
Metropole Television SA
PAR:MMT

Income Statement
Earnings Waterfall
Metropole Television SA
Revenue
|
1.3B
EUR
|
Cost of Revenue
|
-377.4m
EUR
|
Gross Profit
|
933.8m
EUR
|
Operating Expenses
|
-699.3m
EUR
|
Operating Income
|
234.5m
EUR
|
Other Expenses
|
-61.7m
EUR
|
Net Income
|
172.8m
EUR
|
Income Statement
Metropole Television SA
Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Interest Expense |
0
|
0
|
0
|
1
|
2
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
|
Revenue |
1 253
N/A
|
1 170
-7%
|
1 131
-3%
|
1 233
+9%
|
1 300
+5%
|
1 337
+3%
|
1 377
+3%
|
1 378
+0%
|
1 368
-1%
|
1 338
-2%
|
1 388
+4%
|
1 450
+5%
|
1 479
+2%
|
1 454
-2%
|
1 421
-2%
|
1 412
-1%
|
1 972
+40%
|
1 896
-4%
|
1 253
-34%
|
1 253
0%
|
1 258
+0%
|
1 253
0%
|
1 250
0%
|
1 265
+1%
|
1 279
+1%
|
1 296
+1%
|
1 325
+2%
|
1 365
+3%
|
1 421
+4%
|
1 398
-2%
|
1 456
+4%
|
1 299
-11%
|
1 274
-2%
|
1 361
+7%
|
1 390
+2%
|
1 410
+1%
|
1 357
-4%
|
1 315
-3%
|
1 316
+0%
|
1 973
+50%
|
1 311
-34%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(738)
|
(674)
|
(629)
|
(706)
|
(741)
|
(749)
|
(787)
|
(821)
|
(802)
|
(739)
|
(759)
|
(796)
|
(818)
|
(808)
|
(792)
|
(784)
|
(1 016)
|
(747)
|
(275)
|
(295)
|
(285)
|
(302)
|
(288)
|
(272)
|
(293)
|
(302)
|
(320)
|
(327)
|
(311)
|
(280)
|
(392)
|
(414)
|
(339)
|
(378)
|
(393)
|
(403)
|
(365)
|
(351)
|
(639)
|
(824)
|
(377)
|
|
Gross Profit |
515
N/A
|
496
-4%
|
502
+1%
|
527
+5%
|
559
+6%
|
589
+5%
|
590
+0%
|
557
-6%
|
566
+2%
|
599
+6%
|
629
+5%
|
655
+4%
|
661
+1%
|
646
-2%
|
630
-3%
|
629
0%
|
956
+52%
|
1 148
+20%
|
978
-15%
|
958
-2%
|
973
+2%
|
952
-2%
|
962
+1%
|
993
+3%
|
986
-1%
|
994
+1%
|
1 005
+1%
|
1 039
+3%
|
1 110
+7%
|
1 118
+1%
|
1 064
-5%
|
885
-17%
|
935
+6%
|
983
+5%
|
998
+2%
|
1 006
+1%
|
992
-1%
|
964
-3%
|
677
-30%
|
1 149
+70%
|
934
-19%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(303)
|
(289)
|
(281)
|
(317)
|
(337)
|
(338)
|
(355)
|
(366)
|
(361)
|
(386)
|
(418)
|
(433)
|
(426)
|
(396)
|
(392)
|
(403)
|
(601)
|
(793)
|
(775)
|
(774)
|
(773)
|
(757)
|
(765)
|
(830)
|
(809)
|
(772)
|
(751)
|
(754)
|
(845)
|
(841)
|
(788)
|
(667)
|
(667)
|
(640)
|
(657)
|
(671)
|
(667)
|
(664)
|
(387)
|
(743)
|
(699)
|
|
Selling, General & Administrative |
(221)
|
(211)
|
(213)
|
(236)
|
(254)
|
(264)
|
(270)
|
(281)
|
(285)
|
(298)
|
(310)
|
(314)
|
(315)
|
(310)
|
(311)
|
(314)
|
(463)
|
(648)
|
(669)
|
(667)
|
(660)
|
(632)
|
(650)
|
(708)
|
(677)
|
(654)
|
(639)
|
(655)
|
(741)
|
(722)
|
(673)
|
(574)
|
(582)
|
(575)
|
(609)
|
(601)
|
(582)
|
(575)
|
(294)
|
(614)
|
(622)
|
|
Depreciation & Amortization |
(82)
|
(78)
|
(68)
|
(81)
|
(83)
|
(73)
|
(85)
|
(86)
|
(76)
|
(89)
|
(108)
|
(119)
|
(111)
|
(91)
|
(91)
|
(98)
|
(149)
|
(155)
|
(113)
|
(113)
|
(120)
|
(134)
|
(123)
|
(130)
|
(140)
|
(124)
|
(121)
|
(112)
|
(118)
|
(128)
|
(120)
|
(100)
|
(100)
|
(101)
|
(93)
|
(99)
|
(103)
|
(105)
|
(105)
|
(146)
|
(88)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
6
|
10
|
8
|
11
|
11
|
6
|
6
|
7
|
9
|
8
|
8
|
8
|
6
|
9
|
13
|
15
|
8
|
6
|
7
|
15
|
37
|
46
|
29
|
19
|
16
|
12
|
17
|
11
|
|
Operating Income |
212
N/A
|
207
-3%
|
221
+7%
|
210
-5%
|
222
+6%
|
251
+13%
|
235
-6%
|
191
-19%
|
205
+7%
|
213
+4%
|
211
-1%
|
221
+5%
|
235
+6%
|
250
+6%
|
238
-5%
|
225
-5%
|
355
+57%
|
356
+0%
|
203
-43%
|
184
-9%
|
