{"text_format":"2","workbook":"xlsx","n_sheets":16,"sheets":["Disclaimer","P&L","Balance Sheet","Net Debt","CashFlow","CAPEX","Line of Activity","Line of Activity 19vs21","Newspapers","Newspapers 19vs21","Audiovisual","Audiovisual 19vs21","Classified","Classified 19vs21","Gastronomy & Agencies","Gastronomy & Agencies 19vs21"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Disclaimer","index":0,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["DISCLAIMER"]
[]
["This document contains forward-looking statements regarding intention, expectations or estimates of the Company or its management at the date of issue thereof, relating to various aspects, including the growth of various lines of business and the business overall, the market share, the results of the Company and other aspects of the activity and status thereof. Analysts and investors should bear in mind that such estimates do not amount to any warranty as to the future behaviour or results of the Company, and they shall bear all risks and uncertainties with regard to relevant aspects, and thus, the real future results and behaviour of the Company might be substantially different from what is stated in the said predictions or estimates.","The statements in this statement should be taken into account by any persons or entities who may have to make decisions or prepare or disseminate opinions on securities issued by the Company and, in particular, by the analysts who handle this document. All are invited to consult the documentation and information published or registered by the Company before the National Securities Market Commission. The financial information contained in this document has been prepared under International Financial Reporting Standards (IFRS). This financial information is unaudited and, therefore, is subject to potential future modifications. This document is only provided for information purposes and does not constitute, nor may it be interpreted as, an offer to sell or exchange or acquire, or solicitation for offers to purchase or accept any kind of compromise."]

{"sheet":"P&L","index":1,"n_rows":30,"n_cols":5,"rows_kept":30,"cut":false,"hidden":false,"merged":[[2,1,2,4],[0,0,0,4]]}
["CONSOLIDATED PROFIT AND LOSS ACCOUNT"]
[]
["Thousand Euro","IFRS"]
[null,2021,2020,"Var Abs","Var %"]
["Circulation revenues",112781.44751,117110.99117000001,-4329.5436600000103,-3.696957575668694E-2]
["Advertising revenues",147871.65704109901,141140.705164824,6730.9518762750085,4.7689657412541678E-2]
["Other revenues",91686.27572833329,83086.044423265805,8600.2313050674857,0.10350993797773389]
["Total revenue",352339.38027943199,341337.74075809005,11001.639521341946,3.2230949607002096E-2]
["\nStaff costs",-143637.71976590401,-151135.21449447901,7497.494728574995,4.960786110406374E-2]
["Procurements",-25183.275204999998,-26926.404780000001,1743.1295750000027,6.4736810920065307E-2]
["External Services",-136741.286231217,-137113.54646723499,372.26023601798806,2.7149778093366168E-3]
["Provisions",-1741.4588600000002,-4439.4661100000003,2698.0072500000001,0.60773236762021365]
["Operating expenses (without D&A)",-307303.740062122,-319614.63185171504,12310.891789593035,3.8517923032086544E-2]
["EBITDA",45035.640217310305,21723.108906375699,23312.531310934606,"n.r."]
["Depreciation and amortization",-20497.006098173999,-19792.322298175099,-704.68379999890021,-3.5603896772834674E-2]
["Impairment/gains on disposal of tan. & intan. assets",10821.65344,-8460.2539700000016,19281.90741,"n.r."]
["EBIT",35360.287559136304,-6529.4673617994004,41889.754920935702,"n.r."]
["Impairments/reversal of other intangible assets",-2000,-11813,9813,0.83069499703716243]
["Profit of companies acc. equity method",-255.43013224169999,-2830.5366638424002,2575.1065316007002,0.90975911546930521]
["Net financial income",-3818.8156882257999,33.244401772100048,-3852.0600899978999,"n.r."]
["Net gains on disposal of non- current assets",-1925.0213100000001,192.71052,-2117.7318300000002,"n.r."]
["Profit before taxes",27361.020428668802,-20947.0491038697,48308.069532538502,"n.r."]
["Corporation tax",-6229.3279249999996,1020.5506750000001,-7249.8786,"n.r."]
["Net profit for the year",21131.692503668801,-19926.4984288698,41058.1909325386,"n.r."]
["Minority interests",-7511.7605564626001,-1826.126438671,-5685.6341177916001,"n.r."]
["Net profit attributable to the parent ",13619.9319472062,-21752.624867540799,35372.556814746997,"n.r."]
[]
["Staff costs ex non recurring costs",-143637.71976590401,-139646.334784479,-3991.3849814250134,-2.8582096247531705E-2]
["Operating Expenses ex non recurring costs",-307303.740062122,-308125.75214171503,822.01207959302701,2.6677811701209652E-3]
["Comparable EBITDA",45035.640217310305,33211.988616375696,11823.651600934609,0.35600552973527066]

{"sheet":"Balance Sheet","index":2,"n_rows":28,"n_cols":9,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,0,0,8],[2,1,2,3],[2,6,2,8]]}
["CONSOLIDATED BALANCE SHEETS"]
[]
["Thousand Euro","IFRS",null,null,null,"Thousand Euro","IFRS"]
[null,2021,2020,"Var abs",null,null,2021,2020,"Var abs"]
["ASSETS",{"$nulls":4},"EQUITY AND LIABILITIES"]
["NON CURRENT ASSETS",{"$nulls":4},"EQUITY   "]
["Intangible assets",145806.58353,146305.81391999999,-499.23038999998244,null,"Of the Parent",204511.9193486422,191734.47962988529,12777.439718756912]
["Goodwill",94519.951409999994,94923.937409999999,-403.98600000000442,null,"Share capital",24863.948609999999,24994.06121,-130.11260000000038]
["Intangible assets",51286.632119999995,51381.876509999995,-95.244389999999839,null,"Reserves",174240.90787143601,199035.00671742606,-24794.098845990055]
["Property, plant and equipment",94812.18237290559,98344.865951079701,-3532.6835781741102,null,"Treasury shares",-8212.8690800000004,-10541.96343,2329.0943499999994]
["Use of leases",20114.43605,19618.969290000001,495.46675999999934,null,"Net profit for the year",13619.9319472062,-21752.624867540799,35372.556814746997]
["Investments accounted for using the equity method",4384.9872877508997,17121.355904743501,-12736.3686169926,null,"Of minority interest",64181.969370946601,64522.816483688897,-340.8471127422963]
["Financial assets",3629.4154449599996,3693.5099649599997,-64.094520000000102]
["Non-current investment securities",2641.5560299999997,2641.9070400000001,-0.3510100000003149]
["Other non current financial assets",987.85941495999998,1051.6029249599999,-63.743509999999901,null,"NON CURRENT LIABILITIES"]
["Other non current receivables",1145.4551713332,2236.2419532054996,-1090.7867818722996,null,"Deferred income",14.67657,51.167660000000005,-36.491090000000007]
["Deferred tax assets",52122.416689999998,55333.008270000006,-3210.5915800000075,null,"Provisions",1331.7355,1197.81313,133.92237]
[null,322015.47654694971,342653.76525398868,-20638.28870703897,null,"Bank borrowings and other financial liabilities",24927.408493439001,53695.673173439005,-28768.264680000004]
["CURRENT ASSETS",{"$nulls":4},"Other non-current payables",16218.39986,15416.9264866667,801.47337333329961]
["Inventories",12184.553664999999,19149.431995000003,-6964.8783300000032,null,"Deferred tax liabilities",11445.279305,10958.668310000001,486.61099499999909]
["Trade and other receivables",65666.609660549599,79073.417779887284,-13406.808119337686,null,null,53937.499728438997,81320.248760105722,-27382.749031666724]
["Tax receivables",2155.6208700000002,3440.0063150000001,-1284.3854449999999,null,"CURRENT LIABILITIES"]
["Cash and cash equivalents",29232.858210454098,25065.332687844199,4167.5255226098998,null,"Bank borrowings and other financial liabilities",27758.129472992801,39026.649869820001,-11268.5203968272]
[null,109239.6424060037,126728.1887777315,-17488.546371727803,null,"Trade and other payables",72249.604575442601,86700.015192869498,-14450.410617426896]
[{"$nulls":5},"Tax payables",10062.259836490299,13160.418588254101,-3098.1587517638018]
["Assets held for sale and discontinued operations",1446.2633799999999,7082.6745700000001,-5636.4111900000007,null,null,110069.9938849257,138887.08365094359,-28817.089766017889]
[]
["TOTAL ASSETS",432701.38233295339,476464.62860172021,-43763.246268766816,null,"TOTAL EQUITY AND LIABILITIES",432701.38233295351,476464.62852462352,-43763.246191670012]

{"sheet":"Net Debt","index":3,"n_rows":12,"n_cols":5,"rows_kept":12,"cut":false,"hidden":false,"merged":[[0,0,0,4],[2,1,2,4]]}
["NET DEBT"]
[]
["Thousand Euro","IFRS"]
[null,2021,2020,"Var Abs","Var %"]
[]
["Bank borrowings and other financial liabilities (s.t.)",27758.129472992801,39026.649869820001,-11268.5203968272,-0.28873911633243587]
["Bank borrowings and other financial liabilities (l.t.)",24927.408493439001,53695.673173439005,-28768.264680000004,-0.53576504362050636]
["Gross debt",52685.537966431802,92722.323043259006,-40036.785076827204,-0.43179229944603847]
["+ Cash and cash equivalents",29355.648210454099,25175.238687844198,4180.4095226099016,0.16605242851693008]
["+ Other non current financial asstes",801.16466504920186,1599.2054816809255,-798.0408166317236,-0.49902331237190523]
["Deferred expenses",470.27685000000002,1331.9003600000001,-861.62351000000012,-0.6469128891893986]
["Net cash position/ (net debt) ",-22999.001940928501,-67279.779233733891,44280.777292805389,0.65815877812219592]

{"sheet":"CashFlow","index":4,"n_rows":29,"n_cols":5,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,0,0,4],[2,1,2,4]]}
["CASH FLOW STATEMENT"]
[]
["Thousand Euro","IFRS"]
[null,2021,2020,"Var Abs","% Var"]
[]
["Net profit attibutable to the parent ",13619.9319472062,-21752.624779999976,35372.556727206174,"n.r."]
["Adjustments to net profit ",33420.328130104099,47869.005899999996,-14448.677769895898,-0.30183784890122189]
["Cash flows from ordinary operating activities before changes in working capital",47040.260077310297,26116.38112000002,20923.878957310277,0.801178343246289]
["Changes in working capital & others",3716.5241655582827,-4608.1819900000119,8324.706155558295,"n.r."]
["Other payables",-887.34075991509189,6129.3153500000035,-7016.6561099150949,"n.r."]
["Income tax paid",-2391.0796499999942,-3163.5447500000096,772.46510000001535,0.2441770738346638]
["Interests deduction for tax purposes",-804.22159000000011,-898.56371000000001,94.342119999999909,0.1049921323886983]
["Net cash flow from operating activities (I)",46674.142242953494,23575.406020000006,23098.736222953488,0.97978105672317417]
["Acquisitions of intangible and property, plan and equipment",-14887.837671818183,-14183.36429,-704.47338181818304,-4.9668990192607052E-2]
["Acquisitions of financial assets, subsidiaries and associates",22341.155925956798,-1368.2076770050085,23709.363602961806,"n.r."]
["Interests and dividends received",461.03139273549988,353.33711,107.69428273549988,0.30479188199478929]
["Other receivables and payables (investing)",619.47433000000001,1232.20804,-612.73370999999997,-0.49726482063856681]
["Net cash flow from investing activities (II)",8533.823976874115,-13966.026817005008,22499.850793879123,"n.r."]
["Interests and dividends paid",-6415.1044987004943,-6772.3077593514327,357.20326065093832,5.274468812462043E-2]
["Cash inflows/ (outflows) relating to bank borrowings",-10903.442359999997,420.42608000000195,-11323.868439999998,"n.r."]
["Other receivables and payables (financing)",-33476.849239999989,4221.3400700000184,-37698.189310000009,"n.r."]
["Equity related instruments without financial cost",-136.16,0,-136.16,"n.a."]
["Equity related instruments with financial cost",-96,0,-96,"n.a."]
["Net cash flows from financing activities (III)",-51027.556098700486,-2130.5416093514123,-48897.014489349072,"n.r."]
["Net increase in cash and cash equivalents (I + II + III)",4180.4101211271191,7478.8375936435859,-3298.4274725164669,-0.4410347772921111]
["Cash and cash equivalents from acquired companies",0,0,0,"n.a."]
["Cash and cash equivalents of discounted operations",0,0,0,"n.a."]
["Cash and cash equivalents at beginning of the year",25175.2380762254,17696.400650000003,7478.8374262253965,0.4226191288354107]
["Cash and cash equivalents at end of year",29355.648581570858,25175.238243643591,4180.4103379272674,0.16605246383250274]

{"sheet":"CAPEX","index":5,"n_rows":11,"n_cols":10,"rows_kept":11,"cut":false,"hidden":false,"merged":[[0,0,0,9],[2,1,2,9],[3,1,3,3],[3,7,3,9],[3,4,3,6]]}
["CAPEX: (Additions to PPE and intangible assets)"]
[]
["Thousand Euro","IFRS"]
[null,2021,null,null,2020,"1S20",null,"Var Abs"]
[null,"Inmat.","Mat.","Total","Inmat.","Mat.","Total","Inmat.","Mat.","Total"]
["Newspapers",5794.1127275056206,5767.4946199999995,11561.60734750562,5321.4222901055555,10872.406999999999,16193.829290105554,472.69043740006509,-5104.9123799999998,-4632.2219425999338]
["Audiovisual",2.9729856013739213,1.2379599999999999,4.210945601373921,5.3021667264958419,28.507999999999999,33.810166726495844,-2.3291811251219205,-27.270039999999998,-29.599221125121922]
["Classified",567.87135025142743,72.860879999999995,640.73223025142738,318.34549917997396,75.207999999999998,393.55349917997398,249.52585107145347,-2.3471200000000039,247.1787310714534]
["Gastronomy & Others",78.521832414381635,109.49425000000001,188.01608241438163,106.4843210905143,42.711000000000006,149.19532109051431,-27.962488676132665,66.78325000000001,38.820761323867345]
["Corporate",247.06584989006666,41.450859999999992,288.51670989006664,298.07258550827953,70.924000000000007,368.99658550827951,-51.006735618212872,-29.473140000000015,-80.479875618212873]
["TOTAL",6690.5447456628699,5992.5385699999997,12683.083315662869,6049.6268626108185,11089.758,17139.384862610819,640.91788305205137,-5097.2194300000001,-4456.3015469479506]

