BERMUDA
|
98-0438382
|
(State
or other jurisdiction of incorporation or organization)
|
(IRS
Employer Identification No.)
|
Mintflower
Place, 4th floor
Par-La-Ville
Rd, Hamilton, Bermuda
|
HM
08 Bermuda
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Large
accelerated filer x
|
Accelerated
filer o
|
Non-accelerated
filer o
|
Smaller
reporting company o
|
Document
|
Location
in Form 10-K in Which Document is Incorporated
|
Registrant’s
Proxy Statement for the 2010 Annual General Meeting of
Shareholders
|
Part
III
|
Page
|
||||
PART
I
|
||||
2
|
||||
27
|
||||
36
|
||||
37
|
||||
38
|
||||
38
|
||||
PART
II
|
||||
39
|
||||
41
|
||||
43
|
||||
111
|
||||
113
|
||||
190
|
||||
190
|
||||
194
|
||||
PART
III
|
||||
194
|
||||
194
|
||||
194
|
||||
194
|
||||
194
|
||||
PART
IV
|
||||
195
|
||||
205
|
BUSINESS
|
Company
Name
|
Effective
Voting Interest
|
Type
of Affiliate
|
TV
Channels
|
||
Bulgaria
|
|||||
Operating Companies:
|
|||||
LG
Consult EOOD
|
80.0%
|
Consolidated
Subsidiary
|
N/A
|
||
Ring
TV EAD (“Ring TV”)
|
80.0%
|
Consolidated
Subsidiary
|
RING
TV
|
||
License Company:
|
|||||
PRO
BG MEDIA EOOD (“Pro.bg”)
|
80.0%
|
Consolidated
Subsidiary
|
PRO.BG
|
||
Croatia
|
|||||
License Company:
|
|||||
Nova
TV d.d. (“Nova TV (Croatia)”)
|
100.0%
|
Consolidated
Subsidiary
|
NOVA
TV (Croatia)
|
||
Czech
Republic
|
|||||
License Company:
|
|||||
CET
21 spol. sr.o. (“CET 21”)
|
100.0%
|
Consolidated
Subsidiary
|
TV
NOVA
(Czech
Republic),
NOVA
CINEMA and
NOVA
SPORT
MTV
CZECH
|
||
Romania
|
|||||
Operating Companies:
|
|||||
Media
Pro International S.A. (“MPI”)
|
95.0%
|
Consolidated
Subsidiary
|
N/A
|
||
Media
Vision S.R.L. (“Media Vision”)
|
95.0%
|
Consolidated
Subsidiary
|
N/A
|
||
License Company:
|
|||||
Pro
TV S.A. (“Pro TV”)
|
95.0%
|
Consolidated
Subsidiary
|
PRO
TV, ACASA, PRO CINEMA, PRO TV INTERNATIONAL, MTV ROMANIA and
SPORT.RO
|
||
Slovak
Republic
|
|||||
License Company:
|
|||||
MARKIZA-SLOVAKIA,
spol. s r.o. (“Markiza”)
|
100.0%
|
Consolidated
Subsidiary
|
TV
MARKIZA, DOMA
|
||
Slovenia
|
|||||
Operating Company:
|
|||||
Produkcija
Plus d.o.o. (“Pro Plus”)
|
100.0%
|
Consolidated
Subsidiary
|
N/A
|
||
License Companies:
|
|||||
POP
TV d.o.o. (“Pop TV”)
|
100.0%
|
Consolidated
Subsidiary
|
POP
TV
|
||
TELEVIDEO
d.o.o. (“Televideo”)
|
100.0%
|
Consolidated
Subsidiary
|
TV
PIKA
|
||
Kanal
A d.o.o. (“Kanal A”)
|
100.0%
|
Consolidated
Subsidiary
|
KANAL
A
|
||
Ukraine
|
|||||
Operating Companies:
|
|||||
Innova
Film GmbH (“Innova”)
|
100.0%
|
Consolidated
Subsidiary
|
N/A
|
||
International
Media Services Ltd. (“IMS”)
|
100.0%
|
Consolidated
Subsidiary
|
N/A
|
Company Name
|
Effective Voting Interest
|
Type of Affiliate
|
TV Channels
|
1+1
Production
|
100.0%
|
Consolidated
Subsidiary
|
N/A
|
TV