200
+9%
|
195
-3%
|
196
+1%
|
163
-17%
|
177
+8%
|
222
+25%
|
254
+14%
|
285
+12%
|
266
-7%
|
277
+4%
|
277
0%
|
218
-21%
|
267
+23%
|
343
+28%
|
341
-1%
|
336
-2%
|
325
-3%
|
300
-8%
|
290
-3%
|
406
+40%
|
235
-42%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
2
|
5
|
6
|
8
|
4
|
0
|
1
|
(11)
|
(11)
|
(0)
|
2
|
4
|
4
|
4
|
4
|
8
|
8
|
5
|
4
|
4
|
4
|
2
|
1
|
2
|
3
|
2
|
(1)
|
(1)
|
3
|
2
|
(5)
|
(14)
|
(27)
|
(33)
|
(36)
|
(71)
|
(40)
|
21
|
23
|
5
|
|
Non-Reccuring Items |
(4)
|
(4)
|
13
|
13
|
(3)
|
(4)
|
(1)
|
1
|
(21)
|
(29)
|
(27)
|
(12)
|
7
|
5
|
4
|
(4)
|
(6)
|
(2)
|
8
|
7
|
5
|
2
|
3
|
69
|
67
|
5
|
(2)
|
(6)
|
10
|
12
|
(2)
|
113
|
114
|
3
|
49
|
45
|
(13)
|
(8)
|
15
|
15
|
(2)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
40
|
22
|
14
|
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 |
(10)
|
(12)
|
(3)
|
(3)
|
(0)
|
13
|
22
|
20
|
21
|
21
|
21
|
10
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
12
|
(1)
|
(1)
|
1
|
1
|
0
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
0
|
2
|
(0)
|
(1)
|
(2)
|
(0)
|
1
|
|
Pre-Tax Income |
196
N/A
|
193
-1%
|
236
+22%
|
226
-4%
|
228
+1%
|
265
+16%
|
257
-3%
|
212
-17%
|
194
-9%
|
193
-1%
|
205
+6%
|
221
+8%
|
246
+11%
|
259
+5%
|
245
-6%
|
246
+1%
|
396
+61%
|
382
-3%
|
228
-40%
|
207
-9%
|
209
+1%
|
200
-4%
|
202
+1%
|
235
+16%
|
247
+5%
|
228
-8%
|
251
+10%
|
277
+10%
|
272
-2%
|
289
+6%
|
275
-5%
|
325
+18%
|
365
+12%
|
317
-13%
|
358
+13%
|
346
-3%
|
241
-30%
|
250
+4%
|
325
+30%
|
444
+37%
|
239
-46%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(80)
|
(76)
|
(85)
|
(71)
|
(76)
|
(95)
|
(88)
|
(73)
|
(56)
|
(54)
|
(66)
|
(77)
|
(89)
|
(95)
|
(95)
|
(93)
|
(146)
|
(150)
|
(98)
|
(87)
|
(87)
|
(84)
|
(87)
|
(95)
|
(94)
|
(90)
|
(89)
|
(92)
|
(97)
|
(106)
|
(102)
|
(79)
|
(89)
|
(84)
|
(77)
|
(90)
|
(75)
|
(72)
|
(88)
|
(121)
|
(66)
|
|
Income from Continuing Operations |
116
|
117
|
151
|
155
|
152
|
170
|
169
|
140
|
138
|
139
|
139
|
143
|
157
|
164
|
150
|
153
|
250
|
232
|
131
|
120
|
122
|
116
|
115
|
140
|
153
|
138
|
162
|
184
|
175
|
184
|
173
|
246
|
277
|
234
|
281
|
256
|
166
|
178
|
237
|
322
|
173
|
|
Income to Minority Interest |
1
|
1
|
(0)
|
(0)
|
(1)
|
(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
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(0)
|
|
Equity Earnings Affiliates |
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
116
N/A
|
119
+2%
|
156
+32%
|
169
+8%
|
409
+141%
|
416
+2%
|
169
-59%
|
140
-17%
|
138
-1%
|
139
+1%
|
139
N/A
|
144
+3%
|
157
+9%
|
164
+5%
|
150
-9%
|
153
+2%
|
235
+54%
|
214
-9%
|
112
-48%
|
103
-8%
|
122
+19%
|
116
-5%
|
115
-1%
|
140
+22%
|
153
+9%
|
138
-9%
|
158
+15%
|
169
+7%
|
182
+8%
|
191
+5%
|
172
-10%
|
245
+42%
|
277
+13%
|
234
-16%
|
281
+20%
|
254
-10%
|
162
-36%
|
174
+7%
|
234
+35%
|
319
+36%
|
173
-46%
|
|
EPS (Diluted) |
0.88
N/A
|
0.89
+1%
|
1.18
+33%
|
1.28
+8%
|
3.08
+141%
|
3.15
+2%
|
1.29
-59%
|
1.08
-16%
|
1.07
-1%
|
1.08
+1%
|
1.08
N/A
|
1.12
+4%
|
1.22
+9%
|
1.27
+4%
|
1.17
-8%
|
1.21
+3%
|
1.85
+53%
|
1.69
-9%
|
0.88
-48%
|
0.81
-8%
|
0.97
+20%
|
0.92
-5%
|
0.91
-1%
|
1.11
+22%
|
1.2
+8%
|
1.09
-9%
|
1.24
+14%
|
1.32
+6%
|
1.43
+8%
|
1.5
+5%
|
1.37
-9%
|
1.95
+42%
|
2.19
+12%
|
1.85
-16%
|
2.22
+20%
|
2.01
-9%
|
1.27
-37%
|
1.37
+8%
|
1.85
+35%
|
2.52
+36%
|
1.36
-46%
|