–/–

EBITDA

 

316.9

 

288.7

 

269.3

 

266.5

 

292.9

 

293.0

 

251.7

 

281.1

 

200.2

 

167.8

Non-recurring items3

 

-8.2

 

–13.4

 

–16.5

 

–15.4

 

–19.6

 

–14.2

 

–27.6

 

–15.8

 

–0.6

 

–/–

EBIT

 

281.8

 

262.1

 

241.3

 

249.3

 

260.8

 

239.2

 

3.5

 

222.1

 

189.4

 

156.8

Financial result

 

-29.1

 

–32.3

 

–25.9

 

–58.9

 

–63.0

 

–67.3

 

–133.3

 

–79.6

 

–11.0

 

–10.0

Profit before income taxes

 

252.7

 

229.8

 

215.4

 

190.4

 

197.8

 

171.9

 

–128.0

 

142.5

 

178.4

 

147.9

Consolidated net profit (after non-controlling interests)4

 

149.4

 

59.4

 

99.0

 

129.9

 

181.4

 

113.4

 

–170.0

 

39.5

 

113.4

 

96.9

Profit from discontinued operations (net of income taxes)

 

-18.4

 

–95.6

 

–63.7

 

–36.2

 

34.4

 

–/–

 

–/–

 

–/–

 

–/–

 

–/–

Underlying net income5

 

180.4

 

158.9

 

163.8

 

175.9

 

158.8

 

137.1

 

78.2

 

75.3

 

114.4

 

–/–

Basic earnings per share (underlying)6

 

0.84

 

0.75

 

–/–

 

–/–

 

–/–

 

–/–

 

–/–

 

–/–

 

–/–

 

–/–

Investments in programming assets

 

182.8

 

182.5

 

183.8

 

211.4

 

240.0

 

267.8

 

329.3

 

366.9

 

261.1

 

253.9

Free cash flow

 

297.3

 

306.4

 

262.8

 

237.5

 

203.5

 

241.6

 

389.2

 

213.9

 

190.7

 

162.7

Cash flow from investing activities

 

-227.9

 

–223.4

 

–207.5

 

–222.8

 

–285.7

 

–305.1

 

–67.1

 

–432.1

 

–268.0

 

–261.1

Group Key Figures: Multi-Year Overview – Part 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EUR m

 

2014

 

2013

 

2012

 

2011

 

2010

 

2009

 

2008

 

2007

 

2006

 

2005

Revenues

 

2,875.6

 

2,605.3

 

2,356.2

 

2,199.2

 

2,601.0

 

2,760.8

 

3,054.2

 

2,710.4

 

2,104.6

 

1,989.6

Revenue margin before income taxes (in percent)

 

19.5

 

20.2

 

19.4

 

15.8

 

12.6

 

8.4

 

–2.2

 

9.2

 

18.4

 

17.6

Total costs

 

2,209.0

 

1,961.9

 

1,768.8

 

1,628.0

 

2,045.4

 

2,310.7

 

2,851.0

 

2,341.9

 

1,672.4

 

1,620.3

Operating costs1

 

2,046.9

 

1,835.8

 

1,624.6

 

1,482.9

 

1,820.6

 

2,077.5

 

2,413.1

 

2,063.1

 

1,629.7

 

–/–

Consumption of programming assets

 

867.8

 

858.7

 

838.7

 

864.3

 

957.0

 

1,068.6

 

1,247.1

 

1,145.8

 

946.0

 

947.2

Recurring EBITDA2

 

847.3

 

790.3

 

744.8

 

725.5

 

791.5

 

696.5

 

674.5

 

662.9

 

487.0

 

–/–

Recurring EBITDA margin (in percent)

 

29.5

 

30.3

 

31.6

 

33.0

 

30.4

 

25.2

 

22.1

 

24.5

 

23.1

 

–/–

EBITDA

 

818.4

 

757.8

 

680.4

 

