ProSiebenSat.1 Media SE
FSX:PSM.DE
5.41 (EUR) • At close September 18, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 3,852 | 4,163 | 4,494 | 4,047 | 4,135 | 4,008 | 4,079 | 3,799 | 3,260.7 | 2,875.7 | 2,605.3 | 2,356.2 | 2,756.2 | 3,000 | 2,760.84 | 3,054.241 | 2,702.533 | 2,095.134 | 1,989.597 | 1,834.582 |
| Cost of Revenue
| 2,855 | 2,618 | 2,746 | 2,468 | 2,378 | 2,568 | 2,390 | 2,020 | 1,763.9 | 1,560.4 | 1,431.8 | 1,266.4 | 1,501.3 | 1,608 | 1,605.259 | 1,867.272 | 1,618.789 | 1,295.697 | 1,275.224 | 1,265.465 |
| Gross Profit
| 997 | 1,545 | 1,748 | 1,579 | 1,757 | 1,440 | 1,689 | 1,779 | 1,496.8 | 1,315.3 | 1,173.5 | 1,089.8 | 1,254.9 | 1,392 | 1,155.581 | 1,186.969 | 1,083.744 | 799.437 | 714.373 | 569.117 |
| Gross Profit Ratio
| 0.259 | 0.371 | 0.389 | 0.39 | 0.425 | 0.359 | 0.414 | 0.468 | 0.459 | 0.457 | 0.45 | 0.463 | 0.455 | 0.464 | 0.419 | 0.389 | 0.401 | 0.382 | 0.359 | 0.31 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 140 | 144 | 123 | 146 | 167 | 155 | 160 | 119 | 117.6 | 88.4 | 78.5 | 66.2 | 312.3 | 342.7 | 309.577 | 533.855 | 341.717 | 145.078 | 134.96 | 127.417 |
| Selling & Marketing Expenses
| 495 | 517 | 552 | 507 | 504 | 426 | 465 | 416 | 308.8 | 255.2 | 201 | 164.7 | 345.6 | 391 | 395.874 | 449.852 | 374.486 | 223.658 | 210.105 | 183.985 |
| SG&A
| 1,010 | 661 | 675 | 653 | 671 | 581 | 625 | 535 | 426.4 | 343.6 | 279.5 | 230.9 | 657.9 | 733.7 | 705.451 | 983.707 | 716.203 | 368.736 | 345.065 | 311.402 |
| Other Expenses
| 0 | 649 | 509 | 504 | 501 | 11 | 531 | 469 | 10.9 | 7.5 | 4.9 | 4.3 | -9.7 | -11.2 | -25.358 | -63.23 | -16.743 | -12.12 | -14.383 | -28.484 |
| Operating Expenses
| 1,010 | 1,310 | 1,184 | 1,157 | 1,172 | 1,108 | 1,156 | 1,004 | 774.6 | 627.7 | 498.7 | 450.2 | 648.2 | 722.5 | 680.093 | 920.477 | 699.46 | 356.616 | 330.682 | 282.918 |
| Operating Income
| -13 | 236 | 553 | 329 | 578 | 348 | 820 | 777 | 729.9 | 694.5 | 668.9 | 600.9 | 606.7 | 669.5 | 475.488 | 266.492 | 384.284 | 442.821 | 383.691 | 286.199 |
| Operating Income Ratio
| -0.003 | 0.057 | 0.123 | 0.081 | 0.14 | 0.087 | 0.201 | 0.205 | 0.224 | 0.242 | 0.257 | 0.255 | 0.22 | 0.223 | 0.172 | 0.087 | 0.142 | 0.211 | 0.193 | 0.156 |
| Total Other Income Expenses Net
| -153 | -139 | 54 | 41 | -6 | 12 | 114 | -117 | -118.6 | -127.5 | -147.9 | -183.1 | -240.1 | -240.5 | -244.455 | -334.931 | -135.501 | -57.538 | -33.013 | -68.681 |
| Income Before Tax
| -166 | 97 | 607 | 370 | 572 | 344 | 646 | 658 | 603.6 | 560.1 | 526.9 | 456.5 | 366.6 | 429 | 231.033 | -68.439 | 248.783 | 385.283 | 350.678 | 217.518 |
| Income Before Tax Ratio
| -0.043 | 0.023 | 0.135 | 0.091 | 0.138 | 0.086 | 0.158 | 0.173 | 0.185 | 0.195 | 0.202 | 0.194 | 0.133 | 0.143 | 0.084 | -0.022 | 0.092 | 0.184 | 0.176 | 0.119 |
| Income Tax Expense
| -30 | 147 | 165 | 118 | 161 | 94 | 165 | 206 | 207.7 | 178.6 | 162.2 | 127.4 | 97.2 | 110.7 | 80.826 | 57.051 | 152.696 | 142.318 | 129.069 | 83.857 |
| Net Income
| -124 | -50 | 456 | 267 | 413 | 248 | 471 | 402 | 390.9 | 346.3 | 312.1 | 295 | 644.4 | 318.3 | 150.207 | -125.49 | 89.445 | 240.667 | 220.939 | 133.63 |
| Net Income Ratio
| -0.032 | -0.012 | 0.101 | 0.066 | 0.1 | 0.062 | 0.115 | 0.106 | 0.12 | 0.12 | 0.12 | 0.125 | 0.234 | 0.106 | 0.054 | -0.041 | 0.033 | 0.115 | 0.111 | 0.073 |
| EPS
| -0.55 | -0.22 | 2.02 | 1.18 | 1.83 | 1.08 | 2.06 | 1.86 | 1.83 | 1.62 | 1.47 | 1.39 | 2.99 | 1.46 | 0.67 | -0.58 | 0.4 | 0.017 | 0.016 | 0.01 |
| EPS Diluted
| -0.55 | -0.22 | 2.01 | 1.18 | 1.8 | 1.08 | 2.04 | 1.82 | 1.81 | 1.61 | 1.45 | 1.38 | 2.96 | 1.44 | 0.67 | -0.58 | 0.4 | 0.017 | 0.016 | 0.01 |
| EBITDA
| 177 | 634 | 775 | 577 | 832 | 549 | 707 | 974 | 873.6 | 804.1 | 761.1 | 734.3 | 720.1 | 791.8 | 615.681 | 560.768 | 516.182 | 472.2 | 436.67 | 314.965 |
| EBITDA Ratio
| 0.046 | 0.152 | 0.172 | 0.143 | 0.201 | 0.137 | 0.173 | 0.256 | 0.268 | 0.28 | 0.292 | 0.312 | 0.261 | 0.264 | 0.223 | 0.184 | 0.191 | 0.225 | 0.219 | 0.172 |