SES: Full Year 2025 Results

2 Mar 2026
LUXEMBOURG

SES S.A. fully consolidates Intelsat from 17 July 2025 and announces financial results for the year ended 31 December 2025

FY25 Performance

(€ million)

2025

as reported (1)

2024

as reported (1)

∆ at

constant FX (2)

2025

like-for-like (3)

2024

like-for-like (3)

∆ at

constant FX (2)

Average €/$ FX rate

1.12

1.09

 

1.12

1.09

 

Revenue (4)

2,627

2,001

+33.9%

3,512

3,656

-1.6%

Adjusted EBITDA (4) (5)

1,196

1,028

+19.1%

1,529

1,783

-12.1%

1)

‘Reported basis’ with Intelsat fully consolidated from 17 July 2025

2)

‘At constant FX’ refers to comparative figures restated at the current period FX to neutralise currency variations

3)

‘Like-for-like basis’ as if Intelsat fully consolidated from 1 January 2024

4)

Full-year 2025 results include the effects of purchase price accounting (PPA) related to Intelsat acquisition: Negative impact of €6m on revenue & €8m on Adj. EBITDA

5)

Excluding operating expenses/income recognised in relation to U.S. C-band repurposing, other income non-recurring, fair value movement on contingent value rights and other significant special items (disclosed separately)

  • Intelsat acquisition closed on 17 July 2025, solid progress with company integration and synergy delivery fast tracked since Day 1
  • Delivered FY25 reported results within financial outlook with lower than guided capital expenditures
  • Networks - 4th consecutive year of growth, mainly supported by growth in Aviation and Government
  • Media - delivered to expectations with important new long-term renewals signed
  • €1.8 billion of new business and contract renewals signed in 2025 – with a total combined gross backlog of over €6.6 billion
  • Reported Adjusted Free Cash Flow of €229 million and Capital Expenditures of €559 million with combined like-for-like net leverage at 3.9 times(1) (including cash & cash equivalents of €674 million(2))
  • Final 2025 dividend of €0.25 per A-share (€0.10 per B-share) to be paid in April 2026 (subject to shareholder approval)
  • 2026 financial outlook: Both, Revenue and Adjusted EBITDA, expected to be stable yoy on a like-for-like and constant FX basis(3)
  • Remain committed to disciplined financial policy, investment grade metrics and net leverage target of 3.0 times or below
________________________________________

1)

As if Intelsat fully consolidated from 1st January 2024; Adjusted Net Debt to Adjusted EBITDA (treats hybrid bonds as 50% debt and 50% equity; includes lease liabilities)

2)

Excluding €401 million of restricted cash primarily with respect to the SES-led consortium’s involvement in the IRIS2 program

3)

Financial outlook is based on i) constant FX; ii) like-for-like basis is as if Intelsat fully consolidated from 1 January 2024; iii) adjustments to convert the financial information of the Intelsat Group from U.S. GAAP to IFRS; (iv) adjustments for intercompany eliminations; and (v) assumption of nominal satellite launch schedule and nominal satellite health status. The actual results and financial outlook are presented including the effects of purchase price accounting related to the Intelsat acquisition

Adel Al-Saleh, CEO of SES, commented: “2025 was a milestone year for SES, a year of major progress, step-change in company’s scale, and decisive actions while integrating Intelsat and delivering on our synergy plan from Day 1. With the financial performance below our initial expectations for the first year of the combined company, we addressed the challenges head‑on and delivered 2025 financial results within our revised 2025 financial outlook with lower than guided capital expenditures, establishing a strong platform for future growth.

Across our Networks and Media businesses, we executed with focus and supported customers at scale. We believe our continued momentum in Government and Aviation reflects the market’s confidence in SES and the unique value of our scalable, multi‑orbit architecture.

Government demand for secure, resilient multi‑orbit solutions continued to grow. Despite the impact of the U.S. government shutdown and DOGE actions, our Government business delivered strong growth, supported by expanding demand in Europe and globally. We advanced key sovereign programs including IRIS², announced GovSat‑2 with the Luxembourg Government, extended our Australian Defence partnership, and secured major U.S. defense awards. We won significant new contracts, including selection as one of five companies on the U.S. Space Force’s Protected Tactical SATCOM‑Global (PTS‑G) IDIQ contract, and a strategic award from the Defense Innovation Unit for Secure Integrated Multi‑Orbit Networking (SIMON).

Aviation continued its strong momentum, with major wins and growing airline adoption of our multi‑orbit electronically steered antenna solution (ESA), now operational on more than 500 aircraft around the world. The multi-orbit system has been selected by 16 carriers for more than 1,000 aircraft, including American Airlines, Air Canada, Avianca, JAL, Skymark, Royal Brunei, and others.

In Fixed & Maritime we continued to see competitive pressures. In Fixed Data, we took decisive actions to transform the business and focus on areas where we believe we have a clear right to win. Our Maritime business remained resilient, with solid cruise renewals and continued adoption of SES Cruise mPOWERED. Our FlexMaritime solution provides critical services to the commercial shipping segment, serving more than 13,000 ships globally.

Our Media business continues to have a strong cash-generative profile serving over two billion people and nearly 700 million households worldwide. Despite headwinds, in 2025 we have secured around €450 million in renewals and new business, including multi‑year agreements with Sky, RTL, Warner Brothers Discovery, ORF/ORS, Telekom Srbija, PGA TOUR, and QVC while opening new free-to-air/free-to-view markets in Mexico and Spain. We are proud to be the partner to broadcasters distributing the Winter Olympics Games globally.