{"sheet":"Line of Activity","index":6,"n_rows":76,"n_cols":20,"rows_kept":76,"cut":false,"hidden":false,"merged":[[2,1,2,4],[2,6,2,9],[2,11,2,14],[2,16,2,19],[0,0,0,19]]}
["LINE OF ACTIVITY"]
[]
["Thousand Euro","IFRS",{"$nulls":4},"IFRS",{"$nulls":4},"IFRS",{"$nulls":4},"IFRS"]
[null,"1Q21","1Q20","Var Abs","Var %",null,"1H21","1H20","Var Abs","Var %",null,"9M21","9M20","Var Abs","Var %",null,2021,2020,"Var Abs","Var %"]
[]
["Circulation Revenues"]
["Newpapers",28835.249680000001,31149.013329999998,-2313.7636499999971,-7.4280479625066745E-2,null,57348.122100000001,59184.433689999998,-1836.3115899999975,-3.1026935217769381E-2,null,85299.552769999995,88030.347849999991,-2730.7950799999962,-3.1021064288569621E-2,null,112783.20989,117110.99117000001,-4327.7812800000102,-3.6954526955695732E-2]
["Audiovisual",0,0,0,"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a."]
["Classified",0,0,0,"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a."]
["Gastronomy and Agencies",0,0,0,"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a."]
["Corporate and adjustments",0,0,0,0,null,-9.614000000059604E-2,0,-9.614000000059604E-2,"n.a.",null,-0.41345000000298021,0,-0.41345000000298021,0,null,-1.7623799999952316,0,-1.7623799999952316,0]
["Total Circulation Revenues",28835.249680000001,31149.013329999998,-2313.7636499999971,-7.4280479625066745E-2,null,57348.025959999999,59184.433689999998,-1836.407729999999,-3.1028559631386395E-2,null,85299.139319999987,88030.347849999991,-2731.2085300000035,-3.1025760964319578E-2,null,112781.44751,117110.99117000001,-4329.5436600000103,-3.696957575668694E-2]
[]
["Advertising Revenues"]
["Newpapers",24625.903327817101,27528.628789999999,-2902.7254621828979,-0.10544388114373997,null,56489.454468925498,53864.103409999996,2625.351058925502,4.8740272142691964E-2,null,81876.498225249103,78439.864589999997,3436.6336352491053,4.3812335133572203E-2,null,122736.16819109801,117500.33499,5235.8332010980084,4.4560155522480938E-2]
["Audiovisual",470.64044999999999,757.71474000000001,-287.07429000000002,-0.37886855678695125,null,906.47235000000001,1137.9899700000001,-231.51762000000008,-0.20344434142947679,null,1112.61158,1616.8723500000001,-504.26077000000009,-0.31187419959281265,null,1689.3940299999999,2417.8505599999999,-728.45652999999993,-0.30128269383199596]
["Classified",5606.8404500000006,6301.5744599999998,-694.73400999999922,-0.11024768721053868,null,11524.045199999999,10176.771640000001,1347.2735599999978,0.13238712704375841,null,17228.349859999998,15603.488600000001,1624.8612599999979,0.10413448566880087,null,23294.359850000001,21500.801480000006,1793.5583699999952,8.3418209859216594E-2]
["Gastronomy and Agencies",0,2.4500000000000002,-2.4500000000000002,-1,null,133.32677999999999,2.4500000000000002,130.87678,"n.s.",null,175.90049999999999,51.500579999999999,124.39991999999999,"n.s.",null,380.08816999999999,239.61957999999998,140.46859000000001,0.58621499127909338]
["Corporate and adjustments",-22.030050000001488,-9.5580599999995908,-12.471990000001899,"n.r.",null,-88.530210000002384,11.16135999999009,-99.691569999992481,"n.r.",null,-457.65769999999287,47.436549999997091,-505.09424999998993,"n.r.",null,-228.35319999898076,-517.90144000002522,289.54824000104441,"n.r."]
["Total Advertising Revenues",30681.354177817098,34580.809930000003,-3899.4557521829047,-0.11276357494449536,null,68964.768588925494,65192.476379999986,3772.292208925508,5.7863919556257068E-2,null,99935.702465249109,95759.162670000005,4176.5397952491039,4.3615040887962517E-2,null,147871.65704109901,141140.70517,6730.9518710990087,4.7689657374120148E-2]
[]
["Other Revenues"]
["Newpapers",9530.996224999999,10533.45773,-1002.4615050000011,-9.5169272113270365E-2,null,20434.975710000002,19135.172619999998,1299.8030900000049,6.7927429546230295E-2,null,32101.90078,28812.056370000002,3289.8444099999979,0.11418290897922458,null,44502.076408333305,41827.865479999993,2674.210928333312,6.3933717335205323E-2]
["Audiovisual",7006.0036799999998,7788.7454100000004,-782.74173000000064,-0.10049650987372569,null,13731.041949999999,14088.501989999999,-357.46003999999994,-2.5372466160967621E-2,null,20416.006879999997,20804.945929999998,-388.93905000000086,-1.8694547503685866E-2,null,27219.06655,28771.087810000001,-1552.0212600000013,-5.3943781001584638E-2]
["Classified",356.76340999999996,351.33072999999996,5.4326800000000048,1.5463150633023207E-2,null,683.2288299999999,630.16903000000002,53.059799999999882,8.4199313952321456E-2,null,1041.2226600000001,873.87513000000001,167.34753000000012,0.19150050648540612,null,1435.83761,1313.9694999999999,121.86811000000012,9.2748050848973376E-2]
["Gastronomy and Agencies",2920.7708200000002,5967.6249499999994,-3046.8541299999993,-0.5105639438684898,null,9436.7660299999989,7398.3152300000002,2038.4507999999987,0.27552905447095943,null,13730.713599999999,9954.2859700000008,3776.4276299999983,0.37937704837708192,null,22888.436820000003,15171.293600000001,7717.1432200000017,0.50866744942567066]
["Corporate and adjustments",-939.48425500000121,-1090.6454200000016,151.16116500000044,4.751404624267791E-3,null,-2024.5725999999977,-1932.7827399999915,-91.789860000006229,-1.5468054582034447E-2,null,-3023.2049349999998,-2739.8227999999999,-283.38213499999983,-2.699187150972622E-2,null,-4359.1416600000121,-3998.1719900000062,-360.96967000000586,-2.7805004427133496E-2]
["Total Other Revenues",18875.049879999999,23550.5134,-4675.4635200000012,-0.19852915478267244,null,42261.439920000004,39319.376130000004,2942.0637900000002,7.4824783085895824E-2,null,64266.638984999998,57705.340600000003,6561.2983849999946,0.11370348596469412,null,91686.27572833329,83086.044399999984,8600.231328333306,0.10350993828673961]
[]
["Total Revenues"]
["Newpapers",62992.149232817101,69211.099849999999,-6218.950617182898,-8.9854815638837127E-2,null,134272.55227892601,132183.70971999998,2088.8425589260296,1.5802571764332762E-2,null,199277.95177524901,195282.26881000001,3995.6829652489978,2.0461063821091714E-2,null,280021.45448943198,276439.19164000003,3582.2628494319506,1.295859255042622E-2]
["Audiovisual",7476.6441299999997,8546.4601500000008,-1069.8160200000011,-0.12517650597130567,null,14637.514300000001,15226.491959999999,-588.97765999999865,-3.8681113256240712E-2,null,21528.618460000002,22421.81828,-893.199819999998,-3.9836190305615034E-2,null,28908.460579999999,31188.93837,-2280.4777900000008,-7.3118160129283072E-2]
["Classified",5963.6038600000002,6652.9051899999995,-689.30132999999933,-0.10360907157313622,null,12207.274029999999,10806.94067,1400.3333599999987,0.12957722289410872,null,18269.572519999998,16477.363730000001,1792.208789999997,0.10876793274502758,null,24730.197459999999,22814.770980000005,1915.4264799999946,8.395554273497223E-2]
["Gastronomy and Agencies",2920.7708200000002,5970.0749500000002,-3049.30413,-0.51076479868983893,null,9570.0928100000001,7400.76523,2169.3275800000001,0.2931220640814734,null,13906.614100000001,10005.786550000001,3900.82755,0.38985716220380495,null,23268.524989999998,15410.91318,7857.6118099999985,0.50987321245813411]
["Corporate and adjustments",-961.51430500000333,-1100.2034799999956,138.68917499999225,0.12605774979005957,null,-2113.1989500000072,-1921.6213800000096,-191.57756999999765,-9.9695794392127696E-2,null,-3481.276085000005,-2692.3862500000323,-788.88983499997266,-0.29300767488318707,null,-4589.2572399999699,-4516.0734300001095,-73.183809999860387,-1.6205186017061422E-2]
["Total Revenues",78391.653737817091,89280.336660000001,-10888.68292218291,-0.12196059434284519,null,168574.23446892601,163696.2862,4877.9482689260039,2.9798771750791278E-2,null,249501.48077024901,241494.85111999998,8006.6296502490295,3.3154452830426999E-2,null,352339.38027943199,341337.74073999992,11001.639539432072,3.2230949661707996E-2]
[]
["EBITDA"]
["Newpapers",3142.9438613671,-1014.0283100000024,4156.9721713671024,"n.r.",null,14207.759061008699,4816.0609899999945,9391.6980710087046,"n.r.",null,19288.823652612897,7671.8888000000115,11616.934852612885,"n.r.",null,39268.323027310296,17538.574620000003,21729.748407310293,"n.r."]
["Audiovisual",2270.0227100000002,2339.02801,-69.005299999999806,-2.9501698870207118E-2,null,4483.2173600000006,4722.0242600000001,-238.80689999999959,-5.057299303244147E-2,null,6674.8145999999997,6967.9280499999986,-293.11344999999892,-4.2066084479732674E-2,null,9304.4115500000007,7933.8449199999977,1370.566630000003,0.17274935971397881]
["Classified",1137.5546899999999,1627.0455999999997,-489.49090999999976,-0.30084646060319381,null,2358.0895,1927.6087400000001,430.48075999999992,0.22332372284221946,null,3666.7387000000003,3340.3326500000021,326.40604999999823,9.7716630108680355E-2,null,5056.41201,4827.4072100000003,229.0047999999997,4.7438467491537697E-2]
["Gastronomy and Agencies",-643.22276999999997,1117.2144299999993,-1760.4371999999994,"n.r.",null,830.10414000000003,626.04389000000003,204.06025,0.32595198716818397,null,989.15594999999985,627.68500999999969,361.47094000000016,0.57587951638354451,null,3024.8622,1820.9855500000001,1203.8766499999999,0.66111268702818637]
["Corporate and adjustments",-2870.77673,-3149.0635099999981,278.28677999999809,8.8371282165724957E-2,null,-5919.7781500000001,-5517.4056400000154,-402.37250999998469,-7.2927846211427658E-2,null,-8936.2834600000006,-7054.3042200000509,-1881.9792399999496,-0.26678453059399471,null,-11618.368570000001,-10397.703290000078,-1220.6652799999229,-0.11739758732814483]
["Total EBITDA",3036.5217613670998,920.19621999999879,2116.3255413671009,"n.r.",null,15959.391911008701,6574.3322399999797,9385.0596710087211,"n.r.",null,21683.249442612901,11553.530289999962,10129.719152612939,0.87676397588887722,null,45035.640217310305,21723.109009999931,23312.531207310374,"n.r."]
[]
["EBITDA Margin"]
["Newpapers",4.9894215384696169E-2,-1.4651238200197486E-2,6.4545453584893648,null,null,0.10581283233147119,3.6434603024848404E-2,6.9378229306622794,null,null,9.6793566376913318E-2,3.9286151511606922E-2,5.7507414865306394,null,null,0.14023326569354808,6.3444602467366704E-2,7.6788663226181368]
["Audiovisual",0.30361518758015305,0.27368383739553265,2.9931350184620396,null,null,0.30628269719265111,0.31011898685559086,-0.38362896629397514,null,null,0.31004379646570218,0.3107655214659959,-7.2172500029371589E-2,null,null,0.3218577317270625,0.25438008905206599,6.747764267499651]
["Classified",0.19074953949070653,0.24456166945616728,-5.3812129965460755,null,null,0.19317084995428749,0.17836766193702072,1.4803188017266766,null,null,0.2007019428607846,0.20272251706857247,-0.20205742077878674,null,null,0.20446306658806598,0.2115913069752848,-0.71282403872188205]
["Gastronomy and Agencies",-0.22022363603317563,0.18713574609310379,-40.735938212627943,null,null,8.6739403314104332E-2,8.4591778085629135E-2,0.21476252284751973,null,null,7.1128453186890386E-2,6.2732200698404836E-2,0.83962524884855505,null,null,0.12999802098757787,0.11816207960753693,1.1835941380040946]
["Corporate and adjustments","n/s","n/s","n/s",null,null,"n/s","n/s","n/s",null,null,"n/s","n/s","n/s",null,null,"n/s","n/s","n/s"]
["Total EBITDA Margin",3.8735268572376663E-2,1.0306818437572845E-2,2.8428450134803818,null,null,9.4672782951006437E-2,4.0161767823905459E-2,5.4511015127100979,null,null,8.6906295608640938E-2,4.7841725139965638E-2,3.9064570468675299,null,null,0.12781892328241484,6.3641099173228022E-2,6.4177824109186821]
[]
["EBIT"]
["Newpapers",-848.21030192640001,-5130.4890000000023,4282.2786980736018,0.83467262049944946,null,16708.3788760883,-3217.2679200000052,19925.646796088306,"n.r.",null,17633.265254399001,-4630.8961199999858,22264.161374398987,"n.r.",null,33148.098659136296,-5327.979609999994,38476.078269136291,"n.r."]
["Audiovisual",2236.05105,2253.1328800000001,-17.081830000000082,-7.5813682147322266E-3,null,4377.4797099999996,4555.4997499999999,-178.02004000000034,-3.9078048462191296E-2,null,6491.3067000000001,6727.4954599999992,-236.18875999999909,-3.5107977612815679E-2,null,9067.6721799999996,7473.9150999999974,1593.7570800000021,0.21324259891579483]
["Classified",752.73212999999998,1224.3479399999997,-471.61580999999967,-0.3851975362493768,null,1555.42428,1120.9272800000003,434.49699999999962,0.38762282598742664,null,2449.5457099999999,2106.6245200000021,342.92118999999775,0.1627823025623937,null,3405.4853199999998,3141.6666299999997,263.81869000000006,8.3974119812960574E-2]
["Gastronomy and Agencies",-886.34225000000004,1094.490199999999,-1980.832449999999,"n.r.",null,344.41754000000003,159.58783000000017,184.82970999999986,"n.r.",null,112.69964999999996,-78.164060000000177,190.86371000000014,"n.r.",null,1845.61843,873.34442000000092,972.27400999999907,"n.r."]
["Corporate and adjustments",-2995.1736900000001,-3246.6834499999977,251.50975999999764,7.7466671412021335E-2,null,-6166.5478600000006,-5759.2432900000167,-407.30456999998387,-7.0721889923838016E-2,null,-9306.6025200000004,-7445.8537500000539,-1860.7487699999465,-0.24990401805836343,null,-12106.587029999999,-12690.413780000079,583.82675000008021,4.600533600568512E-2]
["Total EBIT",-1740.9430619264001,-3805.201430000001,2064.2583680736006,0.54248333657164638,null,16819.152546088302,-3140.4963500000213,19959.648896088322,"n.r.",null,17380.214794399002,-3320.793950000038,20701.008744399041,"n.r.",null,35360.287559136304,-6529.4672400000709,41889.754799136375,"n.r."]
[]
["EBIT Margin"]
["Newpapers",-1.3465333573417858E-2,-7.4128124117651947E-2,6.0662790544234086,null,null,0.12443629462989413,-2.433936773914901E-2,14.877566236904313,null,null,8.8485781278433998E-2,-2.3713858653012777E-2,11.219963993144678,null,null,0.11837699621829265,-1.9273604362649455E-2,13.76506005809421]
["Audiovisual",0.29907148329126104,0.26363346232884499,3.5438020962416052,null,null,0.29905895360935697,0.29918248812446752,-1.2353451511054603E-2,null,null,0.30151989139762014,0.30004236837477388,0.1477523022846261,null,null,0.31366845546501942,0.23963352042751809,7.4034935037501333]
["Classified",0.12622101461984095,0.18403207396376556,-5.7811059343924605,null,null,0.12741782286343908,0.10372290495789317,2.3694917905545911,null,null,0.13407788864892392,0.12784960959285699,0.62282790560669321,null,null,0.13770554503287818,0.13770318504420065,2.3599886775360623E-4]
["Gastronomy and Agencies",-0.30346175876955661,0.18332939019467404,-48.679114896423066,null,null,3.5988944604603057E-2,2.1563693083127319E-2,1.4425251521475737,null,null,8.1040323107836841E-3,-7.8118856133304352E-3,1.591591792411412,null,null,7.9318239157539314E-2,5.6670517171780017E-2,2.2647721985759297]
["Corporate and adjustments","n/s","n/s","n/s",null,null,"n/s","n/s","n/s",null,null,"n/s","n/s","n/s",null,null,"n/s","n/s","n/s"]
["Total EBIT Margin",-2.2208270637446036E-2,-4.2620823042940362E-2,2.0412552405494324,null,null,9.9772973011416202E-2,-1.9184896755464823E-2,11.895786976688102,null,null,6.9659766109377935E-2,-1.3750992762781179E-2,8.3410758872159114,null,null,0.10035860178641655,-1.9129051554172046E-2,11.94876533405886]
[]
["Comparable EBITDA"]
["Newpapers",3150.3861713670999,2464.9184599999999,685.46771136710004,0.27808940640052654,null,14207.759061008699,8255.4257200000011,5952.333341008698,0.72102076172622831,null,19288.823652612897,11234.30514,8054.5185126128963,0.71695742747226965,null,39268.323027310296,27409.853830000004,11858.469197310293,0.43263525850441542]
["Audiovisual",2270.0824900000002,2339.5765299999998,-69.494039999999586,-2.9703683170389638E-2,null,4483.2173600000006,4722.5727799999995,-239.35541999999896,-5.0683267606518277E-2,null,6674.8145999999997,6968.6721799999996,-293.85757999999987,-4.2168374750553968E-2,null,9304.4115500000007,8079.8587400000006,1224.5528100000001,0.15155621520185142]
["Classified",1139.1264099999999,1696.21712,-557.09071000000017,-0.32843125059367412,null,2358.0895,1992.7818200000002,365.30767999999989,0.18331544192830898,null,3666.7387000000003,3397.3618799999999,269.37682000000041,7.9289998980032236E-2,null,5056.41201,4818.1223399999999,238.28967000000011,4.9456957126580582E-2]
["Gastronomy and Agencies",-639.13310000000001,1131.3181200000001,-1770.4512200000001,"n.r.",null,830.10414000000003,662.39758000000006,167.70655999999997,0.25318111820396438,null,989.15594999999985,664.61698000000001,324.53896999999984,0.48830977806194453,null,3024.8622,1879.1762100000001,1145.6859899999999,0.60967459246410949]
["Corporate and adjustments",-2870.7023599999998,-2521.7135999999996,-348.98876000000018,-0.13839349559759689,null,-5919.7781500000001,-4733.3424499999992,-1186.4357000000009,-0.25065494680191608,null,-8936.2834600000006,-6467.4971699999996,-2468.7862900000009,-0.38172205183972291,null,-11618.368570000001,-8975.022399999998,-2643.3461700000025,-0.2945225150635839]
["Total comparable EBITDA",3049.7596113670998,5110.3166300000003,-2060.5570186329005,-0.40321513671705705,null,15959.391911008701,10899.835449999999,5059.5564610087022,0.46418649934836426,null,21683.249442612901,15797.459009999999,5885.7904326129028,0.37257830065500536,null,45035.640217310305,33211.988720000001,11823.651497310304,0.356005525504415]

