| Main income statement data (EUR M) | 2020 | 2021 | 2022 | 2023 | 2024 |
| Consolidated Net Revenues | 2,636.8 | 2,914.3 | 2,801.2 | 2,810.4 | 2,949.5 |
| Italy | 1,800.5 | 2,038.4 | 1,937.7 | 1,978.3 | 2,124.9 |
| Spain | 836.6 | 876.3 | 865.3 | 833.0 | 827.3 |
| Operating Result (EBIT) (1) | 269.7 | 418.0 | 280.1 | 302.3 | 355.8 |
| Italy | 38.5 | 192.1 | 88.5 | 147.2 | 209.4 |
| Spain | 230.5 | 225.3 | 192.4 | 154.8 | 146.3 |
| Profit Before Tax (EBT) | 285.9 | 555.4 | 337.2 | 279.7 | 233.5 |
| Group Net Result Adjusted (2) | 266.1 | ||||
| Group Net Result | 139.3 | 374.1 | 216.9 | 209.2 | 137.9 |
| Main balance sheet and financial data (EUR M) | 2020 | 2021 | 2022 | 2023 | 2024 |
| Net Invested Capital | 4,230.1 | 4,099.5 | 3,766.8 | 3,776.8 | 3,564.2 |
| Total Net Shareholders' Equity | 3,165.6 | 3,230.3 | 2,893.6 | 2,874.0 | 2,872.7 |
| Group Shareholders' Equity | 2,668.3 | 2,661.8 | 2,667.9 | 2,869.1 | 2,868.7 |
| Minority interests | 497.3 | 568.5 | 225.7 | 4.9 | 3.9 |
| Net Financial Position Debt/(Liquidity) | -1,064.4 | -869.2 | -873.3 | -902.8 | -691.5 |
| Free Cash Flow | 311.8 | 507.3 | 366.2 | 279.6 | 343.3 |
| Investments | 450.9 | 396.0 | 389.0 | 466.4 | 374.5 |
| Dividends paid by the Parent Company | - | 340.6 | 133.0 | 140.1 | 140.0 |
| Dividends paid by Subsidiaries | - | - | 0.9 | 2.0 | 3.3 |
| Personnel (3) | 2020 | 2021 | 2022 | 2023 | 2024 |
| Workforce (headcount) | 4,906 | 4,889 | 4,858 | 4,971 | 5,194 |
| Workforce (average) | 4,898 | 4,865 | 4,837 | 4,856 | 5,111 |
| Main indicators | 2020 | 2021 | 2022 | 2023 | 2024 |
| Operating Result (EBIT) / Net Revenues | 10.2% | 14.3% | 10.0% | 10.8% | 12.1% |
| Italy | 2.1% | 9.4% | 4.6% | 7.4% | 9.9% |
| Spain | 27.6% | 25.7% | 22.2% | 18.6% | 17.7% |
| EBT / Net Revenues | 10.8% | 19.1% | 12.0% | 10.0% | 7.9% |
| Net Result / Net Revenues | 5.3% | 12.8% | 7.7% | 7.4% | 4.7% |
| ROI (4) | 6.4% | 10.0% | 7.1% | 8.0% | 9.7% |
| ROE (5) | 5.2% | 14.1% | 8.1% | 7.3% | 4.8% |
| Number of Shares (6) | 1,139,192,789 | 2,281,657,298 | 2,580,171,593 | 560,224,002 | 561,129,302 |
| Consolidated Net Profit per Share (EUR) | 0.12 | 0.16 | 0.10 | 0.37 | 0.25 |
| Dividend per Share (EUR) (7) | - | 0.05 | 0.05 | 0.25 | 0.27 |
| Type | Final programme time (hours) | Productions made | ||
| 2024 | % total | 2024 | % total | |
| Drama | - | - | - | - |
| News | 4,840 | 44.1% | 38 | 17.8% |
| Sport | 596 | 5.4% | 14 | 6.5% |
| Entertainment | 2,717 | 24.8% | 91 | 42.5% |
| Culture | 48 | 0.4% | 2 | 0.9% |
| Telesales | 17 | 0.2% | 19 | 8.9% |
| Promo and Advertising | 28 | 0.3% | 7 | 3.3% |
| Total Generalist Networks | 8,246 | 75.1% | 171 | 79.9% |
| News | 1,958 | 17.8% | 6 | 2.8% |
| Sport | 205 | 1.9% | 12 | 5.6% |
| Entertainment | 522 | 4.8% | 10 | 4.7% |
| Culture | 36 | 0.3% | 6 | 2.8% |
| Promo and Advertising | 10 | 0.1% | 9 | 4.2% |
| Total Thematic and Semi-Generalist Networks | 2,731 | 24.9% | 43 | 20.1% |
| Total | 10,977 | 100.0% | 214 | 100.0% |
| Breakdown of TV Broadcasting Rights Library at 31 December 2024 | Free Tv | Pay TV-PPV | ||
| No. of titles | Episodes | No. of titles | Episodes | |
| Film | 4,568 | 4,568 | 1,069 | 1,069 |
| Telefilm | 738 | 15,307 | 213 | 3,733 |
| Telenovelas | 42 | 4,161 | - | - |
| Mini-series | 301 | 1,313 | 57 | 300 |
| Soap operas | 10 | 1,300 | 2 | 60 |
| TV movies | 650 | 680 | 118 | 142 |
| Documentaries | 493 | 1,869 | 16 | 179 |
| Others (Musicals, Variety, Short, etc.) | 149 | 149 | 1 | 3 |
| Total | 6,951 | 29,347 | 1,476 | 5,486 |
| Type | Generalist Networks | Semi-Generalist Networks | Pay | Total Mediaset Networks | ||||
| Film | 3,769 | 14.3% | 19,517 | 13.1% | 264 | 3.0% | 23,550 | 12.8% |
| Drama | 9,205 | 34.9% | 36,659 | 24.5% | 1,434 | 16.3% | 47,298 | 25.6% |
| Cartoons | 373 | 1.4% | 27,922 | 18.7% | - | 0.0% | 28,295 | 15.3% |
| Total rights | 13,347 | 50.6% | 84,098 | 56.3% | 1,698 | 19.3% | 99,143 | 53.7% |
| News | 6,984 | 26.5% | 10,301 | 6.9% | 2,977 | 33.9% | 20,262 | 11.0% |
| Sport | 806 | 3.1% | 499 | 0.3% | 326 | 3.7% | 1,631 | 0.9% |
| Entertainment | 4,500 | 17.1% | 45,633 | 30.6% | 3,720 | 42.3% | 53,853 | 29.2% |
| Culture | 715 | 2.7% | 8,797 | 5.9% | 63 | 0.7% | 9,575 | 5.2% |
| Telesales | - | 0.0% | - | 0.0% | - | 0.0% | - | 0.0% |
| Total productions | 13,005 | 49.4% | 65,230 | 43.7% | 7,086 | 80.7% | 85,321 | 46.3% |
| Total | 26,352 | 100% | 149,328 | 100% | 8,784 | 100% | 184,464 | 100% |
| SHARE YEAR 2024 | Individuals | Commercial Target | ||||
| 24 hours | Prime Time | Day Time | 24 hours | Prime Time | Day Time | |
| Canale 5 | 17.1% | 15.0% | 17.9% | 17.5% | 16.7% | 18.1% |
| Italia 1 | 4.8% | 6.1% | 4.5% | 6.6% | 7.6% | 6.5% |
| Rete 4 | 4.2% | 4.4% | 4.3% | 3.1% | 3.1% | 3.2% |
| Generalist Networks | 26.1% | 25.5% | 26.7% | 27.2% | 27.4% | 27.8% |
| Semi-Generalist Networks, Premium Cinema Channels and TV Series | 10.9% | 10.2% | 10.6% | 12.2% | 10.7% | 12.1% |
| Total Mediaset Networks | 37.0% | 35.7% | 37.3% | 39.4% | 38.1% | 39.9% |
| 2024 | 2023 (*) | Change | |||
| Media | EUR M | Stake % | EUR M | Stake % | % |
| Printed press | 585 | 10.3% | 633 | 11.6% | -7.5% |
| Television | 3,865 | 67.7% | 3,601 | 65.8% | 7.3% |
| Radio | 408 | 7.1% | 399 | 7.3% | 2.2% |
| Outdoors | 162 | 2.8% | 163 | 3.0% | -0.6% |
| Cinema | 14 | 0.3% | 12 | 0.2% | 23.5% |
| Digital | 531 | 9.3% | 526 | 9.6% | 1.0% |
| Transit | 127 | 2.2% | 124 | 2.3% | 2.4% |
| Out of home TV | 12 | 0.2% | 13 | 0.2% | -9.7% |
| Total market (classic area*) | 5,705 | 100% | 5,471 | 100% | 4.3% |
| (*) Not including direct mail. | |||||
| Media | 2024 | 2023 | Change | ||
| EUR M | Stake % | EUR M | Stake % | % | |
| Printed press | 339 | 5.5% | 341 | 5.5% | -0.5% |
| Television | 1,481 | 23.9% | 1,482 | 24.0% | -0.1% |
| Local television | 90 | 1,5% | 94 | 1.5% | -4.6% |
| Magazine | 127 | 2.0% | 126 | 2.0% | 0.6% |
| Radio | 489 | 7.9% | 461 | 7.5% | 6.0% |
| Outdoors | 432 | 7.0% | 407 | 6.6% | 6.2% |
| Cinema | 23 | 0.4% | 20 | 0.3% | 13.3% |
| Thematic Channels | 77 | 1.2% | 76 | 1.2% | 0.6% |
| Internet | 3,129 | 50.6% | 2,930 | 47.4% | 6.8% |
| Total market | 6,187 | 100% | 5,939 | 100% | 4.2% |
| SHARE YEAR 2024 | Individuals | Commercial Target | ||||
| 24 hours | Prime Time | Day Time | 24 hours | Prime Time | Day Time | |
| Telecinco | 9.8% | 9.3% | 10.1% | 10.0% | 9.6% | 10.1% |
| Cuatro | 5.5% | 6.1% | 5.2% | 6.2% | 6.8% | 5.9% |
| Generalist Networks | 15.3% | 15.4% | 15.3% | 16.2% | 16.4% | 16.0% |
| Total Semi-Generalist and Thematic Networks | 9.6% | 8.8% | 9.9% | 11.1% | 9.5% | 11.8% |
| Total Mediaset España Networks | 24.9% | 24.2% | 25.2% | 27.3% | 25.9% | 27.8% |
| Type | Generalist Networks | Thematic Networks | Total Mediaset Networks | |||
| Film | 1,125 | 6.4% | 9,920 | 22.6% | 11,045 | 18.0% |
| Drama | 670 | 3.8% | 24,146 | 55.0% | 24,816 | 40.4% |
| Cartoons | 0 | 0.0% | 7,185 | 16.4% | 7,185 | 11.7% |
| Total rights | 1,795 | 10.2% | 41,251 | 94.0% | 43,046 | 70.0% |
| News | 3,203 | 18.2% | 0 | 0.0% | 3,203 | 5.2% |
| Sport | 115 | 0.7% | 16 | 0.0% | 131 | 0.2% |
| Entertainment | 3,133 | 17.8% | 1,800 | 4.1% | 4,933 | 8.0% |
| Culture | 9,323 | 53.1% | 854 | 1.9% | 10,177 | 16.6% |
| Total productions | 15,774 | 89.8% | 2,670 | 6.0% | 18,444 | 30.0% |
| Total | 17,569 | 100% | 43,921 | 100% | 61,490 | 100% |
| MFE GROUP | Change | Change % | ||
| Reclassified Income StatementEUR million | 2024 | 2023 | ||
| Consolidated net revenues | 2,949.5 | 2,810.4 | 139.1 | 4.9% |
| Personnel expenses | (518.4) | (476.5) | (41.9) | 8.8% |
| Purchases, services, other costs | (1,639.0) | (1,551.6) | (87.5) | 5.6% |
| Operating costs | (2,157.4) | (2,028.0) | (129.4) | 6.4% |
| Gross Operating Result (EBITDA) | 792.1 | 782.3 | 9.7 | 1.2% |
| TV Rights amortisation | (348.0) | (395.9) | 47.9 | -12.1% |
| Other amortisation, depreciation and impairments | (88.2) | (84.1) | (4.1) | 4.9% |
| Amortisation, depreciation and impairments | (436.3) | (480.1) | 43.8 | -9.1% |
| Operating Result (EBIT) | 355.8 | 302.3 | 53.5 | 17.7% |
| Financial income/(losses) | (23.8) | (26.5) | 2.7 | -10.0% |
| Result from investments accounted for using the equity method | (98.5) | 3.9 | (102.4) | N.D. |
| Profit Before Tax (EBT) | 233.5 | 279.7 | (46.2) | -16.5% |
| Income taxes | (93.1) | (62.9) | (30.2) | 47.9% |
| Non-controlling interest in net profit | (2.4) | (7.5) | 5.1 | -67.5% |
| Group Net Profit | 137.9 | 209.2 | (71.3) | -34.1% |
| Group Net Profit Adjusted | 266.1 | 209.2 | 56.9 | 27.2% |
| MFE GROUP | ||
| 2024 | 2023 | |
| Consolidated net revenues | 100.0% | 100.0% |
| Operating costs | -73.1% | -72.2% |
| Gross Operating Result (EBITDA) | 26.9% | 27.8% |
| Amortisation, depreciation and impairments | -14.8% | -17.1% |
| Operating Result (EBIT) | 12.1% | 10.8% |
| Profit Before Tax (EBT) | 7.9% | 10.0% |
| Group Net Profit | 4.7% | 7.4% |
| MFE GROUP | Change | Change % | ||
| Consolidated Net Revenues EUR million | 2024 | 2023 | ||
| Gross advertising revenues | 2,897.8 | 2,767.7 | 130.1 | 4.7% |
| Agency discounts | (351.1) | (326.7) | (24.4) | -7.5% |
| Net advertising revenues | 2,546.7 | 2,441.0 | 105.7 | 4.3% |
| Other revenues | 402.7 | 369.4 | 33.3 | 9.0% |
| Consolidated Net Revenues | 2,949.5 | 2,810.4 | 139.1 | 4.9% |
| ITALY | Change | Change % | ||
| Main indicators EUR million | 2024 | 2023 | ||
| Gross advertising revenues | 2,120.3 | 1,986.1 | 134.1 | 6.8% |
| Agency discounts | (317.5) | (292.2) | (25.3) | -8.7% |
| Net advertising revenues | 1,802.8 | 1,694.0 | 108.8 | 6.4% |
| Other revenues | 322.1 | 284.3 | 37.7 | 13.3% |
| Consolidated Net Revenues | 2,124.9 | 1,978.3 | 146.6 | 7.4% |
| Gross Operating Result (EBITDA) | 535.5 | 481.9 | 53.6 | 11.1% |
| Operating Result (EBIT) | 209.4 | 147.2 | 62.2 | 42.2% |
| SPAIN | Change | Change % | ||
| Main indicators EUR million | 2024 | 2023 | ||
| Gross advertising revenues | 778.0 | 781.5 | (3.5) | -0.4% |
| Agency discounts | (35.4) | (34.5) | (0.9) | -2.6% |
| Net advertising revenues | 742.6 | 747.0 | (4.4) | -0.6% |
| Other revenues | 84.7 | 86.1 | -1.4 | -1.6% |
| Consolidated Net Revenues | 827.3 | 833.0 | (5.8) | -0.7% |
| Gross Operating Result (EBITDA) | 256.9 | 300.7 | (43.9) | -14.6% |
| Operating Result (EBIT) | 146.3 | 154.8 | (8.4) | -5.5% |
| MFE GroupReclassified Statement of Financial Position EUR milion | 31/12/2024 | 31/12/2023 |
| TV and movie rights | 716.8 | 752.6 |
| Goodwill | 809.6 | 804.7 |
| Other tangible and intangible non current assets | 733.2 | 775.7 |
| Equity investments and other financial assets | 904.5 | 994.9 |
| Net working capital and other assets/(liabilities) | 446.5 | 498.2 |
| Post-employment benefit plans | (46.4) | (49.3) |
| Net invested capital | 3,564.2 | 3,776.8 |
| Group shareholders' equity | 2,868.7 | 2,869.1 |
| Non controlling-interests | 3.9 | 4.9 |
| Total Shareholders' equity | 2,872.7 | 2,874.0 |
| Net financial positionDebt/(Liquidity) | 691.5 | 902.8 |
| MFE GroupReclassified Statement of Cash FlowEUR million | December 2024 | December 2023 |
| Net Financial Position at the beginning of the year | (902.8) | (873.3) |
| Free Cash Flow | 343.3 | 279.6 |
| Cash Flow from operating activities (*) | 760.5 | 745.6 |
| Investments in fixed assets | (374.5) | (466.4) |
| Disposals of fixed assets | 3.0 | 5.3 |
| Changes in net working capital and other current assets/liabilities | (45.7) | (5.0) |
| Change in the consolidation area | 6.8 | 0.2 |
| Treasury shares (sale)/buyback of the parent company and subsidiaries | - | - |
| Equity investments/Investments in other financial assets and change of interest held in subsidiariesother financial assets | (23.1) | (196.8) |
| Dividend received | 27.8 | 29.6 |
| Dividends paid | (143.4) | (142.1) |
| Financial Surplus/(Deficit) | 211.3 | (29.5) |
| Net Financial Position at the end of the period | (691.5) | (902.8) |
| Increased in fixed assetsEUR million | 31/12/2024 | 31/12/2023 |
| Investments in TV and movie broadcasting rights | (314.9) | (382.9) |
| Changes in advances on broadcasting rights | (8.5) | (0.1) |
| TV and movie boadcasting rights: investments and advances | (323.4) | (383.0) |
| Investments in other fixed assets | (51.1) | (83.3) |
| Total investments in fixed assets | (374.5) | (466.4) |
| 2024 | 2023 | |
| Net profit for the year | 140.4 | 216.8 |
| + Income taxes | 93.1 | 62.9 |
| +/- Financial income/(losses) | 23.8 | 26.5 |
| +/- Result from investments accounted for using the equity method | 98.5 | (3.9) |
| + Depreciation, amortisation and impairments | 436.3 | 480.1 |
| EBITDA | 792.1 | 782.3 |
| 2024 | 2023 | |
| Net profit for the year | 140.4 | 216.8 |
| + Income taxes | 93.1 | 62.9 |
| +/- Financial income/(losses) | 23.8 | 26.5 |
| +/- Result from investments accounted for using the equity method | 98.5 | (3.9) |
| Operating Result (EBIT) | 355.8 | 302.3 |
| 2024 | 2023 | |
| Current financial assets | 21.4 | 38.8 |
| Cash and cash equivalents | 132.5 | 175.3 |
| Financial liabilities and payables | (372.6) | (801.1) |
| Due to banks | (409.5) | (231.5) |
| Other financial liabilities | (64.4) | (63.9) |
| Difference on derivatives ¹ | (13.3) | (26.9) |
| Difference on receivables and loans ² | 14.4 | 6.5 |
| Net financial position | (691.5) | (902.8) |
| EUR million | 2024 | 2023 |
| Group and non-controlling interest shareholders' equity | 2,872.7 | 2,874.0 |
| +/- Net financial position ((Debt)/Liquidity) | (691.5) | (902.8) |
| Net Invested Capital | 3,564.2 | 3,776.8 |
| 2024 | 2023 | |
| Net cash flow from operating activities | 815.0 | 769.0 |
| +/- Proceeds from the sale of fixed assets | 3.0 | 0.4 |
| +/- Investments in TV and movie broadcasting rights | (410.3) | (421.0) |
| +/- Purchases of other fixed assets | (45.0) | (47.1) |
| +/- Interest (paid)/received | (20.1) | (27.5) |
| + government grants | 5.4 | 6.6 |
| +/- Other adjustments | (4.7) | (0.5) |
| Free Cash Flow | 343.3 | 279.6 |
| Social | 3% | Training hours on ESG topics | Average of 1 hour per capita | Standard – see the chart above |
| Governance | 4% | Number of Executives with SIA ESG KPIs | 50 Senior managers | ≥ 90 → 125%; ≥ 85 → 120%; ≥ 80 → 115%; ≥ 75 → 110%; ≥ 70 → 105%; ≥ 65→ 100%; ≥ 60 → 90%; ≥ 55 → 70%; ≥ 50 → 50%; ≤ 45 → 0 |
| Performance Goals | Three-year Group Net Profit1 | 40% |
| Three-year Group Free Cash Flow | 40% | |
| Relative TSR compared to a comparison panel of 4 other companies average | 10% | |
| ESG Indicator: Gender Balance of Managerial Staff and CO2 Emissions | 10% (5% Gender Balance, 5 % CO2 Emissions) |
| U | Upstream | The IRO originates in upstream value chain operations. |
| O | Operations | The IRO originates in the Group’s internal operations. |
| D | Downstream | The IRO originates in the downstream value chain operations. |
| S-M-L/T | The IRO produces effects in the short/medium/long term. |
| TOPIC | BROADCASTED HOURS |
| Environment | 1,823 |
| Social | 1,618 |
| Governance | 181 |
| Total | 3,621 |
| TURNOVER | CAPEX | OPEX | ||||
| % aligned toTaxonomy | % eligible forTaxonomy | % aligned toTaxonomy | % eligible forTaxonomy | % aligned toTaxonomy | % eligible forTaxonomy | |
| CCM | 0% | 0% | 0% | 0% | 0% | 0% |
| CCA | 0% | 7% | 0% | 97% | 0% | 61% |
| WTR | 0% | 0% | 0% | 0% | 0% | 0% |
| CE | 0% | 0% | 0% | 0% | 0% | 0% |
| PPC | 0% | 0% | 0% | 0% | 0% | 0% |
| BIO | 0% | 0% | 0% | 0% | 0% | 0% |
| CCM = Climate Change MitigationCCA= Climate Change Adaptation | WTR = Water CE = Circular Economy | PPC = Pollution PreventionBIO = Biodiversity |
| ROW | NUCLEAR ENERGY-RELATED ACTIVITIES | YES/NO |
| 1 | The enterprise carries out, finances, or has exposures toward research, development, demonstration, and implementation of innovative power generation facilities that produce power from nuclear processes with a minimum amount of fuel cycle waste. | No |
| 2 | The enterprise carries out, finances or has exposures toward the construction and safe operation of new nuclear power plants for the generation of electricity or process heat, including for district heating purposes or for industrial processes such as hydrogen production, and improvements in their safety, using the best available technologies. | No |
| 3 | The enterprise carries out, finances or has exposures toward the safe operation of existing nuclear power plants that generate electricity or process heat, including for district heating or industrial processes such as hydrogen production from nuclear energy, and improvements in their safety. | No |
| ROW | FOSSIL GAS-RELATED ACTIVITIES | YES/NO |
| 4 | The company carries out, finances, or has exposures to the construction or operation of power generation facilities using fossil gaseous fuels. | No |
| 5 | The company carries out, finances, or has exposures toward the construction, redevelopment, and operation of combined heat/cool and power generation facilities using gaseous fossil fuels. | No |
| 6 | The company carries out, finances, or has exposures toward the construction, upgrading, and operation of heat generation facilities that produce heat/cool using gaseous fossil fuels. | No |
| ENERGY CONSUMPTION AND MIX | 2024 |
| 1) Fuel consumption from coal and coal products (MWh) | - |
| 2) Fuel consumption from crude oil and petroleum products (MWh) | 8,583 |
| 3) Fuel consumption from natural gas (MWh) | 10,022 |
| 4) Fuel consumption from other fossil sources (MWh) | - |
| 5) Consumption of purchased or acquired electricity, heat, steam, and cooling from fossil sources (MWh) | 681 |
| 6) Total fossil energy consumption (MWh) (calculated as the sum of lines 1 to 5) | 19,286 |
| Share of fossil sources in total energy consumption (%) | 20% |
| 7) Consumption from nuclear sources (MWh) | - |
| Share of consumption from nuclear sources in total energy consumption (%) | - |
| 8) Fuel consumption for renewable sources, including biomass (also comprising industrial and municipal waste of biologic origin, biogas, renewable hydrogen, etc.) (MWh) | - |
| 9) Consumption of purchased or acquired electricity, heat, steam, and cooling from renewable sources (MWh) | 78,882 |
| 10) The consumption of self-generated non-fuel renewable energy (MWh) | - |
| 11) Total renewable energy consumption (MWh) (calculated as the sum of lines 8 to 10) | 78,882 |
| Share of renewable sources in total energy consumption (%) | 80% |
| Total energy consumption (MWh) (calculated as the sum of lines 6, and 11) | 98,169 |
| 2024 | |
| Scope 1 GHG emissions | |
| Gross Scope 1 GHG emissions (tCO2eq) | 5,079 |
| Percentage of Scope 1 GHG emissions from regulated emission trading schemes (%) | - |
| Scope 2 GHG emissions | |
| Gross location-based Scope 2 GHG emissions (tCO2eq) | 15,922 |
| Gross market-based Scope 2 GHG emissions (tCO2eq) | 342 |
| Significant scope 3 GHG emissions | |
| Total Gross indirect (Scope 3) GHG emissions (tCO2eq) | 864,771 |
| 1. Purchased goods and services | 113,243 |
| 2. Capital goods | 13,838 |
| 3. Fuel and energy-related Activities (not included in Scope1 or Scope 2) | 3,785 |
| 4. Upstream transportation and distribution | 1,735 |
| 5. Waste generated in operations | 1,752 |
| 6. Business traveling | 3,378 |
| 7. Employee commuting | 7,702 |
| 8. Upstream leased assets | 1,510 |
| 9. Downstream transportation | - |
| 10. Processing of sold products | - |
| 11. Use of sold products | 654,221 |
| 12. End-of-life treatment of sold products | - |
| 13. Downstream leased assets | - |
| 14. Franchises | - |
| 15. Investments | 63,607 |
| TOTAL GHG EMISSIONS | |
| Total GHG emissions (location-based) (tCO2eq) | 885,772 |
| Total GHG emissions (market-based) (tCO2eq) | 870,192 |
| GHG Protocol category | Reasons | |
| 3.9 | Downstream transportation and distribution | Not applicable, as MFE reports all expenses for transportation and logistics services in its procurement data. There are no or insignificant transportation of goods on behalf of MFE that are not paid for by MFE (e.g., customer-managed distribution of finished goods). |
| 3.10 | Processing of sold products | MFE does not produce or sell intermediate (or finished) physical goods that undergo further processing or transformation. |
| 3.12 | End-of-life of sold products | MFE neither produces nor sells intermediate (nor finished) physical goods. |
| 3.13 | Downstream leased assets | MFE does not lease any proprietary assets to third parties. |
| 3.14 | Franchises | MFE has no franchises. |
| GHG INTENSITY PER NET REVENUE | 2024 |
| Total GHG emissions (location-based) per net revenue(tCO2eq/€ mio) | 300 |
| Total GHG emissions (market-based) per net revenue(tCO2eq/€ mio) | 295 |
| NET REVENUE USED TO CALCULATE GHG INTENSITY | 2024 |
| Net revenue (other) | - |
| Total net revenue (in financial statements) | 2,949 |
| Action | Scope | Times |
| Raising the supervisors’ awareness of the need to record near misses in Simpledo.net | Awareness | Action achieved through specific training in 2024 |