We also made critical progress in shaping our future space-based solutions. O3b mPOWER satellites 9 & 10 successfully launched on 22 July, with satellites 7, 8, 9 & 10 now in service and the launch of satellites 11 to 13 is planned for second half of 2026. SES continues building on its MEO capabilities through meoSphere, the company’s next‑generation multi‑mission MEO network supported by New Space innovators, such as Cailabs, Impulse Space, Kratos, Infinite Orbits, and an extended K2 Space partnership.

In 2026, we plan to accelerate integration, execute on synergies, grow in key markets, and continue innovating across our global multi‑orbit architecture. SES is operating at a new scale with the capabilities, culture, and momentum to lead our industry into the next era of satellite connectivity and space-based solutions. We are committed to deliver sustainable value for customers and shareholders alike.”

Financial Outlook

SES sets out its 2026 financial outlook on a like-for-like (as if Intelsat consolidated from 1st January 2024) and constant FX basis(1) (assuming nominal satellite health and launch schedule).

On this basis, SES’s 2026 financial outlook expects both, Revenue and Adjusted EBITDA, to be stable year-on-year.

Capital expenditures (net cash absorbed by investing activities excluding acquisitions and financial investments; including IRIS2 and first phase of meoSphere capital expenditures) is expected to be around €700 million(2), ~€100 million lower than prior guidance.

SES will continue building on its MEO capabilities through meoSphere, the company’s next‑generation multi‑mission MEO network supported by New Space innovators, including extended K2 Space partnership.

________________________________________

1)

Financial outlook is based on i) constant FX; ii) like-for-like basis is as if Intelsat fully consolidated from 1 January 2024; iii) adjustments to convert the financial information of the Intelsat Group from U.S. GAAP to IFRS; (iv) adjustments for intercompany eliminations; and (v) assumption of nominal satellite launch schedule and nominal satellite health status. The actual results and financial outlook are presented including the effects of purchase price accounting related to the Intelsat acquisition

2)

Includes capital expenditures relating to SES involvement in IRIS2 program and first phase of meoSphere; Excludes any capital expenditures related to potential C-band clearance; is set at a EUR/USD exchange rate of 1.20.

Key business and financial highlights

(Intelsat fully consolidated from 17 July 2025; at constant FX unless explained otherwise; actual results and financial outlook are presented including the effects of purchase price accounting related to the Intelsat acquisition)

SES regularly uses Alternative Performance Measures (APM) to present the performance of the group and believes that these APMs are relevant to enhance understanding of the financial performance and financial position.

€ million

2025(1)

2024

∆ at reported FX

∆ at constant FX

Average €/$ FX rate

1.12

1.09

 

 

Revenue

2,627

2,001

+31.3%

+33.9%

Adjusted EBITDA

1,196

1,028

+16.3%

+19.1%

Adjusted Net Profit

47

126

-62.8%

n/m

‘At constant FX’ refers to comparative figures restated at the current period FX to neutralise currency variations.

1) Full-year 2025 results include the effects of purchase price accounting (PPA) related to the Intelsat acquisition: Negative impact of €6 million on revenue and of €8 million on Adjusted EBITDA.

Fully consolidating Intelsat from 17 July 2025, Networks revenue of €1,633 million (62% of total revenue) increased +55.2% yoy driven by growth in Aviation (+145.5% yoy), Government (+47.0% yoy), and Fixed and Maritime (+30.5% yoy; including periodic revenue of €19 million recognised in Q1 2025 vs €22 million in Q1 2024). In 2025, the Networks business secured close to €1.4 billion of renewals and new business.

Media revenue of €977 million (37% of total revenue) was up +7.9% yoy, benefiting from fully consolidating Intelsat from 17 July 2025. Underlying declines result from lower revenue in mature markets due to capacity optimisation and the impact of SD channel switch offs as well as the full Q2 to Q4 impact of the Brazilian customer bankruptcy. In 2025, the business secured close to €450 million of renewals and new business.

Gross backlog on 31 December 2025 was over €6.6 billion of which Media backlog was €3.0 billion and Networks backlog was €3.6 billion.

Adjusted EBITDA of €1,196 million represented an Adjusted EBITDA margin of 45.4% (2024: 51.4%) including the contribution from the acquisition of Intelsat from 17 July 2025, impacted by profitability diluting equipment sales in Aviation, continued weakness in the Fixed Data business, the effects of the IS‑33e failure, and timing of government contracts, also including the flow through of the periodic revenue impact and some cost shifts. Adjusted EBITDA excludes significant special items of €10 million net expenses (2024: €35 million net expenses), comprising of other income (non-recurring) of €175 million (2024: €3 million), net C-band income of €1 million (2024: €83 million), advisory charges of non-recurring nature of €16 million (2024: nil), fair value movement on contingent value rights of €28 million (2024: nil), and expenses related to other significant special items of €142 million (2024: €121 million), primarily related to restructuring and merger and acquisition activities.

Adjusted Net Profit of €47 million (2024: €126 million), mainly reflecting €170 million year-on-year increased depreciation & amortisation driven by the Intelsat acquisition, higher net non-operating expense of €7 million (2024: net income of €21 million) and higher net financing costs of €136 million (2024: €3 million). This was partly offset by higher Adjusted EBITDA, higher minority interest and lower net income tax. Net financing costs included the benefit of earned interest income on the group’s cash & cash equivalents of €123 million (2024: €127 million), finance lease income of nil (2024: €5 million), interest expense on external borrowings of €136 million (2024: €104 million), other net interest expense of €65 million (2024: €35 million), and the impact of net foreign exchange loss of €58 million (2024: gain of €4 million).

