Television Francaise 1 SA
OTC:TVFCF
Income Statement
Earnings Waterfall
Television Francaise 1 SA
Revenue
|
2.3B
EUR
|
Cost of Revenue
|
-563.2m
EUR
|
Gross Profit
|
1.7B
EUR
|
Operating Expenses
|
-1.5B
EUR
|
Operating Income
|
253.7m
EUR
|
Other Expenses
|
-61.8m
EUR
|
Net Income
|
191.9m
EUR
|
Income Statement
Television Francaise 1 SA
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 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 075
N/A
|
2 068
0%
|
2 081
+1%
|
2 090
+0%
|
2 092
+0%
|
2 097
+0%
|
2 047
-2%
|
2 029
-1%
|
2 004
-1%
|
2 011
+0%
|
2 049
+2%
|
2 031
-1%
|
2 063
+2%
|
2 084
+1%
|
2 080
0%
|
2 111
+1%
|
2 132
+1%
|
2 136
+0%
|
2 181
+2%
|
2 241
+3%
|
2 288
+2%
|
2 343
+2%
|
2 350
+0%
|
2 327
-1%
|
2 337
+0%
|
2 278
-3%
|
2 076
-9%
|
2 084
+0%
|
2 082
0%
|
2 098
+1%
|
2 327
+11%
|
2 372
+2%
|
2 427
+2%
|
2 479
+2%
|
2 485
+0%
|
2 516
+1%
|
2 508
0%
|
2 426
-3%
|
2 359
-3%
|
2 315
-2%
|
2 297
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(976)
|
(961)
|
(1 074)
|
(1 089)
|
(1 095)
|
(1 134)
|
(1 009)
|
(1 026)
|
(998)
|
(984)
|
(996)
|
(962)
|
(775)
|
(906)
|
(887)
|
(872)
|
(742)
|
(877)
|
(905)
|
(939)
|
(811)
|
(970)
|
(948)
|
(942)
|
(774)
|
(927)
|
(827)
|
(808)
|
(581)
|
(764)
|
(865)
|
(886)
|
(579)
|
(905)
|
(887)
|
(863)
|
(594)
|
(852)
|
(815)
|
(825)
|
(563)
|
|
Gross Profit |
1 099
N/A
|
1 106
+1%
|
1 007
-9%
|
1 001
-1%
|
997
0%
|
963
-3%
|
1 037
+8%
|
1 003
-3%
|
1 007
+0%
|
1 027
+2%
|
1 053
+3%
|
1 069
+2%
|
1 288
+20%
|
1 178
-8%
|
1 194
+1%
|
1 238
+4%
|
1 390
+12%
|
1 260
-9%
|
1 276
+1%
|
1 303
+2%
|
1 477
+13%
|
1 373
-7%
|
1 402
+2%
|
1 385
-1%
|
1 564
+13%
|
1 351
-14%
|
1 248
-8%
|
1 277
+2%
|
1 501
+18%
|
1 333
-11%
|
1 462
+10%
|
1 485
+2%
|
1 848
+24%
|
1 574
-15%
|
1 599
+2%
|
1 653
+3%
|
1 914
+16%
|
1 574
-18%
|
1 544
-2%
|
1 490
-3%
|
1 734
+16%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(952)
|
(932)
|
(881)
|
(876)
|
(875)
|
(826)
|
(846)
|
(812)
|
(862)
|
(882)
|
(935)
|
(971)
|
(1 185)
|
(1 082)
|
(1 055)
|
(1 071)
|
(1 230)
|
(1 094)
|
(1 118)
|
(1 128)
|
(1 296)
|
(1 164)
|
(1 151)
|
(1 132)
|
(1 313)
|
(1 117)
|
(1 089)
|
(1 080)
|
(1 388)
|
(1 203)
|
(1 248)
|
(1 278)
|
(1 516)
|
(1 241)
|
(1 251)
|
(1 314)
|
(1 613)
|
(1 296)
|
(1 293)
|
(1 236)
|
(1 480)
|
|
Selling, General & Administrative |
(852)
|
(840)
|
