AI assistant
Impresa — Interim / Quarterly Report 2019
Jul 24, 2019
1934_iss_2019-07-24_8604f711-abe4-4d07-b70c-e73a14e32999.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer

1st SEMESTER 2019 RESULTS
IMPRESA – SGPS, S.A. Publicly Held Company Share Capital Eur 84,000.00 Rua Ribeiro Sanches, 65, 1200–787 Lisboa NIPC 502 437 464 Commercial Registry Office of Lisbon
Document translation from the Portuguese original.

~
IMPRESA accounts of the 1st semester 2019
- IMPRESA Net Income grows by 38%
- Debt falls by M€ 18.2
- SIC successfully completes M€ 51 bond issuance
- SIC leader in audiences
- EXPRESSO is the most sold weekly newspaper
1. Main highlights
1.1.Financial
- On 17 June, SIC launched a public subscription offer of bonds of M€ 30, which was subsequently increased to M€ 51. With demand having been M€ 201, corresponding to almost four (3.96) times the final amount of the offer. The settlement of the operation and the listing for trading of the bonds took place on 10 July.
- The net income for the 1st semester was positive, amounting to M€ 3.5 which corresponds to an increase of M€ 1 in relation to the same semester of the previous year (+38%).
- The consolidated EBITDA of the 1st semester of 2019 reached M€ 11.6, representing an improvement of 12.1% relative to the positive EBITDA of M€ 10.4 recorded in the same period of 2018.
- The total revenues of the IMPRESA Group reached M€ 88.8, showing 3.2% growth compared to the turnover of the 1st semester of 2018. An increase in advertising revenues (+1.2%) and IVRs (+115%) contributed to this value.
- We highlight the improvement in SIC's operational performance, which reached an EBITDA of M€ 12.5, representing an increase of 10% in relation to the EBITDA recorded in the 1st semester of 2018.

• Net remunerated debt fell by M€ 18.2 year-on-year to stand at M€ 167.5.

| 1º Sem 19 | 1º Sem 18 | var % | 2º Qt 19 | 2º Qt 18 | var % |
|---|---|---|---|---|---|
| 88 797 597 | 86 075 102 | 3,2% | 48 027 888 | 47 160 773 | 1,8% |
| 75 339 324 | 72 814 070 | 3,5% | 41 181 802 | 40 430 049 | 1,9% |
| 12 094 663 | 11 983 715 | 0,9% | 6 228 852 | 6 168 282 | 1,0% |
| 1 237 076 | 1 058 568 | 16,9% | 550 747 | 449 206 | 22,6% |
| 126 534 | 218 749 | -42,2% | 66 488 | 113 237 | -41,3% |
| 77 192 231 | 75 724 271 | 1,9% | 38 674 398 | 38 713 706 | -0,1% |
| 11 605 366 | 10 350 832 | 12,1% | 9 353 490 | 8 447 067 | 10,7% |
| 13,1% | 12,0% | 19,5% | 17,9% | ||
| 12 459 844 | 11 323 879 | 10,0% | 9 447 390 | 8 843 505 | 6,8% |
| 38 365 | 363 496 | -89,4% | 305 932 | 331 570 | -7,7% |
| -892 843 | -1 336 543 | 33,2% | -399 832 | -728 008 | 45,1% |
| 11 981 593 | 10 634 106 | 12,7% | 9 389 645 | 8 618 245 | 9,0% |
| 3 465 158 | 2 513 162 | 37,9% | 4 676 704 | 3 145 951 | 48,7% |
| 167,5 | 185,7 | -9,8% | 167,5 | 185,7 | -9,8% |
Notes:
EBITDA = Operating Results + Amortisations and Depreciation + Provisions + Impairment in non-current assets.
Net Debt (*) = Loans (ST+MLT) – Cash and Cash Equivalents.
(*) Considers the lease liabilities recorded of 2019 arising from the application of IFRS 16.
(1) Does not consider Amortisation and Depreciation, Provisions and Impairment Losses in non-current assets.
(2) EBITDA adjusted for restructuring costs.
1.2.Audiovisual
- SIC ended the 1st semester of 2019 as audience leader in the universe of generalist channels, with an average share of 19.3%, in terms of consolidated data, a year-on-year increase of 2.1%.