Media Planet Limited (“TV Media Planet”)
|
100.0%
|
Consolidated
Subsidiary
|
N/A
|
License Company:
|
|||
Studio
1+1 LLC (“Studio 1+1”)
|
100.0%
|
Consolidated
Subsidiary
|
STUDIO
1+1
STUDIO
1+1 INTERNATIONAL
|
Gravis
– Kino LLC (“Gravis-Kino”)
|
100.0%
|
Consolidated
Subsidiary
|
KINO
|
Tor
LLC (“Tor”)
|
100.0%
|
Consolidated
Subsidiary
|
KINO
|
Zhysa
LLC (“Zhysa”)
|
100.0%
|
Consolidated
Subsidiary
|
KINO
|
Country
|
TV
Channels
|
Launch
Date
|
Technical
Reach (1)
|
2009 All
Day Audience
Share (2)
|
Market
Rank (2)
|
|||||||||
Bulgaria
|
PRO.BG
|
November
2007 (3)
|
81.6% | 2.6% | 6 | |||||||||
RING.BG
|
September
1998 (3)
|
62.5% | 0.7% | 13 | ||||||||||
Croatia
|
NOVA
TV
(Croatia)
|
August
2000 (4)
|
89.0% | 22.8% | 3 | |||||||||
Czech
Republic
|
TV
NOVA
(Czech
Republic)
|
February
1994 (5)
|
99.5% | 41.6% | 1 | |||||||||
NOVA
SPORT
|
April
2002 (6)
|
27.3% | n/a | n/a | ||||||||||
NOVA
CINEMA
|
December
2007
|
59.0% | 2.1% | 5 | ||||||||||
MTV
CZECH
|
November
2009
|
n/a | n/a | n/a | ||||||||||
Romania
|
PRO
TV
|
December
1995
|
98.6% | 17.2% | 1 | |||||||||
ACASA
|
February
1998
|
90.0% | 5.9% | 3 | ||||||||||
PRO
CINEMA
|
April
2004
|
76.9% | 1.9% | 11 | ||||||||||
SPORT.RO
|
July
2003 (7)
|
65.9% | 1.8% | 12 | ||||||||||
MTV
ROMANIA
|
June
2002 (8)
|
57.8% | 0.6% | 30 | ||||||||||
Slovak
Republic
|
TV
MARKIZA
|
August
1996
|
99.2% | 31.2% | 1 | |||||||||
DOMA
|
August
2009
|
54.1% | 0.7% | 4 | ||||||||||
Slovenia
|
POP
TV
|
December
1995
|
95.2% | 25.6% | 1 | |||||||||
KANAL
A
|
October
1991 (9)
|
94.0% | 13.0% | 3 | ||||||||||
TV
PIKA
|
April
1998 (10)
|
66.0% | 1.0% | 6 | ||||||||||
Ukraine
|
STUDIO
1+1
|
January
1997
|
98.8% | 9.2% | 4 | |||||||||
KINO
|
August
1993 (11)
|
65.7% | 0.7% | 15 |
Country
|
Population
(in millions)
(1)
|
Technical
reach
(in millions)
(2)
|
Television
Households Reached
(in millions)
(3)
|
Television
Households
Reached (%)
(3)
|
Cable
Penetration
(3)
|
|||||||||||||||
Bulgaria
|
7.5 | 7.2 | 2.7 | 99% | 57% | |||||||||||||||
Croatia
|
4.4 | 4.1 | 1.3 | 97% | 16% | |||||||||||||||
Czech
Republic
|
10.5 | 9.9 | 4.1 | 98% | 22% | |||||||||||||||
Romania
|
20.6 | 20.4 | 6.9 | 97% | 67% | |||||||||||||||
Slovak
Republic
|
5.4 | 5.1 | 1.6 | 99% | 46% | |||||||||||||||
Slovenia
|
2.0 | 1.9 | 0.7 | 99% | 70% | |||||||||||||||
Ukraine
|
46.1 | 43.4 | 18.6 | 99% | 57% | |||||||||||||||
Total
|
96.5 | 92.0 | 35.9 | |||||||||||||||||
2005
|
2006
|
2007
|
2008
|
2009
|
||||||||||||||||
PRO.BG
|
||||||||||||||||||||
All
day
|
- | - | 0.1% | 2.7% | 2.6% | |||||||||||||||
Prime
time
|
- | - | 0.1% | 2.4% | 2.6% | |||||||||||||||
RING.BG
|
||||||||||||||||||||
All
day
|
0.6% | 0.5% | 0.2% | 0.3% | 0.7% | |||||||||||||||
Prime
time
|
0.5% | 0.5% | 0.2% | 0.2% | 0.7% | |||||||||||||||
Source:
TNS.