{"sheet":"Line of Activity 19vs21","index":7,"n_rows":76,"n_cols":20,"rows_kept":76,"cut":false,"hidden":false,"merged":[[2,1,2,4],[2,6,2,9],[2,11,2,14],[2,16,2,19],[0,0,0,19]]}
["LINE OF ACTIVITY"]
[]
["Thousand Euro","IFRS",{"$nulls":4},"IFRS",{"$nulls":4},"IFRS",{"$nulls":4},"IFRS"]
[null,"1Q21","1Q19","Var Abs","Var %",null,"1H21","1H19","Var Abs","Var %",null,"9M21","9M19","Var Abs","Var %",null,2021,2019,"Var Abs","Var %"]
[]
["Circulation Revenues"]
["Newpapers",28835.249680000001,33540.422279999999,{"$f":"B7-C7","v":-4705.1725999999981},{"$f":"D7/C7","v":-0.14028364224876413},null,57348.122100000001,66761.807050000003,{"$f":"G7-H7","v":-9413.6849500000026},{"$f":"I7/H7","v":-0.14100404656437474},null,85299.552769999995,99917.312470000004,-14617.75970000001,-0.14629856767203347,null,112783.20989,128779.15239,-15995.942500000005,-0.12421220518331448]
["Audiovisual",0,0,{"$f":"B8-C8","v":0},"n.a.",null,0,0,{"$f":"G8-H8","v":0},"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a."]
["Classified",0,0,0,"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a."]
["Gastronomy and Agencies",0,0,0,"n.a.",null,0,0,0,"n.a.",null,0,6.7309200000000002,-6.7309200000000002,-1,null,0,6.7309200000000002,-6.7309200000000002,-1]
["Corporate and adjustments",0,0,0,"n.a.",null,-9.614000000059604E-2,0,-9.614000000059604E-2,"n.a.",null,-0.41345000000298021,-6.7309200000000002,6.3174699999970203,-0.93857451878747933,null,-1.7623799999952316,-6.7309200000000002,4.9685400000047686,-0.73816655078425664]
["Total Circulation Revenues",28835.249680000001,33540.422279999999,-4705.1725999999981,{"$f":"D12/C12","v":-0.14028364224876413},null,57348.025959999999,66761.807050000003,-9413.781090000004,{"$f":"I12/H12","v":-0.14100548660927842},null,85299.139319999987,99917.312470000004,-14618.173150000017,-0.14630270559357866,null,112781.44751,128779.15239,-15997.704880000005,-0.1242258904729541]
[]
["Advertising Revenues"]
["Newpapers",24625.903327817101,32677.632170000001,-8051.7288421828998,-0.24639878435178861,null,56489.454468925498,69563.587710000007,{"$f":"G15-H15","v":-13074.133241074509},{"$f":"I15/H15","v":-0.18794506826730353},null,81876.498225249103,96093.501690000005,-14217.003464750902,-0.14794968665639124,null,122736.16819109801,138670.17162000001,-15934.003428901997,-0.11490577420331022]
["Audiovisual",470.64044999999999,809.63049999999998,-338.99005,-0.41869723287351451,null,906.47235000000001,1560.45219,-653.97983999999997,-0.41909636462492322,null,1112.61158,2238.0613599999997,-1125.4497799999997,-0.50286815192591494,null,1689.3940299999999,3427.73324,-1738.3392100000001,-0.50713958417604288]
["Classified",5606.8404500000006,6385.1917099999991,-778.35125999999855,-0.12189943471564124,null,11524.045199999999,13232.657080000001,-1708.6118800000022,-0.1291208462269017,null,17228.349859999998,19871.604199999998,-2643.2543399999995,-0.13301665599800944,null,23294.359850000001,26509.463979999997,-3215.1041299999961,-0.12128137077481552]
["Gastronomy and Agencies",0,0,0,"n.a.",null,133.32677999999999,112.12953,21.197249999999983,"n.a.",null,175.90049999999999,281.33253000000002,-105.43203000000003,-0.37475947058095277,null,380.08816999999999,585.76275999999996,-205.67458999999997,-0.35112267976885381]
["Corporate and adjustments",-22.030050000001488,-239.33864999999693,217.30859999999544,-0.9079544820696458,null,-88.530210000002384,-263.2301800000098,174.6999700000074,{"$f":"I19/H19","v":-0.66367758438641378},null,-457.65769999999287,-298.03891000000544,-159.61878999998743,0.53556359469971393,null,-228.35319999898076,-398.7061700000279,170.35297000104714,-0.4272644438911874]
["Total Advertising Revenues",30681.354177817098,39633.115730000005,-8951.7615521829066,-0.22586570314498222,null,68964.768588925494,84205.59633,-15240.827741074507,-0.18099542554566109,null,99935.702465249109,118186.46087,-18250.758404750886,-0.15442342778015777,null,147871.65704109901,168794.42542999997,-20922.768388900964,-0.12395414324614504]
[]
["Other Revenues"]
["Newpapers",9530.996224999999,12025.8004,-2494.8041750000011,-0.20745431422593719,null,20434.975710000002,24279.882509999996,{"$f":"G23-H23","v":-3844.9067999999934},{"$f":"I23/H23","v":-0.15835771851105199},null,32101.90078,39784.691550000003,-7682.7907700000032,-0.19310922042325102,null,44502.076408333305,57492.483590000003,-12990.407181666698,-0.22594966107754291]
["Audiovisual",7006.0036799999998,7443.0264299999999,-437.02275000000009,-5.8715732653927995E-2,null,13731.041949999999,15027.868209999999,-1296.8262599999998,-8.629475863629496E-2,null,20416.006879999997,22091.039379999998,-1675.0325000000012,-7.5824069261154037E-2,null,27219.06655,29522.006670000002,-2302.9401200000029,-7.800757400208265E-2]
["Classified",356.76340999999996,328.39230000000003,28.371109999999931,8.6393956252932627E-2,null,683.2288299999999,691.81220000000008,-8.5833700000001727,-1.2407080996837251E-2,null,1041.2226600000001,1013.48645,27.736210000000142,2.7367124641873745E-2,null,1435.83761,1321.81098,114.02663000000007,8.6265458318405E-2]
["Gastronomy and Agencies",2920.7708200000002,2779.8607400000001,140.91008000000011,5.0689618358364275E-2,null,9436.7660299999989,4286.3905300000006,5150.3754999999983,1.2015646880406852,null,13730.713599999999,5896,7784.7135999999991,1.3092353851328622,null,22888.436820000003,13100.226800000004,9788.2100199999986,0.74717866869297223]
["Corporate and adjustments",-939.48425500000121,-709.9118000000044,-229.57245499999681,0.32338165811583269,null,-2024.5725999999977,-1730.0988499999912,-294.47375000000648,0.17020631509003545,null,-3023.2049349999998,-2544.9195300000029,-478.2854049999969,0.18793733922109371,null,-4359.1416600000121,-4453.5888300000115,94.44716999999946,-2.1206980169293989E-2]
["Total Other Revenues",18875.049879999999,21943.076749999997,-3068.0268699999979,-0.13981753356443044,null,42261.439920000004,42872.927840000004,-611.48791999999958,-1.4262798246064445E-2,null,64266.638984999998,66240.274860000005,-1973.6358750000072,-2.9795103948033454E-2,null,91686.27572833329,96982.939209999997,-5296.6634816667065,-5.46143839814721E-2]
[]
["Total Revenues"]
["Newpapers",62992.149232817101,78243.854849999989,-15251.705617182888,-0.19492528386314406,null,134272.55227892601,160605.27726999999,{"$f":"G31-H31","v":-26332.724991073977},{"$f":"I31/H31","v":-0.16395927605046859},null,199277.95177524901,235795.50571,-36517.553934750991,-0.15486959272100451,null,280021.45448943198,324941.80759999994,-44920.353110567958,-0.13824122368970279]
["Audiovisual",7476.6441299999997,8252.6569299999992,-776.01279999999952,-9.4031874411141872E-2,null,14637.514300000001,16588.320399999997,-1950.8060999999961,-0.11760118281776114,null,21528.618460000002,24329.100739999998,-2800.4822799999965,-0.115108335072807,null,28908.460579999999,32949.739909999997,-4041.2793299999976,-0.12264980971135071]
["Classified",5963.6038600000002,6713.5840099999987,-749.9801499999985,-0.11171084608204652,null,12207.274029999999,13924.469279999999,-1717.1952500000007,-0.12332213282027513,null,18269.572519999998,20885.090649999998,-2615.5181300000004,-0.12523374563375431,null,24730.197459999999,27831.274959999999,-3101.0774999999994,-0.11142419829695073]
["Gastronomy and Agencies",2920.7708200000002,2780,140.77082000000019,5.0636985611510858E-2,null,9570.0928100000001,4715.5933000000005,4854.4995099999996,1.0294567833065671,null,13906.614100000001,6184.0404600000011,7722.5736399999996,1.2487909304526119,null,23268.524989999998,13692.72048,9575.8045099999981,0.69933542600148058]
["Corporate and adjustments",-961.51430500000333,-949.25045000000227,-12.263855000001058,1.2919514549612305E-2,null,-2113.1989500000072,-1993.329029999979,-119.86992000002829,6.0135541195639713E-2,null,-3481.276085000005,-2849.6893600000185,-631.58672499998647,0.22163353447057205,null,-4589.2572399999699,-4859.0259199999273,269.76867999995739,-5.5519086426269036E-2]
["Total Revenues",78391.653737817091,95116.614759999997,-16724.961022182906,-0.17583637794914839,null,168574.23446892601,193840.33121999999,-25266.096751073987,-0.13034489051918774,null,249501.48077024901,284344.04819999996,-34842.567429750954,-0.12253665111092329,null,352339.38027943199,394556.51703000005,-42217.136750568054,-0.10699895940980765]
[]
["EBITDA"]
["Newpapers",3142.9438613671,2329.8991099999994,813.04475136710062,0.34896135539838924,null,14207.759061008699,13006.143449999989,{"$f":"G39-H39","v":1201.6156110087104},{"$f":"I39/H39","v":9.238830984973577E-2},null,19288.823652612897,16821.367760000019,2467.4558926128775,0.14668580628028993,null,39268.323027310296,35671.369579999984,3596.9534473103122,0.10083586612068383]
["Audiovisual",2270.0227100000002,2718.7751900000003,-448.75248000000011,-0.16505685414909207,null,4483.2173600000006,5251.1779299999998,-767.96056999999928,-0.14624539107933052,null,6674.8145999999997,7505.7453899999973,-830.93078999999761,-0.11070596547373664,null,9304.4115500000007,10428.17318,-1123.7616299999991,-0.10776207976246892]
["Classified",1137.5546899999999,550.80491999999902,586.74977000000092,1.0652587671148652,null,2358.0895,2330.8646899999994,27.224810000000616,1.1680133178387384E-2,null,3666.7387000000003,4072.7751799999996,-406.0364799999993,-9.9695284432567019E-2,null,5056.41201,5975.6426699999984,-919.23065999999835,-0.15382958967993288]
["Gastronomy and Agencies",-643.22276999999997,615.1370100000006,-1258.3597800000007,-2.0456577307874868,null,830.10414000000003,528.9883200000005,301.11581999999953,0.56922961928535443,null,989.15594999999985,600.94961000000035,388.2063399999995,0.64598817195338432,null,3024.8622,1885.6516499999993,1139.2105500000007,0.60414687410583023]
["Corporate and adjustments",-2870.77673,-3631.0154900000002,760.23876000000018,-0.2093735931707634,null,-5919.7781500000001,-6726.4662699999835,806.68811999998343,-0.11992747567884339,null,-8936.2834600000006,-8566.5671100000345,-369.71634999996604,4.3158052140674183E-2,null,-11618.368570000001,-11656.549549999951,38.180979999950068,-3.2754958777617199E-3]
["Total EBITDA",3036.5217613670998,2583.6007399999949,452.92102136710491,0.1753061200033198,null,15959.391911008701,14390.708120000005,1568.6837910086961,0.10900671307679163,null,21683.249442612901,20434.270829999983,1248.9786126129184,6.1121760742216778E-2,null,45035.640217310305,42304.287530000031,2731.3526873102746,6.4564441260790403E-2]
[]
["EBITDA Margin"]
["Newpapers",4.9894215384696169E-2,2.9777406985719335E-2,{"$f":"+(B47-C47)*100","v":2.0116808398976835},null,null,0.10581283233147119,8.0982042876055926E-2,{"$f":"+(G47-H47)*100","v":2.4830789455415267},null,null,9.6793566376913318E-2,7.1338797189325023E-2,2.5454769187588293,null,null,0.14023326569354808,0.10977771633470777,3.0455549358840303E-2]
["Audiovisual",0.30361518758015305,0.32944241025174914,{"$f":"+(B48-C48)*100","v":-2.5827222671596095},null,null,0.30628269719265111,0.3165587475631349,{"$f":"+(G48-H48)*100","v":-1.0276050370483791},null,null,0.31004379646570218,0.30850895272342066,0.1534843742281522,null,null,0.3218577317270625,0.31648726844229591,5.3704632847665912E-3]
["Classified",0.19074953949070653,8.2043349599791357E-2,10.870618989091517,null,null,0.19317084995428749,0.16739343116996697,2.577741878432052,null,null,0.2007019428607846,0.19500873844662964,0.56932044141549676,null,null,0.20446306658806598,0.21470962715823777,-1.0246560570171787E-2]
["Gastronomy and Agencies",-0.22022363603317563,0.21540149764612318,-43.562513367929881,null,null,8.6739403314104332E-2,0.1121785290516891,-2.5439125737584765,null,null,7.1128453186890386E-2,9.7177502942792884E-2,-2.6049049755902498,null,null,0.12999802098757787,0.13771198008125843,-7.7139590936805558E-3]
["Corporate and adjustments","n/s","n/s","n/s",null,null,"n/s","n/s","n/s",null,null,"n/s","n/s","n/s",null,null,"n/s","n/s","n/s"]
["Total EBITDA Margin",3.8735268572376663E-2,2.716245470382839E-2,1.1572813868548273,null,null,9.4672782951006437E-2,7.4240009957820402E-2,{"$f":"+(G52-H52)*100","v":2.0432772993186035},null,null,8.6906295608640938E-2,7.1864598395346285E-2,1.5041697213294651,null,null,0.12781892328241484,0.10721984228886386,2.0599080993550983E-2]
[]
["EBIT"]
["Newpapers",-848.21030192640001,-1819.3288300000004,971.11852807360037,-0.53377845283394987,null,16708.3788760883,4644.0784599999888,{"$f":"G55-H55","v":12064.30041608831},{"$f":"I55/H55","v":2.5977813510257404},null,17633.265254399001,4319.2944800000196,13313.970774398982,3.0824410875544013,null,33148.098659136296,19285.216019999985,13862.882639136311,0.71883470865763843]
["Audiovisual",2236.05105,2596.1977900000006,-360.14674000000059,-0.13872084067986226,null,4377.4797099999996,5023.0513000000001,-645.57159000000047,-0.128521799090525,null,6491.3067000000001,7268.9785299999976,-777.6718299999975,-0.10698502228207817,null,9067.6721799999996,10101.41159,-1033.7394100000001,-0.10233613399372435]
["Classified",752.73212999999998,416.39266999999899,336.339460000001,0.8077458712229536,null,1555.42428,1572.4692799999993,-17.044999999999391,-1.0839639423670902E-2,null,2449.5457099999999,2862.5646099999994,-413.01889999999958,-0.14428282196921299,null,3405.4853199999998,4396.5573199999981,-991.0719999999983,-0.22542001112816124]
["Gastronomy and Agencies",-886.34225000000004,610.20584000000065,-1496.5480900000007,-2.4525299364555395,null,344.41754000000003,518.42622000000051,-174.00868000000048,-0.33564791533885052,null,112.69964999999996,572.70696000000044,-460.00731000000047,-0.80321585405562401,null,1845.61843,1840.7512899999992,4.8671400000007452,2.6441051686025151E-3]
["Corporate and adjustments",-2995.1736900000001,-3809.4965500000003,814.32286000000022,-0.21376128034556172,null,-6166.5478600000006,-7009.5783899999842,843.03052999998363,-0.12026836467121463,null,-9306.6025200000004,-8950.2738200000331,-356.32869999996728,3.9812044543679218E-2,null,-12106.587029999999,-12143.653309999954,37.066279999955441,-3.0523170460929091E-3]
["Total EBIT",-1740.9430619264001,-2006.0290800000055,265.08601807360537,-0.13214465369246026,null,16819.152546088302,4748.4468700000052,12070.705676088297,2.5420323753329233,null,17380.214794399002,6073.270759999984,11306.944034399017,1.8617553014216424,null,35360.287559136304,23480.282910000031,11880.004649136274,0.50595662303867261]
[]
["EBIT Margin"]
["Newpapers",-1.3465333573417858E-2,-2.325203472512705E-2,{"$f":"+(B63-C63)*100","v":0.97867011517091917},null,null,0.12443629462989413,2.891610125732445E-2,{"$f":"+(G63-H63)*100","v":9.5520193372569668},null,null,8.8485781278433998E-2,1.8317967795841834E-2,7.0167813482592152,null,null,0.11837699621829265,5.9349752998665808E-2,5.9027243219626838E-2]
["Audiovisual",0.29907148329126104,0.31458932705203352,{"$f":"+(B64-C64)*100","v":-1.5517843760772476},null,null,0.29905895360935697,0.302806503544506,{"$f":"+(G64-H64)*100","v":-0.37475499351490305},null,null,0.30151989139762014,0.2987771150147327,0.27427763828874463,null,null,0.31366845546501942,0.30657029820542825,7.0981572595911757E-3]
["Classified",0.12622101461984095,6.2022411483907101E-2,6.419860313593384,null,null,0.12741782286343908,0.11292848929320194,1.4489333570237142,null,null,0.13407788864892392,0.13706258967087603,-0.29847010219521131,null,null,0.13770554503287818,0.15797182580815544,-2.0266280775277257E-2]
["Gastronomy and Agencies",-0.30346175876955661,0.21367475809724185,-51.713651686679853,null,null,3.5988944604603057E-2,0.10993870484971646,-7.3949760245113403,null,null,8.1040323107836841E-3,9.2610480753549329E-2,-8.4506448442765638,null,null,7.9318239157539314E-2,0.13443283916360202,-5.5114600006062706E-2]
["Corporate and adjustments","n/s","n/s","n/s",null,null,"n/s","n/s","n/s",null,null,"n/s","n/s","n/s",null,null,"n/s","n/s","n/s"]
["Total EBIT Margin",-2.2208270637446036E-2,-2.1090206848316199E-2,-0.11180637891298369,null,null,9.9772973011416202E-2,2.4496691891280009E-2,{"$f":"+(G68-H68)*100","v":7.5276281120136197},null,null,6.9659766109377935E-2,2.1358881251237614E-2,4.8300884858140325,null,null,0.10035860178641655,5.9510569199937233E-2,4.0848032586479316E-2]
[]
["Comparable EBITDA"]
["Newpapers",3150.3861713670999,7819.9213399999999,-4669.5351686328995,-0.59713326587411675,null,14207.759061008699,18524.120600000002,{"$f":"G71-H71","v":-4316.361538991303},{"$f":"I71/H71","v":-0.23301303377345225},null,19288.823652612897,22505.791900000004,-3216.9682473871071,-0.14293957136372112,null,39268.323027310296,42127.019529999998,-2858.6965026897014,-6.7858978265811859E-2]
["Audiovisual",2270.0824900000002,2718.7751899999998,{"$f":"B72-C72","v":-448.6926999999996},{"$f":"D72/C72","v":-0.16503486630683856},null,4483.2173600000006,5251.1779299999998,-767.96056999999928,-0.14624539107933052,null,6674.8145999999997,7505.8095899999998,-830.99499000000014,-0.1107135719386135,null,9304.4115500000007,10428.237379999999,-1123.8258299999979,-0.10776757270172518]
["Classified",1139.1264099999999,1040.9232400000001,98.203169999999773,9.4342374371427964E-2,null,2358.0895,2852.6635299999998,-494.57402999999977,-0.17337271809269417,null,3666.7387000000003,4597.9041999999999,-931.16549999999961,-0.2025195522777529,null,5056.41201,6288.6292899999999,-1232.2172799999998,-0.19594369824906627]
["Gastronomy and Agencies",-639.13310000000001,616.12644999999986,-1255.2595499999998,-2.0373407926246307,null,830.10414000000003,537.84614999999997,292.25799000000006,0.54338585485830859,null,989.15594999999985,623.96380999999997,365.19213999999988,0.58527775833665718,null,3024.8622,1931.9926799999998,1092.8695200000002,0.56566959663636007]
["Corporate and adjustments",-2870.7023599999998,-3065.0712300000005,194.3688700000007,-6.3414144538494352E-2,null,-5919.7781500000001,-6137.1982700000008,217.42012000000068,-3.5426608435122409E-2,null,-8936.2834600000006,-7970.0104299999994,-966.2730300000012,0.12123861549325492,null,-11618.368570000001,-11156.035100000001,-462.33346999999958,4.1442453869654776E-2]
["Total comparable EBITDA",3049.7596113670998,9130.6749899999995,-6080.9153786328998,-0.66598749657531076,null,15959.391911008701,21028.609939999998,-5069.2180289912976,-0.24106291587770531,null,21683.249442612901,27263.459059999997,-5580.2096173870959,-0.20467724235235382,null,45035.640217310305,49619.843780000003,-4584.2035626896977,-9.2386497285536148E-2]