| Extend the WHP (work place health promotion) programme to the Palatino Production Centre and Aventino site | Workers' well-being | Uptake completed in 2024 |
| Renovation and reorganization of work spaces at the building in viale Europa 46 (4th, 5th floors) – Cologno Monzese | Working conditions | Work on the 4th floor completed.Work on the 5th floor to begin in February 2025 |
| Implementation of a group ticketing system for managing safety reports and communications | Consultation and participation | Activity completed in 2024 |
| Creation of Safety Video Clips on the following topics:•Safety organization at Mediaset explained in simple words. •Emergency management at Mediaset.•Signage and near misses: safety also depends on you!•Smart working in safety.•Residual risks in offices.•The correct use of Aerial Work Platforms (AWPs). •The risks of heights: high altitude shooting, hanging, falling objects from above.•Fire risk in filming studios (or television studios).•Noise in television and radio productions.•The role of the Safety Officer at Mediaset. | Awareness | Course being created |
| TARGET no. 1 | Improving workers' well-being conditions |
| Actions | Extend the WHP (work place health promotion) programme promoted by the Lazio Region, to the Palatino Production Centre and Aventino site |
| Responsibility | Health & Safety Service |
| KPI | 1.Conformity of the Rome sites according to Lazio Region guidelines2.Number of Best Practices concluded for the Rome sites |
| By | 31/12/2024Target achieved |
| TARGET no. 2 | Improving working conditions |
| Actions | Renovation and reorganization of work spaces in the Viale Europa 46 building (4th and 5th floors) |
| Responsibility | General-Technological Services, HR Function |
| KPI | Delivering new work environments |
| By | 31/12/2024Partially achieved (fourth floor completed, work started in February 2025 for the fifth floor) |
| KPI | Activation of the ticketing system and dashboard evaluation |
| By | 31/12/2024Target achieved |
| TARGET no. 4 | Raising worker awareness |
| Actions | Creation of Safety Video Clips on the following topics:•Safety organization at Mediaset explained in simple words. •Emergency management at Mediaset.•Signage and near misses: safety also depends on you!•Smart working in safety.•Residual risks in offices.•The correct use of Aerial Work Platforms (AWPs). •The risks of heights: high altitude shooting, hanging, falling objects from above.•Fire risk in filming studios (or television studios).•Noise in television and radio productions.•The role of the Safety Officer at Mediaset. |
| Responsibility | Health & Safety Service and external supplier (Tharsos Srl) |
| KPI | Number of reports made by workers |
| By | 31/12/2024Still under construction |
| GENDER | NUMBER OF EMPLOYEES(head count) |
| Male | 2,617 |
| Female | 2,577 |
| Other | - |
| Not reported | - |
| Total Employees | 5,194 |
| COUNTRY | NUMBER OF EMPLOYEES(head count) |
| Italy | 3,476 |
| Spain | 1,685 |
| UK | 22 |
| France | 4 |
| Other Countries | 7 |
| FEMALE | MALE | OTHER* | NOT DISCLOSED | TOTAL |
| Number of employees (head count) | ||||
| 2,577 | 2,617 | - | - | 5,194 |
| Number of permanent employees (head count) | ||||
| 2,507 | 2,558 | - | - | 5,065 |
| Number of temporary employees (head count) | ||||
| 70 | 59 | - | - | 129 |
| Number of non-guaranteed hours employees (head count) | ||||
| - | - | - | - | - |
| Number of full-time employees (head count) | ||||
| 2,398 | 2,580 | - | - | 4,978 |
| Number of part-time employees (head count) | ||||
| 179 | 37 | - | - | 216 |
| ITALY | SPAIN | UK | FRANCE | OTHER COUNTRIES | TOTAL |
| Number of employees (head count) | |||||
| 3,476 | 1,685 | 22 | 4 | 7 | 5,194 |
| Number of permanent employees (head count) | |||||
| 3,361 | 1,671 | 22 | 4 | 7 | 5,065 |
| Number of temporary employees (head count) | |||||
| 115 | 14 | - | - | - | 129 |
| Number of non-guaranteed hours employees (head count) | |||||
| - | - | - | - | - | - |
| Number of full-time employees (head count) | |||||
| 3,369 | 1,576 | 22 | 4 | 7 | 4,978 |
| Number of part-time employees (head count) | |||||
| 107 | 109 | - | - | - | 216 |
| MALE | FEMALE | OTHER* | TOTAL | |
| Executives | 242 | 113 | - | 355 |
| Journalists | 301 | 249 | - | 550 |
| Middle Managers | 411 | 573 | - | 984 |
| Office Workers | 1,653 | 1,639 | - | 3,292 |
| Industry Workers | 10 | 3 | - | 13 |
| Total | 2,617 | 2,577 | - | 5,194 |
| <30 | 30-50 | >50 | TOTAL | |
| Executives | - | 108 | 247 | 355 |
| Journalists | 104 | 308 | 247 | 659 |
| Middle Managers | 39 | 314 | 522 | 875 |
| Office Workers | 339 | 1,358 | 1,595 | 3,292 |
| Industry Workers | - | 7 | 6 | 13 |
| Total | 482 | 2,095 | 2,617 | 5,194 |
| MFE GROUP | Male | Female | Total 2024 | |||
| No. Of hours | Hours per capita | No. Of hours | Hours per capita | Total hours | Hours per capita | |
| Executives | 3,363 | 14 | 1,836 | 16 | 5,200 | 15 |
| Journalists | 2,264 | 8 | 1,820 | 7 | 4,084 | 7 |
| Middle Managers | 5,570 | 14 | 5,102 | 9 | 10,672 | 11 |
| Office and Industry workers | 22,562 | 14 | 21,300 | 13 | 43,862 | 13 |
| Total | 33,759 | 13 | 30,058 | 12 | 63,817 | 12 |
| 2024 | |
| Own employees covered by the health and safety management system (%) | 100% |
| Number of fatalities as a result of work-related injuries and work-related ill health* | - |
| Number of work-related injuries recorded | 15 |
| Number of cases of work-related ill health recorded | - |
| Number of days lost to work-related injuries and fatalities from work-related accidents, work-related ill health and fatalities from ill health | 483 |
| Hours worked | 5,993,872 |
| Rate of work-related injuries recorded | 2.5 |
| Rate of fatalities due to work-related injury | - |
| Rate of serious work-related injuries excluding fatalities | - |
| Exposure limit | the maximum level of electromagnetic field to which the population can be exposed without risks to health | 20 V/m |
| Attention value | the value is set to protect the health of the population, especially in areas where people spend a lot of time, such as homes, schools and workplaces. | 15 V/m |
| Quality target | the reference parameter for land planning and management, aimed at improving overall environmental quality | 15 V/m |
| Electric field strength | Magnetic field strength | Power density | |
| Exposure limit | 20 V/m | 0.05 A/m | 1 W/m2 |
| Attention value | 15 V/m | 0.016 A/m | 0.10 W/m2 |
| Quality target | 15 V/m | 0.016 A/m | 0.10 W/m2 |
| Audit and SustainabilityCommittee | NominationandRemuneration Committee | Executive Committee |
| Director | Board of Directors* | Executive Committee | Audit and Sustainability Committee*** | Nomination and Remuneration Committee**** |
| Fedele Confalonieri | 12/12 | |||
| Pier Silvio Berlusconi | 12/12 | |||
| Arienti Patrizia** | 4/4 | 4/4** | ||
| Stefania Bariatti | 12/12 | 9/9 | ||
| Marina Berlusconi | 6/12 | |||
| Marina Brogi | 12/12 | 3/4** | ||
| Crespo Bofill Consuelo** | 4/4 | 4/4** | ||
| Díez de Polanco Javier ** | 4/4 | 4/4** | ||
| Giulio Gallazzi | 12/12 | 2/4** | ||
| Marco Giordani | 12/12 | |||
| Gina Nieri | 12/12 | |||
| Danilo Pellegrino | 12/12 | |||
| Alessandra Piccinino | 12/12 | 12/12 | ||
| Niccolo’ Querci | 12/12 | |||
| Stefano Sala | 12/12 |
| Number of shares | Percentage of share capital | Listing | |
| MFE B Shares | 236.245.512 | 41.56% | Euronext Milan |
| MFE A Shares | 332.155.249 | 58.44% | Euronext Milan/Spanish Stock Exchange |
| Shareholder | Number of shares | Share capital per nominal amount | ||
| % MFE B + MFE A | % MFE B + MFE A | % MFE B | % MFE A | |
| Fininvest S.p.A. | 41.496% | 48.654% | 50.57% | 35.04% |
| Simon Fiduciaria S.p.A. | 15.945% | 18.50% | 19.18% | 13.64% |
| Vivendi S.E. | 3.833% | 4.45% | 4.61% | 3.28% |
| Fedele ConfalonieriChairman | Pier Silvio BerlusconiChief Executive Officer | Marco GiordaniExecutive Director and Chief Financial Officer | |
| Patrizia ArientiNon-Executive Director | Stefania BariattiNon-ExecutiveDirector | Marina BerlusconiNon-ExecutiveDirector | Marina Brogi Non-ExecutiveDirector |
| Consuelo Crespo BofillNon-ExecutiveDirector | Javier Díez De PolancoNon-ExecutiveDirector | Giulio GallazziNon-ExecutiveDirector | Gina NieriExecutiveDirector |
| Danilo PellegrinoNon-ExecutiveDirector | Alessandra PiccininoNon-ExecutiveDirector | Niccolò QuerciExecutiveDirector | Stefano SalaExecutiveDirector |
| Name, age, gender, nationality | Main office | Date of first appointment* | Date of current appointment | End of office** |
| Fedele Confalonieri87, M, Italian | Chairman | 16/12/1994 | 19/06/2024 | 31/12/2026 |
| Patrizia Arienti***64, F, Italian | Member of the Audit and Sustainability Committee | 19/06/2024 | 19/06/2024 | 31/12/2026 |
| Stefania Bariatti68, F, Italian | Chair of the Nomination and Remuneration Committee | 23/06/2021 | 19/06/2024 | 31/12/2026 |
| Marina Berlusconi58, F, Italian | Non-Executive Director | 28/07/1995 | 19/06/2024 | 31/12/2026 |
| Marina Brogi*** 57, F, Italian | Member of the Audit and Sustainability Committee | 27/06/2018 | 19/06/2024 | 31/12/2026 |
| Consuelo Crespo Bofill72, F, Spanish | Member of the Nomination and Remuneration Committee | 19/06/2024 | 19/06/2024 | 31/12/2026 |
| Javier Díez de Polanco69, M, Spanish | Member of the Audit and Sustainability Committee | 19/06/2024 | 19/06/2024 | 31/12/2026 |
| Giulio Gallazzi61, M, Italian | Member of the Nomination and Remuneration Committee | 27/06/2018 | 19/06/2024 | 31/12/2026 |
| Danilo Pellegrino67, M, Italian | Non-Executive Director | 27/06/2018 | 19/06/2024 | 31/12/2026 |
| Alessandra Piccinino***62, F, Italian | Chair of the Audit and Sustainability Committee | 29/04/2015**** | 19/06/2024 | 31/12/2026 |
| Fixed Component | Purposes and Main Characteristics | oCompensates responsibilities assigned, experience and distinctive skills possessed.oIs in line with the best market practices and such as to guarantee an adequate level of retention. | |
| Amount | CEO | 1,408,000 € | |
| Executive Directors | Pay linked to the significance of the position. | ||
| Variable short-term component | Purposes and Main Characteristics | oEnsures a direct link between remuneration and performance results; its purpose is to reward the achievement of corporate and personal objectives. oThe system of correlation with the Company’s results ensures financial balance and the incentive function of the plan.oThe upfront allocation of a portion of the medium-long term component aims to encourage sustainable performance over time. | |
| Mechanism of correlation with Group results | Group Net Profit and Italy EBIT | ||
| Amount | CEO | 1,600,000 €Maximum incidence of short term incentive on | |
| Alignment with the business strategy | Values, skills and conduct aligned with the business strategy are reinforced by having an overall compensation structure that includes a balanced package of fixed and variable, material and non-material components. This allows for an appraisal of the responsibilities and criticalities of the position held, the quality of the professional contribution and the results achieved in the short and |
| Attraction and retention of valuable staff | MFE believes the Remuneration Policy is a key vehicle for attracting, retaining and motivating key staff and for contributing to the creation of sustainable value over the medium and long term for all stakeholders. To this end, the Remuneration Policy is structured taking into account scenario analyses and to guarantee competitiveness with the outside market and to ensure internal equity, also consistently with the defined performance. |
| Link with performance and value creation | The use of a variable component of the remuneration, split into a short-term and a medium-long-term (share-based) component, makes the Remuneration Policy consistent with the creation of sustainable value for its shareholders and the growth of the market price of MFE’s shares. |
| Consistency and fairness | Compensation tools are coherently structured to ensure fairness in terms of the level of responsibility assigned and contribution to the Group’s performance and are monitored taking into account pay ratios within the Company. |
| Alignment with the Company’s identity, mission and values | Compensation tools are designed to ensure full alignment with our identity, mission and values by linking remuneration to both individual and collective performance, incentivizing behaviours that reflect our core principles |
| Peer Group | WPP, Telecom Italia, Publicis Groupe, Vivendi, RTL Group, Lagardère, Koninklijke KPN, ITV, Prosiebensat 1 Media, Informa, Television Francaise 1, Metropole Television, RCS Mediagroup |
| Fixed component | oit is defined with reference to the responsibilities assigned and distinctive competencies possessedoit is monitored periodically against market benchmarks to guarantee an adequate level of retention |
| Variable short-term component | oit ensures a direct link between remuneration and performance results; its purpose is to reward the achievement of corporate and personal objectives. |
| Variable medium/long-term component | oit ensures the growth of the Company's value and the achievement of results sustainable over time, the loyalty of the Board of Directors and the alignment of the objectives of management with those of the shareholders. |
| Benefits | oinclude non-monetary forms of remuneration, complementing the other remuneration elements; they provide for competitive advantage and address the various needs of the executive (welfare and improved quality of life). |
| Area | Weight | Objective | Target | PerformancePayout Scale |
| Social | 3% | Gender Pay Gap | 97% | 100% → 125%; 99% → 120%; 98% → 110%; 97% → 100%; 96% → 80%; 95% → 60%; 94% → 40%; ≤93 → 0%; |
| Social | 3% | Hours of training on ESG issues | 1h average per person | Standard – see the graph above |
| Governance | 4% | Number of Managers with SIA ESG KPIs | 65 Managers | ≥ 90 → 125%; ≥ 85 → 120%; ≥ 80 → 115%; ≥ 75 → 110%; ≥ 70 → 105%; ≥ 65→ 100%; ≥ 60 → 90%; ≥ 55 → 70%; ≥ 50 → 50%; ≤ 45 → 0 |
| Indicator | Weight | |
| Performance objectives | Adjusted Three-year Group net profit31 | 40% |
| Three-year Group Free Cash Flow | 40% | |
| Relative TSR as compared to a reference panel of 4 other media companies | 10% | |
| ESG objective: Managerial Gender Balance & CO2 Emissions | 10% (5% Gender Balance, 5 % Co2 Emissions) |
| MFE’s Positioning | Performance |
| Best TSR | 125% |
| 2nd TSR | 100% |
| 3rd TSR | 85% |
| 4th TSR | 60% |
| 5th | 0% |
| Performance | Performance |
| Gender Balance Target + 1% | 125% |
| Gender Balance Target + 0.5% | 115% |
| Gender Balance Target | 100% |
| Gender Balance Target – 0.5% | 85% |
| Gender Balance Target - 1% | 60% |
| Gender Balance Target – 1.5% | 0% |
| Performance of Variable Incentive Systems | |||
| Target | Maximum | ||
| Share of SIA allocated to LTI | 25% | Scenario A | Scenario B |
| 50% | Scenario C | Scenario D | |
| INCOME STATEMENTNotes | 2024 | 2023 |
| Revenues from sales of goods and services6.1 | ||
| Other income6.2 | ||
| Personnel expenses6.3 | ( | ( |
| Purchases, services, other costs6.4 | ( | ( |
| Amortisation, depreciation and impairments6.5 | ( | ( |
| Total costs | ( | ( |
| Operating result | ||
| Financial expenses6.6 | ( | ( |
| Financial income6.7 | ||
| Result from investments accounted for using the equity method6.8 | ( | |
| Profit before tax | ||
| Income taxes6.9 | ( | ( |
| NET PROFIT FOR THE YEAR | ||
| Attributable to: - Equity shareholders of the parent company | ||
| - Non-controlling interests |
| Earnings per share (€)6.10 | ||
| - Basic | ||
| - Diluted |
| Notes | 2024 | 2023 |
| NET PROFIT FOR THE YEAR (A): | ||
| Other Comprehensive income/(loss) that may be subsequently reclassified to profit and loss | ( | |
| Effective portion of gains and losseson hedging instruments (cash flow hedge)9.5 | ( | ( |
| Share of other comprehensive income/(loss) of associates and joint ventures9.4 | ( | |
| Tax effects9.4 | ||
| Other Comprehensive income/(loss) that will not be reclassified to profit and loss | ( | |
| Actuarial gains and losses on defined benefit plans 9.4 | ( | |
| Gains and losses on options valuation9.4 | ( | |
| Other gains and losses on investments at FVOCI9.4 | ( | |
| Tax effects9.4 | ( | |
| TOTAL OTHER COMPREHENSIVE INCOME/(LOSS) NET OF TAX EFFECTS (B) | ( | |
| TOTAL COMPREHENSIVE INCOME (A)+(B) | ||
| attributable to: - Equity shareholders of the parent company | ||
| - Non controlling interests |
| ASSETSNotes | 31/12/2024 | 31/12/2023 |
| NON-CURRENT ASSETS | ||
| Property, plant and equipment7.1 | ||
| TV and movie rights7.2 | ||
| Goodwill7.3 | ||
| Other intangible assets7.5 | ||
| Investments in associates and joint venture7.6 | ||
| Other financial assets7.7 | ||
| Deferred tax assets7.8 | ||
| TOTAL NON-CURRENT ASSETS | ||
| CURRENT ASSETS | ||
| Inventories8.1 | ||
| Trade receivables8.2 | ||
| Tax receivables8.3.1 | ||
| Other receivables and current assets8.3.2 | ||
| Current financial assets8.4 | ||
| Cash and cash equivalents8.5 | ||
| TOTAL CURRENT ASSETS | ||
| Non-current assets held for sale8.6 | ||
| TOTAL ASSETS |
| SHAREHOLDERS' EQUITY AND LIABILITIESNotes | 31/12/2024 | 31/12/2023 |
| SHARE CAPITAL AND RESERVES | ||
| Share capital9.1 | ||
| Share premium reserve9.2 | ||
| Treasury shares9.3 | ( | ( |
| Revaluation reserves9.4 | ( | ( |
| Retained earnings and other reserves9.5 | ||
| Net profit for the year | ||
| Group Shareholders' Equity | ||
| Non-controlling interest in net profit | ||
| Non-controlling interest in share capital, reserves and retained earnings | ||
| Non-controlling interest | ||
| TOTAL SHAREHOLDERS' EQUITY | ||
| NON-CURRENT LIABILITIES | ||
| Post-employment benefit plans10.1 | ||
| Deferred tax liabilities7.8 | ||
| Financial liabilities and payables10.2 | ||
| Provisions (non current portion)10.3 | ||
| TOTAL NON-CURRENT LIABILITIES | ||
| CURRENT LIABILITIES | ||
| Due to banks11.1 | ||
| Trade and other payables11.2 | ||
| Provisions (current portion)10.3 | ||
| Current tax liabilities11.3 | ||
| Other financial liabilities11.4 | ||
| Other current liabilities11.5 | ||
| TOTAL CURRENT LIABILITIES | ||
| TOTAL LIABILITIES | ||
| TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES |
| Closing balance at 31/12/2023 | ( | ( | |||||||
| Allocation of the parent company's 2023 net profit | ( | ||||||||
| Dividends paid | ( | ( | ( | ( | |||||
| Increase in share capital | ( | ||||||||
| Share based payment reserve evaluation | |||||||||
| (Purchase)/sale of treasury shares | |||||||||
| Gains/(losses) from transaction of treasury shares | ( | ( | ( | ||||||
| Business Combinations/ changes in consolidation area | ( | ( | ( | ||||||
| Other changes | ( | ( | ( | ||||||
| Comprehensive income/(loss) | ( | ||||||||
| Closing balance at 31/12/2024 | ( | ( |
| ProsiebenSat. 1Media SE | EI Towers Group | |
| Current assets | 1,510.0 | 76.4 |
| Cash and cash equivalents | 608.0 | 32.4 |
| Non-current assets | 4,098.0 | 1,774.7 |
| Current liabilities | 1,685.0 | 703.7 |
| Current financial liabilities: | 316.0 | 667.8 |
| Non-current liabilities | 2,455.0 | 237.9 |
| Non-current financial liabilities | 2,173.0 | 38.5 |
| Revenues | 3,918.0 | 275.9 |
| Profit or (loss) for the year | (122.0) | 14.0 |
| Other Comprehensive Income | 34.0 | 0.2 |
| Total Comprehensive Income | (88.0) | 14.2 |
| Amortisation, depreciation and impairments | 553.0 | 92.6 |
| Interest income and expense | (54.0) | (44.1) |
| Income taxes | (60.0) | 9.3 |
| Dividends paid | (11.0) | (25.7) |
| ProsiebenSat.1Media SE | EI Towers Group | |||
| 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
| Net shareholders' equity of material associates | 1,318 | 1,260 | 907.3 | 919.0 |
| Group’s shareholding (%) | 30.8% | 26.25% | 40% | 40% |
| Group’s shareholding in associate | 406.0 | 330.7 | 362.9 | 367.6 |
| Goodwill | 44.2 | 165.2 | ||
| Other components | 0 | 0 | 0.3 | 0.3 |
| Carrying amount of the Group’s shareholding in material associates | 450.2 | 495.9 | 363.2 | 367.9 |
| 31/12/2024 | 31/12/2023 | |
| Group’s share of profit/(loss) | 9.1 | 5.5 |
| Group’s share of other comprehensive income components | 0.1 | (0.2) |
| Group’s share of comprehensive income in associates and joint ventures over which it does not have significant influence | 9.2 | 5.4 |
| Carrying amount of Group investments in non individually material associates and joint ventures | 49.4 | 45.7 |
| 2024 | ITALY | SPAIN | Eliminations/Adjustments | MFEGROUP |
| MAIN INCOME STATEMENT FIGURES | ||||
| Revenues from external customers | 2,121.1 | 828.4 | 2,949.5 | |
| Inter-segment revenues | 3.8 | (1.1) | (2.7) | - |
| Consolidated net revenues | 2,124.9 | 827.3 | (2.7) | 2,949.5 |
| % | 72% | 28% | 100% | |
| Operating Result (EBIT) | 209.4 | 146.3 | 0.0 | 355.8 |
| Financial income/(losses) | (23.8) | |||
| Income/(expenses) from equity investments valued with the equity method | 30.1 | |||