|
Main
Television
Channels
|
Ownership
|
Year
of first
transmission
|
Signal
distribution
|
All
day audience
share
(2009)
|
Technical
reach
|
||||||
bTV
|
News
Corp
|
2000
|
Cable
/ Terrestrial / Satellite
|
33.0% | 99.9% | ||||||
NOVA
TV
|
MTG
|
1994
|
Cable
/ Terrestrial / Satellite
|
23.0% | 97.6% | ||||||
BNT
|
Public
television
|
1959
|
Cable
/ Terrestrial / Satellite
|
8.9% | 99.0% | ||||||
DIEMA
+
|
MTG
|
1999
|
Cable
/ Terrestrial / Satellite
|
2.8% | 70.8% | ||||||
PRO.BG
|
CME
|
2007
|
Cable
/ Terrestrial / Satellite
|
2.6% | 81.6% | ||||||
RING.BG
|
CME
|
1998
|
Cable
/ Satellite
|
0.7% | 62.5% | ||||||
Others
|
29.0% | ||||||||||
100% | |||||||||||
Source:
TNS.
|
2005
|
2006
|
2007
|
2008
|
2009
|
||||||||||||||||
All
day
|
14.0% | 15.7% | 18.7% | 22.5% | 22.8% | |||||||||||||||
Prime
time
|
14.5% | 17.3% | 19.7% | 25.3% | 27.4% | |||||||||||||||
Source:
AGB Nielsen Media Research.
|
Main
Television
Channels
|
Ownership
|
Year
of first
transmission
|
Signal
distribution
|
All
day audience
share
(2009)
|
Technical
reach
|
||||||
RTL
|
Bertelsmann
|
2004
|
Terrestrial
/ satellite / cable
|
26.2% | 97% | ||||||
HTV
1
|
Public
Television
|
1956
|
Terrestrial
/ satellite / cable
|
23.6% | 96% | ||||||
NOVA
TV (Croatia)
|
CME
|
2000
|
Terrestrial
/ satellite / cable
|
22.8% | 89% | ||||||
HTV
2
|
Public
Television
|
1972
|
Terrestrial
/ satellite / cable
|
12.8% | 96% | ||||||
Others
|
14.6% | ||||||||||
100.0% | |||||||||||
Source:
AGB Nielsen Media Research.
|
2005
|
2006
|
2007
|
2008
|
2009
|
||||||||||||||||
All
day
|
42.4% | 43.6% | 43.0% | 41.5% | 41.6% | |||||||||||||||
Prime
time
|
43.6% | 47.3% | 46.8% | 45.8% | 46.8% | |||||||||||||||
Source:
ATO – Mediaresearch.
|
Main
Television Channels
|
Ownership
|
Year
of first transmission
|
Signal
distribution
|
All
day audience share (2009)
|
Technical
reach
|
||||||
TV
NOVA (Czech Republic)
|
CME
|
1994
|
Terrestrial
/ satellite
|
41.6% | 99.5% | ||||||
TV
Prima
|
Modern
Times Group/Local owners
|
1993
|
Terrestrial
/ satellite
|
16.4% | 99.6% | ||||||
CT
1
|
Public
Television
|
1953
|
Terrestrial
/ satellite
|
15.7% | 97.5% | ||||||
CT
2
|
Public
Television
|
1970
|
Terrestrial
/ satellite
|
5.1% | 96.9% | ||||||
NOVA
CINEMA (1)
|
CME
|
2007
|
Terrestrial
/ satellite
|
2.1% | 59.0% | ||||||
NOVA
SPORT
|
CME
|
2002
|
Cable
/ satellite
|
-% | 27.3% | ||||||
Others
|
19.1% | ||||||||||
|
100.0% | ||||||||||
Source
: ATO – Mediaresearch.