(828)
|
(827)
|
(826)
|
(834)
|
(825)
|
(805)
|
(798)
|
(821)
|
(846)
|
(868)
|
(905)
|
(896)
|
(900)
|
(926)
|
(991)
|
(971)
|
(1 001)
|
(1 012)
|
(1 002)
|
(1 010)
|
(1 022)
|
(1 021)
|
(1 047)
|
(1 043)
|
(986)
|
(996)
|
(1 019)
|
(1 014)
|
(1 099)
|
(1 125)
|
(1 149)
|
(1 230)
|
(1 217)
|
(1 193)
|
(1 186)
|
(1 113)
|
(1 102)
|
(1 129)
|
(1 100)
|
|
Depreciation & Amortization |
(61)
|
(61)
|
(59)
|
(58)
|
(55)
|
(55)
|
(54)
|
(55)
|
(57)
|
(92)
|
(120)
|
(124)
|
(178)
|
(174)
|
(155)
|
(181)
|
(173)
|
(187)
|
(224)
|
(232)
|
(230)
|
(247)
|
(244)
|
(247)
|
(262)
|
(259)
|
(262)
|
(269)
|
(281)
|
(310)
|
(345)
|
(364)
|
(393)
|
(401)
|
(383)
|
(463)
|
(467)
|
(442)
|
(447)
|
(354)
|
(369)
|
|
Other Operating Expenses |
(39)
|
(31)
|
6
|
9
|
7
|
62
|
33
|
49
|
(8)
|
31
|
31
|
21
|
(103)
|
(12)
|
0
|
35
|
(65)
|
64
|
108
|
115
|
(64)
|
93
|
115
|
136
|
(4)
|
185
|
160
|
184
|
(88)
|
120
|
196
|
210
|
26
|
391
|
349
|
342
|
40
|
260
|
256
|
247
|
(11)
|
|
Operating Income |
147
N/A
|
174
+19%
|
126
-28%
|
125
-1%
|
122
-2%
|
137
+12%
|
191
+40%
|
192
+0%
|
144
-25%
|
145
+0%
|
118
-18%
|
98
-17%
|
103
+5%
|
96
-7%
|
139
+45%
|
167
+20%
|
161
-4%
|
166
+3%
|
158
-5%
|
174
+10%
|
181
+4%
|
209
+15%
|
251
+20%
|
253
+1%
|
251
-1%
|
234
-7%
|
160
-32%
|
196
+23%
|
113
-42%
|
130
+15%
|
214
+65%
|
207
-3%
|
332
+60%
|
332
0%
|
348
+5%
|
339
-3%
|
301
-11%
|
279
-7%
|
251
-10%
|
254
+1%
|
254
0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
2
|
3
|
3
|
3
|
(4)
|
1
|
2
|
1
|
12
|
0
|
(0)
|
(1)
|
(3)
|
(2)
|
(2)
|
(1)
|
4
|
(2)
|
(4)
|
(5)
|
(5)
|
(10)
|
(10)
|
(9)
|
(1)
|
(8)
|
(8)
|
(9)
|
(2)
|
(3)
|
(2)
|
(1)
|
(4)
|
(2)
|
(2)
|
(2)
|
(5)
|
4
|
8
|
14
|
10
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(15)
|
(17)
|
(51)
|
(60)
|
(71)
|
(59)
|
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
|
|
Total Other Income |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(3)
|
(4)
|
(4)
|
(1)
|
(4)
|
2
|
0
|
3
|
6
|
6
|
7
|
(1)
|
4
|
(1)
|
(3)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(11)
|
(12)
|
(14)
|
(6)
|
(8)
|
(8)
|
(8)
|
(9)
|
(13)
|
(14)
|
(15)
|
(8)
|
|
Pre-Tax Income |
148
N/A
|
176
+19%
|
127
-28%
|
127
-1%
|
118
-7%
|
138
+17%
|
180
+30%
|
178
-2%
|
139
-22%
|
91
-34%
|
54
-40%
|
23
-58%
|
40
+76%
|
90
+125%
|
140
+56%
|
166
+18%
|
167
+1%
|
170
+1%
|
160