{"sheet":"Newspapers","index":8,"n_rows":62,"n_cols":20,"rows_kept":62,"cut":false,"hidden":false,"merged":[[2,1,2,4],[2,6,2,9],[2,11,2,14],[2,16,2,19],[0,0,0,19]]}
["NEWSPAPERS"]
[]
["Thousand Euro","IFRS",{"$nulls":4},"IFRS",{"$nulls":4},"IFRS",{"$nulls":4},"IFRS"]
[null,"1Q21","1Q20","Var Abs","Var %",null,"1H21","1H20","Var Abs","Var %",null,"9M21","9M20","Var Abs","Var %",null,2021,2020,"Var Abs","Var %"]
[]
["Circulation Revenues"]
["Regionals",21111.75736,22420.924010000002,-1309.1666500000028,-5.8390396819332634E-2,null,41777.703659999999,42861.332249999999,-1083.6285900000003,-2.5282195702164629E-2,null,62068.128229999995,63630.712570000003,-1562.5843400000085,-2.455707750060182E-2,null,82099.494609999994,84727.996079999997,-2628.5014700000029,-3.1022821164307688E-2]
["ABC",6873.2119699999994,7773.7176399999998,-900.50567000000046,-0.11583977084096928,null,13901.07394,14544.496140000001,-643.42220000000088,-4.4238191121002343E-2,null,20762.10428,21711.00963,-948.90535000000091,-4.3706182539241079E-2,null,27437.103010000003,28842.247299999999,-1405.1442899999965,-4.871826648542732E-2]
["Supplements & Magazines",2377.4187599999996,2952.6360099999997,-575.21725000000015,-0.19481481904706574,null,4710.9592300000004,5611.0464900000006,-900.08726000000024,-0.16041343831389288,null,7018.8311800000001,8402.0836899999995,-1383.2525099999993,-0.16463207949788936,null,9218.8809199999996,11073.96106,-1855.08014,-0.16751730748816632]
["Adjustments intersegment",-1527.1384099999964,-1998.2643300000011,471.12592000000473,0.23576756734681065,null,-3041.6147299999893,-3832.441190000005,790.82646000001569,0.20635057938097537,null,-4549.5109199999943,-5713.4580400000032,1163.9471200000089,0.20372025345267228,null,-5972.2686500000063,-7533.2132699999993,1560.9446199999929,0.20720834045894376]
["Total Circulation Revenues",28835.249680000001,31149.013329999998,-2313.7636499999971,-7.4280479625066745E-2,null,57348.122100000001,59184.433689999998,-1836.3115899999975,-3.1026935217769381E-2,null,85299.552769999995,88030.347849999991,-2730.7950799999962,-3.1021064288569621E-2,null,112783.20989,117110.99117000001,-4327.7812800000102,-3.6954526955695732E-2]
[]
["Advertising Revenues"]
["Regionals",16876.3031478171,18570.27173,-1693.9685821829007,-9.1219375074965622E-2,null,38346.556678925503,36742.114390000002,1604.4422889255002,4.366766353985814E-2,null,55891.7958652491,53613.697039999999,2278.0988252491006,4.2490985532101268E-2,null,82711.669881098496,79751.260909999997,2960.408971098499,3.7120528720409156E-2]
["ABC",6505.0391300000001,7476.2269400000014,-971.18781000000126,-0.12990346839310915,null,15378.88328,14670.403420000002,708.47985999999764,4.8293140939405572E-2,null,22248.356350000002,21246.493730000002,1001.8626199999999,4.7154256732035368E-2,null,33847.214850000004,32065.44008,1781.7747700000036,5.5566827261832596E-2]
["Supplements & Magazines",1244.0234800000001,1482.13012,-238.10663999999997,-0.16065164373017396,null,2765.0402100000001,2453.1756,311.86461000000008,0.12712690033277688,null,3736.7270899999999,3582.8538200000003,153.87326999999959,4.294712475877667E-2,null,6185.5876600000001,5671.263359999999,514.32430000000113,9.0689546111997379E-2]
["Adjustments intersegment",0.53757000000029798,0,0.53757000000029798,"n.a.",null,-1.0257000000029803,-1.5900000000074506,0.56430000000447023,0.3549056603785069,null,-0.38108000000566244,-3.1799999999888242,2.7989199999831618,0.88016352201037684,null,-8.3042000004798169,12.370640000011772,-20.674840000491589,"n.r."]
["Total Advertising Revenues",24625.903327817101,27528.628789999999,-2902.7254621828979,-0.10544388114373997,null,56489.454468925498,53864.103409999996,2625.351058925502,4.8740272142691964E-2,null,81876.498225249103,78439.864589999997,3436.6336352491053,4.3812335133572231E-2,null,122736.16819109801,117500.33499,5235.8332010980084,4.4560155522480938E-2]
[]
["Other Revenues"]
["Regionals",7071.3384800000003,7403.1000400000012,-331.76156000000083,-4.4813869623191095E-2,null,14953.993585,13769.429330000001,1184.5642549999993,8.6028565644266919E-2,null,23655.642809999998,20958.423830000003,2697.2189799999942,0.1286937892790955,null,32047.667718333301,29383.104460000002,2664.563258333299,9.0683517187934978E-2]
["ABC",4022.42866,4204.5753500000001,-182.14669000000004,-4.3321066894424907E-2,null,8052.3630400000002,7098.7559700000002,953.60707000000002,0.13433439239636238,null,12129.7695,10339.802720000002,1789.9667799999988,0.1731142100552571,null,18129.705890000001,16043.76914,2085.9367500000008,0.13001538053794265]
["Supplements & Magazines",16.773330000000001,264.46340000000004,-247.69007000000005,-0.93657598745232806,null,619.32858999999996,406.81274999999999,212.51583999999997,0.52239227998630811,null,947.02715000000001,439.35109999999997,507.67605000000003,"n.r.",null,1269.0556200000001,977.36709999999994,291.68852000000015,0.29844315406156008]
["Adjustments intersegment",-1579.544245000001,-1338.6810600000006,-240.86318500000039,-0.17992574347768861,null,-3190.7095049999989,-2139.8254300000026,-1050.8840749999963,-0.49110738673668114,null,-4630.538679999996,-2925.5212800000031,-1705.0173999999929,-0.58280806626024306,null,-6944.3528199999964,-4576.3752200000063,-2367.9775999999902,-0.51743519404861804]
["Total Other Revenues",9530.996224999999,10533.45773,-1002.4615050000011,-9.5169272113270365E-2,null,20434.975710000002,19135.172619999998,1299.8030900000049,6.7927429546230295E-2,null,32101.90078,28812.056370000002,3289.8444099999979,0.11418290897922458,null,44502.076408333305,41827.865479999993,2674.210928333312,6.3933717335205323E-2]
[]
["Total Revenues"]
["Regionals",45059.398987817098,48394.29578,-3334.8967921829026,-6.8910947838631872E-2,null,95078.253923925498,93372.875969999994,1705.3779539255047,1.826416864864942E-2,null,141615.566905249,138202.83344000002,3412.7334652489808,2.469365772251406E-2,null,196858.832209432,193862.36145000003,2996.4707594319771,1.5456691732318608E-2]
["ABC",17400.679760000003,19454.519929999999,-2053.8401699999959,-0.10557136220220244,null,37332.32026,36313.655530000004,1018.6647299999968,2.8051836564854826E-2,null,55140.230130000004,53297.306079999995,1842.9240500000087,3.4578183881071853E-2,null,79414.023749999993,76951.456519999992,2462.5672300000006,3.2001567499375001E-2]
["Supplements & Magazines",3638.2155699999998,4699.2295300000005,-1061.0139600000007,-0.22578466389574303,null,8095.3280300000006,8471.0348400000003,-375.70680999999968,-4.4351937761596981E-2,null,11702.585419999999,12424.28861,-721.70319000000018,-5.8088089600487815E-2,null,16673.5242,17722.591519999998,-1049.0673199999983,-5.9193787704023004E-2]
["Adjustments intersegment",-3106.145085000001,-3336.945390000008,230.80030500000703,6.9165142975266519E-2,null,-6233.3499349994809,-5973.856620000005,-259.49331499947584,-4.3438155869143645E-2,null,-9180.4306799999777,-8642.159320000037,-538.27135999994061,-6.228435973799408E-2,null,-12924.925670000017,-12097.217849999979,-827.70782000003783,-6.8421337059747109E-2]
["Total Revenues",62992.149232817101,69211.099849999999,-6218.950617182898,-8.9854815638837127E-2,null,134272.55227892601,132183.70971999998,2088.8425589260296,1.5802571764332762E-2,null,199277.95177524901,195282.26881000001,3995.6829652489978,2.0461063821091714E-2,null,280021.45448943198,276439.19164000003,3582.2628494319506,1.295859255042622E-2]
[]
["EBITDA"]
["Regionals",4157.0500113670996,180.76416000000387,3976.2858513670958,"n.r.",null,12542.1376810087,5814.8905199999954,6727.247161008705,"n.r.",null,16992.616462612899,9104.6445900000326,7887.9718726128667,0.86636790647232043,null,28734.558367310299,13646.881130000025,15087.677237310274,"n.r."]
["ABC",-1042.30405,-497.32807000000031,-544.97597999999971,"n.r.",null,1001.07852,-740.96881000000235,1742.0473300000024,"n.r.",null,1502.0990900000002,-1461.1564600000008,2963.2555500000008,"n.r.",null,8637.166009999999,3080.0075000000002,5557.1585099999993,"n.r."]
["Supplements & Magazines",28.197900000000001,-697.46439999999939,725.66229999999939,"n.r.",null,664.54286000000002,-257.86073000000044,922.40359000000046,"n.r.",null,794.10809999999992,28.400669999998062,765.70743000000186,"n.r.",null,1896.5986499999999,811.68598999999836,1084.9126600000016,"n.r."]
["Total EBITDA",3142.9438613671,-1014.0283100000024,4156.9721713671024,"n.r.",null,14207.759061008699,4816.0609899999945,9391.6980710087046,"n.r.",null,19288.823652612897,7671.8888000000115,11616.934852612885,"n.r.",null,39268.323027310296,17538.574620000003,21729.748407310293,"n.r."]
[]
["EBITDA Margin"]
["Regionals",9.2257111829011723E-2,3.7352369134940199E-3,8.8521874915517706,null,null,0.1319138411086512,6.2276013880822052E-2,6.9637827227829154,null,null,0.11999116222852946,6.5878856195468405E-2,5.4112306033061053,null,null,0.14596529932038046,7.0394691511687577E-2,7.5570607808692891]
["ABC",-5.9900191508380461E-2,-2.5563625922893712E-2,-3.4336565585486749,null,null,2.6815330872231192E-2,-2.0404687966152614E-2,4.7220018838383808,null,null,2.7241436723398023E-2,-2.7415202896123581E-2,5.4656639619521608,null,null,0.10876121876395918,4.0025330764200596E-2,6.8735887999758578]
["Supplements & Magazines",7.7504753243634768E-3,-0.14842101147589598,15.617148680025947,null,null,8.2089676605729828E-2,-3.0440286797356678E-2,11.25299634030865,null,null,6.7857492297629385E-2,2.2858990877867302E-3,6.5571593209842653,null,null,0.1137491166984362,4.5799509009955358E-2,6.7949607688480835]
["Total EBITDA Margin",4.9894215384696169E-2,-1.4651238200197486E-2,6.4545453584893648,null,null,0.10581283233147119,3.6434603024848404E-2,6.9378229306622794,null,null,9.6793566376913318E-2,3.9286151511606922E-2,5.7507414865306394,null,null,0.14023326569354808,6.3444602467366704E-2,7.6788663226181368]
[]
["EBIT"]
["Regionals",2110.7249480736,-1901.1064499999961,4011.8313980735961,"n.r.",null,18985.656886088302,1714.3539199999962,17271.302966088304,"n.r.",null,21428.584814399001,2945.3323300000329,18483.252484398967,"n.r.",null,30912.0874391363,-1198.3752599999746,32110.462699136275,"n.r."]
["ABC",-2882.1601600000004,-2369.6514999999999,-512.50866000000042,-0.21628018297205326,null,-2724.6953100000001,-4381.7798100000027,1657.0845000000027,0.37817612291202773,null,-4249.11049,-7198.950710000001,2949.840220000001,0.40975974677843024,null,811.54614000000004,-4420.9703300000001,5232.5164700000005,"n.r."]
["Supplements & Magazines",-76.775089999999992,-859.73104999999941,782.95595999999944,0.91069871211467812,null,447.41730000000001,-549.84204000000045,997.25934000000052,"n.r.",null,453.79093,-377.27774000000193,831.06867000000193,"n.r.",null,1424.4650800000002,291.36597999999839,1133.0991000000017,"n.r."]
["Total EBIT",-848.21030192640001,-5130.4890000000023,4282.2786980736018,0.83467262049944946,null,16708.3788760883,-3217.2679200000052,19925.646796088306,"n.r.",null,17633.265254399001,-4630.8961199999858,22264.161374398987,"n.r.",null,33148.098659136296,-5327.979609999994,38476.078269136291,"n.r."]
[]
["EBIT Margin"]
["Regionals",4.6843166919387579E-2,-3.9283688694271068E-2,8.6126855613658648,null,null,0.19968453460745297,1.8360298986086765E-2,18.132423562136619,null,null,0.15131517871009381,2.1311663854408112E-2,13.00035148556857,null,null,0.15702667283045696,-6.1815777494748682E-3,16.320825057993183]
["ABC",-0.16563491770162891,-0.12180467616401368,-4.3830241537615233,null,null,-7.2984890599457217E-2,-0.12066479526909811,4.7679904669640898,null,null,-7.7060079001886453E-2,-0.13507156814256757,5.8011489140681123,null,null,1.0219179203849372E-2,-5.7451418464717068E-2,6.7670597668566437]
["Supplements & Magazines",-2.1102402681433194E-2,-0.18295149119902626,16.184908851759307,null,null,5.5268581871166005E-2,-6.4908485254205422E-2,12.017706712537143,null,null,3.8776980787891574E-2,-3.0366144239143036E-2,6.9143125027034609,null,null,8.5432753322779845E-2,1.6440371018605886E-2,6.8992382304173958]
["Total EBIT Margin",-1.3465333573417858E-2,-7.4128124117651947E-2,6.0662790544234086,null,null,0.12443629462989413,-2.433936773914901E-2,14.877566236904313,null,null,8.8485781278433998E-2,-2.3713858653012777E-2,11.219963993144678,null,null,0.11837699621829265,-1.9273604362649455E-2,13.76506005809421]
[]
["Comparable EBITDA"]
["Regionals",4161.4769613670996,3243.3031100000003,918.17385136709936,0.28309837848214542,null,12542.1376810087,9109.5997099999986,3432.5379710087018,0.37680447882256096,null,16992.616462612899,12311.79319,4680.823272612899,0.3801902127802797,null,28734.558367310299,22747.40539,5987.1529773102993,0.26320157726394217]
["ABC ",-1042.2822099999998,-497.23257000000001,-545.04963999999984,"n.r.",null,1001.07852,-740.87331000000006,1741.95183,"n.r.",null,1502.0990900000002,-1250.44876,2752.5478499999999,"n.r.",null,8637.166009999999,3436.18984,5200.976169999999,"n.r."]
["Supplements& Magazines",31.191419999999997,-281.15208000000001,312.34350000000001,"n.r.",null,664.54286000000002,-113.30069,777.84355000000005,"n.r.",null,794.10809999999992,172.96071000000003,621.14738999999986,"n.r.",null,1896.5986499999999,1226.2586000000001,670.34004999999979,0.54665471867027049]
["Total comparable EBITDA",3150.3861713670999,2464.9184599999999,685.46771136710004,0.27808940640052654,null,14207.759061008699,8255.4257200000011,5952.333341008698,0.72102076172622831,null,19288.823652612897,11234.30514,8054.5185126128963,0.71695742747226965,null,39268.323027310296,27409.853830000004,11858.469197310293,0.43263525850441542]

