Income Statement

Revenue

-9%

-13%

10Y

Currency: EUR

	Jun-2012	Sep-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Dec-2022
Revenue
Revenue	942 N/A	908 -4%	608 -33%	583 -4%	584 +0%	827 +42%	831 +0%	861 +4%	895 +4%	932 +4%	946 +2%	939 -1%	949 +1%	958 +1%	968 +1%	1 003 +4%	995 -1%	985 -1%	995 +1%	970 -2%	975 +0%	986 +1%	960 -3%	986 +3%	966 -2%	974 +1%	1 150 +18%	1 340 +16%	1 327 -1%	939 -29%	1 298 +38%	1 188 -8%	1 181 -1%	826 -30%	1 146 +39%	1 196 +4%	1 200 +0%	866 -28%	1 194 +38%	1 186 -1%	858 -28%
Gross Profit
Cost of Revenue	0	0	0	0	0	(272)	0	0	0	(442)	0	0	0	(416)	0	0	0	(415)	0	0	0	(419)	0	0	0	(420)	0	(188)	0	(382)	0	(357)	0	(316)	0	(352)	0	(382)	0	(361)	(363)
Gross Profit	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	555 N/A	0 N/A	0 N/A	0 N/A	490 N/A	0 N/A	0 N/A	0 N/A	542 N/A	0 N/A	0 N/A	0 N/A	570 N/A	0 N/A	0 N/A	0 N/A	566 N/A	0 N/A	0 N/A	0 N/A	555 N/A	0 N/A	291 N/A	0 N/A	557 N/A	0 N/A	473 N/A	0 N/A	510 N/A	0 N/A	523 N/A	0 N/A	484 N/A	0 N/A	497 N/A	495 0%
Operating Income
Operating Expenses	(848)	(835)	(582)	(540)	(539)	(485)	(757)	(757)	(786)	(345)	(782)	(764)	(757)	(337)	(739)	(759)	(750)	(345)	(759)	(737)	(736)	(321)	(728)	(747)	(724)	(298)	(861)	(797)	(966)	(292)	(935)	(534)	(875)	(280)	(824)	(512)	(872)	(270)	(903)	(551)	(302)
Selling, General & Administrative	(103)	(120)	(79)	(78)	(78)	(105)	(106)	(118)	(120)	(132)	(119)	(118)	(117)	(131)	(130)	(134)	(133)	(133)	(135)	(133)	(132)	(133)	(132)	(131)	(131)	(133)	(162)	(194)	(199)	(146)	(206)	(200)	(199)	(141)	(200)	(206)	(208)	(154)	(216)	(218)	(161)
Depreciation & Amortization	(69)	(86)	(2)	3	(121)	(192)	(201)	(214)	(222)	(216)	(203)	(200)	(205)	(222)	(231)	(231)	(223)	(223)	(211)	(205)	(205)	(206)	(201)	(187)	(185)	(173)	(207)	(247)	(235)	(156)	(212)	(199)	(204)	(148)	(200)	(199)	(193)	(129)	(186)	(202)	(151)
Other Operating Expenses	(676)	(630)	(501)	(465)	(340)	(188)	(450)	(425)	(444)	3	(460)	(446)	(434)	17	(378)	(394)	(395)	11	(413)	(398)	(398)	17	(394)	(429)	(408)	9	(491)	(356)	(531)	10	(517)	(135)	(472)	10	(424)	(107)	(470)	13	(500)	(131)	10
Operating Income	94 N/A	72 -23%	26 -64%	43 +64%	45 +6%	70 +55%	74 +6%	103 +39%	109 +6%	145 +33%	164 +13%	176 +7%	192 +9%	205 +7%	229 +11%	244 +7%	245 +0%	224 -8%	236 +5%	234 -1%	239 +2%	245 +3%	232 -5%	238 +3%	242 +1%	257 +6%	289 +13%	355 +23%	361 +2%	265 -27%	363 +37%	297 -18%	305 +3%	231 -25%	322 +40%	332 +3%	328 -1%	214 -35%	291 +36%	274 -6%	193 -29%
Pre-Tax Income
Interest Income Expense	(11)	(17)	3	(8)	(15)	(72)	(77)	(124)	(117)	2	14	79	77	15	8	(1)	(1)	5	7	5	7	5	9	15	15	9	6	5	5	6	7	3	3	1	1	1	(1)	6	5	4	28