Adjusted Net Profit excludes the significant special items highlighted above, as well as non-cash net impairment expense of €146 million (2024: €123 million), M&A related net financing charges of €36 million (2024: nil) and net tax benefit of €50 million (2024: benefit of €47 million) associated with all the significant special items.

Adjusted Free Cash Flow (excluding significant special items) of €229 million included investing activities of €559 million (2024: €560 million), cash interest received of €77 million (2024: €127 million), and cash interest paid of €280 million (2024: €159 million).

On 31 December 2025, the Adjusted Net Debt to Adjusted EBITDA ratio (treating 50% of €1.525 billion of hybrid bonds as debt and 50% as equity) was 3.9 times (31 December 2024: 1.1 times). Cash & cash equivalents of €674 million (excluding €401 million of restricted cash with respect to the SES-led consortium’s involvement in IRIS2) included the proceeds from the €300 million EIB financing, the €1 billion Eurobonds issued in June 2025, and the $1 billion term loan drawn in July 2025.

In 2025, SES repaid debt maturities of around €2,906 million, including $3 billion of the 6.500% First Lien Senior Secured Notes due 2030 issued by Intelsat Jackson Holdings S.A in relation to the acquisition of Intelsat, €250 million Schuldschein Loan, €16 million LuxGovSat Credit Facility and €6 million other debt obligations.

SES continues to engage with insurers on the insurance claim for O3b mPOWER satellites 1-4. In 2025, the company has collected approximately $189 million (€164 million) through settlements, with additional payments expected as negotiations progress.

A share buyback program of €150 million was completed in respect of the A-shares in October 2024 with 24 million A-shares purchased at an average price of €5.22 per A-share and 12 million B-shares were purchased at an average price of €2.09 per B-share. The shares acquired are expected to be cancelled in 2026, which would reduce the total number of voting and economic shares in issue.

The interim FY2025 dividend of €104 million equal to €0.25 per A-share and €0.10 per B-share was paid to shareholders on 16 October 2025. The final FY2025 dividend of €0.25 per A-share (€0.10 per B-share) is expected to be paid to shareholders in April 2026. The final dividend is subject to shareholder approval at the Annual General Meeting on 2 April 2026.

SES restates its commitment to disciplined financial allocation, investment grade metrics and net leverage target of 3.0 times or below. Once the company meets its net leverage target, the company intends to increase the annual base dividend and at least a majority of future exceptional cashflows will be prioritised for shareholder returns.

The Board evolved its composition and established a dedicated CapEx taskforce to enhance oversight and ensure disciplined capital allocation aligned with long-term strategic objectives. These changes accommodate the increased scale and complexity of the company and strengthen corporate governance in support of SES’s strategic priorities and long-term ambitions.

SES is currently progressing through Rendez‑Vous 1 of the IRIS² program, working closely with the European Commission to validate project cost, technical requirements, and delivery timelines. SES remains fully committed to the European Union’s vision for a sovereign, secure, and competitive space‑based connectivity infrastructure. As the lead member of the SpaceRise consortium, SES collaborates with all partners to ensure the timely and successful delivery of IRIS².

Operational performance

(Intelsat consolidated from 17 July 2025)

REVENUE BY BUSINESS UNIT

2025

Revenue (€ million) as reported

Change (year-on-year) at constant FX

 

Q1 2025

Q2 2025

Q3 2025(1)

Q4 2025(1)

2025(1)

Q1 2025

Q2 2025

Q3 2025

Q4 2025

2025

Average €/$ FX rate

1.04

1.12

1.16

1.16

1.12

 

 

 

 

 

Media

206

192

281

298

977

-10.7%

-13.5%

+22.7%

+33.0%

+7.9%

 

 

 

 

 

 

 

 

 

 

 

Networks

302

277

478

577

1,633

+8.7%

+12.6%

+91.9%

+106.5%

+55.2%

Government

139

147

199

241

726

+14.2%

+24.7%

+67.6%

+78.0%

+47.0%

Fixed & Maritime

117

83

148

178

526

-2.9%

-11.5%

+55.5%

+89.6%

+30.5%

Aviation

47

47

131

158

382

+28.1%

+36.9%

+273.2%

+215.4%

+145.5%

Other

0

1

7

9

17

n/m

n/m

n/m

n/m

n/m

Group Total

509

469

765

884

2,627

-0.5%

+0.1%

+60.0%

+75.5%

+33.9%

At ‘Constant FX’ refers to comparative figures restated at the current period FX, to neutralise currency variations.

 

1) Full-year 2025 results include the effects of purchase price accounting (PPA) related to the Intelsat acquisition: Q3 2025 negative PPA impact of €4 million on Revenue and of €4 million on Adjusted EBITDA; Q4 2025 negative PPA impact of €2 million on Revenue and of €4 million on Adjusted EBITDA; Full year 2025 negative impact of €6 million on Revenue and of €8 million on Adjusted EBITDA.

Anticipated future satellite launches

Satellite

Region

Application

Launch Date

O3b mPOWER (satellites 11-13)

Global

Aviation, Fixed & Maritime, Government

H2 2026

ASTRA 1Q

Europe

Media, Aviation, Fixed & Maritime, Government

2027

SES-26

Africa, Asia, Europe, Middle East

Media, Aviation, Fixed & Maritime, Government

2027

EAGLE-1

Europe

Government

2027

IS-42

N. Atlantic, W. Europe, W. Africa

Aviation, Fixed & Maritime, Government

2027

IS-43

Indian Ocean Region, Europe, Middle East, Africa

Aviation, Fixed & Maritime, Government

2027

IS-45

Middle East

Government

2027

IS-41

N. America, Latin America

Aviation, Fixed & Maritime, Government

2027

IS-44

Asia Pacific, East Asia, SE Asia, and Oceanic regions

Media, Aviation, Fixed & Maritime, Government

2027

GOVSAT-2

Europe

Government

2029

Launch dates are based on satellite manufacturer's estimated delivery dates as of December 2025. Final launch dates are subject to confirmation by launch providers. “Networks” refers to Government, Aviation, and Fixed & Maritime applications.