| Impairment of equity investments accounted for using the equity method | (128.2) | |||
| Gain/(loss) from sale of equity investments | (0.4) | |||
| PROFIT BEFORE TAX | 233.5 | |||
| Income taxes | (93.1) | |||
| NET PROFIT FOR THE PERIOD | 140.4 | |||
| Attributable to:- Equity shareholders of the parent company | 137.9 | |||
| - Non-controlling Interests | 2.4 | |||
| OTHER INFORMATION | ||||
| Property, plant and equipment | 246.9 | 38.1 | - | 285.0 |
| TV and movie rights | 603.1 | 114.3 | (0.6) | 716.8 |
| Goodwill | 151.5 | 294.9 | 363.2 | 809.6 |
| Other intangible assets | 288.0 | 160.2 | - | 448.2 |
| Investments in associates and joint venture | 849.9 | 13.3 | (0.4) | 862.8 |
| Non-Current Assets (*) | 2,139.4 | 620.9 | 362.2 | 3,122.5 |
| Assets | 4,361.2 | 999.4 | (572.5) | 4,788.2 |
| Liabilities | 1,685.6 | 334.5 | (104.6) | 1,915.5 |
| Investments in tangible and intangible non-current assets (*) | 254.3 | 120.3 | (0.1) | 374.5 |
| Amortisation and depreciation | 326.1 | 110.6 | (0.4) | 436.3 |
| Other non-monetary expenses | 7.3 | (5.4) | - | 1.8 |
| 2023 | ITALY | SPAIN | Eliminations/Adjustments | MFEGROUP |
| MAIN INCOME STATEMENT FIGURES | ||||
| Revenues from external customers | 1,976.1 | 834.3 | 2,810.4 | |
| Inter-segment revenues | 2.2 | (1.2) | (0.9) | - |
| Consolidated net revenues | 1,978.3 | 833.0 | (0.9) | 2,810.4 |
| % | 70% | 30% | 100% | |
| Operating Result (EBIT) | 147.2 | 154.8 | 0.3 | 302.3 |
| Financial income/(losses) | (26.5) | |||
| Income/(expenses) from equity investments valued with the equity method | 4.9 | |||
| Impairment of equity investments valued with the equity method | (1.0) | |||
| PROFIT BEFORE TAX | 279.7 | |||
| Income taxes | (62.9) | |||
| NET PROFIT FOR THE PERIOD | 216.8 | |||
| Attributable to:- Equity shareholders of the parent company | 209.2 | |||
| - Non-controlling Interests | 7.5 | |||
| OTHER INFORMATION | ||||
| Property, plant and equipment | 272.3 | 38.9 | 311.2 | |
| TV and movie rights | 647.6 | 105.8 | (0.8) | 752.6 |
| Goodwill | 146.9 | 294.6 | 363.2 | 804.7 |
| Other intangible assets | 303.6 | 160.9 | - | 464.6 |
| Investments in associates and joint venture | 899.8 | 10.1 | (0.4) | 909.5 |
| Non-Current Assets (*) | 2,270.3 | 610.3 | 362.0 | 3,242.6 |
| Assets | 4,548.1 | 1,198.2 | (737.5) | 5,008.9 |
| Liabilities | 2,068.3 | 336.5 | (269.9) | 2,134.9 |
| Investments in tangible and intangible non-current assets (*) | 322.3 | 144.5 | (0.4) | 466.4 |
| Amortisation and depreciation | 334.7 | 146.0 | (0.6) | 480.1 |
| Other non-monetary expenses | 7.3 | - | - | 7.3 |
| Cash Flow Statement (geographical breakdown) | ITALY | SPAIN | ||
| 2024 | 2023 | 2024 | 2023 | |
| Operating Result | 209.4 | 147.2 | 146.3 | 154.8 |
| + Depreciation, amortisation and impairments | 326.1 | 334.7 | 110.6 | 146.0 |
| + Other provisions and non-cash movements | 4.7 | 4.5 | 5.0 | 7.2 |
| + Change in working capital | 71.2 | (11.8) | (22.5) | 17.1 |
| - Income tax paid | (8.5) | (4.7) | (27.3) | (25.9) |
| Net cash flow from/(used) operating activities [A] | 603.0 | 469.8 | 212.2 | 299.2 |
| CASH FLOW FROM INVESTING ACTIVITIES: | ||||
| Proceeds from the sale of fixed assets | 0.4 | 0.4 | 2.5 | - |
| Payments for investments in television rights | (293.5) | (286.5) | (116.8) | (134.5) |
| Payments for investments in other fixed assets | (34.1) | (39.3) | (10.9) | (7.8) |
| Proceeds from government grants | 5.4 | 6.6 | ||
| Proceeds/(Payments) for hedging derivatives | 9.7 | (0.3) | - | - |
| Payments for equity investments in associates and joint venture | (16.2) | - | (6.2) | - |
| Proceeds/(payments) in other financial assets | (4.7) | (78.5) | 162.3 | (244.3) |
| Dividends received | 318.6 | 28.4 | 9.2 | 1.2 |
| Business combinations net of cash and cash equivalents acquired | 1.5 | - | 4.5 | - |
| Net cash flow from/(used) ininvesting activities [B] | (13.0) | (369.3) | 44.7 | (385.5) |
| CASH FLOW FROM FINANCING ACTIVITIES: | ||||
| Proceeds from financing | - | 277.0 | - | 3.0 |
| Financing repayments | (231.9) | (612.3) | ||
| Dividends paid | (140.0) | (140.1) | (303.4) | (2.0) |
| Changes in other financial liabilities | (193.7) | 220.7 | (0.3) | |
| Interest (paid)/received | (23.8) | (32.2) | 2.8 | 4.7 |
| Change in controlling interest/consolidation area | - | 268.0 | - | (3.9) |
| Net cash flow from/(used) in financing activities [C] | (588.6) | (18.9) | (300.9) | 1.8 |
| CHANGE IN CASH AND CASH EQUIVALENTS (D=A+B+C) | 1.3 | 81.6 | (44.0) | (84.5) |
| CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE YEAR [E] | 103.8 | 22.3 | 71.5 | 156.0 |
| CASH AND CASH EQUIVALENTS AT THE END OF THE YEAR [F=D+E] | 105.1 | 103.8 | 27.4 | 71.5 |
| 2024 | 2023 | |
| TV advertising revenues | 2,376.8 | 2,299.4 |
| Other advertising revenues | 320.9 | 260.5 |
| Sales of TV rights and productions | 95.5 | 97.9 |
| Pay streaming service | 25.0 | 34.2 |
| Construction, rental and maintenance of TV equipment | 24.1 | 23.2 |
| Movie distribution revenues | 21.9 | 24.0 |
| Other revenues | 49.3 | 45.6 |
| Total | 2,913.6 | 2,785.0 |
| 2024 | 2023 | |
| Italy | 1,991.0 | 1,891.6 |
| Spain | 770.9 | 778.0 |
| EU countries | 67.7 | 34.3 |
| North America | 18.4 | 12.1 |
| Other countries | 65.6 | 69.0 |
| Total | 2,913.6 | 2,785.0 |
| 2024 | 2023 | |
| Gain from disposal of fixed asset | 0.1 | 0.1 |
| Income from rentals | 2.4 | 3.3 |
| Government grants | 4.2 | 3.4 |
| Other income | 29.1 | 18.7 |
| Total | 35.9 | 25.4 |
| 2024 | 2023 | |
| Ordinary remuneration | 291.9 | 265.4 |
| Overtime | 11.7 | 11.8 |
| Special benefits | 23.2 | 24.0 |
| Additional salary period (13th and 14th salary period) | 39.2 | 36.5 |
| Accrued and unused holiday | 1.0 | 0.6 |
| Total wages and salary | 366.9 | 338.3 |
| Social security contributions | 108.3 | 99.5 |
| Post-employment benefit plans | 0.5 | 0.3 |
| MLT incentive plans | 5.1 | 4.7 |
| Other personnel expenses | 37.6 | 33.7 |
| Total personnel expenses | 518.4 | 476.5 |
| AVERAGE FTE | 2024 | 2023 |
| Italy | 3,441 | 3,283 |
| Spain | 1,670 | 1,573 |
| Total | 5,111 | 4,856 |
| 2024 | 2023 | |
| Purchases | 109.1 | 102.1 |
| Change in inventories of raw materials, semi-finished and finished products and increase in internal work | (22.7) | (22.6) |
| Consultants, contractors and services | 232.8 | 220.7 |
| Making and purchases of productions | 510.3 | 484.4 |
| Broadcaster fees and guaranteed minimums | 136.3 | 102.1 |
| Advertising space and external relations | 23.2 | 26.8 |
| EDP Services | 16.7 | 13.5 |
| Research, training and travel expenses | 12.9 | 11.4 |
| Other services | 405.4 | 405.6 |
| Services | 1,337.6 | 1,264.4 |
| Rentals | 160.6 | 149.3 |
| Accruals/(Utilizations) of provisions | (3.2) | 2.8 |
| Other operating expenses | 57.6 | 55.4 |
| Total purchases, services, other costs | 1,639.0 | 1,551.6 |
| 2024 | 2023 | |
| Amortisation of TV and movie rights | 347.5 | 396.4 |
| Amortisation of other intangible assets | 40.1 | 38.5 |
| Amortisation of tangible assets | 46.7 | 45.0 |
| Impairments /(Reversal) of TV and movies rights | 0.6 | (0.4) |
| Impairments/(Reversal) of receivables | 1.4 | 0.7 |
| Total amortisation, depreciation and impairments | 436.3 | 480.1 |
| 2024 | 2023 | |
| Interest on financial liabilities | (23.6) | (36.3) |
| From derivative instruments | (0.3) | (0.7) |
| Other financial charges | (10.0) | (5.2) |
| Foreign exchange losses | (27.7) | (16.4) |
| Total | (61.6) | (58.5) |
| 2024 | 2023 | |
| Interests on financial assets | 3.6 | 7.4 |
| Income from derivative instruments | - | 1.1 |
| Other financial income | 3.2 | 0.0 |
| Dividends from FVTOCI investments | - | 3.3 |
| Foreign exchange gains | 31.0 | 20.2 |
| Total | 37.8 | 32.1 |
| IFRS 9 CATEGORIES AT 31 DECEMBER 2024 | From interest | From changes in fair value | From equity reserve | Foreign exchange gains/losses | Net income/(costs) |
| Derivatives | - | - | (0.3) | 5.6 | 5.3 |
| Liabilities at amortised cost | (21.7) | - | - | (2.3) | (24.0) |
| Financial activities and liabilities at amortized cost | 3.5 | (5.9) | - | - | (2.4) |
| Total IFRS 9 Category | (18.2) | (5.9) | (0.3) | 3.3 | (21.1) |
| Other financial income/(expenses) | (2.7) | ||||
| Total financial income (expenses) | (23.8) |
| IFRS 9 CATEGORIES AT 31 DECEMBER 2023 | From interest | From changes in fair value | From equity reserve | Foreign exchange gains/losses | Net income/(costs) |
| Derivatives | - | (0.7) | 1.1 | 1.9 | 2.3 |
| Liabilities at amortised cost | (36.1) | - | - | 2.0 | (34.2) |
| Financial activities at amortized cost | 4.9 | - | - | - | 4.9 |
| Total IFRS 9 Category | (31.2) | (0.7) | 1.1 | 3.9 | (26.9) |
| Other financial income/(expenses) | 0.5 | ||||
| Total financial income (expenses) | (26.4) |
| 2024 | 2023 | |
| Result of equity investments accounted for using the equity method | 30.1 | 4.9 |
| Impairment on equity investments accounted for using the equity method | (128.2) | (1.0) |
| Gain/(loss) from sale of equity investments | (0.4) | - |
| Total | (98.5) | 3.9 |
| 2024 | 2023 | |
| Irap tax | 10.2 | 6.8 |
| Ires tax | 10.7 | 4.0 |
| Prior year tax | (0.9) | (0.4) |
| Tax expenses (foreign companies) | 19.5 | 21.1 |
| Total current tax | 39.4 | 31.5 |
| Accruals of deferred tax assets | (12.5) | (7.1) |
| Reversal from deferred tax asset | 60.6 | 38.1 |
| Total deferred tax asset | 48.1 | 31.0 |
| Deferred tax liabilities | 12.1 | 9.6 |
| Reversal from deferred tax liabilities | (6.5) | (9.2) |
| Total deferred tax liabilities | 5.6 | 0.4 |
| Total | 93.1 | 62.9 |
| 2024 | 2023 | |
| Current tax rate | 27.90% | 27.90% |
| IRAP tax non deductible expenses | 2.89% | 0.81% |
| Effects of companies with different tax rate | -3.75% | -6.41% |
| Non deductible expenses and consolidation adjustment with no tax effect | 12.84% | 0.20% |
| Effective tax rate | 39.88% | 22.49% |
| Type of property plan and equipment | Financial statement category | Amortisation rate |
| Buildings | Land and building | 2% -3% |
| Plant and equipment | Plant and equipment | 10%- 20% |
| Constructions and equipment | Technical and commercial equipment | 5% - 16% |
| Office furniture and machines | Other tangible assets | 8% - 20% |
| Motor vehicles and other means of transport | Other tangible assets | 10% - 25% |
| ORIGINAL COST | Land and building | Plant and equipment | Technical and commercial equipment | Other tangible assets | Tangible assets in progress and advances | Owned property, plant and equipment | Property, plant and equipment - Right of use | Total |
| Balance at 1/1/2023 | 236.4 | 683.1 | 79.4 | 120.1 | 26.9 | 1,145.8 | 141.3 | 1,287.1 |
| Additions | 3.2 | 5.1 | 0.8 | 1.8 | 27.4 | 38.3 | 39.3 | 77.6 |
| Other changes | (0.5) | (57.1) | 3.2 | 0.2 | (12.9) | (67.1) | (5.4) | (72.5) |
| Disposals | - | (5.4) | (0.0) | (2.4) | (0.1) | (8.0) | (1.3) | (9.2) |
| Balance at 31/12/2023 | 239.0 | 625.7 | 83.4 | 119.7 | 41.3 | 1,109.0 | 173.9 | 1,283.0 |
| Business combination | - | 3.4 | 0.3 | 0.0 | - | 3.6 | 0.4 | 4.0 |
| Additions | 1.4 | 10.6 | 0.5 | 2.1 | 21.0 | 35.6 | 6.4 | 42.0 |
| Other changes | 1.3 | (62.3) | (1.8) | 1.1 | (28.0) | (89.7) | (5.3) | (95.0) |
| Disposals | - | (10.7) | (0.3) | (3.2) | - | (14.2) | (0.5) | (14.7) |
| Reclassification to assets held for sale | (53.5) | (53.5) | (53.5) | |||||
| Balance at 31/12/2024 | 241.7 | 513.1 | 82.1 | 119.7 | 34.3 | 990.8 | 174.9 | 1,165.8 |
| ACCUMULATEDAMORTISATION AND IMPAIRMENT | Land and building | Plant and equipment | Technical and commercial equipment | Other tangible assets | Tangible assets in progress and advances | Owned property, plant and equipment | Property, plant and equipment - Right of use | Total |
| Balance at 1/1/2023 | (156.1) | (608.5) | (72.6) | (106.1) | (0.0) | (943.2) | (58.0) | (1,001.3) |
| Other changes | 0.7 | 61.6 | (3.1) | 1.0 | 60.1 | 5.5 | 65.6 | |
| Disposals | - | 5.4 | - | 2.4 | 7.9 | 1.2 | 9.0 | |
| Amortisation | (5.0) | (17.2) | (1.5) | (4.3) | - | (28.0) | (17.1) | (45.2) |
| Balance at 31/12/2023 | (160.4) | (558.7) | (77.2) | (107.0) | (0.0) | (903.3) | (68.4) | (971.8) |
| Business combination | - | (1.2) | (0.3) | (0.0) | (1.5) | (0.3) | (1.8) | |
| Other changes | (0.0) | 73.5 | 2.0 | 1.6 | - | 77.1 | 6.4 | 83.5 |
| Disposals | - | 10.7 | 0.3 | 3.1 | - | 14.1 | 0.4 | 14.5 |
| Amortisation | (5.3) | (20.0) | (1.5) | (4.0) | - | (30.8) | (16.4) | (47.2) |
| Reclassification to assets held for sale | 42.0 | 42.0 | 42.0 | |||||
| Balance at31/12/2024 | (165.7) | (453.8) | (76.7) | (106.3) | (0.0) | (802.5) | (78.3) | (880.8) |
| CARRYING AMOUNT | Land and building | Plant and equipment | Technical and commercial equipment | Other tangible assets | Tangible assets in progress and advances | Owned property, plant and equipment | Property, plant and equipment - Right of use | Total |
| Balance at 1/1/2023 | 80.2 | 74.5 | 6.9 | 14.0 | 26.8 | 202.5 | 83.2 | 285.7 |
| Additions | 3.2 | 5.1 | 0.8 | 1.8 | 27.4 | 38.3 | 39.3 | 77.6 |
| Other changes | 0.1 | 4.5 | 0.1 | 1.2 | (12.9) | (7.0) | 0.1 | (6.8) |
| Disposals | - | - | - | - | (0.1) | (0.1) | (0.1) | (0.2) |
| Amortisation | (5.0) | (17.2) | (1.5) | (4.3) | - | (28.0) | (17.1) | (45.2) |
| Balance at 31/12/2023 | 78.5 | 66.8 | 6.4 | 12.7 | 41.2 | 205.7 | 105.4 | 311.2 |
| Business combination | - | 2.1 | - | - | - | 2.1 | 0.1 | 2.2 |
| Additions | 1.4 | 10.6 | 0.5 | 2.1 | 21.0 | 35.6 | 6.4 | 42.0 |
| Other changes | 1.3 | 11.2 | 0.2 | 2.7 | (28.0) | (12.6) | 1.1 | (11.5) |
| Disposals | - | - | - | (0.1) | - | (0.1) | (0.1) | (0.2) |
| Amortisation | (5.3) | (20.0) | (1.5) | (4.0) | - | (30.8) | (16.4) | (47.2) |
| Reclassification to assets held for sale | - | (11.5) | - | - | - | (11.5) | - | (11.5) |
| Balance at 31/12/2024 | 76.0 | 59.3 | 5.5 | 13.5 | 34.3 | 188.5 | 96.5 | 285.0 |
| Right-of-use property of buildings | Right-of-use of cars | Total | |
| Balance at 31/12/2022 | 76.5 | 6.6 | 83.2 |
| Additions | 34.0 | 5.3 | 39.3 |
| Disposals | (0.1) | (0.0) | (0.1) |
| Amortisation and depreciation | (13.3) | (3.8) | (17.1) |
| Other changes | 0.4 | (0.2) | 0.2 |
| Balance at 31/12/2023 | 97.5 | 7.9 | 105.4 |
| Business combinations | 0.1 | 0.1 | |
| Additions | 0.4 | 6.0 | 6.4 |
| Disposals | (0.0) | (0.1) | (0.1) |
| Amortisation and depreciation | (12.6) | (3.9) | (16.4) |
| Other changes | 1.1 | 0.0 | 1.1 |
| Balance at 31/12/2024 | 86.5 | 10.0 | 96.5 |
| ORIGINAL COST | ACCUMULATED DEPRECIATION | ACCUMULATED IMPAIRMENTS | CARRYING AMOUNT | |
| Opening balance at 1/1/2023 | 8,161.7 | (7,238.0) | (148.5) | 775.3 |
| Additions | 348.5 | - | - | 348.5 |
| Reclassification from intangible assets in progress | 33.5 | - | - | 33.5 |
| Other changes | (407.8) | 369.9 | 35.4 | (2.5) |
| Disposals | (87.4) | 82.3 | - | (5.0) |
| Amortisation | - | (396.5) | - | (396.5) |
| (Impairments)/Reversals | - | - | (0.6) | (0.6) |
| Closing balance at 31/12/2023 | 8,048.5 | (7,182.2) | (113.6) | 752.6 |
| Additions | 290.6 | - | - | 290.6 |
| Reclassification from intangible assets in progress | 24.2 | - | - | 24.2 |
| Other changes | (225.8) | 201.0 | 24.7 | (0.1) |
| Disposals | (76.4) | 73.9 | - | (2.5) |
| Amortisation | - | (347.5) | - | (347.5) |
| (Impairments)/Reversals | - | - | (0.5) | (0.5) |
| Balance at 31/12/2024 | 8,061.0 | (7,254.8) | (89.4) | 716.8 |
| Total | |
| Balance at 1/1/2023 | 804.2 |
| Additions from business combinations | 0.4 |
| Balance at 31/12/2023 | 804.7 |
| Additions from business combinations | 5.0 |
| Disposals | (0.1) |
| Balance at 31/12/2024 | 809.6 |
| CGU | 31/12/2024 | 31/12/2023 |
| Grupo Audiovisual Mediaset España | 658.1 | 657.8 |
| Free TV Italy | 145.6 | 145.6 |
| Other advertising sales | 5.9 | 1.3 |
| Total Goodwill | 809.6 | 804.7 |
| ORIGINAL COST | Patents and intellectual property rights | Trademarks | Rights/licenses of use and authorisations | Intangible assets in progress and advances | Other intangible assets | Total |
| Balance at 1/1/2023 | 310.2 | 342.6 | 745.7 | 70.9 | 87.7 | 1,556.9 |
| Additions | 1.9 | 0.1 | 0.1 | 36.8 | 0.5 | 39.3 |
| Other changes | 4.6 | 0.0 | 0.1 | (36.8) | 3.1 | (29.1) |
| Disposals | (2.8) | - | (0.1) | - | - | (2.9) |
| Balance at 31/12/2023 | 313.9 | 342.7 | 745.7 | 70.9 | 91.2 | 1,564.4 |
| Additions | 3.4 | - | 0.0 | 37.1 | 1.2 | 41.7 |
| Other changes | 9.2 | 0.0 | - | (27.1) | (0.0) | (17.9) |
| Disposals | (1.8) | (0.1) | - | - | - | (1.9) |
| Balance at 31/12/2024 | 324.7 | 342.6 | 745.7 | 80.9 | 92.4 | 1,586.2 |
| ACCUMULATED AMORTISATION AND IMPAIRMENTS | Patents and intellectual property rights | Trademarks | Rights/licenses of use and authorisations | Intangible assets in progress and advances | Other intangible assets | Total |
| Balance at 1/1/2023 | (302.7) | (232.3) | (398.2) | (36.9) | (87.1) | (1,057.6) |
| Other changes | (0.9) | 0.0 | 0.1 | (6.7) | 0.0 | (7.5) |
| Disposals | 2.8 | - | - | - | - | 2.8 |
| Amortisation | (5.5) | (10.8) | (21.2) | (0.9) | (38.5) | |
| (Impairments)/Reversals | - | - | - | 1.0 | - | 1.0 |
| Balance at 31/12/2023 | (306.3) | (243.1) | (419.3) | (42.5) | (88.0) | (1,099.8) |
| Other changes | 0.0 | 0.0 | 0.0 | - | (0.0) | 0.0 |
| Disposals | 1.8 | - | - | - | - | 1.8 |
| Amortisation | (7.1) | (10.8) | (21.2) | (1.0) | (40.1) | |
| (Impairments)/Reversals | - | - | - | (0.1) | - | (0.1) |
| Balance at 31/12/2024 | (311.6) | (254.0) | (440.6) | (42.7) | (89.1) | (1,138.0) |
| CARRYING AMOUNT | Patents and intellectual property rights | Trademarks | Rights/licenses of use and authorisations | Intangible assets in progress and advances | Other intangible assets | Total |
| Balance at 1/1/2023 | 7.4 | 110.2 | 347.4 | 34.0 | 0.4 | 499.3 |
| Additions | 1.9 | 0.1 | 0.1 | 36.8 | 0.5 | 39.3 |
| Other changes | 3.7 | 0.0 | 0.1 | (43.5) | 3.1 | (36.6) |
| Disposals | - | - | (0.1) | - | - | (0.1) |
| Amortisation | (5.5) | (10.8) | (21.2) | - | (0.9) | (38.5) |
| (Impairments)/Reversals | - | - | - | 1.0 | - | 1.0 |
| Balance at 31/12/2023 | 7.5 | 99.4 | 326.3 | 28.4 | 3.1 | 464.6 |
| Additions | 3.4 | - | 0.0 | 37.1 | 1.2 | 41.7 |
| Other changes | 9.2 | 0.0 | 0.0 | (27.1) | (0.0) | (17.9) |
| Disposals | - | (0.1) | - | - | - | (0.1) |
| Amortisation | (7.1) | (10.8) | (21.2) | - | (1.0) | (40.1) |
| (Impairments)/Reversals | - | - | - | (0.1) | - | (0.1) |
| Balance at 31/12/2024 | 13.0 | 88.5 | 305.1 | 38.2 | 3.4 | 448.2 |
| 31/12/24 | 31/12/23 | |||
| Stake % | carrying amount | Stake % | carrying amount | |
| Associates | ||||
| EI Towers S.p.A. | 40.0% | 363.2 | 40.0% | 367.9 |
| Alea Media Estudio, S.A. | 45.0% | 0.6 | 40.0% | (0.3) |
| Alea Yo Adicto S.L.U. | 45.0% | - | 40.0% | 0.4 |
| Alma Productora Audiovisual S.L. | 30.0% | 0.5 | 30.0% | 0.5 |
| Auditel S.p.A. | 26.7% | 1.2 | 26.7% | 1.1 |
| Bulldog Tv Spain S.L. | 30.0% | 1.4 | 30.0% | 2.0 |
| Fenix Media Audiovisual S.L. | 40.0% | - | 40.0% | 0.1 |
| Ivoox Global Podcasting Service S.L. | 30.8% | 4.1 | 0.0% | - |
| Joko TV, S.L. | 30.0% | 0.1 | 30.0% | (0.1) |
| Radical Change S.L. (previously named as La Fabrica de la Tele S.L.) | - | 30.0% | 1.8 | |
| Producciones Mandarina S.L. | 30.0% | 3.0 | 30.0% | 2.8 |
| ProSiebenSat.1 MEDIA SE (*) | 30.8% | 450.2 | 28.9% | 495.9 |
| Superguida Tv S.r.l. | 49.0% | 1.0 | 49.0% | 1.0 |
| Titanus Elios S.p.A. | 30.0% | 2.7 | 30.0% | 2.7 |
| Unicorn Content S.L. | 30.0% | 3.4 | 30.0% | 2.6 |
| Total | 831.4 | 878.3 | ||
| Joint ventures: | ||||
| Boing S.p.A. | 51.0% | 5.6 | 51.0% | 5.9 |
| European Broadcaster Exchange (EBX) Ltd. | 25.0% | 0.9 | 25.0% | 0.9 |
| Fascino P.G.T. S.r.l. | 50.0% | 23.3 | 50.0% | 20.9 |
| Mediamond S.p.A. | - | 50.0% | 1.7 | |
| Tivù S.r.l. | 48.2% | 1.6 | 48.2% | 1.8 |
| Total | 31.4 | 31.2 | ||
| Final balance | 862.8 | 909.5 | ||
| FY 2024 | Assets | Shareholders' equity | Liabilities and minorities | Revenues | Net Result |
| EI Towers S.p.A. (*) | 1,851.1 | 907.3 | 943.8 | 275.9 | 14.0 |
| Alea Media Estudio S.A. | 1.7 | 1.2 | 0.5 | 5.8 | 0.7 |
| Alea Yo Adicto | - | - | - | 0.6 | - |
| Alea Lágrimas, S.L. | 0.3 | - | 0.3 | - | - |
| Alea Salvador, S.L. | 2.7 | - | 2.7 | 12.2 | - |
| Alma Productora Audiovisual S.L. | 2.7 | 1.7 | 1.0 | 6.0 | 0.8 |
| Auditel S.r.l.(***) | 12.3 | 4.6 | 7.7 | 35.1 | 0.3 |
| Boing S.p.A. | 22.6 | 11.1 | 11.5 | 25.7 | (0.4) |
| Bulldog Tv Spain S.L. | 5.5 | 4.5 | 1.0 | 13.3 | 1.4 |
| European Broadcaster Exchange (EBX) Ltd.(**) | 5.5 | 3.3 | 2.2 | 6.3 | 0.3 |
| Fascino P.G.T S.rl. (***) | 56.7 | 44.2 | 12.5 | 75.8 | 10.8 |
| Fénix Media Audiovisual S.L. | 1.3 | (0.1) | 1.4 | 3.5 | (0.4) |
| Furia TV,S.L. | 0.6 | - | 0.6 | 6.2 | - |
| Ivoox Global Podcasting Service, S.L. | 9.1 | 5.9 | 3.2 | 5.0 | 0.2 |
| Joko TV, S.L. | 0.5 | 0.2 | 0.3 | 12.5 | 0.6 |
| Love My Pets S.r.l. | 0.1 | 0.1 | - | 0.1 | - |
| Producciones Mandarina S.L. | 14.0 | 10.0 | 4.0 | 26.7 | 3.7 |
| ProSiebenSat.1 MEDIA SE (*) | 5,608 | 1,318 | 4,290 | 3,918 | 51.0 |
| Superguida Tv S.r.l. | 2.2 | 1.9 | 0.3 | 0.9 | (0.2) |