{"sheet":"Newspapers 19vs21","index":9,"n_rows":62,"n_cols":20,"rows_kept":62,"cut":false,"hidden":false,"merged":[[2,1,2,4],[2,6,2,9],[2,11,2,14],[2,16,2,19],[0,0,0,19]]}
["NEWSPAPERS"]
[]
["Thousand Euro","IFRS",{"$nulls":4},"IFRS",{"$nulls":4},"IFRS",{"$nulls":4},"IFRS"]
[null,"1Q21","1Q19","Var Abs","Var %",null,"1H21","1H19","Var Abs","Var %",null,"9M21","9M19","Var Abs","Var %",null,2021,2019,"Var Abs","Var %"]
[]
["Circulation Revenues"]
["Regionals",21111.75736,23304.544719999998,{"$f":"B7-C7","v":-2192.7873599999984},{"$f":"D7/C7","v":-9.4092692491784438E-2},null,41777.703659999999,46244.817739999999,{"$f":"G7-H7","v":-4467.1140799999994},{"$f":"I7/H7","v":-9.6597073970866074E-2},null,62068.128229999995,69395.033849999993,-7326.9056199999977,-0.10558256424857985,null,82099.494609999994,92150.374069999991,-10050.879459999996,-0.10907041410776118]
["ABC",6873.2119699999994,9216.9524000000001,{"$f":"B8-C8","v":-2343.7404300000007},{"$f":"D8/C8","v":-0.25428583421999668},null,13901.07394,18504.700690000001,{"$f":"G8-H8","v":-4603.6267500000013},{"$f":"I8/H8","v":-0.24878147596776939},null,20762.10428,27503.575089999998,-6741.4708099999989,-0.24511252766012678,null,27437.103010000003,32640.675670000001,-5203.572659999998,-0.15941988188628689]
["Supplements & Magazines",2377.4187599999996,3074.3383599999997,-696.91960000000017,-0.2266892964897983,null,4710.9592300000004,6096.64768,-1385.6884499999996,-0.22728694894831117,null,7018.8311800000001,9173.5238200000003,-2154.6926400000002,-0.23488167494614956,null,9218.8809199999996,12114.665800000001,-2895.7848800000011,-0.23903134661791503]
["Adjustments intersegment",-1527.1384099999964,-2055.4131999999972,528.27479000000085,-0.25701634591039968,null,-3041.6147299999893,-4084.3590600000061,1042.7443300000168,-0.25530182696523629,null,-4549.5109199999943,-6154.8202899999878,1605.3093699999936,-0.26082148533373289,null,-5972.2686500000063,-8126.5631499999909,2154.2944999999845,-0.26509293784297816]
["Total Circulation Revenues",28835.249680000001,33540.422279999999,-4705.1725999999981,-0.14028364224876413,null,57348.122100000001,66761.807050000003,-9413.6849500000026,-0.14100404656437474,null,85299.552769999995,99917.312470000004,-14617.75970000001,-0.14629856767203347,null,112783.20989,128779.15239,-15995.942500000005,-0.12421220518331448]
[]
["Advertising Revenues"]
["Regionals",16876.3031478171,22675.589899999999,-5799.2867521828994,-0.25575020441619911,null,38346.556678925503,48116.927360000001,{"$f":"G14-H14","v":-9770.3706810744989},{"$f":"I14/H14","v":-0.20305475052417185},null,55891.7958652491,66476.686860000002,-10584.890994750902,-0.15922711396617431,null,82711.669881098496,94933.456299999991,-12221.786418901494,-0.12874056097019504]
["ABC",6505.0391300000001,8291.9423800000004,-1786.9032500000003,-0.21549875386374792,null,15378.88328,17372.690559999999,-1993.8072799999991,-0.11476675262901817,null,22248.356350000002,24052.183589999997,-1803.8272399999951,-7.499640243682322E-2,null,33847.214850000004,35529.511299999998,-1682.2964499999944,-4.7349270745527944E-2]
["Supplements & Magazines",1244.0234800000001,1734.02792,-490.00443999999993,-0.28258163224961219,null,2765.0402100000001,4098.3978199999992,-1333.3576099999991,-0.3253363066643441,null,3736.7270899999999,5589.0592700000007,-1852.3321800000008,-0.3314211015693882,null,6185.5876600000001,8252.9193599999999,-2067.3316999999997,-0.25049701927537066]
["Adjustments intersegment",0.53757000000029798,-23.928029999998397,24.465599999998695,-1.0224661202781982,null,-1.0257000000029803,-24.428029999990017,23.402329999987035,-0.95801135007598237,null,-0.38108000000566244,-24.428030000001193,24.04694999999553,-0.98439988816103285,null,-8.3042000004798169,-45.715339999988672,37.411139999508855,-0.81834981429686682]
["Total Advertising Revenues",24625.903327817101,32677.632170000001,-8051.7288421828998,-0.24639878435178861,null,56489.454468925498,69563.587710000007,-13074.133241074509,-0.18794506826730353,null,81876.498225249103,96093.501690000005,-14217.003464750902,-0.14794968665639124,null,122736.16819109801,138670.17162000001,-15934.003428901997,-0.11490577420331022]
[]
["Other Revenues"]
["Regionals",7071.3384800000003,8263.4185899999993,-1192.080109999999,-0.14425992063897117,null,14953.993585,16826.896210000003,{"$f":"G21-H21","v":-1872.9026250000024},{"$f":"I21/H21","v":-0.11130410514370209},null,23655.642809999998,28449.759530000003,-4794.1167200000054,-0.16851167810204704,null,32047.667718333301,39029.979200000002,-6982.3114816667003,-0.17889611075341541]
["ABC",4022.42866,4496.3260099999998,-473.89734999999973,-0.10539657243403482,null,8052.3630400000002,9688.837190000002,-1636.4741500000018,-0.16890304975802792,null,12129.7695,14959.935380000001,-2830.1658800000005,-0.18918302840957862,null,18129.705890000001,22584.325389999998,-4454.6194999999971,-0.19724385931724292]
["Supplements & Magazines",16.773330000000001,824.7765599999999,-808.00322999999992,-0.97966318295951571,null,619.32858999999996,1417.1679999999999,-797.83940999999993,-0.56298153077122826,null,947.02715000000001,1607.35159,-660.32443999999998,-0.41081518449861987,null,1269.0556200000001,2185.56664,-916.51101999999992,-0.41934709435352652]
["Adjustments intersegment",-1579.544245000001,-1558.7207599999997,-20.823485000001256,1.3359342824176704E-2,null,-3190.7095049999989,-3653.018890000008,462.30938500000912,-0.12655543234817712,null,-4630.538679999996,-5232.3549500000008,601.81627000000481,-0.1150182424072749,null,-6944.3528199999964,-6307.3876399999972,-636.96517999999924,0.10098716241261485]
["Total Other Revenues",9530.996224999999,12025.8004,-2494.8041750000011,-0.20745431422593719,null,20434.975710000002,24279.882509999996,-3844.9067999999934,-0.15835771851105199,null,32101.90078,39784.691550000003,-7682.7907700000032,-0.19310922042325102,null,44502.076408333305,57492.483590000003,-12990.407181666698,-0.22594966107754291]
[]
["Total Revenues"]
["Regionals",45059.398987817098,54243.553209999991,-9184.1542221828931,-0.16931328570285772,null,95078.253923925498,111188.64130999999,{"$f":"G28-H28","v":-16110.387386074493},{"$f":"I28/H28","v":-0.14489238465607163},null,141615.566905249,164321.48024,-22705.913334751007,-0.13817982470452339,null,196858.832209432,226113.80957000001,-29254.977360568009,-0.12938164818947642]
["ABC",17400.679760000003,22005.220789999999,-4604.5410299999967,-0.20924766326782204,null,37332.32026,45566.228440000006,-8233.9081800000058,-0.18070199052884361,null,55140.230130000004,66515.694059999994,-11375.463929999991,-0.17101924727326512,null,79414.023749999993,90754.512359999979,-11340.488609999986,-0.12495784854217676]
["Supplements & Magazines",3638.2155699999998,5633.1428399999986,-1994.9272699999988,-0.35414107660014515,null,8095.3280300000006,11612.2135,-3516.8854699999993,-0.30286090330667786,null,11702.585419999999,16369.93468,-4667.3492600000009,-0.28511715845160601,null,16673.5242,22553.1518,-5879.6275999999998,-0.26070092784104792]
["Adjustments intersegment",-3106.145085000001,-3638.061990000002,531.91690500000095,-0.14620886242787762,null,-6233.3499349994809,-7761.8059800000119,1528.456045000531,-0.19692015607436361,null,-9180.4306799999777,-11411.603270000003,2231.1725900000256,-0.19551788974872283,null,-12924.925670000017,-14479.666130000054,1554.7404600000373,-0.10737405448726541]
["Total Revenues",62992.149232817101,78243.854849999989,-15251.705617182888,-0.19492528386314406,null,134272.55227892601,160605.27726999999,-26332.724991073977,-0.16395927605046859,null,199277.95177524901,235795.50571,-36517.553934750991,-0.15486959272100451,null,280021.45448943198,324941.80759999994,-44920.353110567958,-0.13824122368970279]
[]
["EBITDA"]
["Regionals",4157.0500113670996,3192.2867100000008,964.76330136709885,0.30221699646993755,null,12542.1376810087,11560.403819999978,{"$f":"G35-H35","v":981.73386100872267},{"$f":"I35/H35","v":8.4922107937984173E-2},null,16992.616462612899,15360.495930000006,1632.1205326128929,0.10625441652735051,null,28734.558367310299,27290.782760000049,1443.7756073102501,5.2903415047016684E-2]
["ABC",-1042.30405,-688.44832000000031,-353.85572999999965,0.51399025855709768,null,1001.07852,1752.4984800000041,-751.41996000000404,-0.42877067716486822,null,1502.0990900000002,2322.5456199999971,-820.44652999999698,-0.3532531386832341,null,8637.166009999999,9176.5765799999826,-539.41056999998364,-5.8781242143786987E-2]
["Supplements & Magazines",28.197900000000001,-173.93928000000025,202.13718000000026,-1.1621134685621326,null,664.54286000000002,-306.75884999999965,971.30170999999973,-3.1663363909468329,null,794.10809999999992,-861.67377999999746,1655.7818799999973,-1.9215878658858601,null,1896.5986499999999,-795.98974999999996,2692.5883999999996,-3.3826923022564044]
["Total EBITDA",3142.9438613671,2329.8991099999994,813.04475136710062,0.34896135539838924,null,14207.759061008699,13006.143449999989,1201.6156110087104,9.238830984973577E-2,null,19288.823652612897,16821.367760000019,2467.4558926128775,0.14668580628028993,null,39268.323027310296,35671.369579999984,3596.9534473103122,0.10083586612068383]
[]
["EBITDA Margin"]
["Regionals",9.2257111829011723E-2,5.8850988202068799E-2,{"$f":"+(B41-C41)*100","v":3.3406123626942925},null,null,0.1319138411086512,0.10397108628901168,{"$f":"+(G41-H41)*100","v":2.7942754819639521},null,null,0.11999116222852946,9.3478320104986939E-2,2.6512842123542519,null,null,0.14596529932038046,0.12069489613172611,2.5270403188654353E-2]
["ABC",-5.9900191508380461E-2,-3.1285681092227763E-2,{"$f":"+(B42-C42)*100","v":-2.8614510416152696},null,null,2.6815330872231192E-2,3.8460468201963034E-2,{"$f":"+(G42-H42)*100","v":-1.1645137329731843},null,null,2.7241436723398023E-2,3.4917257540828812E-2,-0.76758208174307896,null,null,0.10876121876395918,0.10111427345451261,7.6469453094465678E-3]
["Supplements & Magazines",7.7504753243634768E-3,-3.0877839412288062E-2,3.8628314736651541,null,null,8.2089676605729828E-2,-2.641691439793108E-2,10.850659100366091,null,null,6.7857492297629385E-2,-5.2637582057841019E-2,12.04950743554704,null,null,0.1137491166984362,-3.5293947252197359E-2,0.14904306395063355]
["Total EBITDA Margin",4.9894215384696169E-2,2.9777406985719335E-2,2.0116808398976835,null,null,0.10581283233147119,8.0982042876055926E-2,2.4830789455415267,null,null,9.6793566376913318E-2,7.1338797189325023E-2,2.5454769187588293,null,null,0.14023326569354808,0.10977771633470777,3.0455549358840303E-2]
[]
["EBIT"]
["Regionals",2110.7249480736,1050.4738100000009,1060.2511380735991,1.0093075410167516,null,18985.656886088302,7242.3615799999779,{"$f":"G47-H47","v":11743.295306088323},{"$f":"I47/H47","v":1.6214732137260066},null,21428.584814399001,8964.3599900000063,12464.224824398994,1.3904199338606644,null,30912.0874391363,19148.542190000051,11763.545249136248,0.61433111369070847]
["ABC",-2882.1601600000004,-2627.8556500000004,-254.30450999999994,9.6772632849905546E-2,null,-2724.6953100000001,-2148.9801899999957,-575.71512000000439,0.26790154822227819,null,-4249.11049,-3557.4547300000022,-691.65575999999783,0.19442433214041135,null,811.54614000000004,1244.7132999999831,-433.16715999998303,-0.34800556883258893]
["Supplements & Magazines",-76.775089999999992,-241.94699000000028,165.17190000000028,-0.68267805274204929,null,447.41730000000001,-449.30292999999961,896.72022999999967,-1.9958032100970284,null,453.79093,-1087.6107699999975,1541.4016999999976,-1.41723651743537,null,1424.4650800000002,-1108.03946,2532.5045399999999,-2.2855725192313998]
["Total EBIT",-848.21030192640001,-1819.3288300000004,971.11852807360037,-0.53377845283394987,null,16708.3788760883,4644.0784599999888,12064.30041608831,2.5977813510257404,null,17633.265254399001,4319.2944800000196,13313.970774398982,3.0824410875544013,null,33148.098659136296,19285.216019999985,13862.882639136311,0.71883470865763843]
[]
["EBIT Margin"]
["Regionals",4.6843166919387579E-2,1.9365873875060648E-2,{"$f":"+(B53-C53)*100","v":2.7477293044326929},null,null,0.19968453460745297,6.5135804293245017E-2,{"$f":"+(G53-H53)*100","v":13.454873031420794},null,null,0.15131517871009381,5.4553792826763099E-2,9.6761385883330711,null,null,0.15702667283045696,8.4685416721848081E-2,7.2341256108608878E-2]
["ABC",-0.16563491770162891,-0.11941964477785186,-4.6215272923777055,null,null,-7.2984890599457217E-2,-4.7161686704654447E-2,-2.5823203894802771,null,null,-7.7060079001886453E-2,-5.3482937828041401E-2,-2.3577141173845053,null,null,1.0219179203849372E-2,1.3715167076899969E-2,-3.4959878730505978E-3]
["Supplements & Magazines",-2.1102402681433194E-2,-4.2950622214294916E-2,2.1848219532861721,null,null,5.5268581871166005E-2,-3.8692272580072663E-2,9.396085445123866,null,null,3.8776980787891574E-2,-6.643953022786267E-2,10.521651101575424,null,null,8.5432753322779845E-2,-4.9130137988074911E-2,0.13456289131085475]
["Total EBIT Margin",-1.3465333573417858E-2,-2.325203472512705E-2,{"$f":"+(B56-C56)*100","v":0.97867011517091917},null,null,0.12443629462989413,2.891610125732445E-2,{"$f":"+(G56-H56)*100","v":9.5520193372569668},null,null,8.8485781278433998E-2,1.8317967795841834E-2,7.0167813482592152,null,null,0.11837699621829265,5.9349752998665808E-2,5.9027243219626838E-2]
[]
["Comparable EBITDA"]
["Regionals",4161.4769613670996,7032.04565,-2870.5686886329004,-0.40821246497921987,null,12542.1376810087,15573.443509999999,{"$f":"G59-H59","v":-3031.3058289912988},{"$f":"I59/H59","v":-0.19464582942397041},null,16992.616462612899,19536.30125,-2543.6847873871011,-0.13020298749678122,null,28734.558367310299,31966.618340000005,-3232.0599726897053,-0.10110734699282879]
["ABC ",-1042.2822099999998,955.64030000000014,-1997.9225099999999,-2.0906637256716776,null,1001.07852,3047.6201399999995,-2046.5416199999995,-0.67152122836410966,null,1502.0990900000002,3620.8659199999997,-2118.7668299999996,-0.58515473282147923,null,8637.166009999999,10371.22746,-1734.0614500000011,-0.16719924972120909]
["Supplements& Magazines",31.191419999999997,-167.76460999999998,198.95602999999997,-1.1859237177614517,null,664.54286000000002,-96.943049999999985,761.48590999999999,-7.854981971373916,null,794.10809999999992,-651.37526000000003,1445.4833599999999,-2.2191253625444722,null,1896.5986499999999,-210.82626000000002,2107.4249099999997,-9.996026633494326]
["Total comparable EBITDA",3150.3861713670999,7819.9213399999999,-4669.5351686328995,-0.59713326587411675,null,14207.759061008699,18524.120600000002,-4316.361538991303,-0.23301303377345225,null,19288.823652612897,22505.791900000004,-3216.9682473871071,-0.14293957136372112,null,39268.323027310296,42127.019529999998,-2858.6965026897014,-6.7858978265811859E-2]