- The SIC channels, i.e. SIC's set of generalist and thematic channels, ended the 1st semester of the year in a leading position with a market share of 23.0%, corresponding to year-on-year growth of 2.2%. In the commercial targets (A/B C D 15/54 and A/B C D 25/54), SIC's set of channels ended the quarter in the leading position, with shares of 23.1% and 24.0%, respectively.
- SIC brand websites, taken as a whole, reached an average of 14,203.077 visits, representing an impressive year-on-year increase of 54.6%.
1.3.Publishing
- The EXPRESSO continued to be the best selling newspaper in Portugal, with an average of 83 thousand copies sold, according to data from the APCT, with reference to the period covering January to April 2019.
- The EXPRESSO is also the Portuguese leader in paid digital circulation, selling an average of more than 25 thousand copies per edition.
- In the 1st semester of 2019, EXPRESSO websites showed an average of 10,987,736 visits, representing growth of 4.4% in relation to the figure achieved in the same period of the previous year, and 18.4% compared to the last semester of 2018.

2. Analysis of the Consolidated Accounts
| Total Revenues 88 797 597 86 075 102 3,2% 48 027 888 47 160 773 1,8% Television 75 339 324 72 814 070 3,5% 41 181 802 40 430 049 1,9% Publishing 12 094 663 11 983 715 0,9% 6 228 852 6 168 282 1,0% Infoportugal & Others 1 237 076 1 058 568 16,9% 550 747 449 206 22,6% Intersegments 126 534 218 749 -42,2% 66 488 113 237 -41,3% Operating Costs (1) 77 192 231 75 724 271 1,9% 38 674 398 38 713 706 -0,1% Total EBITDA 11 605 366 10 350 832 12,1% 9 353 490 8 447 067 10,7% EBITDA Margin 13,1% 12,0% 19,5% 17,9% Television 12 459 844 11 323 879 10,0% 9 447 390 8 843 505 6,8% 305 932 331 570 -7,7% Publishing 38 365 363 496 -89,4% Infoportugal & Others -892 843 -1 336 543 33,2% -399 832 -728 008 45,1% Total EBITDA (2) 11 981 593 10 634 106 12,7% 9 389 645 8 618 245 9,0% EBITDA Margin (2) 13,5% 12,4% 19,6% 18,3% Depreciation 2 975 328 1 788 407 66,4% 1 167 925 887 904 31,5% EBIT 8 630 038 8 562 425 0,8% 8 185 565 7 559 164 8,3% 17,0% 16,0% EBIT Margin 9,7% 9,9% |
(values in Euros) | 1º Sem 19 | 1º Sem 18 | var % | 2º Qt 19 | 2º Qt 18 | var % |
|---|---|---|---|---|---|---|---|
| -1 546 876 -1 416 855 -9,2% Financial Results -3 186 221 -2 897 249 -10,0% |
|||||||
| Res. Bef Taxes & Minorities 5 443 817 5 665 176 -3,9% 6 638 689 6 142 308 8,1% |
|||||||
| Provisions 171 000 141 000 21,3% 85 500 70 500 21,3% |
|||||||
| 1 876 485 2 925 858 -35,9% Income Tax (IRC)(-) 1 807 659 3 011 014 -40,0% |
|||||||
| Net Profit 3 465 158 2 513 162 37,9% 4 676 704 3 145 951 48,7% |
Notes:
EBITDA = Operating Results + Amortisations and Depreciation + Provisions + Impairment in non-current assets. (1) Does not consider Amortisation and Depreciation, Provisions and Impairment Losses in non-current assets. (2) EBITDA adjusted for restructuring costs.
2.1. 2nd Quarter
In the 2nd quarter of 2019, IMPRESA reached consolidated revenues of M€ 48.0, which represented a 1.8% increase in turnover relative to the 2nd quarter of 2018.
The following should be noted relative to business in the 2nd quarter of 2019:
- o Decrease of 0.6% in advertising revenues. Due to the events held in 2018 (Rock In Rio and World Cup).
- o 2.6% increase in sales of paper and digital publications.
- o 11% decrease in channel subscription revenues.