| Titanus Elios S.p.A. | 14.6 | 9.0 | 5.6 | 4.8 | 2.4 |
| Tivù S.r.l. | 5.9 | 3.5 | 2.5 | 10.0 | 1.9 |
| Unicorn Content S.L. | 14.5 | 11.4 | 3.2 | 42.7 | 4.8 |
| FY 2023 | Assets | Shareholders' equity | Liabilities and minorities | Revenues | Net Result |
| EI Towers S.p.A. (*) | 1,907.8 | 919.0 | 988.8 | 285.3 | 24.4 |
| Alea Media S.A. | 3.1 | (0.8) | 3.9 | 23.0 | (0.6) |
| Alea Yo Adicto | 1.2 | 0.9 | 0.3 | 4.3 | 0.9 |
| Alea Lágrimas, S.L. | 0.5 | - | 0.5 | 0.9 | - |
| Alma Productora Audiovisual S.L. | 2.6 | 1.6 | 1.0 | 5.4 | 0.7 |
| Auditel S.r.l. | 11.9 | 4.3 | 7.6 | 33.4 | 0.2 |
| Boing SpA | 21.3 | 11.5 | 9.8 | 25.7 | (0.7) |
| Bulldog Tv Spain S.L. | 7.7 | 6.6 | 1.1 | 21.9 | 2.9 |
| European Broadcaster Exchange (EBX) Ltd.(**) | 4.7 | 3.0 | 1.7 | 4.6 | 0.2 |
| Fascino P.G.T S.rl. | 53.1 | 41.4 | 11.6 | 66.1 | 8.1 |
| Fénix Media Audiovisual,S.L. | 1.3 | 0.3 | 1.0 | 3.8 | 0.4 |
| Joko TV, S.L. | 6.7 | (0.5) | 7.2 | 4.0 | (0.5) |
| LaFabrica De La Tele SL | 11.3 | 6.1 | 5.2 | 26.6 | (4.7) |
| Mediamond S.p.A. | 69.9 | 3.4 | 66.5 | 112.5 | 0.7 |
| Producciones Mandarina S.L. | 12.3 | 9.3 | 3.0 | 16.6 | 3.1 |
| ProSiebenSat.1 MEDIA SE (*) | 5,904.0 | 1,260.0 | 4,644.0 | 3,852.0 | (124.0) |
| Studio Woow S.r.l. | 1.9 | - | 1.9 | 3.9 | (0.2) |
| Superguida Tv S.r.l. | 2.4 | 2.1 | 0.3 | 1.2 | 0.1 |
| Titanus Elios S.p.A. | 14.8 | 8.9 | 5.9 | 4.7 | 2.4 |
| Tivù S.r.l. | 6.3 | 3.7 | 2.6 | 11.7 | 2.0 |
| Unicorn Content S.L. | 16.0 | 8.7 | 7.3 | 31.7 | 3.9 |
| Balance at 31/12/2023 | Additions | Disposals | Fair Value Adjustments/ Impairment | Other changes | Balance at 31/12/2024 | |
| Equity investments | 71.9 | 1.3 | (2.0) | 2.5 | (49.6) | 24.2 |
| Financial receivable (due over 12 months) | 4.8 | 4.8 | (1.7) | - | - | 7.9 |
| Other financial assets | 8.6 | - | - | 0.9 | - | 9.5 |
| Hedging derivatives | 8.6 | - | - | 0.3 | - | 8.9 |
| TOTAL | 93.9 | 6.1 | (3.7) | 3.7 | (49.6) | 50.5 |
| 31/12/2024 | 31/12/2023 | |
| Deferred tax assets | 281.1 | 327.2 |
| Deferred tax liabilities | (88.9) | (84.8) |
| Net position | 192.2 | 242.4 |
| DEFERRED TAX ASSETS | Balance at 1/1 | Amounts recognised to Profit and loss | Amounts recognised to OCI | Business combinations/ | Other changes | Balance at 31/12 |
| FY 2023 | 357.6 | (31.0) | 1.6 | - | (1.0) | 327.2 |
| FY 2024 | 327.2 | (48.1) | 1.0 | 0.6 | 0.3 | 281.1 |
| DEFERRED TAX LIABILITIES | Balance at 1/1 | Amounts recognised to Profit and loss | Amounts recognised to OCI | Business combinations | Other changes | Balance at 31/12 |
| FY 2023 | (91.3) | (0.4) | 6.9 | (84.8) | ||
| FY 2024 | (84.8) | (5.6) | 1.2 | (0.1) | 0.4 | (88.9) |
| Temporary differences | Tax effect 31/12/2024 | Temporary differences | Tax effect 31/12/2023 | |
| Deferred tax assets related to: | ||||
| Property, plant and equipment | 39.9 | 9.7 | 9.2 | 2.3 |
| Other intangible assets | 231.7 | 53.7 | 267.0 | 65.9 |
| TV and movie rights | 69.7 | 19.3 | 64.3 | 18.1 |
| Provision for expected credit loss | 19.5 | 4.7 | 21.3 | 5.1 |
| Provisions for risk and charges | 27.9 | 6.9 | 43.7 | 11.3 |
| Post-employment benefit plans | 35.8 | 8.6 | 36.2 | 8.7 |
| Inventories | 6.7 | 1.9 | 5.1 | 1.4 |
| Tax losses carried forward | 617.3 | 148.2 | 761.1 | 182.7 |
| Other temporary differences | 13.8 | 3.3 | 28.6 | 6.9 |
| Consolidation adjustments | 89.4 | 24.9 | 89.1 | 24.9 |
| Total | 1,151.7 | 281.1 | 1,325.7 | 327.2 |
| Temporary differences | Tax effect 31/12/2024 | Temporary differences | Tax effect 31/12/2023 | |
| Deferred tax liabilities related to: | ||||
| Property, plant and equipment | 14.0 | 3.9 | 29.8 | 4.2 |
| Intangible fixed assets | 279.5 | 72.3 | 257.9 | 66.7 |
| Provision for expected credit loss | 0.6 | 0.1 | 0.6 | 0.1 |
| Post-employment benefit plans | 33.0 | 7.9 | 32.5 | 7.8 |
| Hedging derivatives | 17.4 | 4.2 | 22.2 | 5.3 |
| Other temporary differences | 1.7 | 0.4 | 3.4 | 0.7 |
| Consolidation adjustments | 0.1 | 0.0 | 0.1 | 0.0 |
| Total | 349.6 | 88.9 | 346.5 | 84.8 |
| 31/12/2024 | |||
| Gross amount | Write-downs | Carrying amount | |
| Raw and ancillary materials, consumables | 0.0 | - | 0.0 |
| Work in progress and semi-finished products | 3.6 | 3.6 | |
| Finished goods and products | 84.1 | (6.9) | 77.2 |
| Total | 87.7 | (6.9) | 80.8 |
| 31/12/2023 | |||
| Gross amount | Write-downs | Carrying amount | |
| Raw and ancillary materials, consumables | 0.1 | - | 0.1 |
| Work in progress and semi-finished products | 3.5 | 3.5 | |
| Finished goods and products | 63.6 | (5.3) | 58.3 |
| Total | 67.2 | (5.3) | 61.9 |
| Balance at 31/12/2024 Due | Balance at 31/12/2023 | |||
| Total | Within 1 year | After 1 year | ||
| Receivables from customers | 777.6 | 766.4 | 11.2 | 744.5 |
| Receivables from related parties | 6.3 | 6.3 | 30.9 | |
| Total | 783.9 | 772.7 | 11.2 | 775.4 |
| RISK CLASSES AT 31 DECEMBER 2024 | Gross receivables | Past due | Total past due | Provision for expected credit loss | Net Receivables | |||
| 0-30 days | 30-60 days | 60-90 days | More than 90 days | |||||
| ITALIAN ADVERTISING RECEIVABLES: | ||||||||
| Low | 452.6 | 32.3 | 7.1 | 2.9 | 6.4 | 48.7 | 0.4 | 452.2 |
| Medium | 28.2 | 5.5 | 1.0 | 0.5 | 1.2 | 8.2 | 2.4 | 25.7 |
| High | 26.8 | 2.0 | 0.6 | 0.6 | 14.6 | 17.8 | 11.4 | 15.4 |
| FOREIGN ADVERTISING RECEIVABLES: | ||||||||
| Low | 222.3 | 33.8 | 2.6 | 0.6 | 0.2 | 37.1 | 1.7 | 220.6 |
| Medium | 1.4 | 0.1 | 0.0 | 0.0 | 0.3 | 0.4 | 0.2 | 1.2 |
| High | 1.7 | - | - | - | 1.7 | 1.7 | 1.7 | - |
| OTHER RECEIVABLES: | ||||||||
| TELCO operators | 18.2 | 0.6 | - | - | 1.5 | 2.1 | 1.5 | 16.8 |
| Movie distribution area | 14.6 | 8.2 | 0.0 | 0.2 | 6.2 | 14.6 | 4.5 | 10.1 |
| Other customers | 37.3 | 1.3 | 1.1 | 1.0 | 9.8 | 13.1 | 1.7 | 35.5 |
| RECEIVABLES FROM RELATED PARTIES: | ||||||||
| Low | 6.3 | (0.0) | - | (0.0) | 0.0 | (0.0) | - | 6.3 |
| TOTAL TRADE RECEIVABLES | 809.4 | 83.8 | 12.5 | 5.7 | 41.8 | 143.7 | 25.5 | 783.9 |
| RISK CLASSES AT 31 DECEMBER 2023 | Gross receivables | Past due | Total past due | Provision for expected credit loss | Net Receivables | |||
| 0-30 days | 30-60 days | 60-90 days | More than 90 days | |||||
| ITALIAN ADVERTISING RECEIVABLES: | ||||||||
| Low | 416.2 | 21.6 | 6.4 | 1.5 | 9.4 | 38.9 | 0.7 | 415.5 |
| Medium | 34.0 | 6.8 | 0.6 | 0.4 | 4.1 | 11.9 | 0.9 | 33.1 |
| High | 22.3 | 1.7 | 1.0 | 0.7 | 10.3 | 13.7 | 9.8 | 12.5 |
| FOREIGN ADVERTISING RECEIVABLES: | ||||||||
| Low | 213.9 | 4.3 | 1.2 | 0.8 | (0.0) | 6.2 | 1.1 | 212.7 |
| Medium | 4.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 2.0 | 2.4 |
| High | 2.6 | 0.0 | 0.1 | 0.4 | 2.0 | 2.5 | 1.6 | 1.0 |
| OTHER RECEIVABLES: | ||||||||
| TELCO operators | 19.6 | 1.0 | 0.9 | 0.0 | 1.5 | 3.4 | 1.3 | 18.2 |
| Movie distribution area | 22.2 | 16.2 | 0.6 | 0.2 | 4.3 | 21.3 | 5.8 | 16.4 |
| Other customers | 34.4 | 9.6 | 0.4 | 0.1 | 3.3 | 13.4 | 1.7 | 32.6 |
| RECEIVABLES FROM RELATED PARTIES: | ||||||||
| Low | 30.9 | (0.0) | - | - | - | (0.0) | - | 30.9 |
| TOTAL TRADE RECEIVABLES | 800.4 | 61.3 | 11.1 | 4.1 | 34.9 | 111.4 | 25.1 | 775.3 |
| Balance at 1/1 | Additional accruals in the year | Utilised during the year | Business Combination/Change in the consolidation area | Balance at 31/12 | |
| FY 2024 | 25.1 | 3.2 | (4.8) | 2.0 | 25.5 |
| FY 2023 | 30.6 | 2.0 | (7.4) | - | 25.1 |
| 31/12/24 | 31/12/23 | |
| Financial receivables | 25.6 | 21.5 |
| Hedging derivatives | 22.2 | 24.9 |
| Trade receivables | 783.9 | 775.3 |
| Factoring receivables | 186.8 | 160.3 |
| Bank and postal deposits | 132.5 | 175.2 |
| Total financial assets | 1,150.9 | 1,157.1 |
| 31/12/2024 | 31/12/2023 | |
| Other receivables | 232.3 | 211.1 |
| Prepayments and accrued income | 44.4 | 54.5 |
| Total | 276.7 | 265.6 |
| 31/12/2024 | 31/12/2023 | |
| Financial receivables (due within 12 months) | 8.2 | 8.1 |
| Financial assets for other hedging derivatives | 12.8 | 16.3 |
| Financial assets for equity hedging derivatives | - | 14.5 |
| Financial assets for derivatives with no hedging purpose | 0.5 | - |
| Total | 21.4 | 38.8 |
| 31/12/2024 | 31/12/2023 | |
| Bank and postal deposits | 132.4 | 175.2 |
| Cash and cash equivalents | 0.1 | 0.1 |
| Total | 132.5 | 175.3 |
| FY 2024 | FY 2023 | |||
| A-class shares | Carrying amount | A-class shares (*) | Carrying amount | |
| Opening balance | - | - | 88,707,693 | 32.6 |
| Additions | - | - | - | - |
| Disposals | - | - | (88,707,693) | (32.6) |
| Final balance | - | - | - | - |
| FY 2024 | FY 2023 | |||
| B-class shares | Carrying amount | Number of shares | Carrying amount | |
| Opening balance | 7,724,109 | 358.1 | 38,627,313 | 358.1 |
| Additions before reverse stock split | - | - | - | - |
| Disposals before reverse stock split | - | - | (2,653) | (0.0) |
| Additions (Disposals) due to reverse stock split | - | - | (30,899,728) | - |
| Additions | 83,664 | - | - | - |
| Disposals | (536,314) | (21.0) | (823) | (0.0) |
| Final balance | 7,271,459 | 337.1 | 7,724,109 | 358.1 |
| 31/12/2024 | 31/12/2023 | |
| FVTOCI equity investments reserve | (13.7) | (60.2) |
| Cash flow hedge reserve | 13.2 | 16.9 |
| Options time value reserve | - | (7.9) |
| Options intrinsic value reserve | - | 13.0 |
| Total | (0.5) | (38.2) |
| Revaluation reserve for investments measured at FVTOCI | Revaluation reserve for cash flow hedges | Options time value reserve | Options intrinsic value reserve | Total Valuation reserve | |
| Balance at 31/12/2023 | (60.2) | 16.9 | (7.9) | 13.0 | (38.2) |
| Increase/(decrease) | - | (0.1) | - | - | (0.1) |
| Reclassification to profit or loss | - | (0.3) | - | - | (0.3) |
| Basis adjustment | - | (3.9) | - | - | (3.9) |
| Fair value changes | 0.9 | (0.5) | (1.5) | (2.8) | (3.9) |
| Deferred tax effects | 0.9 | 1.2 | - | - | 2.1 |
| Other changes | 44.6 | - | 9.5 | (10.2) | 43.9 |
| Balance at 31/12/2024 | (13.7) | 13.2 | - | - | (0.5) |
| 31/12/2024 | 31/12/2023 | |
| Reserve from equity investments accounted for using the equity method | (7.7) | (12.7) |
| Consolidation reserve | (81.9) | (79.0) |
| Reserves for transaction with non-controlling interest | 249.7 | 249.7 |
| Stock option and incentive plans reserve | 9.8 | 9.8 |
| Reserve from actuarial gains/(losses) | (28.9) | (29.9) |
| Retained earnings | 1,616.1 | 1,607.1 |
| Total | 1,757.1 | 1,744.8 |
| 31/12/2023 | Increase/decrease | Tax effect | Reclassification | 31/12/2024 | |
| Reserve from equity investments accounted for using the equity method | (12.7) | 5.0 | - | - | (7.7) |
| Consolidation reserve | (79.0) | (2.9) | - | - | (81.9) |
| Reserves for transaction with non-controlling interest | 249.7 | - | - | - | 249.7 |
| Stock option and incentive plans reserve | 9.8 | 6.2 | - | (6.2) | 9.8 |
| Reserve for actuarial gains/(losses) | (29.9) | 1.5 | (0.5) | - | (28.9) |
| Retained earnings | 1,607.1 | (140.1) | - | 149.1 | 1,616.1 |
| Retained earnings and other reserves | 1,744.8 | (130.3) | (0.5) | 143.0 | 1,757.1 |
| Demographic assumptions | |
| Death probability | ISTAT life expectancy table broken down by age and sex, current as at 2023 |
| Probability of leaving the Group | Retirement, resignation, termination and contract expiration percentages were taken from the observation of the company's historical data. The employee attrition probabilities used were broken down by age, sex and contractual job title (office workers, managers and executives/journalists). The actuarial valuations took account of start dates for pension benefits specified by Decree Law 201 of 6 December 2011 "Urgent Provisions for the Growth, Fairness and Consolidation of the State Budget," (converted with amendments by Law 214 of 22 December 2011) and the regulations governing adjustment of requirements to access the pension system for increases in life expectancy pursuant to Article 12 of Decree Law 78 of 31 May 2010 converted, with amendments, by Law 122 of 30 July 2010. |
| TFR advances | Frequencies of advances and average percentage of TFR requested in advance have been taken from the observation of historical data for each company of the Group |
| Supplementary pensions | Those who fully transfer their TFR to supplementary pensions release the company from TFR obligations, and thus, are not the subject of valuation. For other employees, valuations were made taking into account the decisions actually made by employees, current as at 31 December 2024. |
| Economic/financial assumptions | |
| Inflation rate | With reference to inflation, reference was made to the macroeconomic overview contained in the most recent "Economy and Finance Document and Notes" as at the reporting date, using an inflation rate of 1.8% for 2024- 2027; 1.9% for 2028 and 2.0% for 2029 and onwards. |
| Discounting rates | The discount rate used was determined in relation to market returns on prime corporate bonds on the valuation date. In this regard, the "Composite" interest rate curve was used for securities issued by corporate issues with an AA rating in the "Investment Grade" category in the eurozone as of 31 December 2024 (source: Bloomberg). |
| 2024 | 2023 | |
| Balance at 1/1 | 49.3 | 50.5 |
| Service Cost | 0.5 | 0.3 |
| Actuarial (gains)/losses | (1.9) | 1.7 |
| Interest Cost | 1.8 | 1.5 |
| Indemnities paid | (5.2) | (4.7) |
| Business combinations | 1.9 | |
| Balance at 31/12 | 46.4 | 49.3 |
| Sensitivity analysis | |||
| Economic and financial assumptions | DBO | Service cost | |
| +50 b.p. | 45.2 | 0.4 | |
| Discount rate curve | |||
| -50 b.p. | 47.6 | 0.5 | |
| +50 b.p. | 47.2 | 0.5 | |
| Inflation rate | |||
| -50 b.p. | 45.6 | 0.4 | |
| Demographic/Actuarial assumptions | DBO | Service cost | |
| +50 b.p. | 46.4 | 0.5 | |
| Wage increases | |||
| -50 b.p. | 46.3 | 0.5 | |
| +50 b.p. | 46.6 | 0.5 | |
| Probability of termination of the employment relationship | |||
| -50 b.p. | 45.9 | 0.5 | |
| +50 b.p. | 46.5 | 0.5 | |
| Change in TFR accrued | |||
| -50 b.p. | 46.2 | 0.4 |
| 31/12/2024 | 31/12/2023 | |
| Due to banks | 285.3 | 698.1 |
| Payables to other lenders | 0.1 | 8.1 |
| IFRS 16 lease financial liabilities (non current portion) | 87.3 | 94.6 |
| Other financial liabilities | - | 0.3 |
| Total | 372.6 | 801.1 |
| financing counterpart | covenant | checking period | waiver acceptance date |
| Intesa - S.Paolo 2020 | Net Financial Position/EBITDA less than 2 | 6 months | |
| Net Financial Position/EBITDA less than 2 | 30/03/2022 | ||
| BNL 2021 | 6 months | ||
| Net Financial Position/Equity less than 2 | |||
| Net Financial Position/EBITDA less than 2 | 30/03/2022 | ||
| UniCredit 2022 | 6 months | ||
| Net Financial Position/Equity less than 2 | |||
| BNL 2022 | Net Financial Position/EBITDA less than 2 | 6 months | 03/05/2023 |
| Club Deal 2022 | Net Financial Position/EBITDA less than 2 | 6 months | 30/03/2022 |
| BNL 2023 | Net Financial Position/EBITDA less than 2 | 6 months | |
| Net Financial Position/EBITDA less than 2 | |||
| BPER 2023 | 6 months | ||
| Net Financial Position/Equity less than 2 | |||
| Net Financial Position/EBITDA less than 2 | |||
| BPER 2023 | 6 months | ||
| Net Financial Position/Equity less than 2 | |||
| BPM 2023 | Net Financial Position/EBITDA less than 2 | 6 months |
| IRR | Financial charges | Fair Value | |
| Intesa - S.Paolo 30/03/2020 | 3.92% | 6.7 | 150.4 |
| Intesa - S.Paolo 29/03/2021 | 3.98% | 4.5 | 100.6 |
| UNICREDIT 19/01/2022 | 3.94% | 4.3 | 100.0 |
| CLUB DEAL 30/03/2022 | 3.88% | 9.3 | 199.8 |
| BNL 03/10/2022 | 4.01% | 3.9 | 61.7 |
| BPER 26/05/2023 | 4.099% | 4.8 | 88.4 |
| 31/12/2024 | 31/12/2023 | |
| Balance at 1/1 | 98.4 | 108.5 |
| Accruals | 46.8 | 37.9 |
| Utilization | (57.7) | (48.4) |
| Financial charges | 0.1 | 0.1 |
| Change in the consolidation area | 5.4 | 0.2 |
| Balance at 31/12 | 93.0 | 98.4 |
| Of which: | ||
| Within 12 months | 60.8 | 69.1 |
| After 12 months | 32.2 | 29.3 |
| Total | 93.0 | 98.4 |
| 31/12/2024 | 31/12/2023 | |
| Loans | 409.5 | 204.5 |
| Credit facilities | - | 27.0 |
| Total | 409.5 | 231.5 |
| Balance at 31/12/2024 Due | Balance at 31/12/2023 | |||
| Total | Within 1 year | After 1 year | ||
| Trade and other payables | 542.7 | 534.8 | 7.9 | 544.7 |
| Due to related parties | 75.2 | 75.2 | - | 57.9 |
| Total | 617.9 | 610.1 | 7.9 | 602.6 |
| 31/12/2024 | 31/12/2023 | |
| Payables to other lenders | 47.3 | 44.1 |
| IFRS 16 financial payables | 16.9 | 17.4 |
| Financial liabilities for other hedging derivatives | 0.2 | 2.0 |
| Financial liabilities for hedging derivatives on equity instruments | - | 0.5 |
| Total | 64.4 | 63.9 |
| 31/12/2024 | 31/12/2023 | |
| Due to social security institutions | 21.0 | 19.2 |
| Withholding tax on employees' wages and salaries | 13.8 | 11.5 |
| VAT payables | 9.3 | 28.5 |
| Other tax payables | 14.5 | 12.3 |
| Advances | 11.7 | 9.2 |
| Other payables | 117.8 | 93.9 |
| Prepayments and accrued income | 13.7 | 16.7 |
| Total | 201.7 | 191.4 |
| 31/12/2024 | 31/12/2023 | ||
| Cash in hand | 8.5 | 0.1 | 0.1 |
| Bank and postal deposits | 8.5 | 132.4 | 175.2 |
| Liquidity | 132.5 | 175.3 | |
| Current financial assets and receivables | 8.4 | 7.9 | 7.2 |
| Due to banks | 11.1 | (0.1) | (27.0) |
| Current portion of non current debt | (409.5) | (204.5) | |
| Other current payables and financial liabilities | 11.4 | (49.8) | (60.9) |
| Current financial debt | (459.3) | (292.5) | |
| Current Net Financial Position | (318.9) | (110.0) | |
| Due to banks | 10.2 | (285.3) | (698.1) |
| Non-current financial payables and liabilities | 10.2 | (87.3) | (94.8) |
| Non current financial debt | (372.6) | (792.8) | |
| Net Financial Indebtedness | (691.5) | (902.8) | |
| Current portion of non current debt | - | 52.6 | |
| IFRS 16 lease financial liabilities (current portion) | 16.9 | 17.4 | |
| Non-current financial payables and liabilities (IFRS 16 liabilities) | 87.3 | 94.6 | |
| Net financial position (excluding IFRS 16 liabilities and ProSieben acquisition debt) | (587.3) | (738.2) |
| BALANCE SHEET ITEM at 31 DECEMBER 2024 | Carrying amount | Time band | Total cash flows | Notes | ||||
| from 0 to 3 months | from 4 to 6 months | from 7 to 12 months | from 1 to 5 years | more than 5 years | ||||
| FINANCIAL LIABILITIES: | ||||||||
| Due to banks (non-current portion) | 285.3 | - | - | - | 313.4 | 313.4 | 10.2 | |
| Due to banks (current portion) | 409.5 | 369.7 | 9.6 | 33.2 | - | - | 412.5 | 11.1 |
| Financial payables to related parties | 32.6 | 32.6 | - | - | - | - | 32.6 | 11.4 |
| Due to suppliers for rights | 161.8 | 117.7 | 24.7 | 11.6 | 7.9 | - | 161.8 | 11.2 |
| Due to other suppliers | 423.0 | 420.4 | 2.6 | - | - | - | 423.0 | 11.2 |
| Due to related parties | 75.2 | 75.2 | - | - | - | - | 75.2 | 11.2 |
| Due to factoring companies | - | - | - | - | - | - | 11.4 | |
| Due to lessors | 104.2 | 4.3 | 5.1 | 7.5 | 33.3 | 54.0 | 104.2 | 11.4 |
| Other payables and financial liabilities | 14.7 | 0.8 | - | 13.9 | - | - | 14.7 | 11.4 |
| Total | 1,464.2 | 978.7 | 42.0 | 66.1 | 354.5 | 54.0 | 1,495.3 | |
| DERIVATIVES: | ||||||||
| Hedging derivatives (foreign currency purchases) | ||||||||
| (measured at contract exchange rate) | (16.7) | 112.7 | - | - | 80.4 | 193.0 | 7.7;8.4; 10.2;11.4 | |
| Hedging derivatives (available foreign currency) | ||||||||
| (measured at year-end exchange rate) | (122.1) | - | - | (90.2) | (212.3) | |||
| Hedging derivatives (interest rate risk) | (5.2) | - | - | - | - | - | 7.7;8.4; 10.2;11.4 | |
| Total | (21.9) | (9.4) | - | - | (9.8) | - | (19.2) | |
| BALANCE SHEET ITEM at 31 DECEMBER 2023 | Carrying amount | Time band | Total cash flows | Notes | ||||
| from 0 to 3 months | from 4 to 6 months | from 7 to 12 months | from 1 to 5 years | more than 5 years | ||||
| FINANCIAL LIABILITIES: | ||||||||
| Due to banks (non-current portion) | 698.1 | - | - | - | 779.7 | 779.7 | 10.2 | |
| Due to banks (current portion) | 231.5 | 37.8 | 134.6 | 60.4 | - | - | 232.9 | 11.1 |
| Financial payables to related parties | 39.2 | 39.2 | - | - | - | - | 39.2 | 11.4 |
| Due to suppliers for rights | 190.8 | 121.9 | 32.0 | 29.8 | 7.1 | - | 190.8 | 11.2 |
| Due to other suppliers | 354.1 | 351.5 | 2.6 | - | - | - | 354.1 | 11.2 |
| Due to related parties | 57.8 | 57.8 | - | - | - | - | 57.8 | 11.2 |
| Due to factoring companies | 4.0 | 4.0 | - | - | - | 4.0 | 11.4 | |
| Due to lessors | 112.0 | 4.6 | 5.0 | 7.8 | 33.2 | 61.5 | 111.9 | 11.4 |
| Other payables and financial liabilities | 9.3 | - | 0.5 | 0.3 | 8.4 | - | 9.3 | 11.4 |
| Total | 1,696.9 | 616.9 | 174.6 | 98.3 | 828.4 | 61.5 | 1,779.8 | |
| DERIVATIVES: | ||||||||
| Hedging derivatives (foreign currency purchases) | ||||||||
| (measured at contract exchange rate) | (6.6) | 121.4 | - | - | 49.5 | 170.9 | 7.7;8.4; 10.2;11.4 | |
| Hedging derivatives (available foreign currency) | ||||||||
| (measured at year-end exchange rate) | (123.0) | (56.3) | (179.3) | |||||
| Hedging derivatives (interest rate risk) | (16.9) | - | - | - | - | - | 7.7;8.4; 10.2;11.4 | |
| Total | (23.6) | (1.6) | - | - | (6.8) | - | (8.4) | |
| 31/12/2024 | ||
| Assets | Liabilities | |
