Prosiebensat 1 Statements
PS
Prosiebensat 1 Income Statement
B
M
EUR (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
907
100
620
68.4
287
31.6
—
0
260
28.7
257
28.3
30
3.3
-11
-1.2
-6
-0.7
13
1.4
—
0
14
1.5
0.06
233.33
867
100
597
68.9
270
31.1
—
0
257
29.6
252
29.1
18
2.1
-14
-1.6
3
0.3
7
0.8
3
0.3
2
0.2
0.01
200
1 281
100
1 054
82.3
227
17.7
—
0
303
23.7
298
23.3
-71
-5.5
-13
-1.01
-14
-1.09
-100
-7.8
-37
-2.9
-58
-4.5
-0.26
223.25
888
100
584
65.8
304
34.2
—
0
263
29.6
260
29.3
44
5
-17
-1.9
—
0
27
3
11
1.2
15
1.7
0.06
250
868
100
619
71.3
249
28.7
—
0
297
34.2
293
33.8
-44
-5.07
-16
-1.8
1
0.1
-59
-6.8
-3
-0.3
-54
-6.2
-0.24
225
816
100
555
68
261
32
—
0
279
34.2
275
33.7
-14
-1.7
-13
-1.6
-4
-0.5
-31
-3.8
1
0.1
-28
-3.4
-0.12
233.33
1 233
100
729
59.1
504
40.9
—
0
309
25.1
345
28
159
12.9
-6
-0.5
-71
-5.8
274
22.2
85
6.9
155
12.6
0.686
226.08
921
100
602
65.4
319
34.6
—
0
292
31.7
279
30.3
40
4.3
-14
-1.5
7
0.8
-234
-25.4
13
1.4
-158
-17.2
-0.7
225.71
1 055
100
674
63.9
381
36.1
—
0
297
28.2
289
27.4
92
8.7
-17
-1.6
-21
-2
7
0.7
30
2.8
-23
-2.2
-0.1
230
954
100
612
64.2
342
35.8
—
0
281
29.5
274
28.7
68
7.1
-13
-1.4
-5
-0.5
50
5.2
19
2
31
3.2
0.14
221.43
1 453
100
820
56.4
633
43.6
—
0
347
23.9
340
23.4
293
20.2
8
0.6
-6
-0.4
295
20.3
105
7.2
187
12.9
0.809
231.18
1 055
100
666
63.1
389
36.9
—
0
296
28.1
292
27.7
97
9.2
6
0.6
—
0
103
9.8
31
2.9
73
6.9
0.32
228.13
1 048
100
676
64.5
372
35.5
—
0
292
27.9
289
27.6
83
7.9
56
5.3
-2
-0.2
137
13.1
22
2.1
123
11.7
0.54
227.78
938
100
584
62.3
354
37.7
—
0
279
29.7
274
29.2
80
8.5
-6
-0.6
-1
-0.1
73
7.8
7
0.7
66
7
0.29
227.59
1 492
100
851
57
641
43
—
0
361
24.2
247
16.6
394
26.4
-93
-6.2
-6
-0.4
295
19.8
82
5.5
215
14.4
0.95
226.33
921
100
566
61.5
355
38.5
—
0
276
30
241
26.2
114
12.4
-11
-1.2
-3
-0.3
100
10.9
31
3.4
69
7.5
0.3
230
709
100
499
70.4
210
29.6
—
0
250
35.3
245
34.6
-35
-4.9
-34
-4.8
1
0.1
-68
-9.6
-7
-1
-54
-7.6
-0.24
225
926
100
551
59.5
375
40.5
—
0
297
32.1
295
31.9
80
8.6
-37
-4
—
0
43
4.6
12
1.3
37
4
0.16
231.25
1 349
100
749
55.5
600
44.5
—
0
364
27
359
26.6
241
17.9
-42
-3.1
16
1.2
215
15.9
52
3.9
164
12.2
0.728
225.26
926
100
571
61.7
355
38.3
—
0
296
32
291
31.4
64
6.9
-20
-2.2
4
0.4
48
5.2
15
1.6
34
3.7
0.14
242.86
947
100
535
56.5
412
43.5
—
0
276
29.1
268
28.3
144
15.2
-26
-2.7
13
1.4
131
13.8
37
3.9
93
9.8
0.41
226.56
913
100
522
57.2
391
42.8
—
0
267
29.2
262
28.7
129
14.1
-18
-2
67
7.3
178
19.5
57
6.2
122
13.4
0.53
230.19
1 324
100
1 057
79.8
267
20.2
—
0
315