- o 66.6% increase in other revenues, especially those related to IVRs (+139%) and to the business generated by InfoPortugal.

| (values in Euros) | 1º Sem 19 | 1º Sem 18 | var % | 2º Qt 19 | 2º Qt 18 | var % |
|---|---|---|---|---|---|---|
| Total Revenues | 88 797 597 | 86 075 102 | 3,2% | 48 027 888 | 47 160 773 | 1,8% |
| Advertising | 55 466 034 | 54 815 030 | 1,2% | 31 722 288 | 31 921 628 | -0,6% |
| Channel Subscription | 17 568 567 | 19 482 628 | -9,8% | 8 694 949 | 9 764 914 | -11,0% |
| Circulation | 4 836 970 | 4 608 744 | 5,0% | 2 419 768 | 2 357 600 | 2,6% |
| Other revenues | 10 926 025 | 7 168 700 | 52,4% | 5 190 883 | 3 116 631 | 66,6% |
In the 2nd quarter of 2019, operating costs, without considering amortisation, depreciation, provisions and impairment losses in non-current assets, decreased by 0.1% compared to the 2nd quarter of 2018. This difference is the consequence of the growth in IVR-related business and the fall of grid costs.
Consolidated EBITDA was positive by M€ 9.4, an improvement of 10.7% in relation to the same period of 2018, when the accounts showed EBITDA of M€ 8.4.
EBITDA (2), adjusted for compensations, was positive by M€ 9.4, up 9% (+ M€ 0.8) year-on-year.
The volume of amortisation and depreciation increased (+31.5%) to M€ 1.2.
Financial results were negative by M€ 1.6.
Net income at the end of the 2nd quarter of 2019 came to the positive value of M€ 4.7.
2.2. 1st Semester
In the 1st semester, IMPRESA recorded consolidated revenues of M€ 88.8, corresponding to 3.2% more than in the 1st semester of 2018.
Consolidated EBITDA was positive by M€ 11.6, an improvement of 12.1% in relation to the same period of 2018, when the accounts showed EBITDA of M€ 10.4. EBITDA (2), adjusted for compensations, was positive by M€ 12.0, up 12.7% (+ M€ 1.3) year-on-year.
The volume of amortisation and depreciation increased (+66.4%) to M€ 3.0. The expansion project of the IMPRESA building was completed in January 2019.
Negative financial results of M€ 3.1 were recorded.
Net income at the end of the 1st semester of 2019 stood at the positive value of M€ 3.5, a figure 37.9% higher (M€ +1.0) than the value recorded in the accounts of 2018.
Net remunerated debt fell by M€ 18.2 year-on-year to stand at M€ 167.5.

3. SIC
| (values in Euros) | 1º Sem 19 | 1º Sem 18 | var % | 2º Qt 19 | 2º Qt 18 | var % |
|---|---|---|---|---|---|---|
| Total Revenues | 75 339 324 | 72 814 070 | 3,5% | 41 181 802 | 40 430 049 | 1,9% |
| Advertising | 49 258 274 | 48 620 455 | 1,3% | 28 454 632 | 28 672 614 | -0,8% |
| Channel Subscriptions | 17 568 567 | 19 482 628 | -9,8% | 8 694 949 | 9 764 914 | -11,0% |
| Multimedia | 6 402 218 | 2 972 323 | 115,4% | 2 994 248 | 1 252 108 | 139,1% |
| Other revenues | 2 110 264 | 1 738 665 | 21,4% | 1 037 974 | 740 413 | 40,2% |
| Operating Costs (1) | 62 879 479 | 61 490 191 | 2,3% | 31 734 412 | 31 586 544 | 0,5% |
| EBITDA | 12 459 844 | 11 323 879 | 10,0% | 9 447 390 | 8 843 505 | 6,8% |
| EBITDA Margin (%) | 16,5% | 15,6% | 22,9% | 21,9% | ||
| EBITDA (2) | 12 461 236 | 11 440 263 | 8,9% | 9 448 497 | 8 859 075 | 6,7% |
| EBITDA Margin (2) (%) | 16,5% | 15,7% | 22,9% | 21,9% | ||
Notes:
EBITDA = Operating Results + Amortisations and Depreciation + Provisions + Impairment in non-current assets.