| Foreign currency forward contracts | 17.0 | (0.2) |
| IRS contracts | 5.2 | - |
| Derivatives on equity instruments | - | - |
| Total | 22.2 | (0.2) |
| 31/12/2023 | ||
| Assets | Liabilities | |
| Foreign currency forward contracts | 7.9 | (2.0) |
| IRS contracts | 16.9 | - |
| Derivatives on equity instruments | 14.5 | (0.5) |
| Total | 39.3 | (2.4) |
| 31/12/2024 | 31/12/2023 | |
| United States Dollars (USD) | 222.2 | 198.5 |
| Total | 222.2 | 198.5 |
| within 12 months | 12-24 months | after 24 months | Total | |
| 2024 | 128.5 | 93.7 | 0.0 | 222.2 |
| 2023 | 136.2 | 32.2 | 30.1 | 198.5 |
| EUR/USD exchange rate at 31 December | change | rectified EUR/USD exchange rate | through Profit and Loss | through Equity | Total Shareholders' Equity | |
| 2024 | 1.0389 | + 7.8925 | 1.1209 | 0.4 | (9.8) | (9.3) |
| - 7.8925 | 0.9569 | (0.8) | 11.5 | 10.7 | ||
| 2023 | 1.105 | + 6.6975 | 1.179 | 0.2 | (5.6) | (5.4) |
| - 6.6975 | 1.031 | (0.5) | 6.4 | 5.9 |
| Fixed rate | Variable rate | Floor | Validity | Maturity | |
| Interest Rate Swap - INTESA SANPAOLO - EUR 150 million notional | -0.18% | Euribor 3M/360 | -1.00% | 31/03/2020 | 28/03/2025 |
| Interest Rate Swap - INTESA SANPAOLO - EUR 100 million notional | 1.69% | Euribor 3M/360 | -1.00% | 30/06/2022 | 28/03/2025 |
| Interest Rate Swap - UNICREDIT - EUR 100 million notional | 1.35% | Euribor 3M/360 | -0.80% | 30/06/2022 | 20/01/2025 |
| Interest Rate Swap - UNICREDIT - EUR 30.7 million notional | 1.33% | Euribor 3M/360 | 08/07/2022 | 12/07/2027 | |
| Interest Rate Swap - UNICREDIT - EUR 30.7 million notional | 1.26% | Euribor 3M/360 | 08/07/2022 | 12/07/2027 | |
| Interest Rate Swap - INTESA SANPAOLO - EUR 30.7 million notional | 1.33% | Euribor 3M/360 | 08/07/2022 | 12/07/2027 | |
| Interest Rate Swap - INTESA SANPAOLO - EUR 30.7 million notional | 1.26% | Euribor 3M/360 | 08/07/2022 | 12/07/2027 | |
| Interest Rate Swap - BNP PARIBAS SA - EUR 30.7 million notional | 1.34% | Euribor 3M/360 | 08/07/2022 | 12/07/2027 | |
| Interest Rate Swap - BNP PARIBAS SA - EUR 30.7 million notional | 1.26% | Euribor 3M/360 | 08/07/2022 | 12/07/2027 |
| change | through Profit and Loss | through Equity | Total Shareholders' Equity | |
| 2024 | +100 b.p. | (1.8) | 2.6 | 0.8 |
| -100 b.p. | 1.8 | (2.7) | (0.9) | |
| 2023 | +100 b.p. | (2.1) | 8.0 | 5.9 |
| -100 b.p. | 2.2 | (8.3) | (6.1) |
| CHANGE IN FINANCIAL LIABILITIES | 31/12/2023 | Cash flow (*) | Fair value changes | Other non-cash movements (**) | 31/12/2024 |
| Hedging derivatives (interest rate) | (16.9) | 15.3 | (3.5) | - | (5.2) |
| Loans | 204.6 | (182.0) | 386.9 | 409.5 | |
| Credit facilities | 27.0 | (27.0) | - | ||
| Payables to other lenders | 43.7 | (9.3) | 5.9 | 7.0 | 47.3 |
| Lease payables IFRS 16 | 112.0 | (21.5) | 13.6 | 104.2 | |
| Non-current liabilities and payables to banks | 698.1 | (58.4) | (354.3) | 285.4 | |
| Total financial liabilities | 1,068.5 | (282.8) | (2.3) | 53.2 | 841.3 |
| CHANGE IN FINANCIAL LIABILITIES | 31/12/2022 | Cash flow (*) | Fair value changes | Other non-cash movements (**) | 31/12/2023 |
| Hedging derivatives (interest rate) | (33.1) | - | 16.2 | - | (16.9) |
| Loans | 259.1 | (237.5) | - | 183.0 | 204.6 |
| Credit facilities | 6.0 | 21.0 | - | - | 27.0 |
| Payables to other lenders | 48.9 | (5.2) | - | - | 43.7 |
| Lease payables IFRS 16 | 88.8 | (19.2) | - | 42.4 | 112.0 |
| Non-current liabilities and payables to banks | 998.0 | (118.8) | - | (181.2) | 698.1 |
| Total financial liabilities | 1,367.7 | (359.7) | 16.2 | 44.2 | 1,068.5 |
| IFRS 9 CATEGORIES | |||||
| FINANCIAL ASSETS at 31 DECEMBER 2024 | Derivative Instruments | Financial assets at amortised cost | Financial assets FVTOCI | CARRYING AMOUNT | Notes |
| OTHER FINANCIAL ASSETS: | |||||
| Equity investments | 24.2 | 24.2 | 7.7 | ||
| Hedge derivatives on equity instruments (non-current portion) | 8.9 | 8.9 | |||
| Other financial assets | 17.4 | 17.4 | |||
| TRADE RECEIVABLES: | |||||
| Due from customers | 777.6 | 777.6 | 8.2 | ||
| Due from related parties | 6.2 | 6.2 | |||
| OTHER RECEIVABLES/CURRENT ASSETS: | |||||
| Due from factoring companies | 186.8 | 186.8 | |||
| CURRENT FINANCIAL ASSETS: | |||||
| Financial receivables (due within 12 months) | 8.2 | 8.2 | 8.4 | ||
| Hedging derivatives on equity instruments | - | - | |||
| Other hedging derivatives | 13.3 | 13.3 | |||
| CASH AND CASH EQUIVALENTS: | |||||
| Bank and postal deposits | 132.4 | 132.4 | 8.5 | ||
| TOTAL FINANCIAL ASSETS | 22.2 | 1,128.6 | 24.2 | 1,174.9 | |
| IFRS 9 CATEGORIES | ||||
| FINANCIAL LIABILITIES at 31 DECEMBER 2024 | Derivative Instruments | Liabilities at amortised cost | CARRYING AMOUNT | Notes |
| NON CURRENT FINANCIAL LIABILITIES AND PAYABLES: | ||||
| Due to banks | 285.3 | 285.3 | 10.2 | |
| Other financial liabilities | 0.1 | 0.1 | ||
| CURRENT LIABILITIES: | ||||
| Due to banks | 409.5 | 409.5 | 11.1 | |
| Due to suppliers | 542.7 | 542.7 | 11.2 | |
| Due to related parties | 75.2 | 75.2 | ||
| OTHER FINANCIAL LIABILITIES: | ||||
| Due to factoring companies | - | - | 11.4 | |
| Other financial liabilities | 14.7 | 14.7 | ||
| Hedging derivatives on equity instruments | - | - | ||
| Other hedging derivatives | 0.2 | 0.2 | ||
| Financial payables to related parties | 32.6 | 32.6 | ||
| TOTAL FINANCIAL LIABILITIES | 0.2 | 1,360.1 | 1,360.3 | |
| IFRS 9 CATEGORIES | |||||
| FINANCIAL ASSETS at 31 DECEMBER 2023 | Derivative Instruments | Financial assets at amortised cost | Financial assets FVTOCI | CARRYING AMOUNT | Notes |
| OTHER FINANCIAL ASSETS: | |||||
| Equity investments | 71.9 | 71.9 | 7.7 | ||
| Hedge derivatives on equity instruments (non-current portion) | 8.6 | 8.6 | |||
| Other financial assets | - | ||||
| financial receivables (due over 12 months) | 13.4 | 13.4 | |||
| TRADE RECEIVABLES: | |||||
| Due from customers | 744.5 | 744.5 | 8.2 | ||
| Due from related parties | 30.8 | 30.8 | |||
| OTHER RECEIVABLES/CURRENT ASSETS: | |||||
| Due from factoring companies | 160.3 | 160.3 | |||
| CURRENT FINANCIAL ASSETS: | |||||
| Financial receivables (due within 12 months) | 8.1 | 8.1 | 8.4 | ||
| Hedging derivatives on equity instruments | 14.5 | 14.5 | |||
| Other hedging derivatives | 16.3 | 16.3 | |||
| CASH AND CASH EQUIVALENTS: | |||||
| Bank and postal deposits | 175.2 | 175.2 | 8.5 | ||
| TOTAL FINANCIAL ASSETS | 39.3 | 1,132.2 | 71.9 | 1,243.5 | |
| IFRS 9 CATEGORIES | ||||
| FINANCIAL LIABILITIES at 31 DECEMBER 2023 | Derivative Instruments | Liabilities at amortised cost | CARRYING AMOUNT | Notes |
| NON CURRENT FINANCIAL LIABILITIES AND PAYABLES: | ||||
| Due to banks | 698.1 | 698.1 | 10.2 | |
| Other financial liabilities | 8.4 | 8.4 | ||
| CURRENT LIABILITIES: | ||||
| Due to banks | 231.5 | 231.5 | 11.1 | |
| Due to suppliers | 544.8 | 544.8 | 11.2 | |
| Due to related parties | 57.8 | 57.8 | ||
| OTHER FINANCIAL LIABILITIES: | ||||
| Due to factoring companies | 4.0 | 4.0 | 11.4 | |
| Other financial liabilities | 0.8 | 0.8 | ||
| Hedging derivatives on equity instruments | 0.5 | 0.5 | ||
| Other hedging derivatives | 2.0 | 2.0 | ||
| Financial payables to related parties | 39.2 | 39.2 | ||
| TOTAL FINANCIAL LIABILITIES | 2.5 | 1,584.6 | 1,587.1 | |
| BALANCE SHEET ITEM at 31 DECEMBER 2024 | CARRYING AMOUNT | Mark to Market | Mark to Model | TOTAL FAIR VALUE | Notes | ||
| Black&Scholes | Binomial model | DCF Model | |||||
| Equity investments | 24.2 | 24.2 | 24.2 | 7.7 | |||
| Trade receivables | 14.5 | 14.5 | 14.5 | 8.2 | |||
| Due to banks | (694.7) | (700.9) | (700.9) | 11.2 | |||
| M/L trade and other payables | (26.9) | (26.2) | (26.2) | 11.2 | |||
| Other hedging derivatives | |||||||
| -Forward | 5.1 | 5.1 | 5.1 | 8.7;9.4;11.2;11.4 | |||
| - IRS contracts | 16.9 | 16.9 | 16.9 | ||||
| BALANCE SHEET ITEM at 31 DECEMBER 2023 | CARRYING AMOUNT | Mark to Market | Mark to Model | TOTAL FAIR VALUE | ||
| Black&Scholes | Binomial model | DCF Model | ||||
| Equity investments | 71.9 | 71.9 | 71.9 | |||
| Trade receivables | 5.2 | 5.1 | 5.1 | |||
| Due to banks | (929.6) | (935.8) | (935.8) | |||
| M/L trade and other payables | (47.4) | (46.1) | (46.1) | |||
| Hedging derivatives on equity instruments | ||||||
| - Put | 14.5 | 14.5 | 14.5 | |||
| - Call | (0.5) | (0.5) | (0.5) | |||
| Other hedging derivatives: | ||||||
| -Forward | 6.0 | 6.0 | 6.0 | |||
| - IRS contracts | 16.9 | 16.9 | 16.9 | |||
| BALANCE SHEET ITEM at 31 DECEMBER 2024 | CARRYING AMOUNT | level I | level II | Level III | TOTAL FAIR VALUE | Notes |
| Equity investments | 24.2 | 24.2 | 24.2 | 7.7 | ||
| Other hedging derivatives | ||||||
| -Forward | 5.1 | 5.1 | 5.1 | 7.7;8.4;11.2;11.4 | ||
| - IRS contracts | 16.9 | 16.9 | 16.9 |
| BALANCE SHEET ITEM at 31 DECEMBER 2023 | CARRYING AMOUNT | level I | level II | Level III | TOTAL FAIR VALUE |
| Equity investments | 71.9 | 42.9 | 29.0 | 71.9 | |
| Hedging derivatives on equity instruments | |||||
| - Put | 14.5 | 14.5 | 14.5 | ||
| - Call | (0.5) | (0.5) | (0.5) | ||
| Other hedging derivatives | |||||
| -Forward | 6.0 | 6.0 | 6.0 | ||
| - IRS contracts | 16.9 | 16.9 | 16.9 |
| Incentive plan 2022 | Incentive plan 2023 | Incentive plan 2024 | |
| Grant date | 14/07/2022 | 01/08/2023 | 31/07/2024 |
| Vesting Period | from 01/01/2022 to 31/12/2024 | from 01/01/2023 to 31/12/2025 | from 01/01/2024 to 31/12/2026 |
| Exercise period | from 01/08/2025 | from 01/09/2026 | from 01/08/2027 |
| Fair Value | A-class shares EUR 2.0770B-class shares EUR 3.0370 | A-class shares EUR 2.3885B-class shares EUR 3.4625 | A-class shares EUR 3.1893 |
| Incentive plan 2021 | Incentive plan 2022 | Incentive plan 2023 | Incentive plan 2024 | Total | ||||
| A Shares | B Shares | A Shares | B Shares | A Shares | B Shares | A Shares | ||
| Options outstanding at 1/1/2023 | 1,823,852 | 1,823,852 | 5,625,698 | 3,780,598 | - | - | - | 13,054,000 |
| Options issued during the year | - | - | - | - | 5,070,414 | 3,630,102 | - | 8,700,516 |
| Reverse stock split (1 new share for every 5 old shares) | -1,459,082 | -1,459,082 | -4,500,569 | -3,024,492 | -4,056,349 | -2,904,092 | - | -17,403,666 |
| Options exercised during the year | - | - | - | - | - | - | - | - |
| Options not-exercised during the year | - | - | - | - | - | - | - | - |
| Options expired/cancelled during the year | - | - | - | - | - | - | - | - |
| Options outstanding at 31/12/2023 | 364,770 | 364,770 | 1,125,129 | 756,106 | 1,014,065 | 726,010 | - | 4,350,850 |
| - | ||||||||
| Options outstanding at 1/1/2024 | 364,770 | 364,770 | 1,125,129 | 756,106 | 1,014,065 | 726,010 | - | 4,350,850 |
| Options issued during the year | 87.880 | 87.880 | - | - | - | - | 1,776,066 | 1,951,826 |
| Options exercised during the year | -452,650 | -452.650 | - | - | - | - | - | -905,300 |
| Options not-exercised during the year | - | - | - | - | - | - | - | - |
| Options expired/cancelled during the year | - | - | - | - | - | - | - | - |
| Options outstanding at 31/12/2024 | - | - | 1,125,129 | 756,106 | 1,014,065 | 726,010 | 1,776,066 | 5,397,376 |
| Revenues | Costs | Financial income / (expense) | Trade receivables | Trade payables | Other receivables/ (payables) | |
| CONTROLLING ENTITY | ||||||
| Fininvest S.p.A. | 0.1 | (4.9) | - | 0.0 | (0.1) | 0.0 |
| AFFILIATED ENTITIES | ||||||
| Associazione Calcio Monza S.p.A. | 0.0 | (11.3) | - | 0.0 | (2.6) | 0.0 |
| Arnoldo Mondadori Editore S.p.A.* | 4.6 | (22.3) | - | 1.8 | (11.5) | (0.0) |
| Fininvest Real Estate and Services S.p.A. | 0.0 | - | - | 0.0 | - | - |
| Mediolanum S.p.A.* | 3.6 | - | - | 0.0 | - | - |
| Other affiliated entities | 0.1 | (0.6) | - | 0.0 | (0.1) | - |
| Total Affiliated Entities | 8.3 | (34.2) | - | 1.9 | (14.2) | (0.0) |
| ASSOCIATES AND JOINT VENTURES | ||||||
| Boing SpA | 8.4 | (24.2) | 0.0 | 3.4 | (13.1) | 1.8 |
| EI Towers Group ** | 1.7 | (159.7) | - | 0.2 | (1.9) | 0.0 |
| Fascino Produzione Gestione Teatro S.r.l. | 0.0 | (74.2) | (0.7) | 0.0 | (19.1) | (32.6) |
| Prosieben Group | 1.3 | - | - | 0.1 | - | - |
| Other joint ventures and associates | 2.8 | (100.7) | 0.0 | 0.6 | (26.9) | 3.8 |
| Total Joint ventures and associates | 14.2 | (358.8) | (0.6) | 4.2 | (61.0) | (27.0) |
| KEY MANAGEMENT PERSONNEL*** | - | (16.3) | - | - | (0.0) | (8.9) |
| SUPPLEMENTARY PENSION SCHEME (Mediafond) | 0.0 | (0.0) | - | 0.0 | - | (1.2) |
| OTHER RELATED PARTIES**** | 0.0 | (0.1) | - | 0.0 | - | - |
| TOTAL RELATED PARTIES | 22.7 | (414.2) | (0.6) | 6.2 | (75.2) | (37.1) |
| 2024 | …………….. Short-term benefits | |||||||||||
| Name | Position at MFE | Fixed compensation in MFE | Compensation for participation in MFE committees | Fixed compensation – Subsidiaries and associates (1) | Compensation for participation in subsidiaries’ and associates’ committees | Variable compensation | Other variable compensation (bonuses) | Non monetary benefits | Post-employment benefits (3) | Share based payments | Total | |
| Pier Silvio Berlusconi | CHIEF EXECUTIVE OFFICER | 1,040,000 | - | 386,203 | (1) | - | 992,400 | - | 20,850 | 131,068 | 516,490 | 3,087,011 |
| Marco Angelo Giordani | EXECUTIVE DIRECTOR | 40,000 | - | 1,174,081 | (1) | - | 248,100 | - | 9,919 | 451,002 | 129,122 | 2,052,224 |
| Gina Nieri | EXECUTIVE DIRECTOR | 40,000 | - | 1,123,477 | (1) | - | 165,825 | - | 9,930 | 411,327 | 96,842 | 1,847,401 |
| Niccolo' Querci | EXECUTIVE DIRECTOR | 40,000 | - | 1,221,563 | (1) | - | 270,078 | - | 18,148 | 476,311 | 52,455 | 2,078,555 |
| Stefano Guido Sala | EXECUTIVE DIRECTOR | 40,000 | - | 2,312,196 | (1) | - | 1,055,700 | - | 20,981 | 801,774 | 193,684 | 4,424,335 |
| 1,200,000 | - | 6,217,520 | - | 2,732,103 | - | 79,827 | 2,271,482 | 988,594 | 13,489,526 | |||
| Fedele Confalonieri | NON-EXECUTIVE DIRECTOR (Chair) | 60,000 | - | 1,920,000 | - | - | - | 20,470 | 19,144 | - | 2,019,614 | |
| Patrizia Arienti (5) | NON-EXECUTIVE DIRECTOR | 20,000 | 20,000 | - | - | - | - | - | - | - | 40,000 | |
| Stefania Bariatti | NON-EXECUTIVE DIRECTOR | 40,000 | 50,000 | - | - | - | - | - | 3,600 | - | 93,600 | |
| Marina Berlusconi | NON-EXECUTIVE DIRECTOR | 40,000 | - | - | - | - | - | - | - | - | 40,000 | |
| Marina Brogi | NON-EXECUTIVE DIRECTOR | 40,000 | 55,000 | - | - | - | - | - | 4,186 | - | 99,186 | |
| Consuelo Crespo Bofill (5) | NON-EXECUTIVE DIRECTOR | 20,000 | 20,000 | 30,000 | - | - | - | - | - | - | 70,000 | |
| Raffaele Cappiello(4) | NON-EXECUTIVE DIRECTOR | 20,000 | 10,000 | - | - | - | - | - | 2,400 | - | 32,400 | |
| Javier Diez de Polanco (5) | NON-EXECUTIVE DIRECTOR | 20,000 | 20,000 | 30,000 | - | - | - | - | - | - | - | 70,000 |
| Costanza Esclapon De Villeneuve (4) | NON-EXECUTIVE DIRECTOR | 20,000 | 15,000 | - | - | - | - | - | - | - | - | 35,000 |
| Giulio Gallazzi | NON-EXECUTIVE DIRECTOR | 40,000 | 30,000 | - | - | - | - | - | - | 14,016 | - | 84,016 |
| Danilo Pellegrino(2) | NON-EXECUTIVE DIRECTOR | 40,000 | - | - | - | - | - | - | - | - | - | 40,000 |
| Alessandra Piccinino | NON-EXECUTIVE DIRECTOR | 40,000 | 50,000 | - | - | - | - | - | - | 18,400 | - | 108,400 |
| Carlo Secchi (4) | NON-EXECUTIVE DIRECTOR | 20,000 | 20,000 | - | - | - | - | - | - | 19,200 | - | 59,200 |
| 420,000 | 290,000 | 1,980,000 | - | - | - | 20,470 | 80,946 | - | 2,791,416 | |||
| 1,620,000 | 290,000 | 8,197,520 | - | 2,732,103 | - | 100,297 | 2,352,428 | 988,594 | 16,280,942 | |||
| Name | Position at MFE | Fixed Compensation – MFE | Compensation for participation in MFE committees | Fixed compensation – Subsidiaries and associates | Compensation for participation in subsidiaries’ and associates’ committees | Variable compensation | Other variable compensation (bonuses) | Non-monetary benefits | Post-employment benefits (3) | Share based payments | Total | |
| Pier Silvio Berlusconi | CHIEF EXECUTIVE OFFICER | 1,040,000 | 384,954 | -1 | 620,000 | 19,950 | 113,704 | 319,321 | 2,497,929 | |||
| Marco Angelo Giordani | EXECUTIVE DIRECTOR | 40,000 | 1,152,571 | -1 | 24,000 | 248,000 | 9,465 | 448,247 | 127,729 | 2,050,012 | ||
| Gina Nieri | EXECUTIVE DIRECTOR | 40,000 | 1,102,387 | -1 | 16,000 | 179,251 | 9,005 | 412,891 | 95,796 | 1,855,330 | ||
| Niccolo' Querci | EXECUTIVE DIRECTOR | 40,000 | 1,195,468 | -1 | 20,000 | 276,660 | 13,231 | 478,738 | 51,889 | 2,075,987 | ||
| Stefano Guido Sala | EXECUTIVE DIRECTOR | 40,000 | 1,902,388 | -1 | 460,126 | 19,935 | 687,857 | 287,389 | 3,397,696 | |||
| 1,200,000 | - | 5,737,768 | 60,000 | 1,784,037 | 71,587 | 2,141,437 | 882,124 | 11,876,953 | ||||
| Fedele Confalonieri | NON-EXECUTIVE DIRECTOR (Chair) | 60,000 | 1,901,250 | - | 28,000 | 15,397 | 18,163 | 2,022,810 | ||||
| Stefania Bariatti | NON-EXECUTIVE DIRECTOR | 40,000 | 50,000 | - | - | - | - | 3,600 | 93,600 | |||
| Marina Berlusconi | NON-EXECUTIVE DIRECTOR | 40,000 | - | - | - | - | - | - | 6,400 | 46,400 | ||
| Marina Brogi | NON-EXECUTIVE DIRECTOR | 40,000 | 70,000 | - | - | - | - | - | - | 4,464 | 114,464 | |
| Raffaele Cappiello | NON-EXECUTIVE DIRECTOR | 40,000 | 20,000 | - | - | - | - | - | - | 2,552 | 62,552 | |
| Costanza Esclapon De Villeneuve | NON-EXECUTIVE DIRECTOR | 40,000 | 30,000 | - | - | - | - | - | - | - | 70,000 | |
| Giulio Gallazzi | NON-EXECUTIVE DIRECTOR | 40,000 | 20,000 | - | - | - | - | - | - | 14,016 | 74,016 | |
| Danilo Pellegrino (2) | NON-EXECUTIVE DIRECTOR | 40,000 | - | 40,000 | ||||||||
| Alessandra Piccinino | NON-EXECUTIVE DIRECTOR | 40,000 | 50,000 | - | - | - | - | - | 14,400 | 104,400 | ||
| Carlo Secchi | NON-EXECUTIVE DIRECTOR | 40,000 | 40,000 | - | - | - | - | - | - | 12,800 | 92,800 | |
| 420,000 | 280,000 | 1,901,250 | 28,000 | - | - | 15,397 | 76,396 | - | 2,721,043 | |||
| 1,620,000 | 280,000 | 7,639,018 | 88,000 | 1,784,037 | 86,984 | 2,217,833 | 882,124 | 14,597,996 |
| Companies consolidated on a line-by-line basis | Registered Office | Currency | Share capital capital | % held by the Group (*) |
| MFE Advertising S.p.A. | Milan | EUR | 0.1 | 100.00% |
| Mediaset S.p.A. | Milan | EUR | 600.0 | 100.00% |
| Publitalia '80 S.p.A. | Milan | EUR | 52.0 | 100.00% |
| Adtech Ventures S.p.A. | Milan | EUR | 0.1 | 100.00% |
| Beintoo S.p.A. | Milan | EUR | 0.1 | 80.00% |
| Digitalia '08 S.r.l. | Milan | EUR | 10.3 | 100.00% |
| Mediamond S.p.A. | Milan | EUR | 2.4 | 100.00% |
| Videowall S.r.l. | Milan | EUR | 0.0 | 100.00% |
| Publieurope Ltd. | London | GBP | 5.0 | 100.00% |
| Dr Podcast Audio Factory Limited | London | GBP | 0.0 | 70.06% |
| Publieurope SAS | Parigi | EUR | 0.0 | 100.00% |
| R.T.I. S.p.A. | Rome | EUR | 500.0 | 100.00% |
| Elettronica Industriale S.p.A. | Lissone (MB) | EUR | 163.2 | 100.00% |
| Medusa Film S.p.A. | Rome | EUR | 20.0 | 100.00% |
| Medset Film S.a.s. | Parigi | EUR | 0.5 | 100.00% |
| Radio Mediaset S.p.A. | Milan | EUR | 7.4 | 100.00% |
| Monradio S.r.l. | Milan | EUR | 3.0 | 100.00% |
| Radio Aut S.r.l. | Loc.Colle Bensi PG) | EUR | 0.0 | 100.00% |
| Radio Studio 105 S.p.A. | Milan | EUR | 0.8 | 100.00% |
| Radio Subasio S.r.l. | Assisi (PG) | EUR | 0.3 | 100.00% |
| RMC Italia S.p.A. | Milan | EUR | 1.1 | 100.00% |
| Virgin Radio Italy S.p.A. | Milan | EUR | 10.1 | 99.99% |
| Grupo Audiovisual Mediaset España Comunicaciòn S.A.U. | Madrid | EUR | 190.1 | 100.00% |
| Advertisement 4 Adventure, S.L.U. | Madrid | EUR | 0.0 | 100.00% |
| Conecta 5 Telecinco S.A.U. | Madrid | EUR | 0.1 | 100.00% |
| Grupo Editorial Tele 5 S.A.U. | Madrid | EUR | 0.1 | 100.00% |
| Mediacinco Cartera S.L.U. | Madrid | EUR | 0.1 | 100.00% |
| Produccion y Distribucion de Contenidos Audiovisuales Mediterraneo S.L.U. | Madrid | EUR | 0.3 | 100.00% |
| El Desmarque Portal Deportvo S.L. | Sevilla | EUR | 0.0 | 100.00% |
| Megamedia Television S.L.U. | Madrid | EUR | 0.1 | 100.00% |
| Radical Change Contents S.L. | Madrid | EUR | 0.0 | 100.00% |
| Supersport Television S.L. | Madrid | EUR | 0.1 | 62.50% |
| Telecinco Cinema S.A.U. | Madrid | EUR | 0.2 | 100.00% |
| Publiespaña S.A.U | Madrid | EUR | 0.6 | 100.00% |
| Publimedia Gestion S.A.U. | Madrid | EUR | 0.0 | 100.00% |
| Netsonic S.L.U. | Barcelona | EUR | 0.0 | 100.00% |
| Aninpro Creative S.L. | Madrid | EUR | 0.0 | 52.47% |
| Be a Iguana S.L.U. | Madrid | EUR | 0.0 | 52.47% |
| Be a Tiger S.L.U. | Madrid | EUR | 0.0 | 52.47% |
| Engage 2021 S.L.U. | Madrid | EUR | 0.0 | 52.47% |
| Social 15D 2021 S.L.U. | Madrid | EUR | 0.0 | 52.47% |
| Social Halo 2021 S.L.U. | Madrid | EUR | 0.0 | 52.47% |
| Associates and joint ventures | Registered Office | Currency | Share capital capital | % held by the Group (*) |
| Agrupación de Interés Económico Furia de Titanes II A.I.E. | Santa Cruz de Tenerife | EUR | 0.0 | 34.00% |
| Alea Media Estudio S.A. | Madrid | EUR | 0.1 | 45.00% |
| Alma Productora Audiovisual S.L. | Madrid | EUR | 0.0 | 30.00% |
| Auditel S.r.l. | Milan | EUR | 0.3 | 26.67% |
| Boing S.p.A. | Milan | EUR | 10.0 | 51.00% |
| Bulldog TV Spain S.L. | Madrid | EUR | 0.0 | 30.00% |
| EI Towers S.p.A. | Lissone (MB) | EUR | 2.8 | 40.00% |
| European Broadcaster Exchange (EBX) Limited | London | GBP | 1.5 | 25.00% |