{"sheet":"Audiovisual","index":10,"n_rows":55,"n_cols":20,"rows_kept":55,"cut":false,"hidden":false,"merged":[[2,1,2,4],[2,6,2,9],[2,11,2,14],[2,16,2,19],[0,0,0,19]]}
["AUDIOVISUAL"]
[]
["Thousand Euro","IFRS",{"$nulls":4},"IFRS",{"$nulls":4},"IFRS",{"$nulls":4},"IFRS"]
[null,"1Q21","1Q20","Var Abs","Var %",null,"1H21","1H20","Var Abs","Var %",null,"9M21","9M20","Var Abs","Var %",null,2021,2020,"Var Abs","Var %"]
[]
["Advertising Revenues"]
["DTT",461.22645,750.31577000000004,-289.08932000000004,-0.38529020921418194,null,887.68835000000001,1123.18732,-235.49896999999999,-0.20967025339994044,null,1093.85258,1596.6986999999999,-502.84611999999993,-0.31492862116064851,null,1660.0900300000001,2387.3157000000001,-727.22567000000004,-0.3046206540676627]
["Radio",9.4139999999999997,7.3989700000000003,2.0150299999999994,0.2723392580318611,null,18.783999999999999,14.80265,3.9813499999999991,0.26896197640287373,null,18.759,20.173650000000002,-1.4146500000000017,-7.012365139674781E-2,null,29.303999999999998,30.534860000000002,-1.2308600000000034,-4.0309993233962865E-2]
["Content",0,0,0,"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a."]
["Adjustments intersegment",0,-2.8194335754960775E-14,2.8194335754960775E-14,1,null,0,-9.2768459580838674E-14,9.2768459580838674E-14,1,null,0,0,-1.3824319466948509E-13,-1,null,0,-1.3096723705530166E-13,1.3096723705530166E-13,1]
["Adjustments intersegment",470.64044999999999,757.71474000000001,-287.07429000000002,-0.37886855678695125,null,906.47235000000001,1137.9899700000001,-231.51762000000008,-0.20344434142947679,null,1112.61158,1616.8723500000001,-504.26077000000009,-0.31187419959281265,null,1689.3940299999999,2417.8505599999999,-728.45652999999993,-0.30128269383199596]
[]
["Other Revenues"]
["DTT",5889.8270700000003,6640.0177199999998,-750.19064999999955,-0.11298021807086375,null,11537.27608,11500.394229999998,36.881850000001577,3.2070074523003187E-3,null,17223.314050000001,16930.152770000001,293.16128000000026,1.7315926440987471E-2,null,22692.71255,23629.342070000002,-936.62952000000223,-3.9638408772673973E-2]
["Radio",758.56723,834.14008999999999,-75.572859999999991,-9.0599721684639312E-2,null,1510.85823,1590.6226999999999,-79.764469999999847,-5.0146694121742288E-2,null,2263.3412499999999,2366.5147000000002,-103.17345000000023,-4.3597214925392272E-2,null,3044.54241,3187.8483900000001,-143.30598000000009,-4.4953825423297525E-2]
["Content",409.93856,372.83494000000002,37.103619999999978,9.9517550581498554E-2,null,787.56600000000003,1113.97974,-326.41373999999996,-0.29301586759558118,null,1086.3391200000001,1683.0204799999999,-596.68135999999981,-0.3545300648985566,null,1691.1283100000001,2186.8867099999998,-495.75839999999971,-0.22669596816928836]
["Adjustments intersegment",-52.329179999999702,-58.247339999999966,5.9181600000002632,0.10160395307322646,null,-104.65836000000127,-116.4946800000004,11.836319999999134,0.1016039530732141,null,-156.98754000000284,-174.74202000000048,17.754479999997642,0.10160395307320812,null,-209.31671999999881,-232.98936000000268,23.672640000003867,0.10160395307323732]
["Total Other Revenues",7006.0036799999998,7788.7454100000004,-782.74173000000064,-0.10049650987372569,null,13731.041949999999,14088.501989999999,-357.46003999999994,-2.5372466160967621E-2,null,20416.006879999997,20804.945929999998,-388.93905000000086,-1.8694547503685866E-2,null,27219.06655,28771.087810000001,-1552.0212600000013,-5.3943781001584638E-2]
[]
["Total Revenues"]
["DTT",6351.0535199999995,7390.33349,-1039.2799700000005,-0.14062693806798704,null,12424.96443,12623.581549999999,-198.61711999999898,-1.573381684217812E-2,null,18317.16663,18526.851469999998,-209.68483999999808,-1.131788854353017E-2,null,24352.80258,26016.657770000002,-1663.855190000002,-6.3953456462751551E-2]
["Radio",767.98122999999998,841.53905999999995,-73.557829999999967,-8.7408693780654662E-2,null,1529.6422299999999,1605.4253499999998,-75.783119999999826,-4.7204387298356687E-2,null,2282.10025,2386.6883499999999,-104.58809999999994,-4.3821431482665069E-2,null,3073.8464100000001,3218.3832499999999,-144.53683999999976,-4.4909766417656989E-2]
["Content",409.93856,372.83494000000002,37.103619999999978,9.9517550581498554E-2,null,787.56600000000003,1113.97974,-326.41373999999996,-0.29301586759558118,null,1086.3391200000001,1683.0204799999999,-596.68135999999981,-0.3545300648985566,null,1691.1283100000001,2186.8867099999998,-495.75839999999971,-0.22669596816928836]
["Adjustments intersegment",-52.329179999999702,-58.2473400000002,5.9181600000004977,0.10160395307323009,null,-104.6583599999994,-116.49467999999993,11.836320000000526,0.10160395307322646,null,-156.98753999999911,-174.74201999999815,17.754479999999035,0.10160395307321743,null,-209.31671999999881,-232.98936000000313,23.672640000004321,0.10160395307323906]
["Total Revenues",7476.6441299999997,8546.4601500000008,-1069.8160200000011,-0.12517650597130567,null,14637.514300000001,15226.491959999999,-588.97765999999865,-3.8681113256240712E-2,null,21528.618460000002,22421.81828,-893.199819999998,-3.9836190305615034E-2,null,28908.460579999999,31188.93837,-2280.4777900000008,-7.3118160129283072E-2]
[]
["EBITDA"]
["DTT",1307.13383,1438.1711499999994,-131.03731999999945,-9.1113856650510278E-2,null,2596.7734500000001,2613.3281199999992,-16.554669999999078,-6.3347077901565159E-3,null,3887.4172699999999,3818.8948699999992,68.522400000000744,1.7942991973487022E-2,null,5422.9266699999998,3860.9136800000001,1562.0129899999997,0.40457081392195221]
["Radio",651.29962999999998,654.91994,-3.6203100000000177,-5.5278665053319614E-3,null,1297.7734699999999,1238.2068899999999,59.566579999999931,4.8107130142039455E-2,null,1939.25928,1829.1073900000001,110.15188999999987,6.0221663638896486E-2,null,2567.2831200000001,2428.6644300000003,138.61868999999979,5.7076098405245627E-2]
["Content",311.58924999999999,245.93691999999999,65.652330000000006,0.26694784174738795,null,588.67043999999999,870.48924999999997,-281.81880999999998,-0.3237476051542279,null,848.13805000000002,1319.92579,-471.78773999999999,-0.35743504943562016,null,1314.2017599999999,1644.2668100000001,-330.06505000000016,-0.20073691689975798]
["Total EBITDA",2270.0227100000002,2339.02801,-69.005299999999806,-2.9501698870207118E-2,null,4483.2173600000006,4722.0242600000001,-238.80689999999959,-5.057299303244147E-2,null,6674.8145999999997,6967.9280499999986,-293.11344999999892,-4.2066084479732674E-2,null,9304.4115500000007,7933.8449199999977,1370.566630000003,0.17274935971397881]
[]
["EBITDA Margin"]
["DTT",0.20581370096846549,0.1946016579557629,1.1212043012702595,null,null,0.20899644941679726,0.20701954589107871,0.19769035257185541,null,null,0.21222808901203952,0.20612756982392971,0.61005191881098042,null,null,0.22268183106176193,0.14840160154822224,7.4280229513539684]
["Radio",0.84806712007792173,0.77824069152535835,6.982642855256338,null,null,0.84841634504298424,0.77126407029763178,7.7152274745352472,null,null,0.84976954014180583,0.76637881523157403,8.339072491023181,null,null,0.83520214661603731,0.7546225049487193,8.0579641667318018]
["Content",0.76008768240782232,0.65964021505066017,10.044746735716215,null,null,0.7474553751685572,0.78142287399230437,-3.3967498823747166,null,null,0.7807304684010643,0.78426008814818471,-0.35296197471204049,null,null,0.77711534496161316,0.75187562413784126,2.5239720823771905]
["Total EBITDA Margin",0.30361518758015305,0.27368383739553265,2.9931350184620396,null,null,0.30628269719265111,0.31011898685559086,-0.38362896629397514,null,null,0.31004379646570218,0.3107655214659959,-7.2172500029371589E-2,null,null,0.3218577317270625,0.25438008905206599,6.747764267499651]
[]
["EBIT"]
["DTT",1319.7926599999998,1405.8324299999995,-86.039769999999635,-6.1202009687598161E-2,null,2601.78775,2553.7894399999991,47.998310000000856,1.8794936359358146E-2,null,3860.6390899999997,3732.7731799999992,127.86591000000044,3.4254936968873224E-2,null,5387.6901900000003,3602.7930299999998,1784.8971600000004,0.4954203988787001]
["Radio",649.25463000000002,652.03634999999997,-2.7817199999999502,-4.2662038703823032E-3,null,1275.9675,1232.4657,43.501800000000003,3.5296560382978612E-2,null,1915.50431,1820.4996100000001,95.004699999999957,5.2186058968724497E-2,null,2541.5812599999999,2417.2739200000001,124.30733999999984,5.1424598168833026E-2]
["Content",267.00376,195.26409999999998,71.739660000000015,0.36739810338920476,null,499.72446000000002,769.24460999999997,-269.52014999999994,-0.35036989079455488,null,715.16330000000005,1174.2226699999999,-459.05936999999983,-0.3909474597352135,null,1138.4007300000001,1453.8481499999998,-315.44741999999974,-0.21697411796410773]
["Total EBIT",2236.05105,2253.1328800000001,-17.081830000000082,-7.5813682147322266E-3,null,4377.4797099999996,4555.4997499999999,-178.02004000000034,-3.9078048462191296E-2,null,6491.3067000000001,6727.4954599999992,-236.18875999999909,-3.5107977612815679E-2,null,9067.6721799999996,7473.9150999999974,1593.7570800000021,0.21324259891579483]
[]
["EBIT Margin"]
["DTT",0.20780688681710244,0.1902258445985229,1.7581042218579535,null,null,0.20940001596447225,0.20230308093506152,0.70969350294107225,null,null,0.21076617186399421,0.20147909028387109,0.92870815801231188,null,null,0.22123491422809374,0.13848024069234621,8.2754673535747525]
["Radio",0.84540429458152255,0.774814124492332,7.0590170089190547,null,null,0.83416074358773429,0.76768795260396261,6.6472790983771679,null,null,0.83936028226630277,0.76277223626620549,7.6588046000097272,null,null,0.82684068134686006,0.75108330246250199,7.5757378884358069]
["Content",0.65132628655377045,0.52372800682253651,12.759827973123395,null,null,0.63451756424223493,0.69053734316568449,-5.6019778923449559,null,null,0.65832417044872693,0.69768768945699333,-3.9363519008266401,null,null,0.67316047118861133,0.66480268198255221,0.83577892060591186]
["Total EBIT Margin",0.29907148329126104,0.26363346232884499,3.5438020962416052,null,null,0.29905895360935697,0.29918248812446752,-1.2353451511054603E-2,null,null,0.30151989139762014,0.30004236837477388,0.1477523022846261,null,null,0.31366845546501942,0.23963352042751809,7.4034935037501333]
[]
["Comparable EBITDA"]
["DTT",1307.19361,1438.71967,-131.52605999999992,-9.141882379351908E-2,null,2596.8332300000002,2613.87664,-17.043409999999767,-6.5203574411988189E-3,null,3887.47705,3819.6390000000001,67.838049999999839,1.7760330230160451E-2,null,5423.3835399999998,5185.5045399999999,237.87899999999991,4.5873838922528436E-2]
["Radio",651.29962999999998,654.91994,-3.6203100000000177,-5.5278665053319614E-3,null,1297.7734699999999,1238.2068899999999,59.566579999999931,4.8107130142039455E-2,null,1939.25928,1829.1073899999999,110.15189000000009,6.0221663638896618E-2,null,2567.2831200000001,2428.6644300000003,138.61868999999979,5.7076098405245627E-2]
["Content",311.58924999999999,245.93692000000001,65.652329999999978,0.26694784174738778,null,588.67043999999999,870.48924999999997,-281.81880999999998,-0.3237476051542279,null,848.13805000000002,1319.92579,-471.78773999999999,-0.35743504943562016,null,1314.2017599999999,1644.2668100000001,-330.06505000000016,-0.20073691689975798]
["Total comparable EBITDA",2270.0824900000002,2339.5765299999998,-69.494039999999586,-2.9703683170389638E-2,null,4483.2771399999992,4722.5727799999995,-239.29564000000028,-5.0670609252103531E-2,null,6674.8743800000002,6968.6721799999996,-293.79779999999937,-4.215979635879491E-2,null,9304.8684200000007,9258.4357800000016,46.432639999999083,5.0151711480574826E-3]

{"sheet":"Audiovisual 19vs21","index":11,"n_rows":55,"n_cols":20,"rows_kept":55,"cut":false,"hidden":false,"merged":[[2,1,2,4],[2,6,2,9],[2,11,2,14],[2,16,2,19],[0,0,0,19]]}
["AUDIOVISUAL"]
[]
["Thousand Euro","IFRS",{"$nulls":4},"IFRS",{"$nulls":4},"IFRS",{"$nulls":4},"IFRS"]
[null,"1Q21","1Q19","Var Abs","Var %",null,"1H21","1H19","Var Abs","Var %",null,"9M21","9M19","Var Abs","Var %",null,2021,2019,"Var Abs","Var %"]
[]
["Advertising Revenues"]
["DTT",461.22645,798.45981000000006,{"$f":"B7-C7","v":-337.23336000000006},{"$f":"D7/C7","v":-0.42235483336349772},null,887.68835000000001,1536.7914800000001,{"$f":"G7-H7","v":-649.10313000000008},{"$f":"I7/H7","v":-0.42237553919807003},null,1093.85258,2209.0569,-1115.2043200000001,-0.50483277275474436,null,1660.0900300000001,3386.68165,-1726.5916199999999,-0.50981810469253874]
["Radio",9.4139999999999997,11.17069,{"$f":"B8-C8","v":-1.7566900000000008},{"$f":"D8/C8","v":-0.15725886225470412},null,18.783999999999999,23.660709999999998,{"$f":"G8-H8","v":-4.8767099999999992},{"$f":"I8/H8","v":-0.20611004488031001},null,18.759,29.004459999999998,-10.245459999999998,-0.35323739866213671,null,29.303999999999998,41.051589999999997,-11.747589999999999,-0.28616650414758599]
["Content",0,0,0,"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a."]
["Adjustments intersegment",0,-5.638867150992155E-14,5.638867150992155E-14,-1,null,0,-3.637978807091713E-14,{"$f":"G10-H10","v":3.637978807091713E-14},{"$f":"I10/H10","v":-1},null,0,-3.637978807091713E-14,3.637978807091713E-14,-1,null,0,3.2014213502407072E-13,-3.2014213502407072E-13,-1]
["Adjustments intersegment",470.64044999999999,809.63049999999998,-338.99005,-0.41869723287351451,null,906.47235000000001,1560.45219,-653.97983999999997,-0.41909636462492322,null,1112.61158,2238.0613599999997,-1125.4497799999997,-0.50286815192591494,null,1689.3940299999999,3427.73324,-1738.3392100000001,-0.50713958417604288]
[]
["Other Revenues"]
["DTT",5889.8270700000003,6002.9393099999998,-113.11223999999947,-1.8842809190419665E-2,null,11537.27608,12120.825180000002,{"$f":"G14-H14","v":-583.549100000002},{"$f":"I14/H14","v":-4.8144337644840274E-2},null,17223.314050000001,18028.251110000001,-804.9370600000002,-4.464864922773977E-2,null,22692.71255,24190.243580000002,-1497.5310300000019,-6.1906405574110458E-2]
["Radio",758.56723,745.36275999999998,13.204470000000015,1.7715494667321474E-2,null,1510.85823,1661.7344800000001,-150.87625000000003,-9.0794439073082253E-2,null,2263.3412499999999,2487.6692000000003,-224.32795000000033,-9.017595667462551E-2,null,3044.54241,3339.99019,-295.44777999999997,-8.8457678973003204E-2]
["Content",409.93856,744.37864999999999,-334.44009,-0.44928759039502275,null,787.56600000000003,1357.8171299999999,-570.25112999999988,-0.41997638518524205,null,1086.3391200000001,1743.88194,-657.54281999999989,-0.37705695833973707,null,1691.1283100000001,2216.7900600000003,-525.66175000000021,-0.23712743912249415]
["Adjustments intersegment",-52.329179999999702,-49.654290000000273,-2.6748899999994293,5.3870269819574795E-2,null,-104.65836000000127,-112.50858000000333,7.8502200000020679,-6.9774411871537573E-2,null,-156.98754000000284,-168.76287000000198,11.775329999999144,-6.9774411871515368E-2,null,-209.31671999999881,-225.01715999999874,15.700439999999929,-6.9774411871521336E-2]
["Total Other Revenues",7006.0036799999998,7443.0264299999999,-437.02275000000009,-5.8715732653927995E-2,null,13731.041949999999,15027.868209999999,-1296.8262599999998,-8.629475863629496E-2,null,20416.006879999997,22091.039379999998,-1675.0325000000012,-7.5824069261154037E-2,null,27219.06655,29522.006670000002,-2302.9401200000029,-7.800757400208265E-2]
[]
["Total Revenues"]
["DTT",6351.0535199999995,6801.3991199999991,-450.34559999999965,-6.6213670460203738E-2,null,12424.96443,13657.616660000002,{"$f":"G21-H21","v":-1232.6522300000015},{"$f":"I21/H21","v":-9.0253831300607129E-2},null,18317.16663,20237.308009999997,-1920.1413799999973,-9.4881264793281045E-2,null,24352.80258,27576.925230000001,-3224.1226500000012,-0.11691378292212895]
["Radio",767.98122999999998,756.5334499999999,11.44778000000008,1.5131888748607323E-2,null,1529.6422299999999,1685.39519,{"$f":"G22-H22","v":-155.75296000000003},-9.2413317021511163E-2,null,2282.10025,2516.6736599999999,-234.57340999999997,-9.3207718477094872E-2,null,3073.8464100000001,3381.04178,-307.19536999999991,-9.0858199924403152E-2]
["Content",409.93856,744.37864999999999,-334.44009,-0.44928759039502275,null,787.56600000000003,1357.8171299999999,-570.25112999999988,-0.41997638518524205,null,1086.3391200000001,1743.88194,-657.54281999999989,-0.37705695833973707,null,1691.1283100000001,2216.7900600000003,-525.66175000000021,-0.23712743912249415]
["Adjustments intersegment",-52.329179999999702,-49.654289999999804,-2.6748899999998983,5.3870269819584753E-2,null,-104.6583599999994,-112.5085800000024,7.8502200000029916,-6.9774411871546371E-2,null,-156.98753999999911,-168.76287000000104,11.775330000001929,-6.9774411871532271E-2,null,-209.31671999999881,-225.01715999999874,15.700439999999929,-6.9774411871521336E-2]
["Total Revenues",7476.6441299999997,8252.6569299999992,-776.01279999999952,-9.4031874411141872E-2,null,14637.514300000001,16588.320399999997,-1950.8060999999961,-0.11760118281776114,null,21528.618460000002,24329.100739999998,-2800.4822799999965,-0.115108335072807,null,28908.460579999999,32949.739909999997,-4041.2793299999976,-0.12264980971135071]
[]
["EBITDA"]
["DTT",1307.13383,1501.9907699999985,-194.85693999999853,-0.1297324483558569,null,2596.7734500000001,2901.1167300000025,{"$f":"G28-H28","v":-304.34328000000232},{"$f":"I28/H28","v":-0.10490556165935525},null,3887.4172699999999,4239.0023699999992,-351.58509999999933,-8.294052923589175E-2,null,5422.9266699999998,6149.464359999999,-726.5376899999992,-0.11814649983596284]
["Radio",651.29962999999998,628.97253999999987,22.327090000000112,3.5497718231069543E-2,null,1297.7734699999999,1277.5592199999996,20.21425000000022,1.582255419830967E-2,null,1939.25928,1909.3620000000001,29.89727999999991,1.5658256527573036E-2,null,2567.2831200000001,2533.9627300000002,33.320389999999861,1.3149518580330446E-2]
["Content",311.58924999999999,587.81187999999997,-276.22262999999998,-0.46991671893395554,null,588.67043999999999,1072.50198,-483.83154000000002,-0.45112414617640145,null,848.13805000000002,1357.38102,-509.24297000000001,-0.37516582484702782,null,1314.2017599999999,1744.7460900000001,-430.54433000000017,-0.24676618131868125]
["Total EBITDA",2270.0227100000002,2718.7751900000003,-448.75248000000011,-0.16505685414909207,null,4483.2173600000006,5251.1779299999998,-767.96056999999928,-0.14624539107933052,null,6674.8145999999997,7505.7453899999973,-830.93078999999761,-0.11070596547373664,null,9304.4115500000007,10428.17318,-1123.7616299999991,-0.10776207976246892]
[]
["EBITDA Margin"]
["DTT",0.20581370096846549,0.22083555802265559,{"$f":"+(B34-C34)*100","v":-1.5021857054190098},null,null,0.20899644941679726,0.21241749583561692,{"$f":"+(G34-H34)*100","v":-0.34210464188196565},null,null,0.21222808901203952,0.20946473552240014,0.27633534896393808,null,null,0.22268183106176193,0.22299311140424768,-3.1128034248575909E-4]
["Radio",0.84806712007792173,0.83138761412334106,{"$f":"+(B35-C35)*100","v":1.6679505954580676},null,null,0.84841634504298424,0.75801760179462696,{"$f":"+(G35-H35)*100","v":9.0398743248357292},null,null,0.84976954014180583,0.75868477917792498,9.1084760963880846,null,null,0.83520214661603731,0.74946211696916687,8.5740029646870441E-2]
["Content",0.76008768240782232,0.78966783907625504,{"$f":"+(B36-C36)*100","v":-2.9580156668432722},null,null,0.7474553751685572,0.78987218256702951,{"$f":"+(G36-H36)*100","v":-4.2416807398472312},null,null,0.7807304684010643,0.77836749659784887,0.23629718032154301,null,null,0.77711534496161316,0.78705968665341264,-9.9443416917994742E-3]
["Total EBITDA Margin",0.30361518758015305,0.32944241025174914,{"$f":"+(B37-C37)*100","v":-2.5827222671596095},null,null,0.30628269719265111,0.3165587475631349,{"$f":"+(G37-H37)*100","v":-1.0276050370483791},null,null,0.31004379646570218,0.30850895272342066,0.1534843742281522,null,null,0.3218577317270625,0.31648726844229591,5.3704632847665912E-3]
[]
["EBIT"]
["DTT",1319.7926599999998,1466.8971299999987,-147.10446999999886,-0.10028274443484594,null,2601.78775,2832.9854000000023,{"$f":"G40-H40","v":-231.19765000000234},{"$f":"I40/H40","v":-8.1609192197037855E-2},null,3860.6390899999997,4219.5092999999988,-358.87020999999913,-8.5050223730991484E-2,null,5387.6901900000003,6097.1371099999997,-709.44691999999941,-0.11635738334249128]
["Radio",649.25463000000002,626.06093999999996,23.193690000000061,3.7047016541233289E-2,null,1275.9675,1271.7510299999999,4.2164700000000721,3.3154838490675903E-3,null,1915.50431,1900.66221,14.842100000000073,7.8089099272406082E-3,null,2541.5812599999999,2522.3718100000001,19.209449999999833,7.6156298305600839E-3]
["Content",267.00376,503.23971999999998,-236.23595999999998,-0.46943027470089205,null,499.72446000000002,918.31487000000004,-418.59041000000002,-0.4558244929650328,null,715.16330000000005,1148.80702,-433.64371999999992,-0.37747307637448102,null,1138.4007300000001,1481.9026700000002,-343.5019400000001,-0.23179790883297352]
["Total EBIT",2236.05105,2596.1977900000006,-360.14674000000059,-0.13872084067986226,null,4377.4797099999996,5023.0513000000001,-645.57159000000047,-0.128521799090525,null,6491.3067000000001,7268.9785299999976,-777.6718299999975,-0.10698502228207817,null,9067.6721799999996,10101.41159,-1033.7394100000001,-0.10233613399372435]
[]
["EBIT Margin"]
["DTT",0.20780688681710244,0.21567579024828629,{"$f":"+(B46-C46)*100","v":-0.78689034311838491},null,null,0.20940001596447225,0.2074289731895288,{"$f":"+(G46-H46)*100","v":0.19710427749434489},null,null,0.21076617186399421,0.20850151106634263,0.22646607976515853,null,null,0.22123491422809374,0.22109561015769558,1.3930407039816628E-4]
["Radio",0.84540429458152255,0.82753900703266992,{"$f":"+(B47-C47)*100","v":1.7865287548852637},null,null,0.83416074358773429,0.75457141301085584,{"$f":"+(G47-H47)*100","v":7.9589330576878448},null,null,0.83936028226630277,0.75522791858520111,8.4132363681101658,null,null,0.82684068134686006,0.7460339073360992,8.0806774010760862E-2]
["Content",0.65132628655377045,0.67605340373477929,-2.472711718100884,null,null,0.63451756424223493,0.67631704572765272,-4.1799481485417793,null,null,0.65832417044872693,0.65876421657305539,-4.4004612432846368E-2,null,null,0.67316047118861133,0.66849030800868892,4.6701631799224153E-3]
["Total EBIT Margin",0.29907148329126104,0.31458932705203352,-1.5517843760772476,null,null,0.29905895360935697,0.302806503544506,-0.37475499351490305,null,null,0.30151989139762014,0.2987771150147327,0.27427763828874463,null,null,0.31366845546501942,0.30657029820542825,7.0981572595911757E-3]
[]
["Comparable EBITDA"]
["DTT",1307.19361,1501.9907700000001,-194.79716000000008,-0.12969264784496648,null,2596.8332300000002,2901.1167300000002,{"$f":"G52-H52","v":-304.2835},{"$f":"I52/H52","v":-0.10488495580114075},null,3887.47705,4239.06657,-351.58951999999999,-8.2940315796927913E-2,null,5423.3835399999998,6149.5285600000007,-726.14502000000084,-0.11808141273190555]
["Radio",651.29962999999998,628.97253999999998,22.327089999999998,3.5497718231069356E-2,null,1297.7734699999999,1277.5592199999999,20.214249999999993,1.5822554198309489E-2,null,1939.25928,1909.3620000000001,29.89727999999991,1.5658256527573036E-2,null,2567.2831200000001,2533.9627300000002,33.320389999999861,1.3149518580330446E-2]
["Content",311.58924999999999,587.81187999999997,-276.22262999999998,-0.46991671893395554,null,588.67043999999999,1072.50198,-483.83154000000002,-0.45112414617640145,null,848.13805000000002,1357.38102,-509.24297000000001,-0.37516582484702782,null,1314.2017599999999,1744.7460900000001,-430.54433000000017,-0.24676618131868125]
["Total comparable EBITDA",2270.0824900000002,2718.7751899999998,-448.6926999999996,-0.16503486630683856,null,4483.2771399999992,5251.1779299999998,-767.9007900000006,-0.14623400696689032,null,6674.8743800000002,7505.8095899999998,-830.93520999999964,-0.11070560744134193,null,9304.8684200000007,10428.237379999999,-1123.368959999998,-0.10772376184631867]