(1) Does not consider Amortisation and Depreciation, Provisions and Impairment Losses in non-current assets.
In the 1st semester of 2019, SIC achieved total revenues of €M 75.3, representing growth of 3.5%, as a result of the good performance observed in all revenue lines, except for channel subscriptions.
Advertising revenues reached M€ 49.3, up 1.3% compared to the 1st semester of 2018.
Subscription revenues generated by the 8 SIC channels, distributed over cable and satellite, in Portugal and abroad, fell by 9.8% in the 1st semester of 2019 to M€ 17.6. This decrease was due to the renewal of national contracts and essentially to the negotiations with international operators.
IVR revenues grew by 115.4%, reaching M€ 6.4, as a result of the changes made to the programming grid of SIC's generalist channel.
Operating costs increased 2.3%, mainly due to the increase in IVR revenues.
The increase in operating costs (M€ 1.4) was positively offset by the total increase in revenues (M€ 2.5), which led to a 10% increase in EBITDA and 8.9% increase in EBITDA adjusted for compensations.
(2) EBITDA adjusted for restructuring costs.

Audiences
SIC ended the 1st semester of 2019 as audience leader in the universe of generalist channels, with an average share of 19.3%, in terms of consolidated data, a year-on-year increase of 2.1 pp.
Consolidation of SIC's position in the 2nd semester of 2019 as audience leader of the generalist channels, with an average share of 19.5%, in terms of consolidated data, a year-on-year increase of 2.8 pp.
In the 2nd semester of 2019, SIC conquered leadership in prime time in the universe of generalist channels, with an average share of 21.1%, in terms of consolidated data.
The following programmes contributed to these good results:
- o The excellent performance of three soap operas broadcast by SIC during prime time, as well as leadership in the Evening News;
- o The series "Golpe de Sorte", SIC's most recent focus on national fiction, ended the month of June leading in television with an audience share of 25.4%;
- o Return of the 3rd season of the item "E Se Fosse Consigo?", which ended leading with an average share of 24.5%;
- o SIC continues unbeatable on daytime television with "O Programa da Cristina" leading on weekday mornings, "Olhó Baião!" on weekend mornings, and "Júlia, Linha Aberta" and "Quem Quer Namorar com o Agricultor?" on weekday afternoons;
- o The 2nd season of "Quem Quer Namorar com o Agricultor?" upheld its leadership of Sunday evenings and during the 19h slot on weekdays;
- o Information as a whole, the first news and evening news ("Primeiro Jornal" and "Jornal da Noite"), also contributed to the good and leading results of the station.
The SIC channels, i.e. SIC's set of generalist and thematic channels, ended the 1st semester of the year in a leading position with a market share of 23.0%, corresponding to year-on-year growth of 2.2 pp.
In the commercial targets (A/B C D 15/54 and A/B C D 25/54), SIC's set of channels ended the quarter in the leading position, with shares of 23.1% and 24.0%, respectively.
SIC subscription channels achieved a market share of 3.6%.
"SIC Notícias" stood out once again as the leading information channel, with a share of 1.8%.
Regarding the rest of the thematic channels, "SIC Mulher" achieved a market share of 0.9%, "SIC Radical" reached 0.4%, "SIC K" 0.3% and "SIC Caras" 0.3%.

4. IMPRESA Publishing
| (values in Euros) | 1º Sem 19 | 1º Sem 18 | var % | 2º Qt 19 | 2º Qt 18 | var % |
|---|---|---|---|---|---|---|
| Total Revenues | 12 094 663 | 11 983 715 | 0,9% | 6 228 852 | 6 168 282 | 1,0% |
| Circulation | 4 836 970 | 4 608 744 | 5,0% | 2 419 768 | 2 357 600 | 2,6% |
| Advertising | 6 202 700 | 6 184 803 | 0,3% | 3 265 428 | 3 244 732 | 0,6% |
| Associated products | 231 592 | 353 449 | -34,5% | 120 749 | 212 087 | -43,1% |
| Other revenues | 823 402 | 836 719 | -1,6% | 422 907 | 353 864 | 19,5% |
| Operating Costs (1) | 12 056 298 | 11 620 219 | 3,8% | 5 922 919 | 5 836 712 | 1,5% |
| EBITDA | 38 365 | 363 496 | -89,4% | 305 932 | 331 570 | -7,7% |
| EBITDA Margin (%) | 0,3% | 3,0% | 4,9% | 5,4% | ||
| EBITDA (2) | 403 589 | 383 169 | 5,3% | 340 980 | 340 182 | 0,2% |
| EBITDA Margin (2) (%) | 3,3% | 3,2% | 5,5% | 5,5% | ||
Notes:
EBITDA = Operating Results + Amortisations and Depreciation + Provisions + Impairment in non-current assets.
