By Helgi Library - April 2, 2020
FTV Prima's total assets reached CZK 1,900 mil at the end of 2015, up 4.36% compared to the previous year. Current...
By Helgi Library - April 2, 2020
FTV Prima's total assets reached CZK 1,900 mil at the end of 2015, up 4.36% compared to the previous year. Current...
| Profit Statement | 2013 | 2014 | 2015 | |
| Sales | CZK mil | 2,900 | 2,621 | 2,796 |
| Gross Profit | CZK mil | 793 | 565 | 716 |
| EBITDA | CZK mil | 595 | 327 | 421 |
| EBIT | CZK mil | 567 | 299 | 389 |
| Financing Cost | CZK mil | 20.4 | 47.6 | 16.1 |
| Pre-Tax Profit | CZK mil | 547 | 252 | 373 |
| Net Profit | CZK mil | 441 | 201 | 298 |
| Balance Sheet | 2013 | 2014 | 2015 | |
| Total Assets | CZK mil | 2,181 | 1,821 | 1,900 |
| Non-Current Assets | CZK mil | 75.2 | 71.1 | 58.2 |
| Current Assets | CZK mil | 1,147 | 866 | 1,067 |
| Working Capital | CZK mil | 610 | 563 | 723 |
| Shareholders' Equity | CZK mil | 672 | 416 | 714 |
| Liabilities | CZK mil | 1,509 | 1,405 | 1,186 |
| Total Debt | CZK mil | 42.1 | 359 | 166 |
| Net Debt | CZK mil | -227 | 350 | 94.6 |
| Ratios | 2013 | 2014 | 2015 | |
| ROE | % | 63.0 | 37.0 | 52.8 |
| ROCE | % | 66.1 | 30.5 | 42.1 |
| Gross Margin | % | 27.4 | 21.6 | 25.6 |
| EBITDA Margin | % | 20.5 | 12.5 | 15.1 |
| EBIT Margin | % | 19.6 | 11.4 | 13.9 |
| Net Margin | % | 15.2 | 7.68 | 10.7 |
| Net Debt/EBITDA | -0.382 | 1.07 | 0.225 | |
| Net Debt/Equity | -0.338 | 0.842 | 0.132 | |
| Cost of Financing | % | 66.0 | 23.7 | 6.15 |
| Cash Flow | 2013 | 2014 | 2015 | |
| Cash Conversion Cycle | days | 65.8 | 71.7 | 88.0 |
| Cash Earnings | CZK mil | 469 | 229 | 330 |
Get all company financials in excel:
| summary | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| income statement | ||||||||||
| Sales | CZK mil | 1,878 | 1,996 | 2,378 | 2,599 | 2,900 | ||||
| Gross Profit | CZK mil | 410 | 388 | 601 | 685 | 793 | ||||
| EBIT | CZK mil | 150 | 148 | 374 | 480 | 567 | ||||
| Net Profit | CZK mil | 138 | 120 | 312 | 399 | 441 | ||||
| ROE | % | 15.8 | 13.5 | 41.5 | 58.7 | 63.0 | ||||
| EBIT Margin | % | 7.98 | 7.43 | 15.7 | 18.5 | 19.6 | ||||
| Net Margin | % | 7.35 | 6.01 | 13.1 | 15.4 | 15.2 | ||||
| Employees | 203 | 193 | 188 | 214 | 223 | |||||
| balance sheet | ||||||||||
| Total Assets | CZK mil | 1,726 | 1,862 | 1,789 | 1,895 | 2,181 | ||||
| Non-Current Assets | CZK mil | 180 | 112 | 54.9 | 67.8 | 75.2 | ||||
| Current Assets | CZK mil | 874 | 1,064 | 1,008 | 946 | 1,147 | ||||
| Shareholders' Equity | CZK mil | 901 | 869 | 631 | 730 | 672 | ||||
| Liabilities | CZK mil | 825 | 993 | 1,158 | 1,164 | 1,509 | ||||
| Non-Current Liabilities | CZK mil | 0 | 0.001 | 1.10 | 1.30 | 0.153 | ||||
| Current Liabilities | CZK mil | 586 | 654 | 764 | 758 | 1,042 | ||||
| Net Debt/EBITDA | -0.670 | -1.74 | -0.337 | -0.255 | -0.382 | |||||
| Net Debt/Equity | -0.203 | -0.462 | -0.237 | -0.176 | -0.338 | |||||
| Cost of Financing | % | ... | -43.4 | -11.9 | -32.3 | -53.2 | 66.0 |
| income statement | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| income statement | ||||||||||
| Sales | CZK mil | 1,878 | 1,996 | 2,378 | 2,599 | 2,900 | ||||
| Cost of Goods & Services | CZK mil | 1,468 | 1,609 | 1,776 | 1,914 | 2,106 | ||||
