Multi-Year Overview

Group Key Figures: Multi-Year Overview – Part 1 (Fig. 192)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EUR m

 

Q4 2016

 

Q4 2015

 

Q4 2014

 

Q4 2013

 

Q4 2012

 

Q4 2011

 

Q4 2010

 

Q4 2009

 

Q4 2008

 

Q4 2007

Revenues

 

1,254

 

1,087

 

966

 

841

 

789

 

712

 

829

 

880

 

877

 

989

Revenue margin before income taxes (in percent)

 

20.5

 

19.5

 

26.2

 

27.3

 

27.3

 

26.7

 

23.9

 

19.5

 

–14.6

 

14.4

Total costs

 

958

 

809

 

694

 

588

 

554

 

467

 

573

 

652

 

916

 

772

Operating costs1

 

872

 

735

 

646

 

547

 

510

 

435

 

521

 

576

 

622

 

695

Consumption of programming assets

 

262

 

250

 

255

 

247

 

245

 

239

 

279

 

290

 

328

 

396

Recurring EBITDA2

 

392

 

357

 

325

 

302

 

286

 

282

 

313

 

307

 

279

 

297

Recurring EBITDA margin (in percent)

 

31.2

 

32.9

 

33.7

 

35.9

 

36.2

 

39.6

 

37.7

 

34.9

 

31.9

 

30.0

EBITDA

 

375

 

343

 

317

 

289

 

269

 

267

 

293

 

293

 

252

 

281

Reconciling items3

 

–17

 

–14

 

–8

 

–13

 

–16

 

–15

 

–20

 

–14

 

–28

 

–16

EBIT

 

307

 

289

 

282

 

262

 

241

 

249

 

261

 

239

 

4

 

222

Financial result

 

–50

 

–77

 

–29

 

–32

 

–26

 

–59

 

–63

 

–67

 

–133

 

–80

Profit before income taxes

 

257

 

212

 

253

 

230

 

215

 

190

 

198

 

172

 

–128

 

143

Consolidated net profit (after non-controlling interests)4

 

174

 

142

 

149

 

59

 

99

 

130

 

181

 

113

 

–170

 

40

Profit from discontinued operations (net of income taxes)

 

0

 

3

 

–18

 

–96

 

–64

 

–36

 

34

 

–/–

 

–/–

 

–/–

Underlying net income5

 

219

 

194

 

180

 

159

 

164

 

176

 

159

 

137

 

78

 

75

Basic earnings per share (underlying)6

 

0.98

 

0.91

 

0.84

 

0.75

 

–/–

 

–/–

 

–/–

 

–/–

 

–/–

 

–/–

Investments in programming assets

 

234

 

210

 

183

 

183

 

184

 

211

 

240

 

268

 

329

 

367

Free cash flow

 

16

 

77

 

297

 

306

 

263

 

238

 

204

 

242

 

389

 

214

Cash flow from investing activities

 

–602

 

–419

 

–228

 

–223

 

–208

 

–223

 

–286

 

–305

 

–67

 

–432

Group Key Figures: Multi-Year Overview – Part 2 (Fig. 192)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EUR m

 

2016

 

2015

 

2014

 

2013

 

2012

 

2011

 

2010

 

2009

 

2008

 

2007

Revenues

 

3,799

 

3,261

 

2,876

 

2,605

 

2,356

 

2,199

 

2,601

 

2,761

 

3,054

 

2,710

Revenue margin before income taxes (in percent)

 

17.3

 

18.5

 

19.5

 

20.2

 

19.4

 

15.8

 

12.6

 

8.4

 

–2.2

 

9.2

Total costs

 

3,056

 

2,555

 

2,209

 

1,962

 

1,769

 

1,628

 

2,045

 

2,311

 

2,851

 

2,342

Operating costs1

 

2,804

 

2,355

 

2,047

 

1,836

 

1,625

 

1,483

 

1,821

 

2,078

 

2,413

 

2,063

Consumption of programming assets

 

915

 

896

 

868

 

859

 

839

 

864

 

957

 

1,069

 

1,247

 

1,146

Recurring EBITDA2

 

1,018

 

926

 

847

 

790

 

745

 

726

 

792

 

697

 

675

 

663

Recurring EBITDA margin (in percent)

 

26.8

 

28.4

 

29.5

 

30.3

 

31.6

 

33.0

 

30.4

 

25.2

 

22.1

 

24.5

EBITDA

 

982

 

881

 

818

 

758

 

680

 

653

 

694

 

623

 

618

 

522

Reconciling items3

 

–35

 

–44

 

–29

 

–33

 

–64

 

–73

 

–98

 

–74

 

–56

 

–141

EBIT

 

777

 

730

 

695

 

669

 

601

 

581

 

567

 

475

 

264

 

385

Financial result

 

–119

 

–126

 

–134

 

–142

 

–144

 

–233

 

–238

 

–2429

 

–335

 

–136

Profit before income taxes

 

658

 

604

 

560

 

527

 

456

 

348

 

329

 

2339

 

–68

 

250

Consolidated net profit (after non-controlling interests)4

 

402

 

391

 

346

 

312

 

295

 

638

 

313

 

1479

 

–129

 

89

Profit from discontinued operations (net of income taxes)

 