(1) Does not consider Amortisation and Depreciation, Provisions and Impairment Losses in non-current assets.
(2) EBITDA adjusted for restructuring costs.
Total revenues increased by 0.9%, relative to the 1st semester of 2018, to M€ 12.1. The main contributing factor to this positive performance was circulation revenues.
Circulation revenues increased by 5.0% to M€ 4.8. On the positive aside, there is also Expresso's digital subscription revenues, which grew at a rate of more than 21.1%, in comparative terms, in the 1st semester, representing 16.6% of total circulation revenues.
Advertising revenues reached M€ 6.2, up 1.3%, maintaining their volume when compared to the figures of the same semester of 2018. In addition to the increase in paper advertising revenues, the digital segment made a strong contribution to this result, with an increase of approximately 9.3% in digital advertising revenues, which now represent 31.6% of the total advertising revenues of the Publishing area.
The continued focus on digital formats is reflected in the total advertising and circulation revenues, currently representing 26.4% of the total turnover of the Publishing area.
The 3.8% growth in operating costs was due to compensation costs incurred in the 1st semester of 2019.
Thus, the combined evolution of operating revenues and costs, without considering restructuring costs, resulted in a positive EBITDA, which reached M€ 0.4, equivalent to 20 thousand euros more than in the 1st semester of 2018.

5. IMPRESA Other
| (values in Euros) | 1º Sem 19 | 1º Sem 18 | var % | 2º Qt 19 | 2º Qt 18 | var % | |
|---|---|---|---|---|---|---|---|
| Total Revenues | 1 363 610 | 1 277 317 | 6,8% | 617 235 | 562 442 | 9,7% | |
| Infoportugal | 1 237 076 | 1 058 568 | 16,9% | 550 747 | 449 206 | 22,6% | |
| Intersegments & Others | 126 534 | 218 749 | -42,2% | 66 488 | 113 237 | -41,3% | |
| Operating Costs (1) | 2 256 453 | 2 613 860 | -13,7% | 1 017 067 | 1 290 450 | -21,2% | |
| EBITDA | -892 843 | -1 336 543 | 33,2% | -399 832 | -728 008 | 45,1% | |
Notes:
EBITDA = Operating Results + Amortisations and Depreciation + Provisions + Impairment in non-current assets. (1) Does not consider Amortisation and Depreciation, Provisions and Impairment Losses in non-current assets.
(2) EBITDA adjusted for restructuring costs.
In the 1st semester of 2019, there was continued strong growth of aerial photography projects and new content supply contracts, leading to Infoportugal's achievement of operating revenues of M€ 1.2, representing an increase of 16.9% year-on-year.
In terms of consolidated results, the EBITDA of this segment was negative by M€ 0.9; nevertheless, representing an improvement of 33.2%, compared to the same semester of 2018.