| Gross Profit | CZK mil | 410 | 388 | 601 | 685 | 793 | ||||
| Staff Cost | CZK mil | 162 | 160 | 161 | 180 | 190 | ||||
| Other Cost | CZK mil | -24.2 | -3.18 | -3.12 | -1.28 | 8.79 | ||||
| EBITDA | CZK mil | 273 | 230 | 444 | 506 | 595 | ||||
| Depreciation | CZK mil | 123 | 82.0 | 69.7 | 25.8 | 27.4 | ||||
| EBIT | CZK mil | 150 | 148 | 374 | 480 | 567 | ||||
| Financing Cost | CZK mil | -24.9 | -5.79 | -11.3 | -14.8 | 20.4 | ||||
| Extraordinary Cost | CZK mil | 0 | 0 | 0 | 0 | 0 | ||||
| Pre-Tax Profit | CZK mil | 175 | 154 | 385 | 495 | 547 | ||||
| Tax | CZK mil | 36.7 | 34.3 | 73.5 | 95.6 | 106 | ||||
| Minorities | CZK mil | 0 | 0 | 0 | 0 | 0 | ||||
| Net Profit | CZK mil | 138 | 120 | 312 | 399 | 441 | ||||
| growth rates | ||||||||||
| Total Revenue Growth | % | ... | -16.2 | 6.30 | 19.1 | 9.32 | 11.6 | |||
| Operating Cost Growth | % | ... | -24.5 | 14.3 | 0.393 | 13.6 | 10.7 | |||
| EBITDA Growth | % | ... | -62.0 | -15.5 | 92.5 | 14.1 | 17.5 | |||
| EBIT Growth | % | ... | -67.4 | -0.966 | 152 | 28.5 | 18.1 | |||
| Pre-Tax Profit Growth | % | ... | -60.5 | -11.8 | 150 | 28.5 | 10.5 | |||
| Net Profit Growth | % | ... | -60.2 | -13.2 | 160 | 28.2 | 10.5 | |||
| ratios | ||||||||||
| ROE | % | 15.8 | 13.5 | 41.5 | 58.7 | 63.0 | ||||
| ROCE | % | ... | 22.4 | 20.8 | 55.1 | 64.0 | 66.1 | |||
| Gross Margin | % | 21.8 | 19.4 | 25.3 | 26.4 | 27.4 | ||||
| EBITDA Margin | % | 14.5 | 11.5 | 18.7 | 19.5 | 20.5 | ||||
| EBIT Margin | % | 7.98 | 7.43 | 15.7 | 18.5 | 19.6 | ||||
| Net Margin | % | 7.35 | 6.01 | 13.1 | 15.4 | 15.2 | ||||
| Cost of Financing | % | ... | -43.4 | -11.9 | -32.3 | -53.2 | 66.0 | |||
| Net Debt/EBITDA | -0.670 | -1.74 | -0.337 | -0.255 | -0.382 |
| balance sheet | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| balance sheet | ||||||||||
| Non-Current Assets | CZK mil | 180 | 112 | 54.9 | 67.8 | 75.2 | ||||
| Property, Plant & Equipment | CZK mil | 71.0 | 58.1 | 47.1 | 61.0 | 64.2 | ||||
| Intangible Assets | CZK mil | 109 | 54.4 | 7.81 | 6.81 | 11.0 | ||||
| Current Assets | CZK mil | 874 | 1,064 | 1,008 | 946 | 1,147 | ||||
| Inventories | CZK mil | 2.01 | 1.13 | 2.67 | 2.06 | 1.59 | ||||
| Receivables | CZK mil | 525 | 527 | 661 | 724 | 842 | ||||
| Cash & Cash Equivalents | CZK mil | 246 | 435 | 186 | 148 | 269 | ||||
| Total Assets | CZK mil | 1,726 | 1,862 | 1,789 | 1,895 | 2,181 | ||||
| Shareholders' Equity | CZK mil | 901 | 869 | 631 | 730 | 672 | ||||
| Of Which Minority Interest | CZK mil | 0 | 0 | 0 | 0 | 0 | ||||
| Liabilities | CZK mil | 825 | 993 | 1,158 | 1,164 | 1,509 | ||||
| Non-Current Liabilities | CZK mil | 0 | 0.001 | 1.10 | 1.30 | 0.153 | ||||
| Long-Term Debt | CZK mil | 0 | 0 | 0 | 0 | 0 | ||||
| Deferred Tax Liabilities | CZK mil | 0 | 0.001 | 1.10 | 1.30 | 0 | ||||
| Current Liabilities | CZK mil | 586 | 654 | 764 | 758 | 1,042 | ||||
| Short-Term Debt | CZK mil | 63.6 | 33.9 | 36.1 | 19.6 | 42.1 | ||||
| Trade Payables | CZK mil | 87.1 | 106 | 122 | 143 | 234 | ||||
| Provisions | CZK mil | 29.7 | 21.8 | 9.73 | 3.44 | 5.37 | ||||
| Equity And Liabilities | CZK mil | 1,726 | 1,862 | 1,789 | 1,895 | 2,181 | ||||
| growth rates | ||||||||||
| Total Asset Growth | % | ... | -8.30 | 7.88 | -3.92 | 5.90 | 15.1 | |||