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5	0	11	0	9	(1)
Gain/Loss on Disposition of Assets	0	0	0	0	0	(0)	0	0	0	(61)	0	0	0	(1)	0	0	0	(4)	0	0	0	(3)	0	0	0	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	0	0	(0)	(0)	0	(1)	(0)	(0)	(0)	0	(61)	(61)	(61)	0	(1)	(1)	(3)	0	(4)	(4)	(3)	0	(3)	(3)	(2)	0	0	0	0	0	0	0	(0)	0	0	5	5	0	0	16	0
Pre-Tax Income	84 N/A	55 -34%	29 -47%	35 +21%	30 -14%	(2) N/A	(3) -17%	(21) -670%	(8) +63%	86 N/A	118 +37%	193 +64%	208 +8%	219 +5%	236 +8%	242 +3%	240 -1%	226 -6%	239 +6%	235 -2%	243 +4%	247 +2%	238 -4%	250 +5%	254 +2%	266 +4%	295 +11%	360 +22%	366 +2%	271 -26%	369 +36%	300 -19%	308 +3%	231 -25%	323 +40%	342 +6%	333 -3%	231 -31%	296 +28%	304 +3%	220 -27%
Net Income
Tax Provision	(20)	(10)	2	(3)	(8)	6	7	16	15	(30)	(38)	(61)	(63)	(53)	(56)	(57)	(56)	(55)	(58)	(56)	(58)	(50)	(48)	(53)	(56)	(65)	(73)	(82)	(79)	(57)	(76)	(64)	(68)	(50)	(71)	(75)	(71)	(48)	(60)	(58)	(40)
Income from Continuing Operations	63	45	32	33	22	4	4	(5)	7	56	79	132	144	166	180	186	184	171	181	179	185	197	190	197	198	200	222	278	287	214	293	236	240	181	252	267	263	183	236	245	180
Income to Minority Interest	(2)	(2)	0	0	0	0	0	0	0	4	4	4	4	0	0	0	0	0	0	0	0	0	0	(0)	0	0	(0)	(1)	(1)	(2)	(3)	(4)	(4)	(2)	(3)	(3)	(3)	(2)	(2)	(2)	(2)
Net Income (Common)	61 N/A	44 -29%	32 -27%	33 +4%	22 -33%	4 -81%	4 +5%	(5) N/A	7 N/A	59 +726%	83 +40%	136 +64%	148 +9%	166 +12%	180 +8%	186 +3%	184 -1%	171 -7%	182 +6%	179 -1%	185 +4%	197 +7%	190 -4%	197 +4%	198 +1%	200 +1%	222 +11%	277 +25%	285 +3%	212 -26%	290 +37%	233 -20%	236 +2%	179 -24%	249 +39%	264 +6%	260 -2%	181 -30%	234 +29%	243 +4%	178 -27%
EPS (Diluted)	0.15 N/A	0.11 -27%	0.08 -27%	0.09 +12%	0.06 -33%	0.01 -83%	0.02 +100%	-0.01 N/A	0.02 N/A	0.15 +650%	0.21 +40%	0.35 +67%	0.49 +40%	0.48 -2%	0.52 +8%	0.6 +15%	0.49 -18%	0.52 +6%	0.53 +2%	0.53 N/A	0.59 +11%	0.59 N/A	0.57 -3%	0.6 +5%	0.63 +5%	0.61 -3%	0.71 +16%	0.87 +23%	0.89 +2%	0.65 -27%	0.94 +45%	0.74 -21%	0.78 +5%	0.57 -27%	0.8 +40%	0.85 +6%	0.83 -2%	0.6 -28%	0.78 +30%	0.77 -1%	0.57 -26%

Income Statement Balance Sheet Cash Flow Statement

Mediaset Espana Comunicacion SA
MAD:TL5

Income Statement

Earnings Waterfall
Mediaset Espana Comunicacion SA

Income Statement
Mediaset Espana Comunicacion SA

See Also

Company

Help

Tools

Stocks

Mediaset Espana Comunicacion SA MAD:TL5

Income Statement

Earnings Waterfall Mediaset Espana Comunicacion SA

Income Statement Mediaset Espana Comunicacion SA

See Also

Company

Help

Tools

Stocks

Mediaset Espana Comunicacion SA
MAD:TL5

Earnings Waterfall
Mediaset Espana Comunicacion SA

Income Statement
Mediaset Espana Comunicacion SA