| Fascino Produzione Gestione Teatro S.r.l. | Rome | EUR | 0.0 | 50.00% |
| Fenix Media Audiovisual S.L. | Madrid | EUR | 0.0 | 40.00% |
| Ivoox Global Podcasting Service S.L. | Barcelona | EUR | 0.0 | 30.83% |
| Love my Pets S.r.l. | Milan | EUR | 0.0 | 49.00% |
| Nessma S.A. | Luxembourg | EUR | 14.2 | 34.12% |
| Nessma Broadcast S.A. | Tunis | DINARO | 1.0 | 32.27% |
| Producciones Mandarina S.L. | Madrid | EUR | 0.0 | 30.00% |
| ProSiebenSat.1 MEDIA SE | Unterföhring (Germany) | EUR | 233.0 | 30.81% |
| Superguidatv S.r.l. | Napoli | EUR | 1.6 | 49.00% |
| Titanus Elios S.p.A. | Rome | EUR | 5.0 | 30.00% |
| Tivù S.r.l. | Rome | EUR | 1.0 | 48.16% |
| Unicorn Content SL | Madrid | EUR | 0.0 | 30.00% |
| Other equity investments | Registered Office | Currency | Share capital capital | % held by the Group (*) |
| Altania del Mar SL | Madrid | EUR | 0.0 | 12.48% |
| Aranova Freedom SCARL | Bologna | EUR | 0.0 | 23.33% |
| Ares Film S.r.l. | Rome | EUR | 0.1 | 5.00% |
| Audiradio S.r.l. (in liquidation) | Milan | EUR | 0.0 | 10.00% |
| Blooming Experience S.L. | Valencia | EUR | 0.0 | 4.44% |
| ByHours Travel S.L. | Madrid | EUR | 0.0 | 7.71% |
| Club Dab Italia Società Consortile per Azioni | Milan | EUR | 0.2 | 12.50% |
| C.R. DAB consorzio Radio Digitale SCARL | Milan | EUR | 0.2 | 3.22% |
| Editori Radiofonici Associati S.r.l. | Milan | EUR | 0.0 | 15.20% |
| Genetiko Comunication S.p.A. | Conversano (Bari) | EUR | 0.0 | 15.00% |
| Gilda S.r.l. | Milan | EUR | 0.0 | 10.31% |
| Grover Group Gmbh | Berlin (Germany) | EUR | 0.0 | 0.34% |
| Innovación y desarrollo de Nuevos Canales Comerciales, SL | Madrid | EUR | 0.0 | 7.36% |
| Itravel Group S.A. | Luxembourg | EUR | 0.0 | 2.00% |
| Kirch Media GmbH & Co. Kommanditgesellschaft auf Aktien | Unterföhring (Germany) | EUR | 55.3 | 2.28% |
| Letisan S.r.l. | Milan | EUR | 0.0 | 8.30% |
| Pascol S.r.l. | Albosaggia (Sondrio) | EUR | 0.0 | 6.89% |
| Pensium S.L. | Barcelona | EUR | 0.0 | 4.46% |
| Player Editori Radio S.r.l. | Milan | EUR | 0.0 | 15.40% |
| Radio Digitale S.r.l. | Bergamo | EUR | 0.0 | 5.00% |
| Satispay S.p.A. | Milan | EUR | 0.6 | 0.28% |
| Springlane Gmbh | Dusseldorf | EUR | 0.1 | 1.83% |
| Tax Down S.L. | Madrid | EUR | 0.0 | 3.89% |
| Telesia S.p.A. | Rome | EUR | 1.8 | 3.86% |
| Termo S.p.A. | Milan | EUR | 0.3 | 8.49% |
| Westwing Group Gmbh | Munich | EUR | 0.1 | 0.13% |
| Zandivio Ltd | Limassol (Cyprus) | EUR | 0.0 | 0.99% |
| ASSETS | Notes | 31/12/2024 | 31/12/2023 |
| Non-current assets | 5 | ||
| Property, plant and equipment | 5.1 | 34 | 54 |
| Investments in: | 5.5 | ||
| subsidiaries | 1,852,521 | 2,141,755 | |
| associates and joint ventures | 915,835 | 979,479 | |
| other companies | - | 42,883 | |
| Total | 2,768,356 | 3,164,118 | |
| Other financial assets | 5.6 | 18,472 | 17,243 |
| Deferred tax assets | 5.9 | 151,019 | 185,176 |
| Total non-current assets | 2,937,881 | 3,366,590 | |
| Current assets | 6 | ||
| Trade receivables | 6.2 | ||
| customers | - | 1 | |
| subsidiaries | 297 | 277 | |
| Total | 297 | 278 | |
| Tax receivables | 6.3 | 17,205 | 21,789 |
| Other receivables and current assets | 6.4 | 40,393 | 59,170 |
| Intercompany financial receivables | 6.5 | ||
| subsidiaries | 99,880 | 100,676 | |
| associates and joint ventures | 1,805 | 865 | |
| Total | 101,685 | 101,541 | |
| Other current financial assets | 6.6 | 12,800 | 32,269 |
| Cash and cash equivalents | 6.7 | 99,973 | 100,106 |
| Total current assets | 272,353 | 315,153 | |
| TOTAL ASSETS | 3,210,234 | 3,681,743 |
| SHAREHOLDERS‘ EQUITY AND LIABILITIES | Notes | 31/12/2024 | 31/12/2023 |
| Shareholders' equity | 8 | ||
| Share capital | 8.1 | 161,677 | 161,649 |
| Share premium reserve | 8.2 | 1,149,575 | 1,149,602 |
| Treasury shares | 8.3 | (337,053) | (358,035) |
| Legal reserves | 8.4 | 3,326 | (2,702) |
| Retained earnings and other reserves | 8.6 | 641,048 | 802,705 |
| Profit for the year | 8.7 | 189,436 | 5,337 |
| TOTAL SHAREHOLDERS' EQUITY | 1,808,009 | 1,758,556 | |
| Non-current liabilities | 9 | ||
| Post-employment benefits plans | 9.1 | 54 | 53.0 |
| Deferred tax liabilities | 9.2 | 1,051 | 3,805 |
| Financial liabilities and payables | 9.3 | 292,814 | 703,158 |
| Total non-current liabilities | 293,919 | 707,016 | |
| Current liabilities | 10 | ||
| Due to banks | 10.1 | 409,452 | 231,504 |
| Trade and other payables | 10.2 | ||
| due to suppliers | 2,564 | 2,508 | |
| subsidiaries | 668 | 2,059 | |
| due to affiliates | - | 8 | |
| due to parent companies | 20 | 20 | |
| Total | 3,252 | 4,595 | |
| Intercompany financial payables | 10.5 | ||
| subsidiaries | 475,862 | 703,759 | |
| associates and joint ventures | 32,617 | 39,195 | |
| Total | 508,479 | 742,954 | |
| Other financial liabilities | 10.6 | 9,022 | 4,891 |
| Other current liabilities | 10.7 | 178,102 | 232,227 |
| Total current liabilities | 1,108,306 | 1,216,171 | |
| TOTAL LIABILITIES | 1,402,225 | 1,923,187 | |
| TOTAL SHAREHOLDERS‘ EQUITY AND LIABILITIES | 3,210,234 | 3,681,743 |
| STATEMENT OF INCOME | Notes | FY 2024 | FY 2023 |
| Revenues | 12 | ||
| Revenues from sales and services | 12.1 | 815 | 1,012 |
| Other revenues and income | 12.2 | 45 | 10 |
| Total revenues | 860 | 1,021 | |
| Costs | 13 | ||
| Personnel expenses | 13.1 | (938) | (727) |
| Purchases | 13.2 | (9) | (8) |
| Services | 13.5 | (11,917) | (11,041) |
| Royalties | 13.6 | (535) | (510) |
| Other operating expenses | 13.8 | (2,401) | (2,967) |
| Amortisation and depreciation | 13.9 | (3) | 1,935 |
| Total costs | (15,803) | (13,318) | |
| Operating result | (14,943) | (12,297) | |
| (Expenses)/income from financing and investing activities | 15 | ||
| Financial expenses | 15.1 | (89,309) | (124,657) |
| Financial income | 15.2 | 65,183 | 90,133 |
| Income from equity investments | 15.3 | ||
| dividends from subsidiaries | 334,575 | 18,000 | |
| dividends from associates | 13,667 | 22,541 | |
| dividends from other companies | - | 382 | |
| other income/expenses from equity investments | (129,059) | 1,309 | |
| Total | 219,183 | 42,232 | |
| Total (expenses)/income from financing and investing activities | 195,057 | 7,708 | |
| Profit before tax | 180,114 | (4,589) | |
| Income tax for the year | 16 | ||
| current taxes | 16.1 | (9,371) | (10,406) |
| deferred tax assets/liabilities | 16.2 | 49 | 480 |
| Total income tax for the year | (9,322) | (9,926) | |
| Net profit from continuing operations | 189,436 | 5,337 | |
| Profit for the year | 18 | 189,436 | 5,337 |
| STATEMENT OF COMPREHENSIVE INCOME | Notes | FY 2024 | FY 2023 | ||
| PROFIT FOR THE YEAR (A) | 8.7 | 189,436 | 5,337 | ||
| Comprehensive income/(loss) that may be reclassified subsequently to profit or loss | (8,722) | (12,628) | |||
| Effective portion of gains and losses on hedging instruments(cash flow hedge) | (11,476) | (16,616) | |||
| Tax effect | 2,754 | 3,988 | |||
| Comprehensive income/(loss) that will not be reclassified to profit or loss | 2,603 | 12,788 | |||
| Actuarial gains/(losses) from defined benefit plans | 8.5 | 1 | - | ||
| Other gains and losses on investments at FVTOCI | 6,912 | (4,068) | |||
| Gains and losses on option valuations | (4,310) | 16,856 | |||
| TOTAL OTHER COMPREHENSIVE INCOME/(LOSS) NET OF TAX EFFECTS (B) | (6,119) | 160 | |||
| TOTAL COMPREHENSIVE INCOME (A + B) | 183,317 | 5,497 | |||
| CASH FLOW FROM OPERATING ACTIVITIES | Notes | FY 2024 | FY 2023 |
| Operating result | - | (14,943) | (12,296) |
| Amortisation and depreciation | 13.9 | 23 | (1,923) |
| Changes in current assets/liabilities | 17.1 | 6,403 | (20,829) |
| Intercompany interest paid | - | (22,861) | (22,861) |
| Intercompany interest received | - | 18,061 | 22,879 |
| Income tax paid | - | (20,005) | (12,617) |
| Income tax received | - | 34,914 | 18,126 |
| Dividends received | 17.2 | 643,667 | 90,232 |
| Net cash flow from operating activities (A) | 645,259 | 60,711 | |
| CASH FLOW FROM INVESTING ACTIVITIES | |||
| Purchase of Investments and other financial assets | 17.3 | (15,619) | (63,454) |
| Cash pooling | 17.4 | (237,328) | 328,315 |
| Interest received | 3,447 | ||
| Effects of cross-border merger by incorporation | - | 268,762 | |
| Net cash flow from/used in investing activities (B) | (249,500) | 533,623 | |
| CASH FLOW FROM FINANCING ACTIVITIES | |||
| Dividends paid | 17.6 | (140,056) | (140,052) |
| Financing repayments | 17.7 | (232,387) | (610,656) |
| Proceeds from financing | 17.8 | - | 271,000 |
| Interest paid | - | (23,428) | (34,553) |
| Net change in financial payables | (21) | (11) | |
| Net cash flow used in financing activities (C) | (395,892) | (514,272) | |
| Changes in cash and cash equivalents (D=A+B+C) | (133) | 80,062 | |
| Cash and cash equivalents at the beginning of the year (E) | 100,106 | 20,044 | |
| Cash and cash equivalents at end of the year (F=D+E) | 99,973 | 100,106 |
| Share capital | Sharepremiumreserve | Treasury shares | Legal reserves | Retained earnings and other reserves | Profit for the year | Total shareholders' equity | |
| Closing Balance at 01/01/2023 | 800,313 | 423,998 | (390,734) | (128,466) | 1,066,565 | 27,416 | 1,799,092 |
| Allocation of 2022 net result and dividends paid as per the general meeting of 07/06/2023 | - | - | - | - | (112,640) | (27,416) | (140,056) |
| 20/02/2023 - Increase in share capital, issue of new MFEA shares | - | - | 25 | - | (25) | - | - |
| 03/05/2023 - Increase in share capital under MES Merger | 13,256 | 79,006 | - | - | - | - | 92,262 |
| 24/05/2023 - Change in share capital - cancellation of MFEA shares | (5,322) | - | 32,636 | - | (27,314) | - | - |
| 23/10/2023 - Start of reverse split - cancellation of 4 MFE A and B shares | - | - | - | - | - | - | - |
| 23/10/2023 - Reverse split of MFE shares with 1 new share allocated for every 5 old shares | (646,598) | 646,598 | - | - | - | - | - |
| 22/11/2023 - Increase in share capital, issue of new MFEA shares | - | - | 38 | - | (38) | - | - |
| Changes in medium/long-term incentive plans | - | - | - | - | 4,730 | - | 4,730 |
| Other changes | - | - | - | 125,604 | (128,573) | - | (2,968) |
| Total comprehensive income/(loss) for the year | - | - | - | 160 | - | 5,337 | 5,498 |
| Closing Balance at 31/12/2023 | 161,649 | 1,149,602 | (358,035) | (2,702) | 802,706 | 5,337 | 1,758,557 |
| Closing Balance at 01/01/2024 | 161,649 | 1,149,602 | (358,035) | (2,702) | 802,706 | 5,337 | 1,758,557 |
| Allocation of 2023 net result and dividends paid as per the general meeting of 19/06/2024 | - | - | - | - | (134,719) | (5,337) | (140,056) |
| 04/10/2024 - Increase in share capital, issue of new MFEA shares | 27 | (27) | - | - | - | - | - |
| Changes in medium/long-term incentive plans | - | - | 20,982 | - | (14,791) | - | 6,191 |
| Other changes | - | - | - | 12,147 | (12,147) | - | - |
| Total comprehensive income/(loss) for the year | - | - | - | (6,119) | - | 189,436 | 183,317 |
| Closing Balance at 31/12/2024 | 161,676 | 1,149,575 | (337,053) | 3,326 | 641,049 | 189,436 | 1,808,009 |
| RECEIVABLES AND FINANCIAL ASSETS | Trade receivables | Other receivables and current assets | Intercompany financial receivables | Other current financial assets |
| Subsidiaries - Mediaset Group | ||||
| R.T.I. - Reti Televisive Italiane S.p.A. | 97 | 2 | ||
| Medusa Film S.p.A. | 25 | 1,441 | ||
| Publieurope Ltd. | 1 | |||
| Publitalia '80 S.p.A. | 58 | 20,157 | ||
| Digitalia '08 S.r.l. | 14 | 1,196 | ||
| Elettronica Industriale S.p.A. | 3 | 1,000 | ||
| Monradio S.r.l. | 6 | 12,774 | ||
| Mediamond S.p.A. | 19 | 618 | ||
| RadioMediaset S.p.A. | 9 | 1,029 | 78,185 | |
| Radio Studio 105 S.p.A. | 8 | 3,143 | ||
| Virgin Radio Italy S.p.A. | 6 | 29 | ||
| RMC Italia S.p.A. | 6 | 7 | ||
| GAM - GRUPO AUDIOVISUAL MEDIASET ESPAÑA COMUNICACIÓN, S.A.U. | 29 | 8,508 | ||
| Radio Subasio S.r.l. | 7 | 237 | ||
| Radio Aut S.r.l. | 1 | |||
| Mediaset S.p.A. | 7 | 70 | 1,988 | |
| Videowall S.r.l. | - | 4,367 | ||
| Beintoo S.p.A. | 64 | 2,567 | ||
| Associates - Mediaset Group | ||||
| Boing S.p.A. | - | 144 | 1,805 | |
| Total | 297 | 37,643 | 101,685 | 2 |
| PAYABLES AND FINANCIAL LIABILITIES | Non-current financial payables and liabilities | Trade payables | Other payables and current liabilities | Intercompany financial payables | Other current financial liabilities |
| Fininvest Group - Parent company | |||||
| Fininvest S.p.A. | 20 | ||||
| Subsidiaries - Mediaset Group | |||||
| R.T.I. - Reti Televisive Italiane S.p.A. | 7,518 | 411 | 131,203 | 63,179 | 8,996 |
| Medusa Film S.p.A. | 482 | 14,135 | |||
| Publieurope Ltd. | 4 | 9,918 | |||
| Publitalia '80 S.p.A. | 27 | 196,855 | |||
| Digitalia '08 S.r.l. | 839 | 4,276 | |||
| Elettronica Industriale S.p.A. | 15,118 | 63,098 | |||
| Monradio S.r.l. | 2,809 | ||||
| Mediamond S.p.A. | 1,202 | ||||
| Radio Studio 105 S.p.A. | 26,699 | ||||
| Virgin Radio Italy S.p.A. | 435 | 9,912 | |||
| RMC Italia S.p.A. | 991 | 1,424 | |||
| GAM - GRUPO AUDIOVISUAL MEDIASET ESPAÑA COMUNICACIÓN, S.A.U. | 7,165 | 83,277 | |||
| Radio Subasio S.r.l. | 485 | ||||
| Radio Aut S.r.l. | 88 | 893 | |||
| Mediaset S.p.A. | 253 | 786 | |||
| MFE Advertising S.p.A. | 6 | 25 | |||
| Dr.Podcast | 285 | ||||
| Dr.Podcast - Branch | 200 | ||||
| Associates - Mediaset Group | |||||
| Fascino Produzione e Gestione Teatro S.r.l. | 32,586 | ||||
| Boing S.p.A. | 170 | 3 | |||
| Adtech Ventures S.p.A. | 31 | ||||
| Other related parties | |||||
| Key management personnel | 1 | 9,040 | |||
| Total | 7,518 | 689 | 169,157 | 508,479 | 8,999 |
| REVENUES AND COSTS | Operating revenues | Operating costs | Financial expenses | Financial income | Income from equity investments |
| Fininvest Group - Parent company | |||||
| Fininvest S.p.A. | 505 | ||||
| Subsidiaries - Mediaset Group | |||||
| R.T.I. - Reti Televisive Italiane S.p.A. | 220 | 1,367 | 39,325 | 20,021 | |
| Medusa Film S.p.A. | 81 | - | 350 | ||
| Publieurope Ltd. | 1 | 15 | 208 | ||
| Publitalia '80 S.p.A. | 195 | - | 3,638 | ||
| Digitalia '08 S.r.l. | 45 | - | 102 | 112 | |
| Elettronica Industriale S.p.A. | 10 | - | 929 | 160 | |
| Monradio S.r.l. | 20 | - | 448 | ||
| Mediamond S.p.A. | 63 | - | 136 | 18 | |
| RadioMediaset S.p.A. | 30 | - | 3,100 | ||
| Radio Studio 105 S.p.A. | 29 | - | 449 | ||
| Virgin Radio Italy S.p.A. | 20 | - | 194 | ||
| RMC Italia S.p.A. | 20 | - | 2 | 315 | |
| GAM - GRUPO AUDIOVISUAL MEDIASET ESPAÑA COMUNICACIÓN, S.A.U. | 29 | 1 | 2,234 | 26 | 300,000 |
| Radio Subasio S.r.l. | 23 | - | 4 | 15 | |
| Radio Aut S.r.l. | 2 | - | 20 | ||
| Mediaset S.p.A. | 24 | 830 | 7 | 234 | 34,575 |
| Videowall S.r.l. | 1 | - | 9 | 50 | |
| Beintoo S.p.A. | - | 97 | |||
| MFE Advertising S.p.A. | - | 1 | |||
| Dr.Podcast | 1 | ||||
| Dr.Podcast - Branch | 1 | ||||
| Associates - Mediaset Group | |||||
| Fascino Produzione e Gestione Teatro S.r.l. | - | 685 | |||
| Boing S.p.A. | 0 | 3 | 20 | 64 | |
| EI Towers S.p.A. | - | 10,291 | |||
| Adtech Ventures S.p.A. | - | 1 | |||
| ProSiebenSat.1 MEDIA SE | - | 3,376 | |||
| Fininvest Group - Affiliates | |||||
| Mondadori Retail S.p.A. | 6 | ||||
| Other related parties | |||||
| Key management personnel | 1,882 |
| Total | 815 | 4,608 | 48,315 | 24,660 | 348,242 |
| 2024 | …………….. Short-term benefits | (values in EUR) | ||||||||||
| Name | Position at MFE | Fixed compensation in MFE | Compensation for participation in MFE committees | Fixed compensation – Subsidiaries and associates (1) | Compensation for participation in subsidiaries’ and associates’ committees | Variable compensation | Other variable compensation (bonuses) | Non monetary benefits | Post-employment benefits (3) | Share based payments | Total | |
| Pier Silvio Berlusconi | CHIEF EXECUTIVE OFFICER | 1,040,000 | - | 386,203 | (1) | - | 992,400 | - | 20,850 | 131,068 | 516,490 | 3,087,011 |
| Marco Angelo Giordani | EXECUTIVE DIRECTOR | 40,000 | - | 1,174,081 | (1) | - | 248,100 | - | 9,919 | 451,002 | 129,122 | 2,052,224 |
| Gina Nieri | EXECUTIVE DIRECTOR | 40,000 | - | 1,123,477 | (1) | - | 165,825 | - | 9,930 | 411,327 | 96,842 | 1,847,401 |
| Niccolo' Querci | EXECUTIVE DIRECTOR | 40,000 | - | 1,221,563 | (1) | - | 270,078 | - | 18,148 | 476,311 | 52,455 | 2,078,555 |
| Stefano Guido Sala | EXECUTIVE DIRECTOR | 40,000 | - | 2,312,196 | (1) | - | 1,055,700 | - | 20,981 | 801,774 | 193,684 | 4,424,335 |
| 1,200,000 | - | 6,217,520 | - | 2,732,103 | - | 79,827 | 2,271,482 | 988,594 | 13,489,526 | |||
| Fedele Confalonieri | NON-EXECUTIVE DIRECTOR (Chair) | 60,000 | - | 1,920,000 | - | - | - | 20,470 | 19,144 | - | 2,019,614 | |
| Patrizia Arienti (5) | NON-EXECUTIVE DIRECTOR | 20,000 | 20,000 | - | - | - | - | - | - | - | 40,000 | |
| Stefania Bariatti | NON-EXECUTIVE DIRECTOR | 40,000 | 50,000 | - | - | - | - | - | 3,600 | - | 93,600 | |
| Marina Berlusconi | NON-EXECUTIVE DIRECTOR | 40,000 | - | - | - | - | - | - | - | - | 40,000 | |
| Marina Brogi | NON-EXECUTIVE DIRECTOR | 40,000 | 55,000 | - | - | - | - | - | 4,186 | - | 99,186 | |
| Consuelo Crespo Bofill (5) | NON-EXECUTIVE DIRECTOR | 20,000 | 20,000 | 30,000 | - | - | - | - | - | - | 70,000 | |
| Raffaele Cappiello(4) | NON-EXECUTIVE DIRECTOR | 20,000 | 10,000 | - | - | - | - | - | 2,400 | - | 32,400 | |
| Javier Diez de Polanco (5) | NON-EXECUTIVE DIRECTOR | 20,000 | 20,000 | 30,000 | - | - | - | - | - | - | - | 70,000 |
| Costanza Esclapon De Villeneuve (4) | NON-EXECUTIVE DIRECTOR | 20,000 | 15,000 | - | - | - | - | - | - | - | - | 35,000 |
| Giulio Gallazzi | NON-EXECUTIVE DIRECTOR | 40,000 | 30,000 | - | - | - | - | - | - | 14,016 | - | 84,016 |
| Danilo Pellegrino(2) | NON-EXECUTIVE DIRECTOR | 40,000 | - | - | - | - | - | - | - | - | - | 40,000 |
| Alessandra Piccinino | NON-EXECUTIVE DIRECTOR | 40,000 | 50,000 | - | - | - | - | - | - | 18,400 | - | 108,400 |
| Carlo Secchi (4) | NON-EXECUTIVE DIRECTOR | 20,000 | 20,000 | - | - | - | - | - | - | 19,200 | - | 59,200 |
| 420,000 | 290,000 | 1,980,000 | - | - | - | 20,470 | 80,946 | - | 2,791,416 | |||
| 1,620,000 | 290,000 | 8,197,520 | - | 2,732,103 | - | 100,297 | 2,352,428 | 988,594 | 16,280,942 | |||
| Name | Position at MFE | Fixed Compensation – MFE | Compensation for participation in MFE committees | Fixed compensation – Subsidiaries and associates | Compensation for participation in subsidiaries’ and associates’ committees | Variable compensation | Other variable compensation (bonuses) | Non-monetary benefits | Post-employment benefits (3) | Share based payments | Total | |
| Pier Silvio Berlusconi | CHIEF EXECUTIVE OFFICER | 1,040,000 | 384,954 | -1 | 620,000 | 19,950 | 113,704 | 319,321 | 2,497,929 | |||
| Marco Angelo Giordani | EXECUTIVE DIRECTOR | 40,000 | 1,152,571 | -1 | 24,000 | 248,000 | 9,465 | 448,247 | 127,729 | 2,050,012 | ||
| Gina Nieri | EXECUTIVE DIRECTOR | 40,000 | 1,102,387 | -1 | 16,000 | 179,251 | 9,005 | 412,891 | 95,796 | 1,855,330 | ||
| Niccolo' Querci | EXECUTIVE DIRECTOR | 40,000 | 1,195,468 | -1 | 20,000 | 276,660 | 13,231 | 478,738 | 51,889 | 2,075,987 | ||
| Stefano Guido Sala | EXECUTIVE DIRECTOR | 40,000 | 1,902,388 | -1 | 460,126 | 19,935 | 687,857 | 287,389 | 3,397,696 | |||
| 1,200,000 | - | 5,737,768 | 60,000 | 1,784,037 | 71,587 | 2,141,437 | 882,124 | 11,876,953 | ||||
| Fedele Confalonieri | NON-EXECUTIVE DIRECTOR (Chair) | 60,000 | 1,901,250 | - | 28,000 | 15,397 | 18,163 | 2,022,810 | ||||
| Stefania Bariatti | NON-EXECUTIVE DIRECTOR | 40,000 | 50,000 | - | - | - | - | 3,600 | 93,600 | |||
| Marina Berlusconi | NON-EXECUTIVE DIRECTOR | 40,000 | - | - | - | - | - | - | 6,400 | 46,400 | ||
| Marina Brogi | NON-EXECUTIVE DIRECTOR | 40,000 | 70,000 | - | - | - | - | - | - | 4,464 | 114,464 | |
| Raffaele Cappiello | NON-EXECUTIVE DIRECTOR | 40,000 | 20,000 | - | - | - | - | - | - | 2,552 | 62,552 | |
| Costanza Esclapon De Villeneuve | NON-EXECUTIVE DIRECTOR | 40,000 | 30,000 | - | - | - | - | - | - | - | 70,000 | |
| Giulio Gallazzi | NON-EXECUTIVE DIRECTOR | 40,000 | 20,000 | - | - | - | - | - | - | 14,016 | 74,016 | |
| Danilo Pellegrino (2) | NON-EXECUTIVE DIRECTOR | 40,000 | - | 40,000 | ||||||||
| Alessandra Piccinino | NON-EXECUTIVE DIRECTOR | 40,000 | 50,000 | - | - | - | - | - | 14,400 | 104,400 | ||
| Carlo Secchi | NON-EXECUTIVE DIRECTOR | 40,000 | 40,000 | - | - | - | - | - | - | 12,800 | 92,800 | |
| 420,000 | 280,000 | 1,901,250 | 28,000 | - | - | 15,397 | 76,396 | - | 2,721,043 | |||
| 1,620,000 | 280,000 | 7,639,018 | 88,000 | 1,784,037 | 86,984 | 2,217,833 | 882,124 | 14,597,996 |
| Incentive plan2021 (*) | Incentive plan2022 (*) MFE A-class shares | Incentive plan2022 (*) MFE B-class shares | Incentive plan2023 (*) MFE A-class shares | Incentive plan2023 (*) MFE B-class shares | Incentive plan2024 (*) MFE A-class shares | |
| Grant date | 14/09/2021 | 14/07/2022 | 14/07/2022 | 01/08/2023 | 01/08/2023 | 31/07/2024 |
| VestingPeriod | from 01/01/2021 | from 01/01/2022 | from 01/01/2022 | from 01/08/2023 | from 01/08/2023 | from 01/01/2024 |
| to 31/12/2023 | to 31/12/2024 | to 31/12/2024 | to 31/08/2026 | to 31/08/2026 | to 31/12/2026 | |