| Shareholders' Equity Growth | % | ... | 6.76 | -3.56 | -27.4 | 15.8 | -8.04 | |||
| Net Debt Growth | % | ... | -577 | 120 | -62.7 | -13.9 | 76.4 | |||
| Total Debt Growth | % | ... | 24.7 | -46.8 | 6.43 | -45.5 | 114 | |||
| ratios | ||||||||||
| Total Debt | CZK mil | 63.6 | 33.9 | 36.1 | 19.6 | 42.1 | ||||
| Net Debt | CZK mil | -183 | -401 | -150 | -129 | -227 | ||||
| Working Capital | CZK mil | 440 | 422 | 542 | 583 | 610 | ||||
| Capital Employed | CZK mil | 619 | 534 | 597 | 651 | 685 | ||||
| Net Debt/Equity | -0.203 | -0.462 | -0.237 | -0.176 | -0.338 | |||||
| Cost of Financing | % | ... | -43.4 | -11.9 | -32.3 | -53.2 | 66.0 |
| cash flow | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| cash flow | ||||||||||
| Net Profit | CZK mil | 138 | 120 | 312 | 399 | 441 | ||||
| Depreciation | CZK mil | 123 | 82.0 | 69.7 | 25.8 | 27.4 | ||||
| ratios | ||||||||||
| Days Sales Outstanding | days | 102 | 96.3 | 101 | 102 | 106 | ||||
| Days Sales Of Inventory | days | 0.499 | 0.257 | 0.549 | 0.392 | 0.276 | ||||
| Days Payable Outstanding | days | 21.7 | 24.1 | 25.0 | 27.3 | 40.5 | ||||
| Cash Conversion Cycle | days | 80.8 | 72.4 | 77.0 | 74.7 | 65.8 | ||||
| Cash Earnings | CZK mil | 261 | 202 | 381 | 425 | 469 |
| other data | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| other data | ||||||||||
| ROA | % | 7.65 | 6.68 | 17.1 | 21.7 | 21.7 | ||||
| Gross Margin | % | 21.8 | 19.4 | 25.3 | 26.4 | 27.4 | ||||
| Employees | 203 | 193 | 188 | 214 | 223 | |||||
| Cost Per Employee | USD per month | 3,483 | 3,622 | 4,031 | 3,592 | 3,621 | ||||
| Cost Per Employee (Local Currency) | CZK per month | 66,381 | 69,213 | 71,298 | 70,260 | 70,839 | ||||
| Staff Cost (As % Of Total Cost) | % | 9.36 | 8.67 | 8.03 | 8.51 | 8.13 | ||||
| Effective Tax Rate | % | 21.0 | 22.2 | 19.1 | 19.3 | 19.3 |
Get all company financials in excel:
FTV Prima, s.r.o. is a Czech Republic-based owner of TV Prima (or Prima televize), a private television station. Its channel is broadcast from Prague. The channel has been broadcast since 1993. First only in Prague and Central Bohemia under the name FTV Premiéra, later Premiéra TV. It has held a broadcasting licence since 1994 with a condition that a piece of the broadcasting time will be used for local and regional broadcasters. But in fact their total proportion of local programming has been gradually lowered. Since 1997, the name of station has been Prima televize. In 2003, Prima's broadcasting licence was extended until 28 June 2018. The Company is based in Prague, the Czech Republic. It is owned by Modern Times Group.
FTV Prima has been growing its sales by a year on average in the last 5 years. EBITDA has grown on average by 12.8% a year during that time to total of CZK 421 mil in 2015, or 15.1% of sales. That’s compared to 17.2% average margin seen in last five years.
The company netted CZK 298 mil in 2015 implying ROE of 52.8% and ROCE of 42.1%. Again, the average figures were 50.6% and 51.6%, respectively when looking at the previous 5 years.
FTV Prima’s net debt amounted to CZK 94.6 mil at the end of 2015, or 0.132 of equity. When compared to EBITDA, net debt was 0.225x, up when compared to average of 0.064x seen in the last 5 years.
Helgi Library 