CONSOLIDATED INCOME STATEMENT

€ million

31 December 2025

31 December 2024

Average €/$ FX rate

1.12

1.09

Revenue

2,627

2,001

U.S. C-band repurposing income

3

88

Other Income

182

3

Operating expenses

(1,598)

(1,099)

Fair value movement on contingent value rights

(28)

-

EBITDA

1,186

993

Depreciation expense

(836)

(650)

Amortisation expense

(140)

(156)

Non-cash impairment

(146)

(123)

Operating profit / (loss)

64

64

Net financing income / (costs)

(172)

(3)

Other non-operating income / (expenses) (net)

(7)

21

Profit / (loss) before tax

(115)

82

Income tax benefit / (expense)

21

(55)

Non-controlling interests

(1)

(12)

Net Profit attributable to owners of the parent

(95)

15

 

 

 

Basic and diluted earnings per A-share (in €)(1)

(0.26)

0.00

Basic and diluted earnings per B-share (in €)(1)

(0.10)

0.00

1)

Earnings per share is calculated as profit attributable to owners of the parent divided by the weighted average number of shares outstanding during the year, as adjusted to reflect the economic rights of each class of share. For the purposes of the EPS calculation only, the net profit for the year attributable to ordinary shareholders has been adjusted to include the assumed coupon, net of tax, on the perpetual bonds.

€ million

31 December 2025

31 December 2024

Adjusted EBITDA

1,196

1,028

U.S. C-band income

3

88

Other income non-recurring(2)

175

3

U.S. C-band operating expenses

(2)

(5)

Other significant special items(3)

(158)

(121)

Fair value movement on contingent value rights

(28)

-

EBITDA

1,186

993

2)

Other Income non-recurring includes €164 million associated with mPOWER insurance claims and €10 million related to gain from sale of business.

3)

Other significant special items include restructuring charges of €43 million (2024: €63 million), costs associated with the development and/or implementation of merger and acquisition activities (“M&A”) of €95 million (2024: €55 million), €16 million advisory charges of non-recurring nature (2024: nil) and €4 million other charges of non-recurring nature (2024: €3 million).

€ million

31 December 2025

31 December 2024

Adjusted Net Profit

47

126

U.S. C-band income

3

88

U.S. C-band operating expenses

(2)

(5)

Other income non-recurring

175

3

Impairment expense (net)

(146)

(123)

Other significant special items (4)

(194)

(121)

Fair value movement on contingent value rights

(28)

-

Tax on C-band net income

-

(19)

Tax on significant special items

50

66

Net profit attributable to owners of the parent

(95)

15

4)

Other significant special items comprise restructuring charges of €43 million (2024: €63 million), M&A costs of €131 million (2024: €55 million), €16 million advisory charges of non-recurring nature (2024: nil) and €4 million other charges of non-recurring nature (2024: €3 million). M&A costs include net financing charges of €36 million (2024: nil) comprising an interest expense of €43 million (2024: nil) and loan origination costs of €6 million (2024: nil), partly offset by interest income of €13 million (2024: nil) associated mainly with the €1 billion hybrid financing issued in September 2024 in connection with the Intelsat transaction.

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

€ million

 

31 December 2025

 

31 December 2024

Closing €/$ FX rate

 

1.18

 

1.04

Property, plant, and equipment

 

5,399

 

2,924

Assets in the course of construction

 

1,750

 

1,348

Intangible assets

 

2,810

 

908

Other financial assets

 

135

 

34

Derivatives

 

9

 

-

Lease receivable

 

13

 

-

Investments accounted for using the equity method

 

77

 

-

Prepayments

 

28

 

2

Income tax receivable

 

155

 

-

Trade and other receivables

 

91

 

107

Deferred customer contract costs

 

19

 

1

Deferred tax assets

 

644

 

701

Total non-current assets

 

11,130

 

6,025

Inventories

 

196

 

49

Trade and other receivables

 

770

 

649

Deferred customer contract costs

 

8

 

2

Other financial assets

 

9

 

-

Prepayments

 

117

 

58

Income tax receivable

 

65

 

23

Cash and cash equivalents(1)

 

1,075

 

3,521

Total current assets

 

2,240

 

4,302

Total assets

 

13,370

 

10,327

 

 

 

 

Equity attributable to the owners of the parent

 

2,623

 

3,423

Non-controlling interests

 

91

 

69

Total equity

 

2,714

 

3,492

Borrowings

 

5,507

 

4,247

Provisions

 

46

 

3

Deferred income

 

522

 

338

Deferred tax liabilities

 

455

 

212

Other long-term liabilities

 

35

 

41

Contingent value rights

 

749

 

-

Employee benefit obligations

 

48

 

14

Lease liabilities

 

559

 

32

Fixed assets suppliers

 

164

 

426

Total non-current liabilities

 

8,085

 

5,313

Borrowings

 

798

 

273

Provisions

 

64

 

128

Deferred income

 

303

 

225

Trade and other payables

 

1,032

 

678

Employee benefit obligations

 

1

 

-

Lease liabilities

 

76

 

19

Fixed assets suppliers

 

279

 

184

Income tax liabilities

 

18

 

15

Total current liabilities

 

2,571

 

1,522

Total liabilities

 

10,656

 

6,835

Total equity and liabilities

 

13,370

 

10,327

 

1) Including €401 million related to IRIS2 cash received (31 December 2024: €300 million).