{"sheet":"Classified","index":12,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[2,1,2,4],[2,6,2,9],[2,11,2,14],[2,16,2,19],[0,0,0,19]]}
["CLASSIFIED"]
[]
["Thousand Euro","IFRS",{"$nulls":4},"IFRS",{"$nulls":4},"IFRS",{"$nulls":4},"IFRS"]
[null,"1Q21","1Q20","Var Abs","Var %",null,"1H21","1H20","Var Abs","Var %",null,"9M21","9M20","Var Abs","Var %",null,2021,2020,"Var Abs","Var %"]
[]
["Circulation Revenues"]
["Classified",0,0,0,"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a."]
["Total Circulation Revenues",0,0,0,"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a."]
[]
["Advertising Revenues"]
["Classified",5606.8404500000006,6301.5744599999998,-694.73400999999922,-0.11024768721053868,null,11524.045199999999,10176.771640000001,1347.2735599999978,0.13238712704375841,null,17228.349859999998,15603.488600000001,1624.8612599999979,0.10413448566880087,null,23294.359850000001,21500.801480000006,1793.5583699999952,8.3418209859216594E-2]
["Total Advertising Revenues",5606.8404500000006,6301.5744599999998,-694.73400999999922,-0.11024768721053868,null,11524.045199999999,10176.771640000001,1347.2735599999978,0.13238712704375841,null,17228.349859999998,15603.488600000001,1624.8612599999979,0.10413448566880087,null,23294.359850000001,21500.801480000006,1793.5583699999952,8.3418209859216594E-2]
[]
["Other Revenues"]
["Classified",356.76340999999996,351.33072999999996,5.4326800000000048,1.5463150633023207E-2,null,683.2288299999999,630.16903000000002,53.059799999999882,8.4199313952321456E-2,null,1041.2226600000001,873.87513000000001,167.34753000000012,0.19150050648540612,null,1435.83761,1313.9694999999999,121.86811000000012,9.2748050848973376E-2]
["Total Other Revenues",356.76340999999996,351.33072999999996,5.4326800000000048,1.5463150633023207E-2,null,683.2288299999999,630.16903000000002,53.059799999999882,8.4199313952321456E-2,null,1041.2226600000001,873.87513000000001,167.34753000000012,0.19150050648540612,null,1435.83761,1313.9694999999999,121.86811000000012,9.2748050848973376E-2]
[]
["Total Revenues"]
["Classified",5963.6038600000002,6652.9051899999995,-689.30132999999933,-0.10360907157313622,null,12207.274029999999,10806.94067,1400.3333599999987,0.12957722289410872,null,18269.572519999998,16477.363730000001,1792.208789999997,0.10876793274502758,null,24730.197459999999,22814.770980000005,1915.4264799999946,8.395554273497223E-2]
["Total Revenues",5963.6038600000002,6652.9051899999995,-689.30132999999933,-0.10360907157313622,null,12207.274029999999,10806.94067,1400.3333599999987,0.12957722289410872,null,18269.572519999998,16477.363730000001,1792.208789999997,0.10876793274502758,null,24730.197459999999,22814.770980000005,1915.4264799999946,8.395554273497223E-2]
[]
["EBITDA"]
["Classified",1137.5546899999999,1627.0455999999997,-489.49090999999976,-0.30084646060319381,null,2358.0895,1927.6087400000001,430.48075999999992,0.22332372284221946,null,3666.7387000000003,3340.3326500000021,326.40604999999823,9.7716630108680355E-2,null,5056.41201,4827.4072100000003,229.0047999999997,4.7438467491537697E-2]
["Total EBITDA",1137.5546899999999,1627.0455999999997,-489.49090999999976,-0.30084646060319381,null,2358.0895,1927.6087400000001,430.48075999999992,0.22332372284221946,null,3666.7387000000003,3340.3326500000021,326.40604999999823,9.7716630108680355E-2,null,5056.41201,4827.4072100000003,229.0047999999997,4.7438467491537697E-2]
[]
["EBITDA Margin"]
["Classified",0.19074953949070653,0.24456166945616728,-5.3812129965460755,null,null,0.19317084995428749,0.17836766193702072,1.4803188017266766,null,null,0.2007019428607846,0.20272251706857247,-0.20205742077878674,null,null,0.20446306658806598,0.2115913069752848,-0.71282403872188205]
["Total EBITDA Margin",0.19074953949070653,0.24456166945616728,-5.3812129965460755,null,null,0.19317084995428749,0.17836766193702072,1.4803188017266766,null,null,0.2007019428607846,0.20272251706857247,-0.20205742077878674,null,null,0.20446306658806598,0.2115913069752848,-0.71282403872188205]
[]
["EBIT"]
["Classified",752.73212999999998,1224.3479399999997,-471.61580999999967,-0.3851975362493768,null,1555.42428,1120.9272800000003,434.49699999999962,0.38762282598742664,null,2449.5457099999999,2106.6245200000021,342.92118999999775,0.1627823025623937,null,3405.4853199999998,3141.6666299999997,263.81869000000006,8.3974119812960574E-2]
["Total EBIT",752.73212999999998,1224.3479399999997,-471.61580999999967,-0.3851975362493768,null,1555.42428,1120.9272800000003,434.49699999999962,0.38762282598742664,null,2449.5457099999999,2106.6245200000021,342.92118999999775,0.1627823025623937,null,3405.4853199999998,3141.6666299999997,263.81869000000006,8.3974119812960574E-2]
[]
["EBIT Margin"]
["Classified",0.12622101461984095,0.18403207396376556,-5.7811059343924605,null,null,0.12741782286343908,0.10372290495789317,2.3694917905545911,null,null,0.13407788864892392,0.12784960959285699,0.62282790560669321,null,null,0.13770554503287818,0.13770318504420065,2.3599886775360623E-4]
["Total EBIT Margin",0.12622101461984095,0.18403207396376556,-5.7811059343924605,null,null,0.12741782286343908,0.10372290495789317,2.3694917905545911,null,null,0.13407788864892392,0.12784960959285699,0.62282790560669321,null,null,0.13770554503287818,0.13770318504420065,2.3599886775360623E-4]
[]
["Comparable EBITDA "]
["Classified",1139.1264099999999,1696.21712,-557.09071000000017,-0.32843125059367412,null,2358.0895,1992.7818200000002,365.30767999999989,0.18331544192830898,null,3666.7387000000003,3397.3618799999999,269.37682000000041,7.9289998980032236E-2,null,5056.41201,4818.1223399999999,238.28967000000011,4.9456957126580582E-2]
["Total comparable EBITDA",1139.1264099999999,1696.21712,-557.09071000000017,-0.32843125059367412,null,2358.0895,1992.7818200000002,365.30767999999989,0.18331544192830898,null,3666.7387000000003,3397.3618799999999,269.37682000000041,7.9289998980032236E-2,null,5056.41201,4818.1223399999999,238.28967000000011,4.9456957126580582E-2]

{"sheet":"Classified 19vs21","index":13,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[2,1,2,4],[2,6,2,9],[2,11,2,14],[2,16,2,19],[0,0,0,19]]}
["CLASSIFIED"]
[]
["Thousand Euro","IFRS",{"$nulls":4},"IFRS",{"$nulls":4},"IFRS",{"$nulls":4},"IFRS"]
[null,"1Q21","1Q19","Var Abs","Var %",null,"1H21","1H19","Var Abs","Var %",null,"9M21","9M19","Var Abs","Var %",null,2021,2019,"Var Abs","Var %"]
[]
["Circulation Revenues"]
["Classified",0,0,{"$f":"B7-C7","v":0},"n.a.",null,0,0,{"$f":"G7-H7","v":0},"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a."]
["Total Circulation Revenues",0,0,{"$f":"B8-C8","v":0},"n.a.",null,0,0,{"$f":"G8-H8","v":0},"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a."]
[]
["Advertising Revenues"]
["Classified",5606.8404500000006,6385.1917099999991,-778.35125999999855,{"$f":"D11/C11","v":-0.12189943471564124},null,11524.045199999999,13232.657080000001,{"$f":"G11-H11","v":-1708.6118800000022},{"$f":"I11/H11","v":-0.1291208462269017},null,17228.349859999998,19871.604199999998,-2643.2543399999995,-0.13301665599800944,null,23294.359850000001,26509.463979999997,-3215.1041299999961,-0.12128137077481552]
["Total Advertising Revenues",5606.8404500000006,6385.1917099999991,-778.35125999999855,-0.12189943471564124,null,11524.045199999999,13232.657080000001,-1708.6118800000022,-0.1291208462269017,null,17228.349859999998,19871.604199999998,-2643.2543399999995,-0.13301665599800944,null,23294.359850000001,26509.463979999997,-3215.1041299999961,-0.12128137077481552]
[]
["Other Revenues"]
["Classified",356.76340999999996,328.39230000000003,28.371109999999931,8.6393956252932627E-2,null,683.2288299999999,691.81220000000008,{"$f":"G15-H15","v":-8.5833700000001727},{"$f":"I15/H15","v":-1.2407080996837251E-2},null,1041.2226600000001,1013.48645,27.736210000000142,2.7367124641873745E-2,null,1435.83761,1321.81098,114.02663000000007,8.6265458318405E-2]
["Total Other Revenues",356.76340999999996,328.39230000000003,28.371109999999931,8.6393956252932627E-2,null,683.2288299999999,691.81220000000008,-8.5833700000001727,-1.2407080996837251E-2,null,1041.2226600000001,1013.48645,27.736210000000142,2.7367124641873745E-2,null,1435.83761,1321.81098,114.02663000000007,8.6265458318405E-2]
[]
["Total Revenues"]
["Classified",5963.6038600000002,6713.5840099999987,-749.9801499999985,-0.11171084608204652,null,12207.274029999999,13924.469279999999,{"$f":"G19-H19","v":-1717.1952500000007},{"$f":"I19/H19","v":-0.12332213282027513},null,18269.572519999998,20885.090649999998,-2615.5181300000004,-0.12523374563375431,null,24730.197459999999,27831.274959999999,-3101.0774999999994,-0.11142419829695073]
["Total Revenues",5963.6038600000002,6713.5840099999987,-749.9801499999985,-0.11171084608204652,null,12207.274029999999,13924.469279999999,-1717.1952500000007,-0.12332213282027513,null,18269.572519999998,20885.090649999998,-2615.5181300000004,-0.12523374563375431,null,24730.197459999999,27831.274959999999,-3101.0774999999994,-0.11142419829695073]
[]
["EBITDA"]
["Classified",1137.5546899999999,550.80491999999902,586.74977000000092,1.0652587671148652,null,2358.0895,2330.8646899999994,{"$f":"G23-H23","v":27.224810000000616},{"$f":"I23/H23","v":1.1680133178387384E-2},null,3666.7387000000003,4072.7751799999996,-406.0364799999993,-9.9695284432567019E-2,null,5056.41201,5975.6426699999984,-919.23065999999835,-0.15382958967993288]
["Total EBITDA",1137.5546899999999,550.80491999999902,586.74977000000092,1.0652587671148652,null,2358.0895,2330.8646899999994,27.224810000000616,1.1680133178387384E-2,null,3666.7387000000003,4072.7751799999996,-406.0364799999993,-9.9695284432567019E-2,null,5056.41201,5975.6426699999984,-919.23065999999835,-0.15382958967993288]
[]
["EBITDA Margin"]
["Classified",0.19074953949070653,8.2043349599791357E-2,{"$f":"+(B27-C27)*100","v":10.870618989091517},null,null,0.19317084995428749,0.16739343116996697,{"$f":"+(G27-H27)*100","v":2.577741878432052},null,null,0.2007019428607846,0.19500873844662964,0.56932044141549676,null,null,0.20446306658806598,0.21470962715823777,-1.0246560570171787E-2]
["Total EBITDA Margin",0.19074953949070653,8.2043349599791357E-2,{"$f":"+(B28-C28)*100","v":10.870618989091517},null,null,0.19317084995428749,0.16739343116996697,{"$f":"+(G28-H28)*100","v":2.577741878432052},null,null,0.2007019428607846,0.19500873844662964,0.56932044141549676,null,null,0.20446306658806598,0.21470962715823777,-1.0246560570171787E-2]
[]
["EBIT"]
["Classified",752.73212999999998,416.39266999999899,336.339460000001,0.8077458712229536,null,1555.42428,1572.4692799999993,{"$f":"G31-H31","v":-17.044999999999391},{"$f":"I31/H31","v":-1.0839639423670902E-2},null,2449.5457099999999,2862.5646099999994,-413.01889999999958,-0.14428282196921299,null,3405.4853199999998,4396.5573199999981,-991.0719999999983,-0.22542001112816124]
["Total EBIT",752.73212999999998,416.39266999999899,336.339460000001,0.8077458712229536,null,1555.42428,1572.4692799999993,-17.044999999999391,-1.0839639423670902E-2,null,2449.5457099999999,2862.5646099999994,-413.01889999999958,-0.14428282196921299,null,3405.4853199999998,4396.5573199999981,-991.0719999999983,-0.22542001112816124]
[]
["EBIT Margin"]
["Classified",0.12622101461984095,6.2022411483907101E-2,{"$f":"+(B35-C35)*100","v":6.419860313593384},null,null,0.12741782286343908,0.11292848929320194,{"$f":"+(G35-H35)*100","v":1.4489333570237142},null,null,0.13407788864892392,0.13706258967087603,-0.29847010219521131,null,null,0.13770554503287818,0.15797182580815544,-2.0266280775277257E-2]
["Total EBIT Margin",0.12622101461984095,6.2022411483907101E-2,{"$f":"+(B36-C36)*100","v":6.419860313593384},null,null,0.12741782286343908,0.11292848929320194,{"$f":"+(G36-H36)*100","v":1.4489333570237142},null,null,0.13407788864892392,0.13706258967087603,-0.29847010219521131,null,null,0.13770554503287818,0.15797182580815544,-2.0266280775277257E-2]
[]
["Comparable EBITDA "]
["Classified",1139.1264099999999,1040.9232400000001,98.203169999999773,9.4342374371427964E-2,null,2358.0895,2852.6635299999998,{"$f":"G39-H39","v":-494.57402999999977},{"$f":"I39/H39","v":-0.17337271809269417},null,3666.7387000000003,4597.9041999999999,-931.16549999999961,-0.2025195522777529,null,5056.41201,6288.6292899999999,-1232.2172799999998,-0.19594369824906627]
["Total comparable EBITDA",1139.1264099999999,1040.9232400000001,98.203169999999773,9.4342374371427964E-2,null,2358.0895,2852.6635299999998,-494.57402999999977,-0.17337271809269417,null,3666.7387000000003,4597.9041999999999,-931.16549999999961,-0.2025195522777529,null,5056.41201,6288.6292899999999,-1232.2172799999998,-0.19594369824906627]