6. Awards
1st Quarter
- Personality Award given by the American Chamber, under the AmCham's Tributes Francisco Pinto Balsemão, for the successful internationalisation of SIC
- "Five Stars" 2019 Award in the categories:
- o "Information Channel" SIC Notícias
- o "Journalism" Rodrigo Guedes de Carvalho
- o "Career Award" Cristina Ferreira
- o "Weekly Newspapers" Expresso
- Portuguese Society of Authors Award Isable Osório, "Grande Reportagem" 'The 25 Years of the Associação Abraço (Embrace Association)'
- W2018 Awards Category of Television Reporting "Event of the Year" Lúcia Gonçalves, Vintage Families
- Best Environment Journalist of the Decade of the 'All Ladies League Women Economic Forum 2019' – Carla Castelo
- Best Information Programme Award Author Awards 2019 Miriam Alves, "Grande Reportagem" 'The Misunderstanding: The diseases we call cancer'
- Linkedin Marketing Culture and Values Award in Partner Connect London 2019 Carlos Prazeres and Cláudio Casquinha

2nd Quarter
- Rockie Awards Canada First Prize in the category of Serials, Soaps & Telenovelas for "Vidas Opostas"
- Bronze Medal in the Television category New York Festivals® International TV & Film Awards 2019, for "Vidas Opostas"
- Hold Medal in the Best Soap Opera category in the World Media Festival Hamburg, germany, for "Alma e Coração"
- APIFARMA/ Clube de Jornalistas Award Health Jornalism:
- o Television Award "O Mal Entendido: As doenças a que chamamos cancro" [The Misunderstood: diseases we call cancer] by Miriam Alves
- o Honourable Mention "E De Nós Quem Cuida" [We must take care of ourselves] by Catarina Marques
- Fantastic TV Award:
- o Best Cultural Programme "Cartaz Cultural"
- o Best Female Journalist Clara de Sousa
- o Best Male Journalist Rodrigo Guedes de Carvalho
- o Best Comedy Programme "Levanta-te e Ri"
- Journalism Award of the Porttuguese League Against Cancer "O Mal Entendido: As doenças a que chamamos cancro" [The Misunderstood: diseases we call cancer] by Miriam Alves
- AMI Award Journalism Against Indifference "O Mal Entendido: As doenças a que chamamos cancro" [The Misunderstood: diseases we call cancer] by Miriam Alves
- Marketeer Awards TV Media SIC
- Creativity Means & Advertising Awards:
- o Silver International Spot "Mundial Ronaldo SIC"
- o Institutional Campaign Bronze "SIC Notícias isto é …"
- o SIC Notícias Bronze "Isto não é uma campanha"
- o Information Self-Promotion Mundial Ronaldo SICGold "Polígrafo"
- o Institutional Campaign Bronze "SIC vai mexer consigo"
- o Entertainment Gold "Cristina" Launch Campaign
- o Entertainment Silver "Alma e Coração" Launch Campaign
- o Social Digital Networks Bronze "Lipsync Portugal"
- o Separator Gold "Revamp SIC"
- o Graphism Gold "Revamp SIC"
- o Self-Promotion Grand Award "Revamp SIC"
- o Self-Promotion Entertainment Gold "Cristina" Launch Campaign
- o Institutional Silver Expresso Bag Sustainability Campaign
- o Copywriting/spotTV Bronze Expresso Bag Sustainability Campaign
- o Self-Promotion Brand Content Bronze (Digital and Social Networks) ANA Aeroportos
- o Self-Promotion Brand Content Bronze (Digital and Social Networks) Peugeot Rifler

7. Prospects
In 2019, the company hopes to improve its results by accomplishing the strategic plan, both in terms of growth of revenue and via greater and better operational efficiency, with a view to increasing EBITDA and net income, while also maintaining a focus on debt reduction, in order to improve IMPRESA's debt/EBITDA ratio.
In the 2nd semester of 2019, the new strategic plan will be drawn up for the three-year period of 2020/2022.
