ProSiebenSat.1 Achieves New Revenue and Earnings Record in 2014
 Munich, February 26, 2015. 2014 was another
 record year for ProSiebenSat.1. The Group grew profitably in all
 segments and increased its revenues by 10.4 % to
 EUR 2.876 billion (previous year:
 EUR 2.605 billion). Recurring EBITDA increased by
 7.2 % to EUR 847.3 million (previous year:
 EUR 790.3 million). Underlying net income also developed
 dynamically and rose by 10.3 % to EUR 418.9 million
 (previous year: EUR 379.7 million). At the same time,
 ProSiebenSat.1 already generated 33.6 % of its revenues
 outside the TV advertising business (previous year: 28.6 %)
 and successfully implemented its growth strategy: The Group
 achieved its 2015 revenue targets already one year ahead of
 plan.
 
 Thomas Ebeling, CEO of the ProSiebenSat.1
 Group: "2014 was a very successful year for
 ProSiebenSat.1. Once again, we set a new revenue and earnings
 record and achieved our 2015 targets early. The new stations and
 the HD distribution business are driving our growth in the TV
 segment. Our digital business continues to develop dynamically. In
 2015, we will further expand and internationalize our Digital
 Entertainment and Digital Commerce business."
 
 Broadcasting German-speaking: Leadership in the TV
 advertising market expanded, distribution revenues increased
 dynamically
 In the Broadcasting German-speaking segment, external revenues rose
 by 3.2 % to EUR 2.063 billion (previous year:
 EUR 1.998 billion). The positive development resulted
 from higher TV advertising revenues and dynamically growing
 distribution revenues. Recurring EBITDA increased by 3.6 % to
 EUR 702.8 million (previous year:
 EUR 678.6 million) despite investments in new programs
 and stations.
 
 The ProSiebenSat.1 Group continued to improve its audience
 ratings in a competitive environment: The Group increased its
 combined market share considerably to 28.7 % (previous year:
 28.1 %) despite the Winter Olympics and the soccer World Cup.
 The growth in the audience market was especially driven by the
 young stations sixx, SAT.1 Gold and ProSieben MAXX. ProSiebenSat.1
 extended its leading position also in the German TV advertising
 market: The gross market share increased to 44.0 % (previous
 year: 43.6 %). Furthermore, significant growth impetus came
 from the new customer business: In total, the station family gained
 over 100 new customers in 2014, that had never before booked TV
 advertising.
 
 Also in the distribution business, the Group continued its
 growth course. Revenues from the distribution of the free TV
 stations in HD quality again developed very positively. The number
 of ProSiebenSat.1 HD users increased by 25 % to
 5.3 million. ProSiebenSat.1 expects this figure to rise to up
 to nine million by 2018. At the same time, the Group is
 strengthening its video-on-demand distribution: ProSiebenSat.1
 today announced a new cooperation with Unitymedia KabelBW regarding
 maxdome. maxdome becomes an integral part of the new TV and 3Play
 rates (TV, Internet, telephony services). Thus, Unitymedia KabelBW
 customers will be able to subscribe to maxdome directly (see own
 press release).
 
 
 
 Digital & Adjacent: Double digit revenue and
 earnings growth
 In the Digital & Adjacent segment, ProSiebenSat.1 again posted
 significant growth in the 2014 financial year: External revenues
 rose by 26.3 % to EUR 610.7 million (previous year:
 EUR 483.7 million). At the same time, recurring EBITDA
 rose considerably despite additional investments with a 22.7 %
 increase to EUR 129.3 million (previous year:
 EUR 105.4 million). The segment's revenue performance was
 nearly equally driven by organic and inorganic growth.
 
 The digital commerce business again delivered the largest
 contribution to revenues. This was among others due to the
 first-time consolidation of the tourism company COMVEL GmbH with
 the travel sites weg.de and ferien.de. At present, the
 ProSiebenSat.1 Group's ventures portfolio contains 59 investments
 and partnerships. In 2015, the Group will expand this business both
 with media-for-equity and media-for-revenue-share investments and
 with traditional acquisitions. In addition, the Group will push the
 internationalization of the ventures portfolio. In 2014, the Group
 began building up a portfolio of international minority
 participations, including Jawbone (USA), Talenthouse (USA), Deezer
 (France) and Dynamic Yield (Israel).
 
 In the Digital Entertainment business, the Company also
 developed dynamically: The video-on-demand portal maxdome and the
 online advertising business made a large organic contribution to
 revenues. The Group improved its position as leading online video
 marketing company in Germany to 48.6 % (previous year:
 47.5 %). Over the course of the year, ProSiebenSat.1 increased
 the number of online video views to 4.2 billion (previous
 year: 1.8 billion), which was mainly attributable to the
 strong growth in user numbers at Studio71, the ProSiebenSat.1
 Group's multi-channel network. Studio71 was founded in September
 2013 and is already one of Europe's leading multi-channel
 networks.
 