|
|||||||||||
(1)
Technical Reach for NOVA CINEMA includes DVB-T
|
2005
|
2006
|
2007
|
2008
|
2009
|
||||||||||||||||
PRO
TV
|
||||||||||||||||||||
All
day
|
20.9% | 20.7% | 18.3% | 16.5% | 17.2% | |||||||||||||||
Prime
time
|
22.8% | 22.9% | 21.5% | 19.7% | 20.3% | |||||||||||||||
ACASA
|
||||||||||||||||||||
All
day
|
9.6% | 8.5% | 7.5% | 8.1% | 5.9% | |||||||||||||||
Prime
time
|
11.2% | 9.0% | 7.1% | 9.4% | 8.1% | |||||||||||||||
SPORT.RO
(1)
|
||||||||||||||||||||
All
day
|
1.5% | 1.5% | 1.7% | 1.6% | 1.8% | |||||||||||||||
Prime
time
|
1.4% | 1.3% | 1.3% | 1.2% | 1.6% | |||||||||||||||
PRO
CINEMA
|
||||||||||||||||||||
All
day
|
1.5% | 1.8% | 2.2% | 2.0% | 1.9% | |||||||||||||||
Prime
time
|
1.3% | 1.5% | 1.9% | 1.8% | 1.8% | |||||||||||||||
MTV
ROMANIA (2)
|
||||||||||||||||||||
All
day
|
0.8% | 0.8% | 0.9% | 0.6% | 0.6% | |||||||||||||||
Prime
time
|
0.5% | 0.5% | 0.6% | 0.5% | 0.4% | |||||||||||||||
Source:
GFK, TNS/AGB International.
(1)
We acquired SPORT.RO in December 2006.
(2)
We acquired the license to operate MTV ROMANIA in December
2007.
|
Main
Television Channels
|
Ownership
|
Year
of first transmission
|
Signal
distribution
|
All
day audience share (2009)
|
Technical
reach
|
||||||
PRO
TV
|
CME
|
1995
|
Terrestrial
/ satellite / cable
|
17.2% | 98.6% | ||||||
Antena
1
|
Local
owner
|
1993
|
Terrestrial
/ satellite / cable
|
11.5% | 93.8% | ||||||
ACASA
|
CME
|
1998
|
Satellite
/ cable
|
5.9% | 90.0% | ||||||
Prima
TV
|
SBS
|
1994
|
Terrestrial
/ satellite / cable
|
5.5% | 91.7% | ||||||
TVR
1
|
Public
Television
|
1956
|
Terrestrial
/ satellite / cable
|
3.4% | 99.5% | ||||||
PRO
CINEMA
|
CME
|
2004
|
Satellite
/ cable
|
1.9% | 76.9% | ||||||
TVR
2
|
Public
Television
|
1968
|
Terrestrial
/ satellite / cable
|
1.5% | 96.1% | ||||||
SPORT.RO
|
CME
|
2003
|
Satellite
/ cable
|
1.8% | 65.9% | ||||||
MTV
ROMANIA
|
CME
|
2002
|
Satellite
/ cable
|
0.6% | 57.8% | ||||||
Others
|
50.7% | ||||||||||
100.0% | |||||||||||
Source:
GFK, TNS/AGB International.
|
2005
|
2006
|
2007
|
2008
|
2009
|
||||||||||||||||
All
day
|
31.2% | 33.7% | 35.5% | 35.1% | 31.2% | |||||||||||||||
Prime
time
|
32.9% | 35.9% | 38.5% | 36.8% | 33.5% |
Main
Television
Channels
|
Ownership
|
Year
of first
transmission
|
Signal
distribution
|
All
day audience
share
(2009)
|
Technical
reach
|
||||||
TV
MARKIZA
|
CME
|
1996
|
Terrestrial
/ satellite / cable
|
31.2% | 99.2% | ||||||
TV
JOJ
|
Local
owner
|
2002
|
Terrestrial
/ satellite / cable
|
20.0% | 90.7% | ||||||
STV
1
|
Public
Television
|
1956
|
Terrestrial
/ satellite / cable
|
15.0% | 99.9% | ||||||
STV
2
|
Public
Television
|
1969
|
Terrestrial
/ satellite / cable
|
4.0% | 99.5% | ||||||
DOMA
|
CME
|
2009
|
Cable/satellite
|
0.7% | 54.1% | ||||||
Others
|
29.1% | ||||||||||
100.0% | |||||||||||
Source:
CME.
