ProSiebenSat.1 Media SE (BIT:1PSM)

ProSiebenSat.1 Media SE Balance Sheet

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	692	608	573	504	594	1,224
Short-Term Investments	-	-	-	16	55	-
Cash & Short-Term Investments	692	608	573	520	649	1,224
Cash Growth	22.05%	6.11%	10.19%	-19.88%	-46.98%	28.84%
Accounts Receivable	360	455	471	471	494	569
Other Receivables	159	110	156	152	113	59
Receivables	519	565	627	623	607	628
Inventory	76	65	45	41	49	44
Other Current Assets	212	272	259	267	289	210
Total Current Assets	1,499	1,510	1,504	1,451	1,594	2,106
Property, Plant & Equipment	564	410	278	293	363	358
Long-Term Investments	12	313	264	235	359	226
Goodwill	1,475	1,643	2,008	1,997	2,243	2,177
Other Intangible Assets	1,345	1,447	1,433	1,670	1,802	1,960
Long-Term Accounts Receivable	-	4	5	8	13	19
Long-Term Deferred Tax Assets	47	48	68	20	67	54
Other Long-Term Assets	338	233	344	331	215	181
Total Assets	5,280	5,608	5,904	6,005	6,656	7,081
Accounts Payable	813	909	881	909	886	618
Accrued Expenses	-	247	310	34	33	292
Current Portion of Long-Term Debt	245	226	-	-	51	601
Current Portion of Leases	-	37	55	40	41	38
Current Income Taxes Payable	62	70	91	78	141	133
Current Unearned Revenue	-	33	-	-	-	-
Other Current Liabilities	420	163	234	400	434	295
Total Current Liabilities	1,540	1,685	1,571	1,461	1,586	1,977
Long-Term Debt	2,077	1,895	2,118	2,117	2,395	2,591
Long-Term Leases	-	92	109	139	179	189
Long-Term Deferred Tax Liabilities	171	226	232	277	219	260
Other Long-Term Liabilities	122	235	287	227	230	314
Total Liabilities	3,910	4,139	4,324	4,231	4,689	5,394
Common Stock	233	233	233	233	233	233
Treasury Stock	-56	-56	-58	-60	-62	-62
Comprehensive Income & Other	1,063	1,141	1,085	1,335	1,486	1,162
Total Common Equity	1,240	1,318	1,260	1,508	1,657	1,333
Minority Interest	130	151	320	266	310	354
Shareholders' Equity	1,370	1,469	1,580	1,774	1,967	1,687
Total Liabilities & Equity	5,280	5,608	5,904	6,005	6,656	7,081
Total Debt	2,322	2,250	2,282	2,296	2,666	3,419
Net Cash (Debt)	-1,630	-1,642	-1,709	-1,776	-2,017	-2,195
Net Cash Per Share	-6.95	-7.22	-7.53	-7.82	-8.88	-9.67
Filing Date Shares Outstanding	230.77	226.88	226.7	226.49	226.31	226.23
Total Common Shares Outstanding	230.77	226.88	226.7	226.49	226.31	226.23
Working Capital	-41	-175	-67	-10	8	129
Book Value Per Share	5.37	5.81	5.56	6.66	7.32	5.89
Tangible Book Value	-1,580	-1,772	-2,181	-2,159	-2,388	-2,804
Tangible Book Value Per Share	-6.85	-7.81	-9.62	-9.53	-10.55	-12.39
Machinery	-	62	86	88	97	91

Source: S&P Global Market Intelligence. Standard template. Financial Sources.