23.8
312
23.6
-45
-3.4
-13
-1
-5
-0.4
-63
-4.8
-30
-2.3
-32
-2.4
-0.14
227.96
892
100
544
61
348
39
—
0
236
26.5
215
24.1
133
14.9
-18
-2.02
62
7
177
19.8
49
5.5
126
14.1
0.549
229.65
912
100
478
52.4
434
47.6
—
0
261
28.6
256
28.1
178
19.5
-19
-2.08
25
2.7
184
20.2
59
6.5
126
13.8
0.55
229.5
881
100
490
55.6
391
44.4
—
0
315
35.8
310
35.2
81
9.2
-25
-2.8
-10
-1.1
46
5.2
16
1.8
27
3.1
0.12
229.8
1 323
100
670
50.6
653
49.4
—
0
330
24.9
322
24.3
331
25
-22
-1.7
-73
-5.5
238
18
71
5.4
167
12.6
0.73
229.7
883
100
722
81.8
161
18.2
—
0
271
30.7
289
32.7
-128
-14.5
-32
-3.6
-10
-1.1
132
14.9
5
0.6
122
13.8
0.53
229.4
962
100
476
49.5
486
50.5
—
0
284
29.5
281
29.2
205
21.3
-16
-1.7
-10
-1.04
179
18.6
57
5.9
119
12.4
0.52
229.4
910
100
522
57.4
388
42.6
—
0
283
31.1
279
30.7
109
12
-24
-2.6
13
1.4
98
10.8
31
3.4
64
7
0.28
228.9
1 254
100
628
50.1
626
49.9
—
0
328
26.2
319
25.4
307
24.5
-21
-1.7
-29
-2.3
257
20.5
80
6.4
174
13.9
0.77
225.4
857
100
477
55.7
380
44.3
—
0
248
28.9
243
28.4
137
16
-20
-2.3
-15
-1.8
102
11.9
32
3.7
68
7.9
0.32
215.2
886
100
461
52
425
48
—
0
222
25.1
214
24.2
211
23.8
-19
-2.1
9
1
201
22.7
63
7.1
94
10.6
0.43
215.1
802
100
455
56.7
347
43.3
—
0
229
28.6
225
28.1
122
15.2
-24
-3
1
0.1
99
12.3
31
3.9
65
8.1
0.3
214.5
1 087
100
545
50.1
542
49.9
—
0
260
23.9
253
23.3
289
26.6
-21
-1.9
-56
-5.2
212
19.5
73
6.7
142
13.1
0.65
215
747
100
422
56.5
325
43.5
—
0
198
26.5
194
26
131
17.5
-23
-3.08
22
2.9
130
17.4
55
7.4
70
9.4
0.34
215.6
772.4
100
406.7
52.7
365.7
47.3
—
0
177
22.9
172.9
22.4
192.8
25
-16.4
-2.1
-3.2
-0.4
173.2
22.4
53.8
7
116.6
15.1
0.54
218.1
654.6
100
390.3
59.6
264.3
40.4
—
0
149
22.8
147.1
22.5
117.2
17.9
-20.6
-3.1
-7.8
-1.2
88.8
13.6
26.2
4
62.4
9.5
0.28
215.5
965.9
100
490.9
50.8
475
49.2
—
0
201.6
20.9
193.2
20
281.8
29.2
-21.7
-2.2
-7.4
-0.8
252.7
26.2
83.3
8.6
149.4
15.5
0.69
215.1
637.5
100
356.7
56
280.8
44
—
0
163.2
25.6
155.4
24.4
125.4
19.7
-21.8
-3.4
-1.1
-0.2
102.5
16.1
32.8
5.1
64.5
10.1
0.31
215.1
691.1
100
365.9
52.9
325.2
47.1
—
0
151.1
21.9
147.7
21.4
177.5
25.7
-21.3
-3.08
-22.9
-3.3
133.3
19.3
41
5.9
96.2
13.9
0.44
214.9
581.1
100
346.9
59.7
234.2
40.3
—
0
127.7
22
124.3
21.4
109.9
18.9
-30.2
-5.2
-8.1
-1.4
71.6
12.3
21.5
3.7
36.2
6.2
0.16
215
840.8
100
422.3
50.2
418.5
49.8
—
0
165.1
19.6
156.3
18.6
262.2
31.2
-28.3
-3.4
-4
-0.5
229.9
27.3
73.1
8.7
59.4
7.1
0.27
216.8
576.9
100
325.8
56.5
251.1
43.5
—
0
130.9
22.7
125.4
21.7
125.7
21.8
-31.8
-5.5
-3.5
-0.6
90.4
15.7
25.1
4.4
60.5
10.5
0.3
214.7