Statement of Financial Position

Statement of Financial Position of ProSiebenSat.1 Group

 

 

 

 

 

 

 

 

 

 

EUR m

 

12/31/2015

 

12/31/2014

 

Change

A.

Non-current assets

 

 

 

 

 

 

 

 

I.

Goodwill

 

[19]

 

1,655.6

 

1,047.7

 

+607.8

II.

Other intangible assets

 

[19]

 

552.8

 

259.8

 

+293.1

III.

Property, plant and equipment

 

[20]

 

226.3

 

213.7

 

+12.6

IV.

Investments accounted for using the equity method

 

[21]

 

24.6

 

39.2

 

-14.6

V.

Non-current financial assets

 

[24]

 

291.5

 

216.0

 

+75.5

VI.

Programming assets

 

[22]

 

1,153.4

 

1,101.7

 

+51.8

VII.

Other receivables and non-current assets

 

[25]

 

15.5

 

6.1

 

+9.4

VIII.

Deferred tax assets

 

[16]

 

13.4

 

13.3

 

+0.1

 

 

 

 

 

3,933.1

 

2,897.5

 

+1,035.6

B.

Current assets

 

 

 

 

 

 

 

 

I.

Programming assets

 

[22]

 

99.0

 

110.2

 

-11.2

II.

Inventories

 

[23]

 

8.3

 

1.3

 

+6.9

III.

Current financial assets

 

[24]

 

72.5

 

45.6

 

+26.9

IV.

Trade receivables

 

[24]

 

383.3

 

318.1

 

+65.2

V.

Current tax assets

 

 

 

21.8

 

27.7

 

-5.9

VI.

Other receivables and current assets

 

[25]

 

65.0

 

29.6

 

+35.4

VII.

Cash and cash equivalents

 

[26]

 

734.4

 

470.6

 

+263.8

 

 

 

 

 

1,384.3

 

1,003.2

 

+381.1

 

Total assets

 

 

 

5,317.3

 

3,900.7

 

+1,416.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

A.

Equity

 

[27]

 

 

 

 

 

 

I.

Subscribed capital

 

 

 

218.8

 

218.8

 

+0.0

II.

Capital reserves

 

 

 

600.4

 

592.4

 

+8.0

III.

Consolidated equity generated

 

 

 

26.3

 

-22.7

 

+49.0

IV.

Treasury shares

 

 

 

-20.0

 

-30.5

 

+10.4

V.

Accumulated other comprehensive income

 

 

 

149.6

 

8.8

 

+140.9

VI.

Other equity

 

 

 

-53.6

 

-28.4

 

-25.1

 

Total equity attributable to shareholders of ProSiebenSat.1 Media SE

 

 

 

921.6

 

738.4

 

+183.2

VII.

Non-controlling interests

 

 

 

21.5

 

15.5

 

+6.0

 

 

 

 

 

943.1

 

753.9

 

+189.1

B.

Non-current liabilities

 

 

 

 

 

 

 

 

I.

Non-current financial debt

 

[30]

 

2,673.7

 

1,973.1

 

+700.6

II.

Other non-current financial liabilities

 

[30]

 

359.7

 

206.0

 

+153.7

III.

Trade payables

 

[30]

 

67.2

 

37.0

 

+30.2

IV.

Other non-current liabilities

 

[31]

 

33.7

 

37.8

 

-4.1

V.

Provisions for pensions

 

[28]

 

22.9

 

19.8

 

+3.1

VI.

Other non-current provisions

 

[29]

 

17.1

 

6.2

 

+10.9

VII.

Deferred tax liabilities

 

[16]

 

245.0

 

130.0

 

+114.9

 

 

 

 

 

3,419.2

 

2,409.8

 

1,009.4

C.

Current liabilities

 

 

 

 

 

 

 

 

I.

Current financial debt

 

[30]

 

1.1

 

–/–

 

+1.1

II.

Other current financial liabilities

 

[30]

 

146.8

 

56.4

 

+90.3

III.

Trade payables

 

[30]

 

450.0

 

374.6

 

+75.4

IV.

Other current liabilities

 

[31]

 

242.6

 

228.5

 

+14.1

V.

Provisions for taxes

 

[16]

 

61.7

 

27.6

 

+34.1

VI.

Other current provisions

 

[29]

 

52.9

 

49.8

 

+3.2

 

 

 

 

 

955.1

 

736.9

 

+218.2

 

Total equity and liabilities

 

 

 

5,317.3

 

3,900.7

 

+1,416.7