652.5

 

693.8

 

623.0

 

618.3

 

522.3

 

484.3

 

418.5

Non-recurring items3

 

–28.9

 

–32.6

 

–64.4

 

–73.0

 

–97.7

 

–73.5

 

–56.2

 

–140.6

 

–2.7

 

–/–

EBIT

 

694.5

 

668.9

 

600.9

 

580.5

 

566.8

 

475.1

 

263.5

 

385.3

 

444.3

 

382.7

Financial result

 

–134.4

 

–142.0

 

–144.4

 

–232.7

 

–238.2

 

-242.49

 

–334.9

 

–135.5

 

–57.6

 

–33.0

Profit before income taxes

 

560.1

 

526.9

 

456.5

 

347.8

 

328.6

 

233.19

 

–68.4

 

249.8

 

386.7

 

350.7

Consolidated net profit (after non-controlling interests)4

 

346.3

 

312.1

 

295.0

 

637.5

 

312.7

 

146.69

 

–129.1

 

89.4

 

240.7

 

220.9

Profit from discontinued operations (net of income taxes)

 

–27.1

 

–47.6

 

–30.2

 

373.2

 

78.1

 

–/–

 

–/–

 

–/–

 

–/–

 

–/–

Underlying net income5

 

418.9

 

379.7

 

355.5

 

272.4

 

275.2

 

186.89

 

170.4

 

272.8

 

244.8

 

–/–

Basic earnings per share (underlying)6

 

1.96

 

1.78

 

–/–

 

–/–

 

–/–

 

–/–

 

–/–

 

–/–

 

–/–

 

–/–

Investments in programming assets

 

889.7

 

860.2

 

843.3

 

938.9

 

1,098.6

 

1,227.2

 

1,397.0

 

1,176.7

 

955.0

 

907.3

Free cash flow

 

276.5

 

330.1

 

256.3

 

201.2

 

179.0

 

157.4

 

183.8

 

–1,675.4

 

292.4

 

70.1

Cash flow from investing activities

 

–1,148.4

 

–1,018.3

 

–945.8

 

–973.4

 

–1,186.4

 

–1,320.1

 

–1,175.0

 

–3,269.0

 

–979.6

 

–1,095.7

Group Key Figures: Multi-Year Overview – Part 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EUR m

 

12/31/
2014

 

12/31/
2013

 

12/31/
2031

 

12/31/
2011

 

12/31/
2010

 

12/31/
2009

 

12/31/
2008

 

12/31/
2007

 

12/31/
2006

 

12/31/
2005

Programming assets

 

1,211.9

 

1,201.6

 

1,276.9

 

1,531.3

 

1,654.6

 

1,526.5

 

1,380.0

 

1,317.7

 

1,056.3

 

1,057.5

Equity

 

753.9

 

584.1

 

1,500.8

 

1,441.4

 

1,025.9

 

607.09

 

506.79

 

1,090.19

 

1,240.5

 

1,187.7

Equity ratio (in percent)

 

19.3

 

16.4

 

27.7

 

28.6

 

16.2

 

9.89

 

8.59

 

18.29

 

64.2

 

58.9

Cash and cash equivalents

 

470.6

 

395.7

 

702.3

 

517.9

 

740.7

 

737.4

 

632.9

 

250.8

 

63.5

 

157.6

Financial liabilities

 

1,973.1

 

1,842.0

 

2,573.1

 

2,335.7

 

3,761.9

 

4,032.1

 

4,039.8

 

3,579.5

 

185.6

 

387.2

Leverage7

 

1.813

 

1.810

 

2.012

 

2.1

 

3.3

 

4.7

 

5.1

 

5.0

 

0.3

 

–/–

Net financial debt

 

1,502.5

 

1,446.311

 

1,780.412

 

1,817.8

 

3,021.0

 

3,294.6

 

3,406.7

 

3,328.4

 

121.8

 

227.2

Employees8

 

4,210

 

3,590

 

3,026

 

2,605

 

4,117

 

4,814

 

5,450

 

4,852

 

2,976

 

2,788

Segment Group Key Figures: Multi-Year Overview

 

 

 

EUR m

 

2014

 

2013

 

2012

1

Total costs excl. D&A and non-recurring expenses.

