Income Statement

3.9B

Revenue

-83m

Operating Income

-124m

Net Income

Revenue	3.9B EUR
Cost of Revenue	-3.2B EUR
Gross Profit	645m EUR
Operating Expenses	-728m EUR
Operating Income	-83m EUR
Other Expenses	-41m EUR
Net Income	-124m EUR

Currency: EUR

	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	2 605 N/A	2 624 +1%	2 690 +3%	2 751 +2%	2 876 +5%	2 949 +3%	3 030 +3%	3 140 +4%	3 261 +4%	3 408 +5%	3 522 +3%	3 632 +3%	3 799 +5%	3 907 +3%	3 983 +2%	4 009 +1%	4 078 +2%	4 049 -1%	3 999 -1%	4 008 +0%	4 009 +0%	4 041 +1%	4 076 +1%	4 110 +1%	4 135 +1%	4 148 +0%	3 910 -6%	3 905 0%	4 047 +4%	4 060 +0%	4 399 +8%	4 533 +3%	4 495 -1%	4 510 +0%	4 517 +0%	4 383 -3%	4 163 -5%	4 025 -3%	3 838 -5%	3 805 -1%	3 852 +1%
Gross Profit
Cost of Revenue	(1 432)	(1 431)	(1 461)	(1 492)	(1 767)	(1 604)	(1 645)	(1 710)	(2 013)	(1 829)	(1 883)	(1 938)	(2 342)	(2 088)	(2 103)	(2 348)	(2 752)	(2 358)	(2 360)	(2 182)	(2 927)	(2 601)	(2 658)	(2 685)	(2 735)	(2 406)	(2 370)	(2 365)	(2 844)	(2 500)	(2 677)	(2 777)	(3 141)	(2 774)	(2 772)	(2 708)	(2 988)	(2 560)	(2 505)	(2 487)	(3 207)
Gross Profit	1 174 N/A	1 193 +2%	1 229 +3%	1 259 +2%	1 109 -12%	1 345 +21%	1 386 +3%	1 430 +3%	1 248 -13%	1 580 +27%	1 639 +4%	1 694 +3%	1 457 -14%	1 819 +25%	1 880 +3%	1 661 -12%	1 326 -20%	1 691 +28%	1 639 -3%	1 826 +11%	1 082 -41%	1 440 +33%	1 418 -2%	1 425 +0%	1 400 -2%	1 742 +24%	1 540 -12%	1 540 N/A	1 203 -22%	1 560 +30%	1 722 +10%	1 756 +2%	1 354 -23%	1 736 +28%	1 745 +1%	1 675 -4%	1 175 -30%	1 465 +25%	1 333 -9%	1 318 -1%	645 -51%
Operating Income
Operating Expenses	(505)	(519)	(554)	(584)	(402)	(643)	(669)	(707)	(506)	(845)	(886)	(935)	(666)	(1 055)	(1 122)	(1 168)	(777)	(898)	(873)	(1 101)	(740)	(1 045)	(1 057)	(1 133)	(774)	(1 213)	(1 190)	(1 140)	(764)	(1 007)	(1 051)	(1 102)	(767)	(1 195)	(1 195)	(1 182)	(768)	(1 310)	(1 267)	(1 173)	(728)
Selling, General & Administrative	(529)	(544)	(575)	(607)	(367)	(665)	(691)	(726)	(464)	(864)	(909)	(959)	(579)	(1 081)	(1 143)	(1 166)	(675)	(1 200)	(1 177)	(1 142)	(628)	(1 079)	(1 094)	(1 154)	(683)	(1 233)	(1 207)	(1 187)	(663)	(1 166)	(1 208)	(1 228)	(676)	(1 216)	(1 221)	(1 217)	(661)	(1 177)	(1 177)	(1 148)	(669)
Depreciation & Amortization	0	0	0	0	(58)	0	0	0	(63)	0	0	0	(108)	0	0	0	(114)	0	0	0	(129)	0	0	0	(114)	0	0	0	(119)	0	0	0	(117)	0	0	0	(136)	0	0	0	(78)
Other Operating Expenses	25	25	21	23	23	22	22	18	21	19	23	24	21	26	21	(2)	12	302	304	39	17	34	37	21	23	20	17	47	18	159	157	126	26	21	26	35	29	(133)	(90)	(25)	19
Operating Income	669 N/A	674 +1%	675 +0%	675 0%	707 +5%	702 -1%	717 +2%	723 +1%	742 +3%	735 -1%	753 +2%	759 +1%	791 +4%	764 -3%	758 -1%	493 -35%	549 +11%	793 +44%	766 -3%	725 -5%	342 -53%	395 +15%	361 -9%	292 -19%	626 +114%	529 -15%	350 -34%	400 +14%	439 +10%	553 +26%	671 +21%	654 -3%	587 -10%	541 -8%	550 +2%	493 -10%	407 -17%	155 -62%	66 -57%	145 +120%	(83) N/A
Pre-Tax Income