 Content Production & Global Sales: Red Arrow
 increases revenues and earnings considerably
 In the Content Production & Global Sales segment, external
 revenues increased by 63.4 % to EUR 202.2 million
 (previous year: EUR 123.8 million). Recurring EBITDA rose
 by EUR 8.5 million to EUR 19.1 million
 (previous year: EUR 10.6 million).
 
 Thereby, Red Arrow benefited from the organic growth of its
 subsidiaries in the USA and Great Britain. The Group generated more
 than 70 % of revenues in English-speaking markets in 2014
 (USA: 55 %, GB: 18 %). In addition, the consolidation of
 the US production firm Half Yard Productions since March 2014 also
 had a positive revenue impact. The most important programs in 2014
 were also US formats: Red Arrow produced the ten-episode crime
 series "Bosch" for Amazon. Furthermore, the Group achieved well
 above-average market shares with its show "Married at First Sight"
 on the US channel FYI.
 
 ProSiebenSat.1 invests in the sustainable growth of all
 segments
 The Group is investing in sustainable growth in all segments and
 strengthening its market position with strategic acquisitions. The
 objective is to diversify revenue models and expand into rapidly
 growing markets. In the Digital & Adjacent segment, costs
 increased primarily due to growth; in the core business of TV,
 higher costs in connection with the expansion of the station
 portfolio had an impact. In 2014, total costs therefore rose by
 12.6 % to EUR 2.209 billion (previous year:
 EUR 1.962 billion). Operating costs adjusted for
 depreciation, amortization and non-recurring expenses amounted to
 EUR 2.047 billion. This corresponds to a rise of
 11.5 % or EUR 211.1 million compared to the previous
 year.
 
 Financial result improved, leverage factor in target
 range
 The financial result improved in the 2014 financial year and
 amounted to minus EUR 134.4 million (previous year:
 EUR -142.0 million). ProSiebenSat.1 placed its financing
 on a broader basis by issuing notes and securing a new syndicated
 facilities agreement in April 2014, thus extending and diversifying
 its maturity profile. As a result, net interest expenses fell by
 EUR 33.5 million to EUR 101.5 million in the
 2014 financial year. The leverage factor, i.e. the ratio of net
 financial debt to recurring EBITDA of the last twelve months (LTM
 recurring EBITDA), amounted to 1.8 as of December 31, 2014, and
 thus remained at the lower end of the defined target range of 1.5
 to 2.5 times (December 31, 2013: 1.8).
 
 
 
 ProSiebenSat.1 to propose an attractive dividend to
 shareholders
 The Group strives to give its shareholders an appropriate share in
 the Company's success. The Executive Board will therefore propose a
 dividend of EUR 1.60 (previous year: EUR 1.47) per common
 share for 2014 to the Supervisory Board. This equates to a payout
 ratio of 81.6 % - in relation to underlying net income from
 continuing operations - and is therefore in line with the
 ProSiebenSat.1 dividend policy.
 
 
 
 
 
 Outlook 2015: Further revenue and earnings growth
 planned
 The ProSiebenSat.1 Group had a successful start into the first
 quarter of 2015 in all segments and continues to benefit from a
 positive economic environment. At the same time, the Group aims to
 continue the dynamic development in the growth areas. Against this
 backdrop, the ProSiebenSat.1 Group plans to increase revenues by
 mid- to high-single-digit percentage. Recurring EBITDA and
 underlying net income are similarly expected to exceed the previous
 year's level again.
 
 The ProSiebenSat.1 Group achieved its 2015 growth targets early:
 Originally, an increase in revenues of EUR 800 million
 compared to the 2010 financial year was planned at the year-end
 2015. The Group already achieved this target at the end of 2014.
 The Company is also ahead of plan in implementing its growth
 targets for 2018. By the end of 2018, the Group wants to increase
 its revenues by EUR 1 billion compared to 2012. At the
 end of 2014, ProSiebenSat.1 had already achieved 52 % of this
 target, whilst a degree of one third had been planned until this
 date.
 
 Contact:
  Julian Geist
  Corporate Spokesman
 
 ProSiebenSat.1 Media AG
  Medienallee 7
  D-85774 Unterföhring
  Phone +49 [89] 95 07-1151
  Fax +49 [89] 95 07-91151
 
 E-mail: Julian.Geist@ProSiebenSat1.com
 
 Stefanie Prinz
  Corporate Communications
 
 ProSiebenSat.1 Media AG
  Medienallee 7
  D-85774 Unterföhring
  Phone +49 [89] 95 07-1199
  Fax +49 [89] 95 07-91199
 
 E-mail: Stefanie.Prinz@ProSiebenSat1.com