CONSOLIDATED STATEMENT OF CASH FLOWS

€ million

2025

 

2024

Profit / (loss) before tax

(115)

 

82

Taxes paid during the year

(35)

 

(168)

Adjustment for non-cash items

 

1,133

 

861

Changes in working capital(1)

 

(75)

 

231

Net cash generated by operating activities

908

 

1,006

 

 

 

Payments for acquisition of subsidiary, net of cash acquired

(1,454)

 

-

Payments for purchases of intangible assets

(26)

 

(23)

Payments for purchases of tangible assets(2)

(522)

 

(280)

Proceeds from sale of tangible assets

 

3

 

-

Interest received(3)

 

123

 

158

Insurance claim received

 

164

 

-

Proceeds from sale of business

 

12

 

-

Other investing activities

35

 

(14)

Net cash absorbed by investing activities

(1,665)

 

(159)

 

 

 

Proceeds from borrowings

2,159

 

1,034

Repayment of borrowings

 

(2,906)

 

(717)

Partial redemption of perpetual bond

 

(59)

 

(35)

Transaction costs in respect of undrawn facilities

 

(10)

 

(22)

Coupon paid on perpetual bond

(16)

 

(49)

Dividends paid on ordinary shares(4)

(207)

 

(320)

Interest paid on borrowings

(264)

 

(110)

Payments for acquisition of treasury shares

 

-

 

(128)

Proceeds from treasury shares sold and exercise of stock options

2

 

-

Lease payments

(60)

 

(26)

Payment in respect of changes in ownership interest in subsidiaries

 

-

 

(2)

Net cash absorbed by financing activities

(1,361)

 

(375)

 

 

 

Net foreign exchange movements

(328)

 

142

Net increase / (decrease) in cash and cash equivalents

(2,446)

 

614

Cash and cash equivalents at beginning of the year

3,521

 

2,907

Cash and cash equivalents at end of the year

1,075

 

3,521

 

1) Including €101 million IRIS2 cash received (2024: 2024: €300 million) and €237 million payments in respect of other significant special items

2) Including net reimbursements of €11 million related to U.S. C-band repurposing (2024: net reimbursements of €257 million)

3) Comprising €89 million interest received on deposit and €34 million interest received in relation to U.S. C-band clearing (2024: €127 million and €31 million respectively).

4) Net of dividends received on treasury shares of €17 million (2024: €15 million).

CONSOLIDATED STATEMENT OF CASH FLOWS (CONTINUED)

€ million

2025

 

2024

Net cash generated by operating activities(1)

908

 

1,006

Net cash absorbed by investing activities(2)

(1,665)

 

(159)

Free cash flow before financing activities

(757)

 

847

Coupon paid on perpetual bond

 

(16)

 

(49)

Interest paid on borrowings

(264)

 

(110)

Lease payments

(60)

 

(26)

Free cash flow before equity distributions and treasury activities

 

(1,097)

 

662

Payment for acquisition of subsidiary, net of cash acquired

 

1,454

 

-

Insurance claims received

 

(164)

 

-

U.S. C-band cash flows (net)

 

(100)

 

(202)

IRIS2 cash received

 

(101)

 

(300)

Payments in respect of other significant special items3

 

237

 

93

Adjusted Free Cash Flow

 

229

 

253

 

1) Including €101 million IRIS2 cash received (2024: €300 million) and C-band net cash outflow generated by operating activities of €55 million (2024: €87 million).

2) Including net reimbursements of €11 million related to U.S. C-band repurposing (2024: net reimbursements of €257 million) and €34 million interest received in relation to U.S. C-band clearing (2024: €31 million).

3) Payments in respect of other significant special items comprise restructuring payments of €58 million, €172 million payments associated with the development and / or implementation of merger and acquisition activities and €7 million other net payments of non-recurring nature

SUPPLEMENTARY FINANCIAL INFORMATION

1.) QUARTERLY INCOME STATEMENT

(Intelsat fully consolidated from 17 July 2025 – as reported)

€ million

Q1 2024

Q2 2024

Q3 2024

Q4 2024

Q1 2025

Q2 2025

Q3 2025(2)

Q4 2025(2)

Average €/$ FX rate

1.09

1.08

1.09

1.09

1.04

1.12

1.16

1.16

Revenue

498

480

497

526

509

469

765

884

U.S. C-band income

1

4

1

82

1

2

-

-

Other income

-

-

-

3

1

48

37

96

Operating expenses

(230)

(248)

(269)

(352)

(238)

(261)

(513)

(586)

Fair value movement on contingent value rights

-

-

-

-

-

-

-

(28)

EBITDA

269

236

229

259

273

258

289

366

Depreciation expense

(139)

(162)

(172)

(177)

(164)

(156)

(250)

(266)

Amortisation expense

(19)

(49)

(38)

(50)

(31)

(30)

(37)

(42)

Non-cash impairment

-

(25)

1

(99)

-

(73)

-

(73)

Operating profit / (loss)

111

-

20

(67)

78

(1)

2

(15)

Net financing income / (expense)

5

(5)

(6)

3

(26)

(9)

(69)

(68)

Other non-operating income/(expense) (net)

 

 

 

21

-

2

-

(9)

Profit / (loss) before tax

116

(5)

14

(43)

52

(8)

(67)