2

EBITDA before non-recurring (exceptional) items.

3

Non-recurring expenses netted against non-recurring income.

4

Consolidated net profit attributable to shareholders of ProSiebenSat.1 Media AG including discontinued operations.

5

Consolidated profit for the period attributable to shareholders of ProSiebenSat.1 Media AG before the effects of purchase price allocations and additional special items.

6

Due to the merger of share classes in 2013, from this year on basic earnings per share (underlying) are shown. Prior year figures were not determined.

7

Ratio net financial debt to recurring EBITDA in the last twelve months.

8

Full-time equivalent positions as of reporting date from continuing operations.

9

After changes in accounting policies according to IAS 8 and corresponding adjustment of previous-year figures. For information regarding the change in accounting policy, please refer to the Annual Report 2010, page 123.

10

After reclassification of cash and cash equivalents of Eastern European operations. Adjusted for the LTM recurring EBITDA contribution of Northern and Eastern European operations.

11

After reclassification of cash and cash equivalents of Eastern European activities.

12

Before reclassification of cash and cash equivalents from the Northern and Eastern European activities.

13

Adjusted for the LTM recurring EBITDA contribution of Eastern European operations.

14

Based on total segment revenues, see Note 36 “Segment reporting”.

Explanation of reporting principles in the financial year 2014 / at December 31, 2014: The figures for the 2014 financial year and the fourth quarter of 2014 relate to those for continuing operations reported in accordance with IFRS 5, i.e. not including the contributions to revenues and earnings of operations sold and deconsolidated in February 2014 (Hungary) and April/August 2014 (Romania). The income statement items of the entities concerned are grouped as a single line item, result from discontinued operations, and reported separately. The result from discontinued operations includes both the net profit generated by the companies sold in Hungary and Romania as well as the respective gain on disposal and is presented after taxes. The figures for the financial years 2013 and 2012 for the income statement and the cash flow statement have been presented on a comparable basis. In the inancial year 2011 the Belgian TV operations and the Dutch TV and print operations were deconsolidated on closing of the respective share purchase agreements in June and July 2011 respectively. The income statement items for the operations concerned are reported separately as the result from discontinued operations. The 2011 result from discontinued operations contains the net profit as well as the gain on disposal and is presented after taxes. The figures for 2010 (income statement and the cash flow statement) have only been restated for the figures of the operations sold in the financial year 2011.
The previous year‘s figures in the statement of financial position were not adjusted.

Broadcasting German-speaking

 

 

 

 

 

 

External revenues

 

2,062.7

 

1,997.8

 

1,926.0

Recurring EBITDA2

 

702.8

 

678.6

 

665.1

Recurring EBITDA margin (in percent)14

 

32.9

 

32.7

 

33.3

EBITDA

 

686.8

 

649.9

 

613.2

 

 

 

 

 

 

 

Digital & Adjacent

 

 

 

 

 

 

External revenues

 

610.7

 

483.7

 

334.8

Recurring EBITDA2

 

129.3

 

105.4

 

84.9

Recurring EBITDA margin (in percent)14

 

21.0

 

21.6

 

25.3

EBITDA

 

123.6

 

100.9

 

76.6

 

 

 

 

 

 

 

Content Production & Global Sales

 

 

 

 

 

 

External revenues

 

202.2

 

123.8

 

95.4

Recurring EBITDA2

 

19.1

 

10.6

 

4.3

Recurring EBITDA margin (in percent)14

 

7.8

 

6.3

 

3.1

EBITDA

 

16.0

 

11.5

 

1.5