|
2005
|
2006
|
2007
|
2008
|
2009
|
||||||||||||||||
POP
TV
|
||||||||||||||||||||
All
day
|
27.2% | 29.1% | 26.0% | 25.2% | 25.6% | |||||||||||||||
Prime
time
|
33.9% | 36.0% | 32.4% | 31.9% | 34.3% | |||||||||||||||
KANAL
A
|
||||||||||||||||||||
All
day
|
11.4% | 12.0% | 14.2% | 14.8% | 13.0% | |||||||||||||||
Prime
time
|
13.5% | 13.8% | 15.4% | 15.5% | 13.6% | |||||||||||||||
Source:
AGB Nielsen Media Research.
|
Main
Television Channels
|
Ownership
|
Year
of first transmission
|
Signal
distribution
|
All
day audience share (2009)
|
Technical
reach
|
||||||
POP
TV
|
CME
|
1995
|
Terrestrial
/ cable
|
25.6% | 95% | ||||||
SLO
1
|
Public
Television
|
1958
|
Terrestrial
/ satellite / cable
|
13.5% | 100% | ||||||
KANAL
A
|
CME
|
1991
|
Terrestrial
/ cable
|
13.0% | 94% | ||||||
SLO
2
|
Public
Television
|
1967
|
Terrestrial
/ satellite / cable
|
7.8% | 99% | ||||||
TV3
|
Modern
Times Group
|
1995
|
Terrestrial
/ cable
|
7.6% | 78% | ||||||
TV
PIKA
|
CME
|
2009
|
Terrestrial
/ cable
|
1.0% | 66% | ||||||
Others
|
31.5% | ||||||||||
100.0% | |||||||||||
Source:
AGB Nielsen Media Research.
|
2005
|
2006
|
2007
|
2008
|
2009
|
||||||||||||||||
STUDIO
1+1
|
||||||||||||||||||||
All
day
|
20.8% | 18.3% | 14.9% | 10.9% | 9.2% | |||||||||||||||
Prime
time
|
23.4% | 23.2% | 17.6% | 12.4% | 11.6% | |||||||||||||||
KINO
|
||||||||||||||||||||
All
day
|
0.0% | 0.3% | 0.9% | 0.8% | 0.7% | |||||||||||||||
Prime
time
|
0.0% | 0.2% | 0.6% | 0.6% | 0.6% |
Main
Television
Channels
|
Ownership
|
Year
of first
transmission
|
Signal
distribution
|
Audience
share
(2009)
|
Technical
reach
|
||||||
Inter
|
Local
owners
|
1996
|
Terrestrial
/ satellite / cable
|
13.4% | 99.1% | ||||||
Novy
Kanal
|
Local
owner (same as ICTV and STB)
|
1998
|
Terrestrial
/ satellite / cable
|
10.4% | 95.5% | ||||||
STB
|
Local
owner (same as Novy Kanal and ICTV)
|
1997
|
Terrestrial
/ satellite / cable
|
9.5% | 93.4% | ||||||
STUDIO
1+1
|
CME
|
1997
|
Terrestrial
/ satellite / cable
|
9.2% | 98.8% | ||||||
ICTV
|
Local
owner (same as Novy Kanal and STB)
|
1992
|
Terrestrial
/ satellite / cable
|
9.0% | 95.1% | ||||||
TRK
Ukraine
|
Local
owner
|
2004
|
Terrestrial
/ satellite / cable
|
7.3% | 97.0% | ||||||
UT-1
|
Public
Television
|
1965
|
Terrestrial
/ cable
|
0.9% | 97.6% | ||||||
KINO
|
CME
|
1993
|
Terrestrial
/ satellite / cable
|
0.7% | 65.7% | ||||||
Others
|
39.6% | ||||||||||
100.0% |
Item
1A.
|
Risk
Factors
|
ITEM
1 B.
|
UNRESOLVED
STAFF COMMENTS
|
ITEM
2.