| Exercise period | 01/10/2024 | 01/08/2025 | 01/08/2025 | 01/09/2026 | 01/09/2026 | 01/08/2027 |
| Fair Value | 12.665 | 2.077 | 3.037 | 2.388 | 3.462 | 3.189 |
| Incentive plan 2021 (*) | Incentive plan 2022 - MFE A (*) | Incentive plan 2022 - MFE B (*) | Incentive plan 2023 - MFE A (*) | Incentive plan 2023 - MFE B (*) | Incentive plan 2024 - MFE A (*) | Total | |
| Options outstanding at 1/1/23 | 1,823,852 | 5,625,698 | 3,780,598 | - | - | - | 11,230,148 |
| Reverse stock split (1 new share for every 5 old shares) | (1,459,082) | (4,500,569) | (3,024,492) | (4,056,349) | (2,904,092) | (15,944,584) | |
| Options issued during the year | - | - | - | 5,070,414 | 3,630,102 | 8,700,516 | |
| Options exercised during the year | - | - | - | - | - | - | |
| Options outstanding at 31/12/23 | 364,770 | 1,125,129 | 756,106 | 1,014,065 | 726,010 | 3,986,080 | |
| Options outstanding at 1/1/24 | 364,770 | 1,125,129 | 756,106 | 1,014,065 | 726,010 | - | 3,986,080 |
| 125% supplement - Extra rights | 87,880 | - | - | - | - | 87,880 | |
| Options issued during the year | - | - | - | - | - | 1,776,066 | 1,776,066 |
| Options exercised during the year | (452,650) * | - | - | - | - | (452,650) | |
| Options outstanding at 31/12/24 | - | 1,125,129 | 756,106 | 1,014,065 | 726,010 | 1,776,066 | 5,397,376 |
| Historicalcost | Land and building | IFRS 16 leases - Property leases | Plant and equipment | Ind./Comm. equipment | IFRS 16 leases - Car rentals | Other tangible assets | Assets in progress | Total |
| 01/01/2023 | - | - | - | - | 37 | - | - | 37 |
| Additions | - | - | - | - | 39 | - | - | 39 |
| Personnel expenses | - | - | - | - | - | - | - | - |
| 31/12/2023 | - | - | - | - | 75 | - | - | 75 |
| Additions | - | - | - | - | - | - | ||
| Personnel expenses | - | - | - | - | - | - | - | - |
| 31/12/2024 | - | - | - | - | 75 | - | - | 75 |
| Accumulated depreciation and impairment | Land and building | IFRS 16 leases - Property leases | Plant and equipment | Ind./Comm. equipment | IFRS 16 leases - Car rentals | Other tangible assets | Assets in progress | Total |
| 01/01/2023 | - | - | - | - | 10 | - | 10 | |
| Personnel expenses | - | - | - | - | 12 | - | 12 | |
| 31/12/2023 | - | - | - | - | 22 | - | 22 | |
| Personnel expenses | - | - | - | - | 20 | - | 20 | |
| 31/12/2024 | - | - | - | - | 41 | - | 41 |
| Net book value | Land and building | IFRS 16 leases - Property leases | Plant and equipment | Ind./Comm. equipment | IFRS 16 leases - Car rentals | Other tangible assets | Assets in progress | Total |
| 01/01/2023 | - | - | - | - | 27 | - | - | 27 |
| Additions | - | - | - | - | 39 | - | - | 39 |
| Personnel expenses | - | - | - | - | (12) | - | - | (12) |
| 31/12/2023 | - | - | - | - | 54 | - | - | 54 |
| Additions | - | - | - | - | - | - | ||
| Personnel expenses | - | - | - | - | (20) | - | - | (20) |
| 31/12/2024 | - | - | - | - | 34 | - | - | 34 |
| 31/12/24 | 31/12/23 | |||||||
| Share capital interest | Shares | Stock option carrying amount | total | Share capital interest | Shares | Stock option carrying amount | total | |
| Publiespaña S.A. | 0% | - | 160 | 160 | 0% | - | 45 | 45 |
| R.T.I. - Reti Televisive Italiane S.p.A. | - | - | 15,813 | 15,813 | 0% | - | 14,303 | 14,303 |
| Medusa Film S.p.A. | 0% | - | 2,075 | 2,075 | 0% | - | 1,896 | 1,896 |
| Publitalia '80 S.p.A. | 0% | - | 12,543 | 12,543 | 0% | - | 10,925 | 10,925 |
| Digitalia '08 S.r.l. | 0% | - | 150 | 150 | 0% | - | 119 | 119 |
| Elettronica Industriale S.p.A. | 0% | - | 111 | 111 | 0% | - | 111 | 111 |
| RadioMediaset S.p.A. | 0% | - | 453 | 453 | 0% | - | 364 | 364 |
| GAM - GRUPO AUDIOVISUAL MEDIASET ESPAÑA COMUNICACIÓN, S.A.U. | 100% | 827,156 | 447 | 827,603 | 100% | 827,156 | 141 | 827,296 |
| Mediaset S.p.A. | 100% | 986,575 | 6,938 | 993,513 | 100% | 1,282,000 | 4,595 | 1,286,595 |
| MFE Advertising S.p.A. | 100% | 100 | - | 100 | 100% | 100 | - | 100 |
| Equity investments in subsidiaries | 1,813,831 | 38,690 | 1,852,521 | 2,109,256 | 32,499 | 2,141,755 | ||
| Total | 1,852,521 | 2,141,755 | ||||||
| 31/12/24 | 31/12/23 | |||||||
| Share capital interest | Shares | Stock option carrying amount | total | Share capital interest | Shares | Stock option carrying amount | total | |
| Nessma SA | 34.12% | - | 34.12% | - | ||||
| Nessma Broadcast S.a.r.l. | 32.27% | 468 | - | 468 | 32.27% | 468 | - | 468 |
| EI Towers S.p.A. | 40.00% | 465,329 | 305 | 465,634 | 40.00% | 465,329 | 305 | 465,634 |
| ProSiebenSat.1 MEDIA SE | 29.99% | 579,260 | - | 579,260 | 25.54% | 513,846 | - | 513,846 |
| Equity investments in affiliates | 1,045,057 | 305 | 1,045,361 | 979,642 | 305 | 979,947 | ||
| Acc. impairment of equity investments in associates | (129,526) | (468) | ||||||
| Total | 915,835 | 979,479 | ||||||
| 31/12/24 | 31/12/23 | |||
| Share capital interest | carrying amount | Share capital interest | carrying amount | |
| Kirch Media GmbH & Co. KGaA (in administration) | 2.28% | - | 2.28% | - |
| Nessma Entertainment S.a.r.l. | 0.00016% | - | 0.00016% | - |
| ProSiebenSat.1 MEDIA SE | 0% | - | 3.326% | 42,883 |
| Equity investments in other companies | 42,883 | |||
| Accumulated impairments of investments in other companies | () | () | ||
| Total | 42,883 | |||
| 31/12/2024 | 31/12/2023 | ||||
| Due | |||||
| Total | In 1 year | From 1 to 5 years | More than 5 years | Total | |
| Non-current receivables due from others | 9,564 | - | 9,564 | - | 8,642 |
| >12-month forward derivatives with third parties | 7,518 | - | 7,518 | - | 5,066 |
| >12-month IRS derivatives with third parties | 1,390 | - | 1,390 | - | 3,536 |
| Total | 18,472 | - | 18,472 | - | 17,243 |
| 31/12/24 | 31/12/23 | |
| Opening balance | 185,176 | 196,651 |
| Deferred Tax charged to profit and loss | (49) | (480) |
| Deferred Tax charged to shareholders' equity | - | () |
| Other changes | (34,108) | (10,995) |
| Closing balance | 151,019 | 185,176 |
| 31/12/2024 | 31/12/2023 | |||
| Total | Total | |||
| of | Tax | of | Tax | |
| temporary | effect | temporary | effect | |
| differences | differences | |||
| Deferred tax assets for: | ||||
| Directors' compensation | 9,009 | 2,162 | 9,083 | 2,180 |
| Taxes, charges and membership fees | 47 | 11 | 34 | 8 |
| Post-employment benefit plans | 2 | 1 | 2 | - |
| Provision for bad debts | 4,964 | 1,192 | 4,961 | 1,191 |
| Tax losses from tax consolidation | 615,221 | 147,653 | 757,486 | 181,797 |
| - | 629,243 | 151,019 | 771,566 | 185,176 |
| 31/12/2024 | 31/12/2023 | ||||
| Due | |||||
| Total | In 1 year | From 1 to 5 years | More than 5 years | ||
| Receivables from customers | 1 | ||||
| Provision for expected credit loss | |||||
| Total net receivables from customers | - | - | - | - | 1 |
| Receivables from subsidiaries | 297 | 297 | 277 | ||
| Total | 297 | 297 | - | - | 278 |
| 31/12/24 | 31/12/23 | |
| Receivables from tax authorities for IRES tax from tax consolidation | 2,815 | 10,403 |
| Receivables from tax authorities for IRAP | 138 | 419 |
| Other receivables from tax authorities | 7,238 | 6,348 |
| IRES tax receivables from tax consolidation (Spain) | 7,014 | 4,618 |
| Total | 17,205 | 21,789 |
| 31/12/24 | 31/12/23 | |
| Receivables from employees | ||
| Advances | 32 | 56 |
| Receivables from social security institutions | 1 | |
| Receivables from tax authorities | 2,212 | - |
| Receivables from others | 20 | 20 |
| Other receivables from subsidiaries | 37,500 | 58,447 |
| Other receivables from associates | 144 | - |
| Prepaid expenses | 485 | 647 |
| Total | 40,393 | 59,170 |
| 31/12/24 | 31/12/23 | |
| Mediaset S.p.A. | 1,988 | 7,524 |
| Beintoo S.p.A. | 2,567 | 2,201 |
| Digitalia '08 S.r.l. | - | 2,811 |
| Monradio S.r.l. | 12,774 | 9,302 |
| RadioMediaset S.p.A. | 78,185 | 70,731 |
| RMC Italia S.p.A. | - | 6,756 |
| Radio Subasio S.r.l. | - | 1,351 |
| Videowall S.r.l. | 4,367 | - |
| Total | 99,880 | 100,676 |
| 31/12/24 | 31/12/23 | |
| Boing SpA | 1,805 | 865 |
| Total | 1,805 | 865 |
| 31/12/24 | 31/12/23 | |
| Financial assets for non-hedging derivatives | ||
| Third party forward derivatives | 9,000 | 2,868 |
| Forward derivatives with subsidiaries | 2 | 1,541 |
| Total | 9,002 | 4,409 |
| Financial assets for hedging derivatives | ||
| Derivatives on equity instruments (Put options) | - | 12,396 |
| Derivatives on equity instruments (Put options - ES Branch) | - | 2,063 |
| IRS derivatives with third parties | 3,798 | 13,402 |
| Total | 3,798 | 27,860 |
| Total | 12,800 | 32,269 |
| 31/12/24 | 31/12/23 | |
| Bank and postal deposits | 99,972 | 100,105 |
| Cash and cash equivalents | 1 | 1 |
| Total | 99,973 | 100,106 |
| 31/12/2024 | 31/12/2023 | |||||||
| No. of MFE A-class shares | Carrying Amount | No. of MFE B-class shares | Carrying Amount | No. of MFE A-class shares | Carrying Amount | No. of MFE B-class shares | Carrying Amount | |
| Treasury shares - opening balance | - | - | 7,724,109 | 358,034 | 88,707,693 | 32,636 | 38,627,313 | 358,097 |
| Decrease for Incentive Plan allocation | (452,650) | (20,981) | ||||||
| Cancellation of shares for share capital alteration | - | - | - | - | (88,707,693) | (32,636) | - | - |
| Cancellation of shares for reverse stock split | - | - | - | - | - | - | (7) | () |
| Shares allocated to former Videotime shareholders | - | - | - | - | - | - | (2,646) | (25) |
| Reverse stock split | - | - | - | - | - | - | (30,899,728) | - |
| Shares allocated to former Videotime shareholders | - | - | - | - | - | - | (823) | (38) |
| Treasury shares - final balance | - | - | 7,271,459 | 337,053 | - | - | 7,724,109 | 358,034 |
| 31/12/24 | 31/12/23 | |
| IRS Hedging reserves | 3,326 | 12,048 |
| Time value on options reserves | - | 5,461 |
| Intrinsic value on options reserves | - | 12,970 |
| Equity investment fair value reserve | - | (33,182) |
| Total | 3,326 | (2,702) |
| Balance at 01/01/2024 | Reversed to profit and loss | Basis adjustment | Fair value changes | Other changes | Deferred tax liabilities | Balance at 31/12/2024 | |
| IRS hedging reserve | 12,048 | (275) | - | (11,201) | - | 2,754 | 3,326 |
| Hedging reserve time value | 7,319 | 114 | - | (1,510) | (5,923) | - | - |
| Hedging reserve intrinsic value | 12,970 | - | - | (2,800) | (10,170) | - | - |
| Fair value reserve - Equity Investments | (33,182) | - | - | 6,912 | 26,269 | - | - |
| Amortisation Hedging Reserve - Time Value | (1,857) | (114) | - | - | 1,971 | - | - |
| Total | (2,702) | (275) | - | (8,599) | 12,148 | 2,754 | 3,326 |
| 31/12/24 | 31/12/23 | |
| Treasury share gains/losses reserve | (93,912) | (78,663) |
| M/L-term incentive plan reserve | 9,812 | 9,354 |
| Reserve from actuarial gains/(losses) | (944) | (944) |
| Retained earnings (losses) | 726,092 | 872,958 |
| Total | 641,048 | 802,705 |
| Probability of death | ISTAT life expectancy table broken down by age and sex, current as at 2023 |
| Probability of employees leaving the company | Percentages of retirement, resignation/dismissal and contract termination were taken from observation of the Company's historical data.The employee-leaving probabilities used were broken down by age, gender and contractual job title (office workers, managers and executives/journalists).For personnel with a fixed-term contract, the time horizon was moved to the expected end of the contract (since there was no contractual guarantee over a contract extension) and it was assumed that no employees on these contracts would leave before the end of the contract. The actuarial valuations took account of start dates for pension benefits specified by Decree Law 201 of 6 December 2011 "Urgent Provisions for the Growth, Fairness and Consolidation of the State Budget," (converted with amendments by Law 214 of 22 December 2011) and the regulations governing adjustment of requirements to access the pension system for increases in life expectancy pursuant to Article 12 of Decree Law 78 of 31 May 2010 converted, with amendments, by Law 122 of 30 July 2010. |
| TFR advances | To factor in the effects of advances on the timing of post-employment benefit payments and, therefore, on the discounting of the company's payables, the exit probabilities of employees who have accrued post-employment benefits were calculated.After consulting data within the company, an annual advance probability of1.0% was used, and the average percentage of accrued post-employment benefits requestableas an advance was 70.0%; |
| Supplementary pensions | Employees that have paid their entire post-employment benefits into a supplementary pension scheme have released the Company of any commitments regarding said benefits, and were not therefore considered in the assessments. For other employees, valuations were made taking into account thedecisions actually made by employees, updated to 31 December 2024, as communicated to the Company. |
| Inflation rate | Reference was made to the macroeconomic overview contained in the most recent "Economy and Finance Document and Notes" as at the reporting date, using an inflation rate of 1.8% until 2027, 1.9% for 2028 and 2.0% from 2029 onwards. |
| Discounting rates | Pursuant to IAS 19R, the discount rate used to measure the Post-Employment Benefit Provision was determined in relation to market returns on prime corporate bonds on the valuation date. In this regard, the Composite AA rate curve (source: Bloomberg) as at 31 December 2024. |
| Post-employment benefits plans at 01/01/24 | 53 |
| Amount accrued and charged to profit and loss | 2 |
| Actuarial gains/(losses) | (1) |
| Post-employment benefits plans at 31/12/24 | 54 |
| Sensitivity analysis | ||
| Economic/financial assumptions | DBO | |
| Discount rate curve | +50 bps | 54 |
| -50 bps | 54 | |
| Inflation rate | +50 bps | 54 |
| -50 bps | 54 | |
| Demographic assumptions - actuarial | DBO | |
| Salary increases | +50 bps | 54 |
| -50 bps | 54 | |
| Probability of termination of employment | +50% | 54 |
| -50% | 54 | |
| Change in advanced portion of severance | +50% | 54 |
| -50% | 54 | |
| 31/12/24 | 31/12/23 | |
| Opening balance | 3,805 | 7,793 |
| Deferred tax charged to shareholders' equity | (2,754) | (3,988) |
| Closing balance | 1,051 | 3,805 |
| 31/12/2024 | 31/12/2023 | |||
| Total temporary differences | Tax effect | Total temporary differences | Tax effect | |
| Deferred tax liabilities related to: | ||||
| IRS hedging reserve | 4,377 | 1,050 | 15,852 | 3,805 |
| Post-employment benefit plans | 2 | 1 | 2 | 1 |
| Total deferred tax liabilities | 4,379 | 1,051 | 15,854 | 3,805 |
| Balance at 31/12/2024 | Balance at 31/12/2023 | ||||
| Due | |||||
| Total | From 1 to 5 years | More than 5 years | |||
| Unsecured loans | |||||
| Intesa San Paolo - 30/03/2020 | - | - | - | 143,116 | |
| Intesa Sanpaolo - 29/03/2021 | - | - | - | 95,363 | |
| UniCredit – 19/01/2022 | - | - | - | 95,597 | |
| UniCredit - 07/07/2022 | 167,732 | 167,732 | - | 185,808 | |
| BNL – 03/10/2022 | 57,644 | 57,644 | - | 95,162 | |
| BPER FAC A. - 26/05/2023 - 03/10/2023 | 59,902 | 59,902 | - | 83,009 | |
| Financial liabilities IFRS16 (non-current portion) | 18 | 18 | - | 37 | |
| Other derivatives | |||||
| Forward derivatives with subsidiaries | 7,518 | 7,518 | - | 5,066 | |
| Total | 292,814 | 292,814 | - | 703,158 | |
| financing counterpart | covenant | checking period | waiver acceptance date |
| BPM 22.06.2023 | Net Financial Position/EBITDA less than 2 | 6 months | |
| UniCredit - 19/01/2022 | Net Financial Position/EBITDA less than 2 | 6 months | 30/03/2022 |
| Net Financial Position/Equity less than 2 | |||
| BNL - 17/12/2021 | Net Financial Position/EBITDA less than 2 | 6 months | 30/03/2022 |
| months Net Financial Position/Equity less than 2 | |||
| BPER 26.05.2023 | Net Financial Position/EBITDA less than 2 | 6 months | |
| Net Financial Position/Equity less than 2 | |||
| BPER 26.05.2023 | Net Financial Position/EBITDA less than 2 | 6 months | |
| Net Financial Position/Equity less than 2 | |||
| Intesa Sanpaolo - 30/03/2020 | Net Financial Position/EBITDA less than 2 | 6 months | |
| UniCredit - 07/07/2022 (Club Deal) | Net Financial Position/EBITDA less than 2 | 6 months | 30/03/2022 |
| BNP Paribas - 07/07/2022 (Club Deal) | Net Financial Position/EBITDA less than 2 | 6 months | 30/03/2022 |
| Banco BPM - 07/07/2022 (Club Deal) | Net Financial Position/EBITDA less than 2 | 6 months | 30/03/2022 |
| Intesa Sanpaolo - 07/07/2022 (Club Deal) | Net Financial Position/EBITDA less than 2 | 6 months | 30/03/2022 |
| Caixa Bank - 07/07/2022 (Club Deal) | Net Financial Position/EBITDA less than 2 | 6 months | 30/03/2022 |
| BNL - 03/10/2022 | Net Financial Position/EBITDA less than 2 | 6 months | 03/05/2023 |
| BNL 27.04.2023 | Net Financial Position/EBITDA less than 2 | 6 months |
| IRR | Financial expenses | Fair value | |
| Intesa Sanpaolo loan - 30/03/2020 | 3.92% | 6,747 | 150,387 |
| Intesa Sanpaolo loan - 29/03/2021 | 3.98% | 4,535 | 100,558 |
| UniCredit loan - 19/01/2022 | 3.94% | 4,320 | 100,049 |
| UniCredit loan - 12/05/2022 | 0.00% | 440 | - |
| UniCredit loan - 07/07/2022 | 3.88% | 9,267 | 199,769 |
| Banca Nazionale del Lavoro loan - 03/10/2022 | 4.01% | 3,909 | 61,677 |
| BPER Banca loan - 26/05/2023 A | 4.10% | 4,827 | 88,434 |
| Credit Suisse loan - 04/06/2019 | 0.00% | 197 | - |
| Credit Suisse loan - Spanish branch | 0.00% | 59 | - |
| 31/12/24 | 31/12/23 | |
| Medusa Film S.p.A. | 14,135 | 11,993 |
| R.T.I. S.p.A. | 63,179 | 152,071 |
| Publieurope Ltd. | 9,918 | 9,789 |
| Publitalia '80 S.p.A. | 196,855 | 181,163 |
| Digitalia '08 S.r.l. | 4,276 | - |
| Elettronica Industriale S.p.A. | 63,098 | 76,896 |
| Radio Studio 105 S.p.A. | 26,699 | 15,968 |
| Virgin Radio Italy S.p.A. | 9,912 | 9,260 |
| RMC Italia S.p.A. | 1,424 | - |
| Radio Subasio S.r.l. | 485 | - |
| Radio Aut S.r.l. | 893 | 1,082 |
| MFE Advertising S.p.A. | 25 | 101 |
| GAM Grupo Audiovisual Mediaset Espana Comunicación S.A.U. | 83,277 | 245,435 |
| Mediamond SpA | 1,202 | - |
| Dr.Podcast | 285 | - |
| Dr.Podcast - Branch | 200 | - |
| Total | 475,862 | 703,759 |
| 31/12/24 | 31/12/23 | |
| Fascino Prod. Gest. Teatro S.r.l. | 32,586 | 38,228 |
| Adtech Ventures S.p.A. | 31 | 43 |
| Mediamond SpA | - | 924 |
| Total | 32,617 | 39,195 |
| 31/12/24 | 31/12/23 | |
| Cash in hand | 1 | 1 |
| Bank and postal deposits | 99,972 | 100,105 |
| Total liquidity | 99,973 | 100,106 |
| Financial receivables from subsidiaries | 99,880 | 100,676 |
| Financial receivables from associates | 1,805 | 865 |
| Current financial assets | 1 | - |
| Total current financial receivables | 101,686 | 101,541 |
| Payables to: banks | (409,452) | (231,504) |
| Payables and current financial liabilities | (21) | (21) |
| Financial payables to subsidiaries | (475,862) | (703,759) |
| Financial payables to associates | (32,617) | (39,195) |
| Current financial debt | (917,951) | (974,478) |
| Net current financial indebtedness | (716,292) | (772,831) |
| Non-current financial payables and liabilities | (285,296) | (698,092) |
| Non-current portion of net financial debt | (285,296) | (698,092) |
| Net Financial Indebtedness | (1,001,588) | (1,470,923) |
| 31/12/2016 | |||||
| Opening balance 01/01/2024 | Cash flow | Non-cash flow | Final balance 31/12/2024 | ||
| Fair value changes | Other changes | ||||
| Non-current financial liabilities: | |||||
| Payables and financial liabilities | 698,055 | (40,000) | - | (372,777) | 285,278 |
| Financial liabilities IFRS16 | 37 | - | - | (19) | 18 |
| Current financial liabilities: | |||||
| Credit facilities | 27,000 | (27,000) | - | - | - |
| Payables and financial liabilities | 204,502 | (165,387) | - | 370,337 | 409,452 |
| Financial liabilities IFRS16 | 21 | - | - | - | 21 |
| Current financial assets: | |||||
| Non-hedging derivatives | 11 | (3) | (9) | - | (1) |
| Intercompany financial payables | 742,954 | (234,449) | - | - | 508,505 |
| Intercompany financial receivables | (101,541) | (170) | - | - | (101,711) |
| Net liabilities from lending activities | 1,571,038 | (467,009) | (9) | (2,460) | 1,101,561 |
| Cash and cash equivalents | (100,105) | 132 | - | - | (99,973) |
| Net financial debt | 1,470,933 | (466,877) | (9) | (2,460) | 1,001,588 |
| Non-current financial liabilities: | |||||
| Hedging derivatives - call options on shares | 451 | (9,698) | - | 9,247 | |
| Non-current financial assets: | |||||
| Hedging derivatives - interest rate risk | (3,536) | - | 4,926 | - | 1,390 |
| Current financial assets: | |||||
| Hedging derivatives - interest rate risk | (13,402) | (15,315) | 32,515 | - | 3,798 |
| Current financial assets: | - | ||||
| Hedging derivatives - put options on shares | (14,458) | - | - | 14,458 | - |
| Net liabilities not from lending activities | (30,946) | (25,013) | 37,891 | 23,706 | 5,638 |
| 31/12/2024 | 31/12/2023 | |
| Financial liabilities for non-hedging derivatives | ||
| Forward derivatives with third parties | 2 | 1,551 |
| Forward derivatives with subsidiaries | 8,996 | 2,868 |
