Statement of Financial Position

Statement of Financial Position of ProSiebenSat.1 Group (Fig. 107)

 

 

 

 

 

 

 

 

EUR m

 

12/31/2016

 

12/31/20151

1

The comparative figures as of December 31, 2015 are restated due to the retrospective adjustment of the first-time consolidation of Studio71 LP (Note 4 „Acquisitions and disposals“).

A.

Non-current assets

 

 

 

 

 

 

I.

Goodwill

 

[16]

 

1,860

 

1,649

II.

Other intangible assets

 

[17]

 

817

 

553

III.

Property, plant and equipment

 

[18]

 

216

 

226

IV.

Investments accounted for using the equity method

 

[19]

 

109

 

25

V.

Non-current financial assets

 

[21]

 

331

 

291

VI.

Programming assets

 

[20]

 

1,166

 

1,153

VII.

Other receivables and non-current assets

 

[22]

 

11

 

15

VIII.

Deferred tax assets

 

[13]

 

30

 

13

 

 

 

 

 

4,540

 

3,926

B.

Current assets

 

 

 

 

 

 

I.

Programming assets

 

[20]

 

146

 

99

II.

Inventories

 

 

 

29

 

8

III.

Current financial assets

 

[21]

 

91

 

72

IV.

Trade receivables

 

[21]

 

446

 

383

V.

Current tax assets

 

 

 

23

 

22

VI.

Other receivables and current assets

 

[22]

 

57

 

65

VII.

Cash and cash equivalents

 

 

 

1,271

 

734

 

 

 

 

 

2,064

 

1,384

 

Total assets

 

 

 

6,603

 

5,310

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

A.

Equity

 

[23]

 

 

 

 

I.

Subscribed capital

 

 

 

233

 

219

II.

Capital reserves

 

 

 

1,054

 

600

III.

Consolidated equity generated

 

 

 

42

 

26

IV.

Treasury shares

 

 

 

–14

 

–20

V.

Accumulated other comprehensive income

 

 

 

171

 

150

VI.

Other equity

 

 

 

–79

 

–54

 

Total equity attributable to shareholders of ProSiebenSat.1 Media SE

 

 

 

1,408

 

922

VII.

Non-controlling interests

 

 

 

24

 

21

 

 

 

 

 

1,432

 

943

B.

Non-current liabilities

 

 

 

 

 

 

I.

Non-current financial debt

 

[26]

 

3,178

 

2,674

II.

Other non-current financial liabilities

 

[26]

 

406

 

353

III.

Trade payables

 

[26]

 

70

 

67

IV.

Other non-current liabilities

 

[27]

 

16

 

34

V.

Provisions for pensions

 

[24]

 

26

 

23

VI.

Other non-current provisions

 

[25]

 

42

 

17

VII.

Deferred tax liabilities

 

[13]

 

335

 

245

 

 

 

 

 

4,073

 

3,412

C.

Current liabilities

 

 

 

 

 

 

I.

Current financial debt

 

[26]

 

7

 

1

II.

Other current financial liabilities

 

[26]

 

102

 

147

III.

Trade payables

 

[26]

 

527

 

450

IV.

Other current liabilities

 

[27]

 

303

 

243

V.

Provisions for taxes

 

[13]

 

76

 

62

VI.

Other current provisions

 

[25]

 

83

 

53

 

 

 

 

 

1,099

 

955

 

Total equity and liabilities

 

 

 

6,603

 

5,310