(92)

Income tax benefit / (expense)

(43)

5

(4)

(13)

(22)

(4)

6

41

Non-controlling interests

-

-

(6)

(6)

(1)

(3)

(1)

4

Net profit / (loss) attributable to owners of the parent

73

-

4

(62)

29

(15)

(62)

(47)

 

 

 

 

 

 

 

 

 

Basic earnings / (loss) per share

(in €)(1)

 

 

 

 

 

 

 

 

Class A shares

0.16

(0.01)

0.00

(0.15)

0.06

(0.04)

(0.16)

(0.12)

Class B shares

0.06

0.00

0.00

(0.06)

0.03

(0.02)

(0.06)

(0.05)

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

275

250

250

253

280

241

317

358

Adjusted EBITDA margin

55%

52%

50%

48%

55%

51%

41%

41%

U.S. C-band income

1

4

1

82

1

2

-

-

Other non-recurring income

-

-

-

3

1

48

35

91

U.S. C-band operating expenses

(2)

(1)

(1)

(1)

(1)

(1)

-

-

Other significant special items

(5)

(17)

(21)

(78)

(8)

(32)

(63)

(55)

Fair value movement on contingent value rights

-

-

-

-

-

-

-

(28)

EBITDA

269

236

229

259

273

258

289

366

 
1) Earnings per share is calculated as profit attributable to owners of the parent divided by the weighted average number of shares outstanding during the year, as adjusted to reflect the economic rights of each class of share. For the purposes of the EPS calculation only, the net profit for the year attributable to ordinary shareholders has been adjusted to include the coupon, net of tax, on the perpetual bonds. Fully diluted earnings per share are not significantly different from basic earnings per share.
2) Q3 2025 has been restated to reflect Purchase Price Allocation (PPA) adjustments recorded in connection with the acquisition of Intelsat. Q3 2025 negative PPA impact of €4 million on Revenue and of €4 million on Adjusted EBITDA; Q4 2025 negative PPA impact of €2 million on Revenue and of €4 million on Adjusted EBITDA.

2.) COMBINED LIKE-FOR-LIKE FINANCIAL INFORMATION

(Intelsat fully consolidated from 1 January 2024. Year-on-year change at Constant FX unless otherwise stated)

€ million

2025(1)

2024

∆ at reported FX

∆ at Constant FX

Average €/$ FX rate

1.12

1.09

 

 

Combined like-for-like Revenue

3,512

3,656

-3.9%

-1.6%

Combined like-for-like Adjusted EBITDA

1,529

1,783

-14.3%

-12.1%

Adjusted Net Debt /

Like-for-like Adjusted EBITDA

3.9 times

-

-

-

At ‘Constant FX’ refers to comparative figures restated at the current period FX, to neutralise currency variations.

1) Full-year 2025 results include the effects of purchase price accounting (PPA) related to the Intelsat acquisition: Negative impact of €6 million on revenue and of €8 million on Adjusted EBITDA.

SUPPLEMENTARY FINANCIAL INFORMATION (CONTINUED)

COMBINED LIKE-FOR-LIKE REVENUE BY BUSINESS UNIT & ADJUSTED EBITDA

(Intelsat fully consolidated from 1 January 2024. Year-on-year change presented at ‘Constant FX’ unless otherwise stated)

2025

 

Like-for-like revenue (€ million) at reported FX

 

Change year-on-year at Constant FX

 

Q1 2025

Q2 2025

Q3 2025(1)

Q4 2025(1)

2025(1)

Q1 2025

Q2 2025

Q3 2025

Q4 2025

2025

Average €/$ FX rate

1.04

1.12

1.16

1.16

1.12

 

 

 

 

 

Media

344

321

302

298

1,264

-9.7%

-9.9%

-15.4%

-15.5%

-12.6%

 

 

 

 

 

 

 

 

 

 

 

Networks

556

560

519

577

2,211

-1.0%

+9.5%

+7.3%

+11.1%

+6.6%

Government

194

206

206

241

847

+10.4%

+11.3%

+20.5%

+26,9%

+17.3%

Fixed & Maritime

218

183

163

178

743

-15.7%

-12.3%

-19.6%

-10.4%

-14.6%

Aviation

143

171

150

158

621

+13.4%

+45.6%

+37.0%

+20.7%

+28.5%

Other

11

9

8

9

36

n/m

n/m

n/m

n/m

n/m

Total revenue

909

890

829

884

3,512

-4.7%

+1.5%

-2.3%

-1.0%

-1.6%

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

425

399

346

359

1,529

-10.3%

-4.8%

-16.8%

-16.1%

-12.1%

At ‘Constant FX’ refers to comparative figures restated at the current period FX, to neutralise currency variations.

 

1) Full-year 2025 results include the effects of purchase price accounting (PPA) related to the Intelsat acquisition: Q3 2025 negative PPA impact of €4 million on Revenue and of €4 million on Adjusted EBITDA; Q4 2025 negative PPA impact of €2 million on Revenue and of €4 million on Adjusted EBITDA; Full year 2025 negative impact of €6 million on Revenue and of €8 million on Adjusted EBITDA.

COMBINED LIKE-FOR-LIKE ADJUSTED EBITDA RECONCILIATION

(Intelsat fully consolidated from 1 January 2024 – at Reported FX)

€ million

2025

2024

Average €/$ FX rate

1.12

1.09

Combined like-for-like Adjusted EBITDA

1,529

1,783

U.S. C-band income

3

245

Other non-recurring income

175

3

U.S. C-band operating expenses

(2)

(9)

Other significant special items(1)

(282)

(205)

Fair value on movement of contingent rights values

(28)

-

Combined like-for-like EBITDA

1,395

1,817

 

1) Other significant special items include restructuring charges of €68 million (2024: €97 million), costs associated with the development and/or implementation of merger and acquisition activities (“M&A”) of €194 million (2024: €105 million), €16 million advisory charges of non-recurring nature (2024: nil) and €4 million other infrastructure charges of non-recurring nature (2024: €3 million).