–42

 

0

 

–27

 

–48

 

–30

 

373

 

78

 

–/–

 

–/–

 

–/–

Underlying net income5

 

513

 

466

 

419

 

380

 

356

 

272

 

275

 

1879

 

170

 

273

Basic earnings per share (underlying)6

 

2.3714

 

2.18

 

1.96

 

1.78

 

–/–

 

–/–

 

–/–

 

–/–

 

–/–

 

–/–

Investments in programming assets

 

992

 

944

 

890

 

860

 

843

 

939

 

1,099

 

1,227

 

1,397

 

1,177

Free cash flow

 

–4

 

–1

 

277

 

330

 

256

 

201

 

179

 

157

 

184

 

–1,675

Cash flow from investing activities

 

–1,623

 

–1,522

 

–1,148

 

–1,018

 

–946

 

–973

 

–1,186

 

–1,320

 

–1,175

 

–3,269

Group Key Figures: Multi-Year Overview – Part 3 (Fig. 192)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EUR m

 

12/31/
2016

 

12/31/
2015

 

12/31/
2014

 

12/31/
2013

 

12/31/
2012

 

12/31/
2011

 

12/31/
2010

 

12/31/
2009

 

12/31/
2008

 

12/31/
2007

Programming assets

 

1,312

 

1,252

 

1,212

 

1,202

 

1,277

 

1,531

 

1,655

 

1,527

 

1,380

 

1,318

Equity

 

1,432

 

943

 

754

 

584

 

1,501

 

1,441

 

1,026

 

6079

 

5079

 

1,0909

Equity ratio (in percent)

 

21.7

 

17.8

 

19.3

 

16.4

 

27.7

 

28.6

 

16.2

 

9.89

 

8.59

 

18.29

Cash and cash equivalents

 

1,271

 

734

 

471

 

396

 

702

 

518

 

741

 

737

 

633

 

251

Financial liabilities

 

3,185

 

2,675

 

1,973

 

1,842

 

2,573

 

2,336

 

3,762

 

4,032

 

4,040

 

3,580

Leverage7

 

1.9

 

2.1

 

1.813

 

1.810

 

2.012

 

2.1

 

3.3

 

4.7

 

5.1

 

5.0

Net financial debt

 

1,913

 

1,940

 

1,502

 

1,44611

 

1,78012

 

1,818

 

3,021

 

3,295

 

3,407

 

3,328

Employees8

 

6,054

 

4,880

 

4,210

 

3,590

 

3,026

 

2,605

 

4,117

 

4,814

 

5,450

 

4,852

Segment Group Key Figures: Multi-Year Overview (Fig. 193)

 

 

 

EUR m

 

2016

 

2015

 

2014

1

Total costs excl. D&A and expense adjustments.

2

EBITDA before reconciling items (net).

3

Expense adjustments netted against income adjustments.

4

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

5

Consolidated profit for the period attributable to shareholders of ProSiebenSat.1 Media SE 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

Average full-time equivalent 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 operations.

12

Before reclassification of cash and cash equivalents of Northern and Eastern European operations.

13

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

14

Calculated on the basis of the volume weighted average number of shares for the financial year 2016 of 216.8 million; taking into account the shares carrying dividend rights at the reporting date, the economic underlying earnings per share amount to EUR 2.24.

15

Based on total segment revenues, see Note 2 “Segment reporting”.

Explanation of reporting principles: The figures for the financial year 2016 relate to those for continuing operations reported in accordance with IFRS 5, i.e. not including the revenue and earnings contributions of the entities sold. The following entities were deconsolidated in the in the past: Hungary (February) and Romania (April and August respectively) in the financial year 2014; the Northern European operations (April) in the financial year 2013; Belgium (June) and Netherlands (July) in the financial year 2011. The income statement items of the relevant entities are presented separately as a single figure, result from discontinued operations. This figure also contains the respective gain on disposal and is presented after tax. The previous years‘ figures in the statement of financial position were not adjusted.

Broadcasting German–speaking

 

 

 

 

 

 

External revenues

 

2,210

 

2,152

 

2,063

Recurring EBITDA2

 

760

 

734

 

703

Recurring EBITDA margin (in percent)15

 

33.0

 

33.0

 

32.9

EBITDA

 

747

 

716

 

687

 

 

 

 

 

 

 

Digital Entertainment

 

 

 

 

 

 

External revenues

 

442

 

371

 

287

Recurring EBITDA2

 

37

 

37

 

33

Recurring EBITDA margin (in percent)15

 

7.9

 

9.8

 

11.3

EBITDA

 

37

 

29

 

32

 

 

 

 

 

 

 

Digital Ventures & Commerce

 

 

 

 

 

 

External revenues

 

768

 

465

 

321

Recurring EBITDA2

 

180

 

136

 

96

Recurring EBITDA margin (in percent)15

 

23.0

 

28.8

 

29.2

EBITDA

 

168

 

123

 

92

 

 

 

 

 

 

 

Content Production & Global Sales

 

 

 

 

 

 

External revenues

 

362

 

262

 

202

Recurring EBITDA2

 

47

 

25

 

19

Recurring EBITDA margin (in percent)15

 

11.2

 

7.9

 

7.8

EBITDA

 

44

 

22

 

16