|
PROPERTIES
|
Location
|
Property
|
Use
|
Hamilton,
Bermuda
|
Leased
office
|
Registered
Office, corporate
|
Amsterdam,
Netherlands
|
Leased
office
|
Corporate
Office, corporate
|
London,
United Kingdom
|
Leased
office
|
Administrative
Center, corporate
|
Sofia,
Bulgaria
|
Leased
buildings
|
Office
and studio space, PRO.BG and RING.BG
|
Zagreb,
Croatia
|
Owned
and leased buildings
|
Office
and studio space, NOVA TV (Croatia)
|
Prague,
Czech Republic
|
Owned
and leased buildings
|
Administrative
Centre, corporate
Office
and studio space, TV NOVA (Czech Republic)
|
Bucharest
and other key cities within Romania
|
Owned
and leased buildings
|
Office
and studio space, PRO TV and Media Pro Entertainment
|
Bratislava,
Slovak Republic
|
Owned
buildings
|
Office
and studio space, TV MARKIZA
|
Ljubljana,
Slovenia
|
Owned
and leased buildings
|
Office
and studio space, POP TV, KANAL A and TV PIKA
|
Kiev
and other key cities within Ukraine
|
Leased
buildings
|
Office
and studio space, STUDIO 1+1 and
KINO
|
ITEM 3.
|
LEGAL
PROCEEDINGS
|
ITEM 4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY
HOLDERS
|
ITEM
5.
|
MARKET
FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND
ISSUER PURCHASES OF EQUITY
SECURITIES
|
Price
Period
|
High
(US$ / Share)
|
Low
(US$ / Share)
|
||||||
2009
|
||||||||
Fourth
Quarter
|
33.73 | 23.61 | ||||||
Third
Quarter
|
38.08 | 17.44 | ||||||
Second
Quarter
|
22.00 | 11.97 | ||||||
First
Quarter
|
22.73 | 4.86 | ||||||
2008
|
||||||||
Fourth
Quarter
|
66.47 | 9.07 | ||||||
Third
Quarter
|
89.42 | 61.99 | ||||||
Second
Quarter
|
106.99 | 86.34 | ||||||
First
Quarter
|
114.17 | 78.50 | ||||||
Central
European Media Enterprises Ltd.
|
$ | 40.78 | ||
NASDAQ
Composite Index
|
$ | 96.53 | ||
Dow
Jones World Broadcasting Index (1)
|
$ | 102.89 |
ITEM 6.
|
SELECTED
FINANCIAL DATA
|
For
the Years Ended December 31,
|
||||||||||||||||||||
2009
|
2008
|
2007
|
2006
|
2005
|
||||||||||||||||
(US$
000’s, except per share data)
|
||||||||||||||||||||
CONSOLIDATED
STATEMENT OF OPERATIONS DATA:
|
||||||||||||||||||||
Net
revenues
|
$ | 713,978 | $ | 1,019,934 | $ | 838,856 | $ | 602,646 | $ | 400,978 | ||||||||||
Operating
(loss) / income
|
(83,180 | ) | (127,797 | ) | 210,456 | 142,971 | 52,196 | |||||||||||||
Net
(loss) / income from continuing operations
|
(107,545 | ) | (263,694 | ) | 110,205 | 35,794 | 42,835 | |||||||||||||
Net
(loss) / income on discontinued operations
|
(262 | ) | (3,785 | ) | (4,480 | ) | (7,217 | ) | (513 | ) | ||||||||||
Net
(loss) / income attributable to CME Ltd.
|
$ | (97,157 | ) | $ | (269,546 | ) | $ | 88,618 | $ | 21,626 | $ | 42,322 | ||||||||
PER
SHARE DATA:
|
||||||||||||||||||||
Net
(loss) / income per common share from:
|
||||||||||||||||||||
Continuing
operations – basic
|
$ | (1.78 | ) | $ | (6.28 | ) | $ | 2.25 | $ | 0.72 | $ | 1.24 | ||||||||
Continuing
operations – diluted
|
(1.78 | ) | (6.28 | ) | 2.23 | 0.71 | 1.21 | |||||||||||||
Discontinued
operations – basic
|
(0.01 | ) | (0.09 | ) | (0.11 | ) | (0.18 | ) | (0.01 | ) | ||||||||||
Discontinued
operations – diluted
|
(0.01 | ) | (0.09 | ) | (0.11 | ) | (0.18 | ) | (0.01 | ) | ||||||||||
Net
(loss) / income attributable to CME Ltd.