| Forward derivatives with associates | 3 | - |
| Total | 9,001 | 4,419 |
| Financial liabilities for hedging derivatives | ||
| Collars on equity instruments (Call options) | - | 451 |
| Total | - | 451 |
| Other short-term financial debt | ||
| Financial liabilities IFRS16 (current portion) | 21 | 21 |
| Total | 21 | 21 |
| Total | 9,022 | 4,891 |
| 31/12/24 | 31/12/23 | |
| Payables to employees for wages and salaries, accrued holiday pay and expenses | 232 | 108 |
| Payables to insurance companies | 1 | 1 |
| Payables to shareholders for dividends approved | 24 | 17 |
| Payables to social security institutions | 21 | 21 |
| Payables to tax authorities | 8,619 | 27,554 |
| Payables to Directors | 8,989 | 9,083 |
| Other payables to third parties | 96 | 171 |
| Sundry payables to subsidiaries | 159,947 | 194,944 |
| Sundry payables to affiliates and joint ventures | 170 | 322 |
| Accrued liabilities | 1 | 5 |
| Total | 178,102 | 232,227 |
| 31/12/24 | 31/12/23 | |
| Group VAT | 8,508 | 27,485 |
| Tax withholdings on salaries | 13 | 10 |
| Tax withholdings on self-employed income | 49 | 12 |
| Tax withholdings on income similar to employees’ salaries | 49 | 48 |
| Total | 8,619 | 27,554 |
| 31/12/24 | 31/12/23 | |
| INPS | 13 | 13 |
| INAIL | 1 | 1 |
| FPDAC | 7 | 7 |
| Total | 21 | 21 |
| 2024 | 2023 | |
| Other services | 768 | 905 |
| Commissions and fees | 47 | 107 |
| Total | 815 | 1,012 |
| 2024 | 2023 | |
| Prior year income | 24 | - |
| Other proceeds | 21 | 10 |
| Total | 45 | 10 |
| Employees at | Employees at | ||
| 31/12/24 | Average 2024 | 31/12/23 | |
| Management roles | 4 | 4 | 3 |
| 4 | 4 | 3 |
| 2024 | 2023 | |
| Wages and salaries | 709 | 581 |
| Social security contributions | 121 | 91 |
| Other personnel expenses | 15 | 13 |
| Ancillary personnel expenses | 28 | 20 |
| Out-of-period personnel expenses | 65 | 22 |
| Recovery of personnel expenses | (1) | (1) |
| Total | 938 | 727 |
| 2024 | 2023 | |
| Miscellaneous consumables | 9 | 8 |
| Total | 9 | 8 |
| 2024 | 2023 | |
| Maintenance and repairs | 27 | 5 |
| Transport and storage | 5 | |
| Consultants and external staff | 6,362 | 5,239 |
| Utilities and logistics | 2 | 2 |
| Advertising, public relations and entertainment | 39 | 183 |
| Costs for insurance services | 393 | 427 |
| Travel and expense accounts | 60 | 77 |
| EDP and administrative service costs | 2,359 | 2,564 |
| Fees to Directors and Statutory Auditors | 1,919 | 1,910 |
| Bank charges and commissions | 356 | 445 |
| Other services | 251 | 178 |
| Out-of-period services | 144 | 10 |
| Total | 11,917 | 11,041 |
| Deloitte Accountants B.V. | Other Deloitte member firms and affiliates | Ernst & Young member firms and affiliates | Total | |||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| Audit of the financial statements | 875 | 677 | 1,767 | 1,761 | 33 | - | 2,675 | 2,438 |
| Other audit engagements | 59 | - | 105 | 94 | - | - | 164 | 94 |
| Other non-audit services | - | 71 | 35 | 40 | 447 | - | 482 | 111 |
| Total | 934 | 748 | 1,907 | 1,895 | 480 | - | 3,321 | 2,643 |
| 2024 | 2023 | |
| Leases and rentals | 70 | 45 |
| Royalties | 465 | 465 |
| Total | 535 | 510 |
| 2024 | 2023 | |
| Sundry tax charges | 2,189 | 2,760 |
| Prior year expenses | - | 2 |
| Other operating expenses | 219 | 219 |
| Out-of-period other operating expenses | (7) | (14) |
| Total | 2,401 | 2,967 |
| 2024 | 2023 | |
| Impairment of receivables | 3 | (1,935) |
| Total | 3 | (1,935) |
| 2024 | 2023 | |
| Interest expense in Mediaset cash-pooling with subsidiaries | 11,470 | 21,787 |
| Interest expense in Mediaset cash-pooling with affiliates and joint ventures | 701 | 1,074 |
| Interest expense on current accounts | 11 | - |
| Interest expense on short-term loans | 442 | 1,635 |
| Interest expense on IRS | (15,315) | (13,095) |
| Interest expense on loans | 34,242 | 44,681 |
| Ancillary costs on loans | 1,271 | 1,515 |
| Financial expenses on collar for hedging of equity instruments | - | 259 |
| Exchange losses realised | 29,546 | 47,963 |
| Exchange losses unrealised | 26,602 | 18,174 |
| Other charges | 338 | 665 |
| Total | 89,309 | 124,657 |
| 2024 | 2023 | |
| Interest income on Mediaset cash-pooling with subsidiaries | 4,601 | 17,982 |
| Interest income on Mediaset cash-pooling with associates and joint ventures | 64 | 79 |
| Interest income on current accounts | 1,968 | 2,462 |
| Interest income on deposits | 772 | 401 |
| Exchange gains realised | 29,545 | 47,988 |
| Exchange gains unrealised | 26,604 | 18,163 |
| Other financial income | 1,629 | 3,059 |
| Total | 65,183 | 90,133 |
| IFRS 9 categories | 31/12/2024 | 31/12/2023 |
| Liabilities at amortised cost | (32,827) | (57,848) |
| Assets at amortised cost | 7,405 | 22,879 |
| FVTPL Assets/(Liabilities) | (270) | 447 |
| (25,692) | (34,522) | |
| Other financial income and charges | 1,566 | (2) |
| Total | (24,126) | (34,524) |
| 2024 | 2023 | |
| GAM - GRUPO AUDIOVISUAL MEDIASET ESPAÑA COMUNICACIÓN S.A.U. | 300,000 | - |
| Mediaset S.p.A. | 34,575 | 18,000 |
| Total | 334,575 | 18,000 |
| 2024 | 2023 | |
| EI Towers S.p.A. | 10,291 | 19,600 |
| ProSiebenSat.1 MEDIA SE | 3,376 | 2,941 |
| Total | 13,667 | 22,541 |
| 2024 | 2023 | |
| ProSiebenSat.1 MEDIA SE | - | 382 |
| Total | - | 382 |
| 2024 | 2023 | |
| IRES expense/(income) from tax consolidation | (11,211) | (11,261) |
| Deferred tax expense/(income) - Spanish branch | 1,840 | 856 |
| Total current taxes | (9,371) | (10,405) |
| Utilisations of credit from deferred tax assets | 184 | 628 |
| Accruals of deferred tax assets | (134) | (148) |
| Total deferred tax assets | 50 | 480 |
| Total | (9,322) | (9,926) |
| IRES | 31/12/2024 | 31/12/2023 | ||
| Applicable tax rate | 24.00% | 25.00% | 24.00% | 25.00% |
| Increase/(decrease) of taxes caused by: | ||||
| Effects due to impairments | -24.57% | - | ||
| Effects due to dividends | 8.54% | -24.43% | -173.85% | -7.29% |
| Other effects | 89.11% | 4.44% | ||
| Effective tax rate | 7.97% | 0.57% | -60.74% | 22.15% |
| IFRS 9 categories | |||||
| BALANCE SHEET ITEM | Derivative assets | FVTOCI financial assets | Financial assets at amortised cost | Carrying amount | Explanatory notes |
| Other non-current financial assets | |||||
| Hedging derivatives | 1,390 | - | - | 1,390 | 5.6 |
| Non-hedging derivatives with third parties | 7,518 | - | - | 7,518 | 5.6 |
| Financial receivables | - | - | 9,564 | 9,564 | 5.6 |
| Current assets | |||||
| Trade receivables | |||||
| From customers | - | - | - | - | 6.2 |
| To MFE Group companies | - | - | 297 | 297 | 6.2 |
| Current financial assets | |||||
| Hedging derivatives with third parties | 3,798 | - | - | 3,798 | 6.6 |
| Non-hedging derivatives with third parties | 9,000 | - | - | 9,000 | 6.6 |
| Non-hedging derivatives - subsidiaries | 2 | - | - | 2 | 6.6 |
| Non-hedging derivatives - joint ventures | - | - | - | 6.6 | |
| Cash and cash equivalents | |||||
| Bank and postal deposits | - | - | 99,972 | 99,972 | 6.7 |
| Cash and cash equivalents | - | - | 1 | 1 | 6.7 |
| Intercompany financial receivables - subsidiaries | - | - | 99,880 | 99,880 | 6.5 |
| Intercompany financial receivables - associates and joint ventures | - | - | 1,805 | 1,805 | 6.5 |
| TOTAL FINANCIAL ASSETS | 21,708 | - | 211,519 | 233,227 | |
| IFRS 9 categories | ||||
| BALANCE SHEET ITEM | Derivative liabilities | Financial liabilities at amortised cost | Carrying amount | Explanatory notes |
| Non-current financial payables and liabilities | ||||
| Payables to: banks | - | 285,278 | 285,278 | 9.3 |
| Hedging derivatives | - | - | - | 9.3 |
| Non-hedging derivatives with third parties | - | - | - | 9.3 |
| Non-hedging derivatives with subsidiaries | 7,518 | - | 7,518 | 9.3 |
| Current liabilities | ||||
| Payables to: banks | ||||
| Payables to: banks | - | 409,452 | 409,452 | 10.1 |
| Credit facilities | - | - | - | 10.1 |
| Trade payables | ||||
| To suppliers | - | 2,564 | 2,564 | 10.2 |
| To MFE Group companies | - | 668 | 668 | 10.2 |
| To Fininvest Group and Mediolanum Group companies | - | 20 | 20 | 10.2 |
| Other financial liabilities | ||||
| Hedging derivatives - third parties | - | - | - | 10.6 |
| Non-hedging derivatives with third parties | 2 | - | 2 | 10.6 |
| Non-hedging derivatives - subsidiaries | 8,996 | - | 8,996 | 10.6 |
| Non-hedging derivatives - joint ventures | 3 | - | 3 | 10.6 |
| Short-term financial payables - subsidiaries | - | - | - | 10.6 |
| Intercompany financial payables - subsidiaries | - | 475,862 | 475,862 | 10.5 |
| Intercompany financial payables - associates and joint ventures | - | 32,617 | 32,617 | 10.5 |
| TOTAL FINANCIAL LIABILITIES | 16,519 | 1,206,461 | 1,222,980 | |
| IFRS 9 categories | |||||
| BALANCE SHEET ITEM | Derivative assets | FVTOCI financial assets | Financial assets at amortised cost | Carrying amount | Explanatory notes |
| Non-current assets | |||||
| Other financial assets | |||||
| Other equity investments | - | 42,883 | - | 42,883 | 5.5 |
| Hedging derivatives | 3,536 | - | - | 3,536 | 5.6 |
| Non-hedging derivatives with subsidiaries | - | - | - | 5.6 | |
| Non-hedging derivatives with third parties | 5,066 | - | - | 5,066 | 5.6 |
| Financial receivables | - | - | 8,642 | 8,642 | 5.6 |
| CURRENT ASSETS | |||||
| Trade receivables | |||||
| From customers | - | - | 1 | 1 | 6.2 |
| To MFE Group companies | - | - | 277 | 277 | 6.2 |
| Current financial assets | |||||
| Hedging derivatives with third parties | 27,860 | - | - | 27,860 | 6.6 |
| Non-hedging derivatives with third parties | 2,868 | - | - | 2,868 | 6.6 |
| Non-hedging derivatives - subsidiaries | 1,541 | - | - | 1,541 | 6.6 |
| Non-hedging derivatives - joint ventures | - | - | - | 6.6 | |
| Cash and cash equivalents | |||||
| Bank and postal deposits | - | - | 100,105 | 100,105 | 6.7 |
| Intercompany financial receivables - subsidiaries | - | - | 100,676 | 100,676 | 6.5 |
| Intercompany financial receivables - associates and joint ventures | - | - | 865 | 865 | 6.5 |
| TOTAL FINANCIAL ASSETS | 40,870 | 42,883 | 210,567 | 294,320 | |
| IFRS 9 categories | ||||
| BALANCE SHEET ITEM | Derivative liabilities | Financial liabilities at amortised cost | Carrying amount | Explanatory notes |
| Payables and financial liabilities | ||||
| Payables to: banks | - | 698,055 | 698,055 | 9.3 |
| Hedging derivatives | - | - | - | 9.3 |
| Non-hedging derivatives with third parties | - | - | - | 9.3 |
| Non-hedging derivatives with subsidiaries | 5,066 | - | 5,066 | 9.3 |
| CURRENT LIABILITIES | ||||
| Payables to: banks | ||||
| Payables to: banks | - | 204,504 | 204,504 | 10.1 |
| Loans | - | - | - | |
| Credit facilities | - | 27,000 | 27,000 | 10.1 |
| Trade payables | ||||
| To suppliers | - | 2,508 | 2,508 | 10.2 |
| To MFE Group companies | - | 2,059 | 2,059 | 10.2 |
| To Fininvest Group and Mediolanum Group companies | - | 28 | 28 | 10.2 |
| Other financial liabilities | ||||
| Hedging derivatives - third parties | 451 | - | 451 | 10.6 |
| Non-hedging derivatives with third parties | 1,551 | - | 1,551 | 10.6 |
| Non-hedging derivatives - subsidiaries | 2,868 | - | 2,868 | 10.6 |
| Non-hedging derivatives - joint ventures | - | - | - | 10.6 |
| Short-term financial payables - subsidiaries | - | - | - | 10.6 |
| Intercompany financial payables - subsidiaries | - | 703,759 | 703,759 | 10.5 |
| Intercompany financial payables - associates and joint ventures | - | 39,195 | 39,195 | 10.5 |
| TOTAL FINANCIAL LIABILITIES | 9,936 | 1,677,107 | 1,687,043 | |
| Carryingamount | Mark to Market | Mark to Model | Total fair value | Explanatory notes | |||
| Black & Scholes model | Binomial model | DCF model | |||||
| Payables to: banks | (694,729) | - | - | - | (700,874) | (700,874) | 9.3/10.1 |
| Non-Hedging derivatives | |||||||
| Forward contracts with third parties | 16,516 | - | - | - | 16,516 | 16,516 | 6.6/10.6 |
| Forward contracts with subsidiaries/associates and joint ventures | (16,515) | - | - | - | (16,515) | (16,515) | 6.6/10.6 |
| Cash flow hedging derivatives | |||||||
| Interest Rate Swap | 5,187 | - | - | - | 5,187 | 5,187 | 9.3/10.6 |
| Carryingamount | Mark to Market | Mark to Model | Total fair value | Explanatory notes | |||
| Black & Scholes model | Binomial model | DCF model | |||||
| Payables to: banks | (902,557) | - | - | - | (911,386) | (911,386) | 9.3/10.1 |
| Other equity investments | 42,883 | 42,883 | - | - | - | 42,883 | 6 |
| Non-Hedging derivatives | |||||||
| Forward contracts with third parties | 6,382 | - | - | - | 6,382 | 6,382 | 6.6/10.6 |
| Forward contracts with subsidiaries/associates and joint ventures | (6,393) | - | - | - | (6,393) | (6,393) | 6.6/10.6 |
| Cash flow hedging derivatives | |||||||
| Interest Rate Swap | 16,938 | - | - | - | 16,938 | 16,938 | 9.3/10.6 |
| Equity instrument hedges | |||||||
| Call options on shares | (450) | - | (450) | - | - | (450) | 9.3/10.6 |
| Put options on shares | 14,458 | - | 14,458 | - | - | 14,458 | 5.6/6.6 |
| Balance sheet item | CarryingAmount | level I | level II | level III | TotalFair Value | Notesnotes |
| Other equity investments | - | - | - | - | - | 6 |
| Non-cash flow hedging derivatives: | ||||||
| - Forward contracts with third parties | 16,516 | - | 16,516 | - | 16,516 | 6.6/10.6 |
| - Forward contracts with subsidiaries/associates and joint ventures | (16,515) | - | (16,515) | - | (16,515) | 6.6/10.6 |
| Cash flow hedging derivatives: | ||||||
| - Interest Rate Swap | 5,187 | - | 5,187 | - | 5,187 | 9.3/10.6 |
| Equity instrument hedges |
| IFRS 9 categories | From interest | At fair value | Exchange gains/(losses) | Net gains/(losses) |
| FVTPL Assets/(Liabilities) | - | (275) | 5 | (270) |
| Liabilities at amortised cost | (32,823) | - | (4) | (32,827) |
| Assets at amortised cost | 7,404 | - | - | 7,404 |
| Total IFRS 9 categories | (25,693) |
| IFRS 9 categories | From interest | At fair value | Exchange gains/(losses) | Net gains/(losses) |
| FVTPL Assets/(Liabilities) | - | 440 | 7 | 447 |
| Liabilities at amortised cost | (57,855) | - | 7 | (57,848) |
| Assets at amortised cost | 22,879 | - | - | 22,879 |
| Total IFRS 9 categories | (34,522) |
| Fixed rate | Variable rate | Floor | Validity | Maturity | |
| Interest Rate Swap - INTESA SANPAOLO - EUR 150 million notional | -0.18% | Euribor 3M/360 | -1.00% | ||
| trade date 20/04/2020 | 31/03/2020 | 28/03/2025 | |||
| Interest Rate Swap - INTESA SANPAOLO - EUR 100 million notional | 1.69% | Euribor 3M/360 | -1.00% | ||
| trade date 27/06/2022 | 30/06/2022 | 28/03/2025 | |||
| Interest Rate Swap - UniCredit - EUR 100 million notional | 1.35% | Euribor 3M/360 | -0.80% | ||
| trade date 09/05/2022 | 30/06/2022 | 20/01/2025 | |||
| Interest Rate Swap - UNICREDIT - EUR 30.7 million notional | 1.33% | Euribor 3M/360 | |||
| amortised | |||||
| trade date 27/07/2022 | 08/07/2022 | 12/07/2027 | |||
| Interest Rate Swap - UNICREDIT - EUR 30.7 million notional | 1.26% | Euribor 3M/360 | |||
| amortised | |||||
| trade date 28/07/2022 | 08/07/2022 | 12/07/2027 | |||
| Interest Rate Swap - INTESA SANPAOLO - EUR 30.7 million notional | 1.330% | Euribor 3M/360 | |||
| amortised | |||||
| trade date 27/07/2022 | 08/07/2022 | 12/07/2027 | |||
| Interest Rate Swap - INTESA SANPAOLO - EUR 30.7 million notional | 1.260% | Euribor 3M/360 | |||
| amortised | |||||
| trade date 28/07/2022 | 08/07/2022 | 12/07/2027 | |||
| Interest Rate Swap - BNP PARIBAS SA - EUR 30.7 million notional | 1.340% | Euribor 3M/360 | |||
| amortised | |||||
| trade date 27/07/2022 | 08/07/2022 | 12/07/2027 | |||
| Interest Rate Swap - BNP PARIBAS SA - EUR 30.7 million notional | 1.260% | Euribor 3M/360 | |||
| amortised | |||||
| trade date 28/07/2022 | 08/07/2022 | 12/07/2027 |
| Years | Change in bps | Profit/Loss | Shareholders' Equity Reserve | TotalShareholders' Equity |
| 2024 | 100 | -4,460.8 | 2,743.7 | -1,717.1 |
| -100 | 4,469.8 | -2,836.4 | 1,633.4 | |
| 2023 | 100 | -7,142.9 | 6,452.1 | -690.8 |
| -100 | 7,173.3 | -6,680.4 | 492.9 |
| Balance sheet items | Carrying amount | Time band | Total financial flows | Explanatory notes | ||||
| From 0to 3 months | From 4to 6 months | From 7to 12 months | From 1to 5 years | |||||
| Financial liabilities | ||||||||
| Non-current loans and payables due to banks | 749,756 | 9,463 | 9,470 | 19,053 | 779,717 | 817,703 | 9.3/10.1 | |
| Credit facilities and payables due to banks | 179,803 | 28,373 | 125,165 | 41,321 | - | 194,859 | 10.1 | |
| Payables to other suppliers | 2,508 | 2,508 | - | - | - | 2,508 | 10.2 | |
| Financial liabilities IFRS 16 | - | - | - | - | - | - | 10.2 | |
| Payables to MFE Group companies | 2,059 | 2,059 | - | - | - | 2,059 | 10.2 | |
| Payables to Fininvest and Mediolanum Group companies | 28 | 28 | - | - | - | 28 | 10.2 | |
| Intercompany financial payables - subsidiaries/associates and joint ventures | 742,954 | 742,954 | - | - | - | 742,954 | 10.5 | |
| Short-term financial payables to subsidiaries | - | - | - | - | - | - | 10.6 | |
| Total | 1,677,166 | 785,389 | 134,641 | 60,384 | 779,755 | 1,760,169 | ||
| Derivatives | ||||||||
| Non-hedging derivatives with third parties (currency acquisitions) | measured at contract exchange rate | (6,382) | 111,634 | 49,540 | 161,174 | 6.6-10.6 | ||
| Non-hedging derivatives with third parties (currency availability) | measured at year-end exchange rate | - | (113,261) | (56,323) | (169,584) | |||
| Non-hedging derivatives with subsidiaries/joint ventures (currency sales) | measured at contract exchange rate | 6,393 | (111,630) | (49,540) | (161,170) | 6.6-10.6 | ||
| Non-hedging derivatives with subsidiaries/joint ventures (currency transfers) | measured at year-end exchange rate | - | 113,268 | 56,323 | 169,591 | |||
| Interest rate hedging derivatives with third parties | (16,938) | - | - | - | - | - | 10.6 | |
| Total | (16,927) | 11 | - | - | - | 11 | ||
| RISK CLASSES | Total receivables | Due within | Receivables | ||||
| 0-30 days | 30-60 days | 60-90 days | More than | Total | impairment | ||
| Trade receivables | |||||||
| Other receivables | - | - | - | - | - | - | |
| Receivables from MFE Group | 297 | 6 | - | - | 32 | 38 | |
| Total | 297 | 6 | - | - | 32 | 38 | - |
| Financial receivables | |||||||
| Other financial assets | 9,564 | ||||||
| Bank deposits | 99,972 | ||||||
| Hedging derivatives with third parties | 5,187 | ||||||
| Non-hedging derivatives with third parties | 16,518 | ||||||
| Non-Hedging derivatives - subsidiaries, associates and joint ventures | 2 | ||||||
| Intercompany financial receivables - associates and joint ventures | 1,805 | ||||||
| Intercompany financial receivables from subsidiaries | 99,880 | ||||||
| Total | 232,928 |
| RISK CLASSES | Total receivables | Due within | Receivables | ||||
| 0-30 days | 30-60 days | 60-90 days | More than | Total | impairment | ||
| Trade receivables | |||||||
| Other receivables | 1 | - | - | - | - | - | |
| Receivables from MFE Group | 277 | - | - | - | 32 | 32 | |
| Total | 278 | - | - | - | 32 | 32 | - |
| Financial receivables | |||||||
| Other financial assets | 8,642 | ||||||
| Bank deposits | 100,105 | ||||||
| Hedging derivatives with third parties | 31,396 | ||||||
| Non-hedging derivatives with third parties | 9,474 | ||||||
| Non-Hedging derivatives - subsidiaries, associates and joint ventures | - | ||||||
| Intercompany financial receivables - associates and joint ventures | 865 | ||||||
| Intercompany financial receivables from subsidiaries | 100,676 | ||||||
| Total | 251,158 |
| PROVISION FOR BAD DEBTS | 31/12/24 | 31/12/23 |
| Opening balance | 4,961 | 6,897 |
| Accruals for the year | 3 | - |
| Utilizations for the year | - | (1,935) |
| Closing balance | 4,964 | 4,961 |
| Underlyings | Interest rates and debt securities | Exchange rates | Equity | ||||||
| Transaction type | |||||||||
| Carryingamount | Fair Value | Carryingamount | Fair Value | Notional value | Fair Value | ||||
| Pos. | Neg. | Pos. | Neg. | Pos. | Neg. | ||||
| Non-listed OTC derivatives | |||||||||
| Financial derivatives: | |||||||||
| - forward contracts with third parties | |||||||||
| USD purchases | - | - | - | 213,182 | 16,518 | - | - | - | - |
| USD sales | - | - | - | (2,682) | - | 2 | - | - | - |
| - intercompany forward contracts | |||||||||
| USD purchases | - | - | - | 2,644 | 2 | - | - | - | - |
| USD sales | - | - | - | (213,149) | - | 16,517 | - | - | - |
| - IRS on interest rates | 534,174 | 5,187 | - | - | - | - | - | - | - |
| - Share derivatives - Reverse Collar | |||||||||
| PUT purchases | - | - | - | - | - | - | - | - | - |
| CALL sales | - | - | - | - | - | - | - | - | - |
| - Share options | |||||||||
| PUT purchases | - | - | - | - | - | - | - | - | - |
| CALL sales | - | - | - | - | - | - | - | - | - |
| Total | 534,174 | 5,187 | - | (5) | 16,520 | 16,519 | - | - | - |
| TRAINING | 2024 | 2023 |
| hours | hours | |
| Languages | 29.5 | 19 |
| Skills | 4.4 | 4 |
| Management | - | 7.5 |
| Sustainability | - | 2.2 |
| TOTAL | 33.9 | 32.7 |