Lisbon, 24 July 2019
On behalf of the Board of Directors
Cristina Barroso Paulo Miguel dos Reis Management Control and Strategic Execution Director Market Relations Officer
www.impresa.pt
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
AS OFF ENDED 30 JUNE 2019 AND 31 DECEMBER 2018
(Amounts stated in Euros)
| ASSETS | June 2019 | December 2018 |
|---|---|---|
| NON-CURRENT ASSETS: | ||
| Goodwill | 268.622.821 | 268.622.821 |
| Intangible assets | 104.554 | 159.523 |
| Tangible fixed assets | 44.139.714 | 42.157.742 |
| Investments | 4.268.260 | 4.040.066 |
| Investment properties | 1.478.489 | 1.478.489 |
| Program broadcasting rights | 3.394.522 | 2.586.358 |
| Other non-current assets | 3.268.931 | 5.086.515 |
| Deferred tax assets | 1.755.694 | 1.790.735 |
| Total non-current assets | 327.032.985 | 325.922.249 |
| CURRENT ASSETS: | ||
| Program broadcasting rights | 13.640.119 | 15.768.924 |
| Trade and other receivables | 31.866.662 | 32.370.747 |
| Other current assets | 10.491.278 | 9.813.192 |
| Cash and cash equivalents | 2.853.561 | 9.639.108 |
| Total current assets | 58.851.620 | 67.591.971 |
| Current assets classified as held for sale | - | 3.200.000 |
| TOTAL ASSETS | 385.884.605 | 396.714.220 |
| EQUITY AND LIABILITIES | ||
| EQUITY: | ||
| Share capital | 84.000.000 | 84.000.000 |
| Share premium | 36.179.272 | 36.179.272 |
| Legal reserve | 2.001.797 | 2.001.797 |
| Retained earnings and other reserves | 3.199.662 | 60.378 |
| Consolidated net profit/(loss) for the year | 3.465.158 | 3.139.284 |
| TOTAL EQUITY | 128.845.889 | 125.380.731 |
| LIABILITIES: | ||
| NON-CURRENT LIABILITIES: | ||
| Bank borrowings | 89.107.103 | 98.931.373 |
| Provisions | 7.149.308 | 7.078.308 |
| Deferred tax liabilities | 203.872 | 255.082 |
| Trade and other payables | 2.634.422 | 2.026.823 |
| Total non-current liabilities | 99.094.705 | 108.291.586 |
| CURRENT LIABILITIES: | ||
| Bank borrowings | 81.355.506 | 89.879.559 |
| Trade and other payables | 32.207.121 | 32.880.943 |
| Current tax liabilities | 1.817.718 | 1.004.271 |
| Other current liabilities | 42.563.666 | 39.277.130 |
| Total current liabilities | 157.944.011 | 163.041.903 |
| TOTAL LIABILITIES | 257.038.716 | 271.333.489 |
| TOTAL EQUITY AND LIABLITIES | 385.884.605 | 396.714.220 |
| unaudited | ||||
|---|---|---|---|---|
| Quarter 2 | Quarter 2 | |||
| June 2019 | June 2018 | 2019 | 2018 | |
| OPERATING REVENUE | ||||
| Services rendered | 82.801.558 | 81.381.340 | 45.197.501 | 44.881.705 |
| Sales | 5.063.468 | 4.938.747 | 2.535.901 | 2.553.550 |
| Other operating revenue | 932.571 | 494.506 | 294.487 | 169.722 |
| Total operating revenue | 88.797.597 | 86.814.593 | 48.027.889 | 47.604.977 |
| OPERATING EXPENSES | ||||
| Cost of programs broadcast and goods sold | (36.156.698) | (37.581.055) | (18.341.999) | (19.786.747) |
| Supplies and services | (19.306.698) | (17.400.227) | (9.651.353) | (8.531.116) |
| Personnel costs | (20.946.394) | (20.791.147) | (10.292.457) | (10.493.534) |
| Amortization and depreciation | (2.975.328) | (1.788.407) | (1.167.925) | (887.904) |
| Provisions and impairment losses | (171.000) | (216.000) | (85.500) | (108.000) |
| Other operating expenses | (782.441) | (616.333) | (388.590) | (309.013) |
| Total operating expenses | (80.338.559) | (78.393.169) | (39.927.824) | (40.116.314) |
| Operating profit | 8.459.038 | 8.421.424 | 8.100.065 | 7.488.663 |
| NET FINANCIAL EXPENSES | ||||
| Gain / (loss) on associated companies | 3.194 | 188.295 | 51.640 | 160.544 |
| Interest and other financial costs | (3.189.415) | (3.085.543) | (1.598.516) | (1.577.398) |
| Net financial expenses | (3.186.221) | (2.897.248) | (1.546.876) | (1.416.854) |
| Profit before taxes | 5.272.817 | 5.524.176 | 6.553.189 | 6.071.809 |
| Income tax expense | (1.807.659) | (3.011.014) | (1.876.484) | (2.925.858) |
| Consolidated net profit/(loss) for the year | 3.465.158 | 2.513.162 | 4.676.705 | 3.145.951 |