common shareholders - basic
|
(1.79 | ) | (6.37 | ) | 2.14 | 0.54 | 1.22 | |||||||||||||
Net
(loss) / income attributable to CME Ltd. common
shareholders - diluted
|
$ | (1.79 | ) | $ | (6.37 | ) | $ | 2.12 | $ | 0.53 | $ | 1.19 | ||||||||
Weighted
average common shares used in computing per share amounts
(000’s)
|
||||||||||||||||||||
Basic
|
54,344 | 42,328 | 41,384 | 40,027 | 34,664 | |||||||||||||||
Diluted
|
54,344 | 42,328 | 41,833 | 40,600 | 35,430 |
CONSOLIDATED
BALANCE SHEET DATA:
|
||||||||||||||||||||
Cash
|
$ | 458,529 | $ | 107,433 | $ | 142,812 | $ | 145,902 | $ | 71,658 | ||||||||||
Other
current assets
|
371,276 | 387,323 | 392,280 | 271,763 | 215,268 | |||||||||||||||
Non-current
assets
|
2,042,982 | 1,911,860 | 1,803,343 | 1,401,335 | 1,101,924 | |||||||||||||||
Total
assets
|
$ | 2,872,787 | $ | 2,406,616 | $ | 2,338,435 | $ | 1,819,000 | $ | 1,388,850 | ||||||||||
Current
liabilities
|
349,723 | 228,673 | 234,470 | 184,461 | 206,961 | |||||||||||||||
Non-current
liabilities
|
1,351,224 | 1,079,498 | 681,003 | 572,584 | 488,099 | |||||||||||||||
CME
Ltd. Shareholders’ equity
|
1,177,589 | 1,095,258 | 1,399,807 | 1,035,766 | 680,553 | |||||||||||||||
Noncontrolling
interests
|
(5,749 | ) | 3,187 | 23,155 | 26,189 | 13,237 | ||||||||||||||
Total
liabilities and equity
|
$ | 2,872,787 | $ | 2,406,616 | $ | 2,338,435 | $ | 1,819,000 | $ | 1,388,850 |
ITEM
7.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS.
|
I.
|
Executive
Summary
|
ll.
|
General
Market Information
|
Ill.
|
Analysis
of the Results of Consolidated
Operations
|
IV.
|
Analysis
of Segment Results
|
V.
|
Condensed
Consolidated Balance Sheet
|
VI.
|
Liquidity
and Capital Resources
|
VIl.
|
Critical
Accounting Policies and Estimates
|
Vll.
|
Related
Party Matters
|
For
the Years Ended December 31, (US$ 000's)
|
||||||||||||
2009
|
2008
|
Movement
|
||||||||||
Net
revenues
|
$ | 713,978 | $ | 1,019,934 | $ | (305,956 | ) | |||||
Operating
loss
|
(83,180 | ) | (127,797 | ) | 44,617 | |||||||
Net
loss
|
$ | (107,807 | ) | $ | (267,479 | ) | $ | 159,672 | ||||
Net
cash (used in) / generated from continuing operating
activities
|
$ | (31,806 | ) | $ | 135,555 | $ | (167,361 | ) |
|
·
|
On
May 18, 2009, we issued 14.5 million shares of Class A common stock and
4.5 million shares of Class B common stock to Time Warner Media Holdings
B.V., an affiliate of Time Warner for an aggregate offering price, net of
fees, of US$ 234.4 million.
|
|
·
|
During
the second quarter, we designated our Bulgaria and Ukraine subsidiaries,
as well as CME Development Financing B.V., the entity that funds those
operations (the “Development Finance Holding Company”), as Unrestricted
Subsidiaries (as defined in Item 8, Note 23, “Restricted and Unrestricted
Subsidiaries”).
|
|
·
|
During
the third quarter, we issued EUR 440.0 million (approximately US$ 633.9
million) 11.625% senior notes due 2016 in two tranches (the “2009 Fixed
Rate Notes”) and used the majority of the proceeds to repay existing
debt.
|
|
·
|
On
December 21, 2009, our wholly owned subsidiary CET 21 entered into a
Facility Agreement for up to CZK 3.0 billion (approximately US$
163.3 million) with Erste Group Bank A.G. as arranger, of which CZK 2.8
billion (approximately US$ 152.4 million) has been committed and drawn as
at February 24, 2010.