-6%
|
177
+10%
|
176
-1%
|
203
+16%
|
240
+18%
|
242
+1%
|
243
+1%
|
219
-10%
|
144
-34%
|
179
+25%
|
103
-43%
|
116
+14%
|
200
+72%
|
192
-4%
|
323
+68%
|
323
0%
|
338
+5%
|
330
-2%
|
287
-13%
|
270
-6%
|
244
-9%
|
253
+4%
|
256
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(45)
|
(58)
|
(43)
|
(40)
|
(30)
|
(24)
|
(44)
|
(45)
|
(42)
|
(38)
|
(19)
|
(8)
|
(6)
|
(25)
|
(39)
|
(45)
|
(45)
|
(43)
|
(39)
|
(44)
|
(48)
|
(61)
|
(72)
|
(77)
|
(82)
|
(75)
|
(53)
|
(60)
|
(37)
|
(36)
|
(53)
|
(40)
|
(70)
|
(70)
|
(66)
|
(70)
|
(56)
|
(51)
|
(53)
|
(57)
|
(60)
|
|
Income from Continuing Operations |
103
|
118
|
85
|
87
|
88
|
114
|
136
|
132
|
97
|
54
|
35
|
15
|
34
|
65
|
101
|
120
|
122
|
126
|
121
|
133
|
128
|
142
|
168
|
165
|
161
|
144
|
91
|
119
|
65
|
81
|
147
|
152
|
253
|
253
|
272
|
259
|
231
|
218
|
191
|
196
|
196
|
|
Income to Minority Interest |
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
1
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(0)
|
0
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
1
|
2
|
2
|
2
|
1
|
1
|
(2)
|
(6)
|
(6)
|
(6)
|
(4)
|
(0)
|
(1)
|
|
Equity Earnings Affiliates |
1
|
(1)
|
3
|
10
|
15
|
17
|
14
|
6
|
7
|
4
|
5
|
10
|
10
|
19
|
17
|
20
|
14
|
7
|
7
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(6)
|
(7)
|
(7)
|
(8)
|
(11)
|
(17)
|
(23)
|
(29)
|
(29)
|
(29)
|
(27)
|
(25)
|
(49)
|
(42)
|
(37)
|
(31)
|
(3)
|
|
Net Income (Common) |
137
N/A
|
155
+13%
|
417
+168%
|
418
+0%
|
413
-1%
|
433
+5%
|
151
-65%
|
134
-11%
|
100
-26%
|
54
-46%
|
38
-29%
|
21
-45%
|
42
+98%
|
83
+99%
|
117
+42%
|
141
+20%
|
137
-3%
|
134
-2%
|
128
-4%
|
133
+4%
|
127
-4%
|
144
+13%
|
169
+18%
|
164
-3%
|
155
-6%
|
138
-11%
|
86
-38%
|
114
+33%
|
55
-52%
|
66
+19%
|
125
+91%
|
125
0%
|
225
+80%
|
225
0%
|
243
+8%
|
229
-6%
|
176
-23%
|
170
-4%
|
150
-12%
|
165
+9%
|
192
+17%
|
|
EPS (Diluted) |
0.63
N/A
|
0.73
+16%
|
1.97
+170%
|
1.97
N/A
|
1.94
-2%
|
2.04
+5%
|
0.71
-65%
|
0.62
-13%
|
0.47
-24%
|
0.25
-47%
|
0.18
-28%
|
0.1
-44%
|
0.2
+100%
|
0.4
+100%
|
0.56
+40%
|
0.67
+20%
|
0.65
-3%
|
0.64
-2%
|
0.62
-3%
|
0.64
+3%
|
0.61
-5%
|
0.68
+11%
|
0.8
+18%
|
0.78
-3%
|
0.74
-5%
|
0.65
-12%
|
0.4
-38%
|
0.54
+35%
|
0.26
-52%
|
0.32
+23%
|
0.6
+88%
|
0.59
-2%
|
1.07
+81%
|
1.06
-1%
|
1.16
+9%
|
1.08
-7%
|
0.84
-22%
|
0.8
-5%
|
0.72
-10%
|
0.77
+7%
|
0.91
+18%
|