TF1 SA (EPA:TFI)
France
· Delayed Price · Currency is EUR 8.14
+0.14 (1.75%)
Feb 21, 2025, 5:35 PM CET
TF1 SA Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Operating Revenue | 2,356 | 2,297 | 2,508 | 2,427 | 2,082 | Upgrade
|
| Revenue | 2,356 | 2,297 | 2,508 | 2,427 | 2,082 | Upgrade
|
| Revenue Growth (YoY) | 2.59% | -8.41% | 3.32% | 16.59% | -10.94% | Upgrade
|
| Cost of Revenue | 1,192 | 1,322 | 1,416 | 1,458 | 1,281 | Upgrade
|
| Gross Profit | 1,164 | 974.5 | 1,092 | 968.9 | 800.5 | Upgrade
|
| Selling, General & Admin | 419.4 | 498.7 | 550.4 | 464 | 423.7 | Upgrade
|
| Other Operating Expenses | 55.3 | -190.9 | -234.1 | -220.1 | -97.4 | Upgrade
|
| Operating Expenses | 902.4 | 673.1 | 783.3 | 637.5 | 607.4 | Upgrade
|
| Operating Income | 261.3 | 301.4 | 308.3 | 331.4 | 193.1 | Upgrade
|
| Interest Expense | -11.7 | -9.1 | -7.2 | -5.8 | -6.8 | Upgrade
|
| Interest & Investment Income | 24.5 | 21.2 | 1.7 | 1.5 | 2 | Upgrade
|
| Earnings From Equity Investments | -1.1 | -3 | -48.6 | -28.5 | -11.3 | Upgrade
|
| Currency Exchange Gain (Loss) | 1.9 | -0.5 | 0.4 | 0.6 | 2.3 | Upgrade
|
| Other Non Operating Income (Expenses) | -4 | -8.3 | -8.9 | -5.8 | -8.1 | Upgrade
|
| EBT Excluding Unusual Items | 270.9 | 301.7 | 245.7 | 293.4 | 171.2 | Upgrade
|
| Merger & Restructuring Charges | - | -36.7 | - | -10.3 | - | Upgrade
|
| Impairment of Goodwill | - | - | - | - | -57.9 | Upgrade
|
| Gain (Loss) on Sale of Investments | -0.8 | -1.3 | 0.1 | - | 0.1 | Upgrade
|
| Gain (Loss) on Sale of Assets | 25.7 | -7.3 | -7.5 | 10.2 | -5.1 | Upgrade
|
| Asset Writedown | - | -3.7 | - | 1.1 | -17.1 | Upgrade
|
| Other Unusual Items | -18 | - | - | - | - | Upgrade
|
| Pretax Income | 277.8 | 252.7 | 238.3 | 294.4 | 91.2 | Upgrade
|
| Income Tax Expense | 67.3 | 59.9 | 56.3 | 70.4 | 37.3 | Upgrade
|
| Earnings From Continuing Operations | 210.5 | 192.8 | 182 | 224 | 53.9 | Upgrade
|
| Net Income to Company | 210.5 | 192.8 | 182 | 224 | 53.9 | Upgrade
|
| Minority Interest in Earnings | -5 | -0.9 | -5.9 | 1.3 | 1.4 | Upgrade
|
| Net Income | 205.5 | 191.9 | 176.1 | 225.3 | 55.3 | Upgrade
|
| Net Income to Common | 205.5 | 191.9 | 176.1 | 225.3 | 55.3 | Upgrade
|
| Net Income Growth | 7.09% | 8.97% | -21.84% | 307.41% | -64.28% | Upgrade
|
| Shares Outstanding (Basic) | 211 | 211 | 210 | 210 | 210 | Upgrade
|
| Shares Outstanding (Diluted) | 211 | 211 | 211 | 211 | 210 | Upgrade
|
| Shares Change (YoY) | 0.29% | -0.03% | 0.09% | 0.11% | -0.06% | Upgrade
|
| EPS (Basic) | 0.97 | 0.91 | 0.84 | 1.07 | 0.26 | Upgrade
|
| EPS (Diluted) | 0.97 | 0.91 | 0.83 | 1.07 | 0.26 | Upgrade
|
| EPS Growth | 6.59% | 9.64% | -22.43% | 311.54% | -64.68% | Upgrade
|
| Free Cash Flow | 161.5 | 328.4 | 150.7 | 311.7 | 196.9 | Upgrade
|
| Free Cash Flow Per Share | 0.76 | 1.56 | 0.71 | 1.48 | 0.94 | Upgrade
|
| Dividend Per Share | 0.600 | 0.550 | 0.500 | 0.450 | 0.450 | Upgrade
|
| Dividend Growth | 9.09% | 10.00% | 11.11% | 0% | - | Upgrade
|
| Gross Margin | 49.39% | 42.43% | 43.53% | 39.92% | 38.45% | Upgrade
|
| Operating Margin | 11.09% | 13.12% | 12.29% | 13.65% | 9.28% | Upgrade
|
| Profit Margin | 8.72% | 8.36% | 7.02% | 9.28% | 2.66% | Upgrade
|
| Free Cash Flow Margin | 6.85% | 14.30% | 6.01% | 12.84% | 9.46% | Upgrade
|
| EBITDA | 333.2 | 344.9 | 358.6 | 391 | 315.7 | Upgrade
|
| EBITDA Margin | 14.14% | 15.02% | 14.30% | 16.11% | 15.17% | Upgrade
|
| D&A For EBITDA | 71.9 | 43.5 | 50.3 | 59.6 | 122.6 | Upgrade
|
| EBIT | 261.3 | 301.4 | 308.3 | 331.4 | 193.1 | Upgrade
|
| EBIT Margin | 11.09% | 13.12% | 12.29% | 13.65% | 9.28% | Upgrade
|
| Effective Tax Rate | 24.23% | 23.70% | 23.63% | 23.91% | 40.90% | Upgrade
|
| Advertising Expenses | 52.5 | 50.7 | 57.1 | 41.4 | 48.6 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.