ADJUSTED NET DEBT RECONCILIATION

€ million

2025

2024

Borrowings – non-current

5,507

4,247

Borrowings – current

798

273

Borrowings – total

6,305

4,520

Lease liabilities – non-current

559

32

Lease liabilities – current

76

19

Add: Lease Liabilities – total

635

51

Add: 50% of the Group’s €525 million (2024: €625 million) of Perpetual Bonds

263

294

Deduct: 50% of the Group’s €1 billion hybrid dual-tranche bond (2024: €1 billion)

(500)

(500)

Less: Cash and cash equivalents

(1,075)

(3,521)

Add: Cash and cash equivalents subject to contractual restrictions

401

300

Adjusted Net Debt

6,029

1,144

SUPPLEMENTARY FINANCIAL INFORMATION (CONTINUED)

COMBINED LIKE-FOR-LIKE NET LEVERAGE

(Intelsat fully consolidated from 1 January 2024 – at Reported FX)

€ million

2025

Adjusted Net Debt as of 31 December 2025

6,029

Combined like-for-like Adjusted EBITDA

1,529

Adjusted Net Debt to combined like-for-like Adjusted EBITDA ratio

3.9x

COMBINED LIKE-FOR-LIKE QUARTERLY REVENUE BY BUSINESS UNIT & QUARTERLY ADJ. EBITDA

(Intelsat fully consolidated from 1 January 2024 – at Reported FX)

€ million

Q1 2024

Q2 2024

Q3 2024

Q4 2024

FY 2024

Q1 2025

Q2 2025

Q3 2025(1)

Q4 2025(1)

FY 2025(1)

Average €/$ FX rate

1.09

1.08

1.09

1.09

1.09

1.04

1.12

1.16

1.16

1.12

Media

371

364

370

366

1,470

344

321

302

298

1,264

 

 

 

 

 

 

 

 

 

 

 

Networks

537

530

514

554

2,135

555

560

519

577

2,211

Government

169

192

181

202

742

194

206

206

241

847

Fixed & Maritime

248

217

217

212

894

218

183

163

178

743

Aviation

120

121

117

140

498

143

171

150

158

621

Other

12

9

8

23

51

11

9

8

9

36

Combined like-for-like

revenue

919

903

891

943

3,656

909

890

829

884

3,512

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

457

434

438

455

1,783

425

399

346

359

1,529

 
1) Full-year 2025 results include the effects of purchase price accounting (PPA) related to the Intelsat acquisition: Q3 2025 negative PPA impact of €4 million on Revenue and of €4 million on Adjusted EBITDA; Q4 2025 negative PPA impact of €2 million on Revenue and of €4 million on Adjusted EBITDA; Full year 2025 negative impact of €6 million on Revenue and of €8 million on Adjusted EBITDA.

BASIS OF COMBINED LIKE-FOR-LIKE FINANCIAL INFORMATION

The supplemental combined like-for-like financial information included in this press release presents the historical consolidated financial information of the SES Group adjusted to give effect to the acquisition of Intelsat by SES as if it had taken place on 1 January 2024. This combined like-for-like financial information does not meet the requirements of Article 11 of SEC Regulation S-X.

The SES Group’s consolidated financial statements are prepared in accordance with IFRS and the Intelsat Group’s pre-acquisition financial information was prepared in accordance with U.S. GAAP. The combined like-for-like financial information includes (i) adjustments to convert the pre-acquisition financial information of the Intelsat Group from U.S. GAAP to IFRS, such as fair value adjustments in respect of contract liabilities impacting combined like-for-like revenue, share-based compensation and employee benefits adjustments, as well as leases impacting combined like-for-like operating expenses, (ii) intercompany eliminations and (iii) restatement at constant FX of comparative figures.

The combined like-for-like financial information is presented for illustrative purposes only and is not necessarily indicative of the combined financial position or results of operations that would have been achieved had the Acquisition occurred on 1 January 2024, nor is it meant to be indicative of future results of operations of the Combined Group. The combined like-for-like financial information is based on the SES Group’s accounting policies. Further review of the pre-acquisition financial information may have identified additional differences between the accounting policies of the SES Group and the Intelsat Group that, when conformed, could have a material impact on the like-for-like financial information of the Combined Group.

ALTERNATIVE PERFORMANCE MEASURES

SES regularly uses Alternative Performance Measures (‘APM’) to present the performance of the Group and believes that these APMs are relevant to enhance understanding of the financial performance and financial position. These measures may not be comparable to similarly titled measures used by other companies and are not measurements under IFRS or any other body of generally accepted accounting principles and thus should not be considered substitutes for the information contained in the Group’s financial statements.

Alternative Performance Measure

Definition

Reported EBITDA and EBITDA margin

EBITDA is profit for the period before depreciation, amortisation, impairment, net financing cost, other non-operating income / expense (net) and income tax. EBITDA margin is EBITDA divided by the sum of revenue and other income including U.S. C-band repurposing income.

Adjusted EBITDA and Adjusted EBITDA margin

EBITDA adjusted to exclude significant special items of a non-recurring nature. The primary such items are the net impact of U.S. C-band spectrum repurposing, other income, restructuring charges, costs associated with the development and/or implementation of merger and acquisition activities (“M&A”), specific business taxes and one-off regulatory charges arising outside ongoing operations. Adjusted EBITDA margin is Adjusted EBITDA divided by revenue.