{"sheet":"Gastronomy & Agencies","index":14,"n_rows":49,"n_cols":20,"rows_kept":49,"cut":false,"hidden":false,"merged":[[2,1,2,4],[2,6,2,9],[2,11,2,14],[2,16,2,19],[0,0,0,19]]}
["GASTRONOMY & AGENCIES"]
[]
["Thousand Euro","IFRS",{"$nulls":4},"IFRS",{"$nulls":4},"IFRS",{"$nulls":4},"IFRS"]
[null,"1Q21","1Q20","Var Abs","Var %",null,"1H21","1H20","Var Abs","Var %",null,"9M21","9M20","Var Abs","Var %",null,2021,2020,"Var Abs","Var %"]
[]
["Circulation Revenues"]
["Gastronomy",0,0,0,"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a."]
["Agencies",0,0,0,"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a."]
["Total Circulation Revenues",0,0,0,0.83617846628723758,null,0,0,0,0.25318111820396438,null,0,0,0,0.48830977806194453,null,0,0,0,0.60967459246410949]
[]
["Advertising Revenues"]
["Gastronomy",0,2.4500000000000002,-2.4500000000000002,-1,null,133.32677999999999,2.4500000000000002,130.87678,"n.r.",null,175.90049999999999,51.500579999999999,124.39991999999999,"n.r.",null,380.08816999999999,239.61957999999998,140.46859000000001,0.58621499127909338]
["Agencies",0,0,0,"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a."]
["Total Advertising Revenues",0,2.4500000000000002,-2.4500000000000002,-1.5649455168277513,null,133.32677999999999,2.4500000000000002,130.87678,0.25318111820396438,null,175.90049999999999,51.500579999999999,124.39991999999999,0.48830977806194453,null,380.08816999999999,239.61957999999998,140.46859000000001,0.60967459246410949]
[]
["Other Revenues"]
["Gastronomy",348.73471999999998,3097.3901499999997,-2748.6554299999998,-0.88741014108280802,null,3659.6929799999998,3127.1544700000004,532.53850999999941,0.1702949167074562,null,4534.9224999999997,3305.6916499999998,1229.2308499999999,0.37185284658960854,null,8620.38544,4302.6134699999993,4317.7719700000007,"n.r."]
["Agencies",2572.0361000000003,2870.2347999999997,-298.19869999999946,-0.10389348634474067,null,5777.07305,4271.1607599999998,1505.9122900000002,0.352576822699598,null,9195.7911000000004,6648.5943200000002,2547.1967800000002,0.38311809344986475,null,14268.051380000001,10868.680130000001,3399.3712500000001,0.31276762305452077]
["Total Other Revenues",2920.7708200000002,5967.6249499999994,-3046.8541299999993,-1.5649455168277513,null,9436.7660299999989,7398.3152300000002,2038.4507999999987,0.25318111820396438,null,13730.713599999999,9954.2859700000008,3776.4276299999983,0.48830977806194453,null,22888.436820000003,15171.293600000001,7717.1432200000017,0.60967459246410949]
[]
["Total Revenues"]
["Gastronomy",348.73471999999998,3099.84015,-2751.1054300000001,-0.88749912797922825,null,3793.0197599999997,3129.6044700000002,663.41528999999946,0.21198055420722203,null,4710.8230000000003,3357.1922300000001,1353.6307700000002,0.40320323569913663,null,9000.4736099999991,4542.2330499999998,4458.2405599999993,0.9815085467708442]
["Agencies",2572.0361000000003,2870.2347999999997,-298.19869999999946,-0.10389348634474067,null,5777.07305,4271.1607599999998,1505.9122900000002,0.352576822699598,null,9195.7911000000004,6648.5943200000002,2547.1967800000002,0.38311809344986475,null,14268.051380000001,10868.680130000001,3399.3712500000001,0.31276762305452077]
["Total Revenues",2920.7708200000002,5970.0749500000002,-3049.30413,-0.51076479868983893,null,9570.0928100000001,7400.76523,2169.3275800000001,0.2931220640814734,null,13906.614100000001,10005.786550000001,3900.82755,0.38985716220380495,null,23268.524989999998,15410.91318,7857.6118099999985,0.50987321245813411]
[]
["EBITDA"]
["Gastronomy",-345.43590999999998,951.77352999999982,-1297.2094399999999,-1.3629391857535691,null,819.65155000000004,624.85250000000042,194.79904999999962,0.31175205348462154,null,570.42784999999992,354.89890000000037,215.52894999999955,0.60729675408968398,null,1463.13023,417.11209000000002,1046.0181399999999,"n.r."]
["Agencies",-297.78685999999999,165.44089999999943,-463.22775999999942,-2.7999591394872794,null,10.452590000000001,1.1913899999996647,9.2612000000003363,"n.r.",null,418.72809999999998,272.78610999999938,145.9419900000006,0.53500520975940058,null,1561.73197,1403.87346,157.85851000000002,0.11244497064571619]
["Total EBITDA",-643.22276999999997,1117.2144299999993,-1760.4371999999994,-1.5757379718054667,null,830.10414000000003,626.04389000000003,204.06025,0.32595198716818397,null,989.15594999999985,627.68500999999969,361.47094000000016,0.57587951638354451,null,3024.8622,1820.9855500000001,1203.8766499999999,0.66111268702818637]
[]
["EBITDA Margin"]
["Gastronomy",-0.99054063214583277,0.30703955170075459,-129.75801838465873,null,null,0.21609472184769218,0.19965861692420206,1.6436104923490125,null,null,0.12108878851954316,0.10571301125643329,1.5375777263109875,null,null,0.16256147102907845,9.1829742201360642E-2,7.0731728827717806]
["Agencies",-0.11577864711929975,5.7640197241006011E-2,-17.341884436030576,null,null,1.8093228023142274E-3,2.7893822474611441E-4,0.1530384577568113,null,null,4.5534755568773191E-2,4.1029140427385764E-2,0.45056151413874268,null,null,0.10945657037576494,0.12916687612555583,-1.9710305749790893]
["Total EBITDA Margin",-0.22022363603317563,0.18713574609310379,-40.735938212627943,null,null,8.6739403314104332E-2,8.4591778085629135E-2,0.21476252284751973,null,null,7.1128453186890386E-2,6.2732200698404836E-2,0.83962524884855505,null,null,0.12999802098757787,0.11816207960753693,1.1835941380040946]
[]
["EBIT"]
["Gastronomy",-359.20221000000004,948.67847999999969,-1307.8806899999997,-1.3786342976811281,null,791.86221,618.66402000000051,173.1981899999995,0.27995516855820929,null,381.68821999999994,339.96980000000042,41.718419999999526,0.12271213501905015,null,1210.4389099999999,392.49243999999999,817.94646999999986,"n.r."]
["Agencies",-527.14004,145.81171999999944,-672.95175999999947,-4.6152103548329455,null,-447.44466999999997,-459.07619000000034,11.631520000000364,2.5336796491232438E-2,null,-268.98856999999998,-418.1338600000006,149.14529000000061,0.3566926868826179,null,635.17952000000002,480.85198000000094,154.32753999999909,0.32094604248067937]
["Total EBIT",-886.34225000000004,1094.490199999999,-1980.832449999999,-1.8098220066292057,null,344.41754000000003,159.58783000000017,184.82970999999986,"n.r.",null,112.69964999999996,-78.164060000000177,190.86371000000014,"n.r.",null,1845.61843,873.34442000000092,972.27400999999907,"n.r."]
[]
["EBIT Margin"]
["Gastronomy",-0.99054063214583277,0.30703955170075459,-129.75801838465873,null,null,0.21609472184769218,0.19965861692420206,1.6436104923490125,null,null,0.12108878851954316,0.10571301125643329,1.5375777263109875,null,null,0.16256147102907845,9.1829742201360642E-2,7.0731728827717806]
["Agencies",-0.11577864711929975,5.7640197241006011E-2,-17.341884436030576,null,null,1.8093228023142274E-3,2.7893822474611441E-4,0.1530384577568113,null,null,4.5534755568773191E-2,4.1029140427385764E-2,0.45056151413874268,null,null,0.10945657037576494,0.12916687612555583,-1.9710305749790893]
["Total EBIT Margin",-0.30346175876955661,0.18332939019467404,null,null,null,3.5988944604603057E-2,2.1563693083127319E-2,null,null,null,8.1040323107836841E-3,-7.8118856133304352E-3,null,null,null,7.9318239157539314E-2,5.6670517171780017E-2]
[]
["Comparable EBITDA "]
["Gastronomy",-342.44137999999998,952.57682000000011,-1295.0182,-1.3594895160266443,null,819.65155000000004,625.65579000000002,193.99576000000002,0.31006787294336396,null,570.42784999999992,355.70219000000003,214.72565999999989,0.60366696083597315,null,1463.13023,417.91538000000003,1045.2148499999998,"n.r."]
["Agencies",-296.69171999999998,178.7413,-475.43301999999994,-2.6598946074578174,null,10.452590000000001,36.741790000000002,-26.289200000000001,-0.71551222735745867,null,418.72809999999998,308.91478999999998,109.81331,0.35548090785811842,null,1561.73197,1461.2608300000002,100.47113999999988,6.8756472449891012E-2]
["Total comparable EBITDA",-639.13310000000001,1131.3181200000001,-1770.4512200000001,-1.5649455168277513,null,830.10414000000003,662.39758000000006,167.70655999999997,0.25318111820396438,null,989.15594999999985,664.61698000000001,324.53896999999984,0.48830977806194453,null,3024.8622,1879.1762100000001,1145.6859899999999,0.60967459246410949]

{"sheet":"Gastronomy & Agencies 19vs21","index":15,"n_rows":49,"n_cols":20,"rows_kept":49,"cut":false,"hidden":false,"merged":[[2,1,2,4],[2,6,2,9],[2,11,2,14],[2,16,2,19],[0,0,0,19]]}
["GASTRONOMY & AGENCIES"]
[]
["Thousand Euro","IFRS",{"$nulls":4},"IFRS",{"$nulls":4},"IFRS",{"$nulls":4},"IFRS"]
[null,"1Q21","1Q19","Var Abs","Var %",null,"1H21","1H19","Var Abs","Var %",null,"9M21","9M19","Var Abs","Var %",null,2021,2019,"Var Abs","Var %"]
[]
["Circulation Revenues"]
["Gastronomy",0,0,{"$f":"B7-C7","v":0},"n.a.",null,0,0,{"$f":"G7-H7","v":0},"n.a.",null,0,6.7309200000000002,{"$f":"L7-M7","v":-6.7309200000000002},{"$f":"N7/M7","v":-1},null,0,6.7309200000000002,-6.7309200000000002,-1]
["Agencies",0,0,{"$f":"B8-C8","v":0},"n.a.",null,0,0,0,"n.a.",null,0,0,{"$f":"L8-M8","v":0},"n.a.",null,0,0,0,"n.a."]
["Total Circulation Revenues",0,0,0,"n.a.",null,0,0,0,"n.a.",null,0,6.7309200000000002,-6.7309200000000002,{"$f":"N9/M9","v":-1},null,0,6.7309200000000002,-6.7309200000000002,-1]
[]
["Advertising Revenues"]
["Gastronomy",0,0,0,"n.a.",null,133.32677999999999,112.12953,{"$f":"G12-H12","v":21.197249999999983},"n.a.",null,175.90049999999999,281.33253000000002,-105.43203000000003,-0.37475947058095277,null,380.08816999999999,585.76275999999996,-205.67458999999997,-0.35112267976885381]
["Agencies",0,0,0,"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a.",null,0,0,0,"n.a."]
["Total Advertising Revenues",0,0,0,"n.a.",null,133.32677999999999,112.12953,21.197249999999983,"n.a.",null,175.90049999999999,281.33253000000002,-105.43203000000003,-0.37475947058095277,null,380.08816999999999,585.76275999999996,-205.67458999999997,-0.35112267976885381]
[]
["Other Revenues"]
["Gastronomy",348.73471999999998,2779.8607400000001,-2431.1260200000002,{"$f":"D17/C17","v":-0.87454957186092719},null,3659.6929799999998,4286.3905300000006,{"$f":"G17-H17","v":-626.69755000000077},{"$f":"I17/H17","v":-0.14620635838330873},null,4534.9224999999997,4611.2009900000003,-76.278490000000602,-1.6542000699041444E-2,null,8620.38544,7393.9493200000006,1226.4361199999994,0.1658702361784648]
["Agencies",2572.0361000000003,75.90867999999999,2496.1274200000003,32.883293715554011,null,5777.07305,317.07324,5459.9998100000003,17.219995638862493,null,9195.7911000000004,1284.77602,7911.0150800000001,6.1575052435988029,null,14268.051380000001,5706.2774799999997,8561.7739000000001,1.5004131730376351]
["Total Other Revenues",2920.7708200000002,2855.7694200000001,65.001400000000103,2.2761431488400805E-2,null,9436.7660299999989,4603.4637700000003,4833.3022599999986,1.0499272942035121,null,13730.713599999999,{"$f":"M17+M18","v":5895.9770100000005},7834.7365899999986,1.3288275338780533,null,22888.436820000003,13100.2268,9788.2100200000023,0.74717866869297267]
[]
["Total Revenues"]
["Gastronomy",348.73471999999998,2779.8607400000001,-2431.1260200000002,-0.87454957186092719,null,3793.0197599999997,4398.5200600000007,{"$f":"G22-H22","v":-605.50030000000106},{"$f":"I22/H22","v":-0.13766000648863722},null,4710.8230000000003,4899.2644400000008,-188.44144000000051,-3.8463210612081286E-2,null,9000.4736099999991,7986.4430000000002,1014.0306099999989,0.12696899107650286]
["Agencies",2572.0361000000003,75.90867999999999,2496.1274200000003,32.883293715554011,null,5777.07305,317.07324,5459.9998100000003,17.219995638862493,null,9195.7911000000004,1284.77602,7911.0150800000001,6.1575052435988029,null,14268.051380000001,5706.2774799999997,8561.7739000000001,1.5004131730376351]
["Total Revenues",2920.7708200000002,2855.7694200000001,65.001400000000103,2.2761431488400805E-2,null,9570.0928100000001,4715.5933000000005,4854.4995099999996,1.0294567833065671,null,13906.614100000001,6184.0404600000011,7722.5736399999996,1.2487909304526119,null,23268.524989999998,13692.72048,9575.8045099999981,0.69933542600148058]
[]
["EBITDA"]
["Gastronomy",-345.43590999999998,744.40312000000063,-1089.8390300000005,-1.4640441458654816,null,819.65155000000004,749.33300000000042,{"$f":"G27-H27","v":70.318549999999618},{"$f":"I27/H27","v":9.3841523061175172E-2},null,570.42784999999992,593.11744000000044,-22.689590000000521,-3.8254801612308861E-2,null,1463.13023,1123.3304599999999,339.79977000000008,0.30249315059078885]
["Agencies",-297.78685999999999,-129.26611000000003,-168.52074999999996,1.3036730973029198,null,10.452590000000001,-220.34467999999993,230.79726999999991,-1.0474374511787623,null,418.72809999999998,7.8321699999999259,410.89593000000008,52.462590827319119,null,1561.73197,762.32118999999943,799.41078000000061,1.0486534947296968]
["Total EBITDA",-643.22276999999997,615.1370100000006,-1258.3597800000007,-2.0456577307874868,null,830.10414000000003,528.9883200000005,301.11581999999953,0.56922961928535443,null,989.15594999999985,600.94961000000035,388.2063399999995,0.64598817195338432,null,3024.8622,1885.6516499999993,1139.2105500000007,0.60414687410583023]
[]
["EBITDA Margin"]
["Gastronomy",-0.99054063214583277,0.2677843207354339,{"$f":"+(B32-C32)*100","v":-125.83249528812668},null,null,0.21609472184769218,0.17036025521729695,{"$f":"+(G32-H32)*100","v":4.5734466630395234},null,null,0.12108878851954316,0.12106254872823324,{"$f":"+(L32-M32)*100","v":2.6239791309917715E-3},null,null,0.16256147102907845,0.14065466441067692,2.1906806618401525E-2]
["Agencies",-0.11577864711929975,-1.7029160565036836,{"$f":"+(B33-C33)*100","v":158.71374093843841},null,null,1.8093228023142274E-3,-0.69493306972231372,{"$f":"+(G33-H33)*100","v":69.674239252462797},null,null,4.5534755568773191E-2,6.0961365079026976E-3,{"$f":"+(L33-M33)*100","v":3.9438619060870499},null,null,0.10945657037576494,0.13359343156232203,-2.4136861186557099E-2]
["Total EBITDA Margin",-0.22022363603317563,0.21540149764612318,{"$f":"+(B34-C34)*100","v":-43.562513367929881},null,null,8.6739403314104332E-2,0.1121785290516891,{"$f":"+(G34-H34)*100","v":-2.5439125737584765},null,null,7.1128453186890386E-2,9.7177502942792884E-2,-2.6049049755902498,null,null,0.12999802098757787,0.13771198008125843,-7.7139590936805558E-3]
[]
["EBIT"]
["Gastronomy",-359.20221000000004,740.98204000000067,-1100.1842500000007,-1.484765069339602,null,791.86221,742.40045000000043,{"$f":"G37-H37","v":49.461759999999572},{"$f":"I37/H37","v":6.6624097547354044E-2},null,381.68821999999994,582.05173000000048,-200.36351000000053,-0.34423660247517923,null,1210.4389099999999,1109.4731199999999,100.96578999999997,9.1003367436247554E-2]
["Agencies",-527.14004,-130.77620000000002,-396.36383999999998,3.0308560731998631,null,-447.44466999999997,-223.97422999999992,-223.47044000000005,0.99775067872763812,null,-268.98856999999998,-9.3447700000000733,-259.64379999999989,27.784932106407954,null,635.17952000000002,731.27816999999948,-96.098649999999452,-0.13141189487442176]
["Total EBIT",-886.34225000000004,610.20584000000065,-1496.5480900000007,-2.4525299364555395,null,344.41754000000003,518.42622000000051,-174.00868000000048,-0.33564791533885052,null,112.69964999999996,572.70696000000044,-460.00731000000047,-0.80321585405562401,null,1845.61843,1840.7512899999992,4.8671400000007452,2.6441051686025151E-3]
[]
["EBIT Margin"]
["Gastronomy",-0.99054063214583277,0.2677843207354339,{"$f":"+(B42-C42)*100","v":-125.83249528812668},null,null,0.21609472184769218,0.17036025521729695,{"$f":"+(G42-H42)*100","v":4.5734466630395234},null,null,0.12108878851954316,0.12106254872823324,{"$f":"+(L42-M42)*100","v":2.6239791309917715E-3},null,null,0.16256147102907845,0.14065466441067692,2.1906806618401525E-2]
["Agencies",-0.11577864711929975,-1.7029160565036836,{"$f":"+(B43-C43)*100","v":158.71374093843841},null,null,1.8093228023142274E-3,-0.69493306972231372,{"$f":"+(G43-H43)*100","v":69.674239252462797},null,null,4.5534755568773191E-2,6.0961365079026976E-3,{"$f":"+(L43-M43)*100","v":3.9438619060870499},null,null,0.10945657037576494,0.13359343156232203,-2.4136861186557099E-2]
["Total EBIT Margin",-0.30346175876955661,0.21367475809724185,{"$f":"+(B44-C44)*100","v":-51.713651686679853},null,null,3.5988944604603057E-2,0.10993870484971646,{"$f":"+(G44-H44)*100","v":-7.3949760245113403},null,null,8.1040323107836841E-3,9.2610480753549329E-2,-8.4506448442765638,null,null,7.9318239157539314E-2,0.13443283916360202,-5.5114600006062706E-2]
[]
["Comparable EBITDA "]
["Gastronomy",-342.44137999999998,745.39255999999989,-1087.83394,-1.459410783493734,null,819.65155000000004,758.16012999999998,{"$f":"G47-H47","v":61.491420000000062},{"$f":"I47/H47","v":8.1106111449041854E-2},null,570.42784999999992,595.23907999999994,-24.811230000000023,-4.1682797439979956E-2,null,1463.13023,1125.67283,337.45740000000001,0.29978284187600052]
["Agencies",-296.69171999999998,-129.26611,-167.42560999999998,1.2952011165184747,null,10.452590000000001,-220.31397999999999,230.76657,-1.0474440614254257,null,418.72809999999998,28.724730000000005,390.00336999999996,13.577268437336048,null,1561.73197,806.31984999999997,755.41212000000007,0.93686409927772474]
["Total comparable EBITDA",-639.13310000000001,616.12644999999986,-1255.2595499999998,-2.0373407926246307,null,830.10414000000003,537.84614999999997,292.25799000000006,0.54338585485830859,null,989.15594999999985,623.96380999999997,365.19213999999988,0.58527775833665718,null,3024.8622,1931.9926799999998,1092.8695200000002,0.56566959663636007]