Cash Flow Statement

Cash flow Statement of ProSiebenSat.1 Group (Fig. 108)

 

 

 

 

 

EUR m

 

2016

 

2015

Result from continuing operations

 

452

 

396

Result from discontinued operations (net of income taxes)

 

–42

 

0

Result for the period

 

410

 

396

Income taxes

 

206

 

208

Financial result

 

119

 

126

Depreciation/amortization and impairment of other intangible and tangible assets

 

206

 

151

Consumption/reversal of impairment of programming assets

 

912

 

887

Change in provisions for pensions and other provisions

 

25

 

22

Gain/loss on the sale of assets

 

–7

 

–7

Other non-cash income/expenses

 

3

 

1

Cash flow from continuing operations

 

1,915

 

1,785

Cash flow from discontinued operations

 

–2

 

–2

Cash flow total

 

1,913

 

1,782

Change in working capital

 

–14

 

–12

Dividends received

 

6

 

7

Income tax paid

 

–210

 

–178

Interest paid

 

–82

 

–82

Interest received

 

3

 

1

Cash flow from operating activities of continuing operations

 

1,619

 

1,521

Cash flow from operating activities of discontinued operations

 

–42

 

–2

Cash flow from operating activities total

 

1,577

 

1,519

Proceeds from disposal of non-current assets

 

33

 

3

Payments for the acquisition of other intangible and tangible assets

 

–160

 

–123

Payments for the acquisition of financial assets

 

–90

 

–42

Proceeds from disposal of programming assets

 

17

 

15

Payments for the acquisition of programming assets

 

–992

 

–944

Payments for the issuance of loan receivables to external parties

 

0

 

–3

Proceeds from the repayment of external loan receivables

 

0

 

2

Cash flow from obtaining control of subsidiaries or other business (net of cash and cash equivalents acquired)

 

–420

 

–426

Cash flow from losing control of subsidiaries or other business (net of cash and cash equivalents disposed of)

 

–11

 

–5

Cash flow from investing activities of continuing operations

 

–1,623

 

–1,522

Cash flow from investing activities of discontinued operations

 

–/–

 

17

of which proceeds from disposal of discontinued operation (net of cash disposed of)

 

–/–

 

16

Cash flow from investing activities total

 

–1,623

 

–1,505

Free cash flow of continuing operations

 

–4

 

–1

Free cash flow of discontinued operations

 

–42

 

15

Free cash flow

 

–46

 

14

Dividends paid

 

–386

 

–342

Repayment of interest-bearing liabilities

 

–316

 

–333

Proceeds from issuance of interest-bearing liabilities

 

807

 

950

Repayment of finance lease liabilities

 

–15

 

–13

Proceeds from the sale of treasury shares

 

6

 

10

Proceeds from the issuance of shares

 

512

 

–/–

Payments for shares in other entities without change in control

 

–1

 

–14

Proceeds from non-controlling interests

 

1

 

0

Payments in connection with refinancing measures

 

–2

 

–5

Dividend payments to non-controlling interests

 

–21

 

–12

Cash flow from financing activities

 

584

 

242

Effect of foreign exchange rate changes on cash and cash equivalents

 

0

 

8

Change in cash and cash equivalents

 

537

 

264

Cash and cash equivalents at beginning of reporting period

 

734

 

471

Cash and cash equivalents at end of reporting period

 

1,271

 

734