Combined Like-for-like Adjusted EBITDA

Combined Like-for-like Adjusted EBITDA includes Intelsat fully consolidated from 1 January 2024, at reported FX.

Adjusted Free Cash Flow

Net cash generated by operating activities less net cash absorbed by investing activities, interest paid on borrowings, coupon paid on perpetual bond and lease payments, and adjusted to exclude the net cash flow impact of significant special items of a non-recurring nature, primarily U.S. C-band spectrum repurposing, other income, restructuring charges, M&A (including net financing income / costs), specific business taxes and one-off regulatory charges arising outside ongoing operations.

Adjusted Net Debt

Adjusted Net Debt is defined as current and non-current borrowings (including lease liabilities) less cash and cash equivalents (excluding amounts subject to contractual restrictions) and excluding 50% of the Hybrid Bond (classified as borrowings) and including 50% of the Perpetual Bond (classified as equity). The treatment of the Hybrid Bond and Perpetual Bond is consistent with rating agency methodology.

Adjusted Net Debt to Adjusted EBITDA

The Adjusted Net Debt to Adjusted EBITDA ratio is defined as Adjusted Net Debt divided by Adjusted EBITDA.

Combined Like-for-like Net leverage

The Combined Like-for-like Net leverage ratio is defined as Adjusted Net Debt divided by twelve-month rolling Combined Like-for-like Adjusted EBITDA.

Adjusted Net Profit

Net profit attributable to owners of the parent adjusted to exclude the after-tax impact of significant special items including M&A net financing income / costs.

Presentation of Results:

A presentation of the results for investors and analysts will be hosted at 9.30 CET on 2 March 2026 and will be broadcast via webcast and conference call.

The details for the conference call and webcast are as follows:

Conference Call registration: https://engagestream.companywebcast.com/ses/fullyear2025-results/dial-in
Webcast registration: https://ses.engagestream.companywebcast.com/fullyear2025-results

The presentation is available for download from https://www.ses.com/company/investors/financial-results and a replay will be available shortly after the conclusion of the presentation.

Follow us on:
X | Facebook | YouTube | LinkedIn | Instagram

Read our Blogs >
Visit the Media Gallery >

About SES

At SES, we believe that space has the power to make a difference. That’s why we design space solutions that help governments protect, businesses grow, and people stay connected—no matter where they are. With integrated multi-orbit satellites and our global terrestrial network, we deliver resilient, seamless connectivity and the highest quality video content to those shaping what’s next. Following our Intelsat acquisition, we now offer more than 100 years of combined global industry leadership—backed by a track record of bringing innovation “firsts” to market. As a trusted partner to customers and the global space ecosystem, SES is driving impact that goes far beyond coverage. The company is headquartered in Luxembourg and listed on Paris and Luxembourg stock exchanges (Ticker: SESG). Further information is available at: www.ses.com.

Forward looking statements

This press release contains, and our officers and representatives may make, certain “forward-looking statements” as defined in the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as “anticipate,” “estimate,” “committed,” “expect,” “positioned,” “project,” “intend,” “plan,” “forecast,” “likely,” “believe,” “target,” “will,” and similar expressions or their negative. Examples of forward-looking statements include, among others, statements we make regarding our 2026 outlook, liquidity, revenue, gross margin, operating margin, effective tax rate, foreign currency exchange movements, earnings per share, our plans and decisions relating to various capital expenditures, capital allocation priorities, anticipated future satellite launches, dividends, our share buyback programme, O3b mPOWER satellites, including expected service dates and settlements, and MEO capabilities through meoSphere, and other discretionary items such as our market growth assumptions, and generally, our expectations concerning our future performance.

Forward-looking statements are not assurances of future performance and are subject to uncertainties and risks that are difficult to predict such as: the company’s ability to achieve the synergies expected from the acquisition of Intelsat, as well as risks, delays, challenges and expenses associated with integration; delays or failures in satellite launches, deployments, or operations, including technical malfunctions or satellite lifespan limitations; regulatory challenges, including the company or its customers failing to obtain and maintain required regulatory approvals and regulatory changes in countries in which it provides service; competitive pressures in the telecommunications industry, including shifts in demand for satellite, terrestrial networks and alternate distribution technologies; the company’s dependence upon several large customers; changes in technology or the satellite communications market that could make the company’s satellite telecommunications system obsolete or subject to lower or reduced demand; global economic turmoil, trade wars and tariffs and related uncertainties; liquidity, currency and foreign exchange and counterparty risks; potential cyber-attacks against, or breaches to, the company’s information technology systems; the impact of overall industry and general economic conditions, including uncertainty around the macroeconomy, inflation, interest rates and related monetary policy in response to inflation; tax regulations; U.S. federal government shutdowns; and the company’s level of indebtedness.

Other factors that might cause actual results to differ include those discussed in our filings with the U.S. Securities and Exchange Commission, including our Form F-4. Should one or more of these uncertainties or risks materialize, or should underlying assumptions prove incorrect, actual results may vary from those anticipated, and therefore you should not rely on any of these forward-looking statements. The forward-looking statements included in this press release are made only as of the date hereof and, we undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

 

© Business Wire, Inc.

Advertencia :
Este comunicado de prensa no es un documento producido por AFP. AFP no será responsable de su contenido. Para cualquier pregunta relacionada, por favor póngase en contacto con las personas/entidades mencionadas en el comunicado de prensa.