Interest Income Expense	(123)	(122)	(112)	(102)	(95)	(85)	(81)	(82)	(81)	(84)	(87)	(84)	(85)	(84)	(81)	(93)	(93)	(95)	(98)	(84)	(76)	(68)	(75)	(77)	2	(125)	(133)	(124)	(174)	(144)	(54)	(37)	73	57	(16)	(36)	(128)	(50)	(49)	(52)	(77)
Non-Reccuring Items	0	0	0	0	(12)	0	0	0	(12)	0	0	0	(14)	0	0	302	271	0	0	0	6	0	0	0	(48)	0	0	0	114	0	0	0	(35)	0	(47)	(314)	(171)	0	0	192	(4)
Total Other Income	(19)	(25)	(39)	(36)	(39)	(39)	(20)	4	(45)	(36)	(24)	(61)	(34)	(22)	(41)	(36)	(81)	(103)	(68)	4	72	149	137	79	(8)	33	21	14	(9)	(9)	(12)	(9)	(11)	(13)	(32)	(25)	(11)	(89)	(67)	(74)	0
Pre-Tax Income	527 N/A	527 0%	525 0%	537 +2%	560 +4%	577 +3%	617 +7%	645 +4%	604 -6%	614 +2%	642 +5%	614 -4%	658 +7%	658 N/A	636 -3%	666 +5%	646 -3%	595 -8%	600 +1%	645 +8%	344 -47%	476 +38%	423 -11%	294 -30%	572 +95%	437 -24%	238 -46%	290 +22%	370 +28%	400 +8%	605 +51%	608 +0%	614 +1%	585 -5%	455 -22%	118 -74%	97 -18%	16 -84%	(50) N/A	211 N/A	(164) N/A
Net Income
Tax Provision	(162)	(162)	(161)	(168)	(179)	(183)	(196)	(218)	(208)	(213)	(222)	(199)	(206)	(206)	(200)	(173)	(165)	(149)	(151)	(195)	(94)	(135)	(113)	(79)	(161)	(116)	(72)	(88)	(118)	(113)	(142)	(142)	(163)	(177)	(185)	(167)	(147)	(129)	(96)	(94)	30
Income from Continuing Operations	365	365	365	369	382	394	421	426	396	401	420	415	452	452	436	493	481	446	449	450	250	341	310	215	411	321	166	202	252	287	463	466	451	408	270	(49)	(50)	(113)	(146)	117	(134)
Income to Minority Interest	(5)	(6)	(7)	(8)	(8)	(8)	(6)	(6)	(5)	(5)	(5)	(5)	(8)	(9)	(11)	(13)	(10)	(9)	(5)	(2)	(1)	4	2	3	1	6	14	14	15	9	11	12	5	8	(2)	87	54	56	59	(32)	10
Net Income (Common)	312 N/A	292 -6%	252 -14%	256 +2%	346 +35%	373 +8%	393 +5%	398 +1%	391 -2%	394 +1%	371 -6%	369 -1%	402 +9%	400 0%	425 +6%	479 +13%	471 -2%	435 -8%	442 +2%	446 +1%	247 -45%	342 +38%	309 -10%	217 -30%	413 +90%	328 -21%	181 -45%	216 +19%	267 +24%	296 +11%	473 +60%	477 +1%	456 -4%	414 -9%	268 -35%	37 -86%	5 -86%	(54) N/A	(85) -57%	88 N/A	(124) N/A
EPS (Diluted)	1.43 N/A	1.35 -6%	1.17 -13%	1.19 +2%	1.61 +35%	1.72 +7%	1.8 +5%	1.84 +2%	1.82 -1%	1.83 +1%	1.72 -6%	1.71 -1%	1.84 +8%	1.74 -5%	1.85 +6%	2.1 +14%	2.05 -2%	1.9 -7%	1.93 +2%	1.95 +1%	1.08 -45%	1.49 +38%	1.35 -9%	0.89 -34%	1.82 +104%	1.41 -23%	0.79 -44%	0.95 +20%	1.18 +24%	1.3 +10%	2.08 +60%	2.1 +1%	2.01 -4%	1.86 -7%	1.17 -37%	0.15 -87%	0.02 -87%	-0.23 N/A	-0.37 -61%	0.35 N/A	-0.55 N/A

Income Statement Balance Sheet Cash Flow Statement

Prosiebensat 1 Media SE
XETRA:PSM

Income Statement

Earnings Waterfall
Prosiebensat 1 Media SE

Income Statement
Prosiebensat 1 Media SE

See Also

Company

Help

Tools

Stocks

Prosiebensat 1 Media SE XETRA:PSM

Income Statement

Earnings Waterfall Prosiebensat 1 Media SE

Income Statement Prosiebensat 1 Media SE

See Also

Company

Help

Tools

Stocks

Prosiebensat 1 Media SE
XETRA:PSM

Earnings Waterfall
Prosiebensat 1 Media SE

Income Statement
Prosiebensat 1 Media SE