Mediaset Espana Comunicacion SA
F:RWW
Balance Sheet
Balance Sheet Decomposition
Mediaset Espana Comunicacion SA
Mediaset Espana Comunicacion SA
Balance Sheet
Mediaset Espana Comunicacion SA
| Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
113
|
276
|
211
|
191
|
134
|
166
|
129
|
321
|
289
|
500
|
|
| Cash |
0
|
0
|
0
|
0
|
134
|
166
|
129
|
321
|
289
|
170
|
|
| Cash Equivalents |
113
|
276
|
211
|
191
|
0
|
0
|
0
|
0
|
0
|
330
|
|
| Short-Term Investments |
1
|
1
|
1
|
3
|
2
|
3
|
2
|
4
|
5
|
5
|
|
| Total Receivables |
220
|
224
|
244
|
230
|
253
|
234
|
248
|
263
|
255
|
237
|
|
| Accounts Receivables |
196
|
202
|
225
|
214
|
236
|
221
|
229
|
251
|
234
|
219
|
|
| Other Receivables |
23
|
22
|
19
|
16
|
17
|
13
|
19
|
12
|
21
|
18
|
|
| Inventory |
5
|
2
|
7
|
7
|
6
|
10
|
13
|
13
|
5
|
2
|
|
| Other Current Assets |
12
|
21
|
7
|
7
|
14
|
9
|
33
|
27
|
6
|
5
|
|
| Total Current Assets |
350
|
523
|
469
|
437
|
408
|
421
|
424
|
629
|
560
|
750
|
|
| PP&E Net |
50
|
49
|
54
|
58
|
60
|
58
|
55
|
50
|
44
|
39
|
|
| PP&E Gross |
50
|
49
|
54
|
58
|
60
|
58
|
55
|
50
|
44
|
39
|
|
| Accumulated Depreciation |
123
|
126
|
124
|
126
|
131
|
128
|
134
|
140
|
145
|
149
|
|
| Intangible Assets |
462
|
446
|
410
|
374
|
351
|
325
|
353
|
305
|
309
|
275
|
|
| Goodwill |
287
|
287
|
288
|
288
|
288
|
288
|
291
|
295
|
295
|
295
|
|
| Long-Term Investments |
399
|
16
|
30
|
33
|
27
|
24
|
229
|
367
|
451
|
285
|
|
| Other Long-Term Assets |
186
|
165
|
135
|
113
|
101
|
80
|
70
|
79
|
50
|
20
|
|
| Other Assets |
287
|
287
|
288
|
288
|
288
|
288
|
291
|
295
|
295
|
295
|
|
| Total Assets |
1 735
N/A
|
1 486
-14%
|
1 386
-7%
|
1 303
-6%
|
1 235
-5%
|
1 196
-3%
|
1 423
+19%
|
1 725
+21%
|
1 708
-1%
|
1 664
-3%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
162
|
161
|
183
|
184
|
208
|
152
|
163
|
125
|
124
|
132
|
|
| Accrued Liabilities |
10
|
9
|
11
|
12
|
14
|
16
|
13
|
14
|
20
|
21
|
|
| Short-Term Debt |
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
1
|
2
|
1
|
0
|
1
|
1
|
1
|
2
|
|
| Other Current Liabilities |
110
|
95
|
94
|
87
|
81
|
86
|
95
|
99
|
142
|
109
|
|
| Total Current Liabilities |
283
|
266
|
290
|
285
|
302
|
254
|
271
|
239
|
287
|
264
|
|
| Long-Term Debt |
0
|
0
|
7
|
14
|
0
|
0
|
180
|
203
|
24
|
24
|
|
| Deferred Income Tax |
10
|
10
|
8
|
12
|
19
|
28
|
38
|
50
|
59
|
39
|
|
| Minority Interest |
12
|
8
|
8
|
8
|
0
|
0
|
3
|
2
|
2
|
3
|
|
| Other Liabilities |
11
|
21
|
11
|
9
|
14
|
9
|
17
|
121
|
62
|
32
|
|
| Total Liabilities |
316
N/A
|
305
-3%
|
324
+6%
|
327
+1%
|
335
+2%
|
291
-13%
|
511
+75%
|
615
+20%
|
435
-29%
|
362
-17%
|
|
| Equity | |||||||||||
| Common Stock |
203
|
203
|
183
|
168
|
168
|
164
|
164
|
164
|
157
|
157
|
|
| Retained Earnings |
225
|
281
|
396
|
398
|
423
|
426
|
532
|
701
|
890
|
1 067
|
|
| Additional Paid In Capital |
1 064
|
1 064
|
698
|
409
|
409
|
313
|
313
|
313
|
227
|
227
|
|
| Treasury Stock |
73
|
371
|
215
|
0
|
101
|
0
|
95
|
94
|
0
|
0
|
|
| Other Equity |
0
|
4
|
0
|
0
|
0
|
2
|
2
|
26
|
0
|
149
|
|
| Total Equity |
1 419
N/A
|
1 181
-17%
|
1 062
-10%
|
975
-8%
|
900
-8%
|
905
+1%
|
912
+1%
|
1 110
+22%
|
1 273
+15%
|
1 301
+2%
|
|
| Total Liabilities & Equity |
1 735
N/A
|
1 486
-14%
|
1 386
-7%
|
1 303
-6%
|
1 235
-5%
|
1 196
-3%
|
1 423
+19%
|
1 725
+21%
|
1 708
-1%
|
1 664
-3%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
401
|
368
|
326
|
337
|
327
|
327
|
313
|
313
|
313
|
313
|
|