|
|
·
|
On
December 9, 2009, we acquired Media Pro Entertainment from Adrian Sarbu,
our President and Chief Executive Officer and member of our Board of
Directors, for consideration of US$ 10.0 million in cash, 2.2 million
shares of Class A common stock and warrants to purchase an additional
850,000 shares of Class A common
stock.
|
|
·
|
On
January 20, 2010, we entered into an agreement with Igor Kolomoisky to
sell our interests in our Ukraine operations for aggregate cash
consideration of US$ 300.0 million plus the reimbursement of cash
operating costs between the signing and closing, estimated to be US$ 19.0
million.
|
|
·
|
On
February 18, 2010, we entered into an agreement with News Corporation to
purchase the bTV group for cash consideration of US$ 400.0
million.
|
|
·
|
On July 27, 2009, Adrian Sarbu
was appointed as our President and Chief Executive Officer. Mr Sarbu was
previously our President and Chief Operating Officer from December 2008
and Chief Operating Officer from October
2007.
|
|
·
|
On July 1, 2009, Wallace
Macmillan resigned as our Chief Financial Officer and has been replaced on
an interim basis by Charles Frank, Jr., formerly a member of our Board of
Directors.
|
|
·
|
creating a new operating model
with three operating divisions - broadcast operations, new media and
content (which will be known as Media Pro Entertainment) – to achieve more
efficient use of our resources in order to grow
faster;
|
|
·
|
capitalizing on our core
strengths and diversifying our revenue from advertising to five main
sources: advertising, subscription, content distribution, internet and
management services;
|
|
·
|
developing and producing
content on a larger scale and distributing in our region and beyond in all
windows and platforms;
|
|
·
|
assessing opportunities
arising from current economic conditions to acquire or operate additional
channels and internet operations in our regions in order to expand our
offerings, target niche audiences and increase our advertising inventory
when financially prudent.
|
Country
|
2009
Rating
|
Details
of 2009 Rating
|
2008
Rating
|
2007
Rating
|
2006
Rating
|
Bulgaria
|
B
|
Political
and economic uncertainties and an occasionally difficult business
environment can affect corporate payment behaviour. Corporate default
probability is appreciable.
|
A4
|
-
|
-
|
Croatia
|
A4
|
A
somewhat shaky political and economic outlook and a relatively volatile
business environment can affect corporate payment
behavior. Corporate default probability is still acceptable on
average.
|
A4
|
A4
|
A4
|
Czech
Republic
|
A2
|
The
political and economic situation is good. A basically stable
and efficient business environment nonetheless leaves room for
improvement. Corporate default is low on
average.
|
A2
|
A2
|
A2
|
Romania
|
B
|
Political
and economic uncertainties and an occasionally difficult business
environment can affect corporate payment behaviour. Corporate default
probability is appreciable.
|
A4
|
A4
|
A4
|
Slovak
Republic
|
A3
|
Changes
in generally good but somewhat volatile political and economic environment
can affect corporate payment behavior. A basically secure
business environment can nonetheless give rise to occasional difficulties
for companies. Corporate default probability is quite
acceptable on average.
|
A3
|
A3
|
A3
|
Slovenia
|
A2
|
The
political and economic situation is good. A basically stable
and efficient business environment nonetheless leaves room for
improvement. Corporate default is low on
average.
|
A1
|
A1
|
A1
|
Ukraine
|
D
|
A
high-risk political and economic situation and an often very difficult
business environment can have a very significant impact on corporate
payment behaviour. Corporate default probability is very
high.
|
C
|
C
|
C
|
Country
|
Population
(in
millions)
(1)
|
Per
Capita GDP 2009
(1)
|
Total
Advertising Spending per Capita 2009 (US$)
(2)
|
Total
Advertising Spending as a % of GDP 2009
(2)
|
TV
Advertising Spending per Capita (US$)
2009
(2)
|
TV
Advertising Spending as a % of Total Advertising Spending
2009
(2)
|
||||||||||||||||||
Bulgaria
|
7.5 | $ | 6,228 | $ | 35.6 | 0.57 | % | $ | 18.2 | 55 | % | |||||||||||||
Croatia
|
4.4 | $ | 14,488 | $ | 54.4 | 0.38 | % | $ | 29.3 | 54 | % | |||||||||||||
Czech
Republic
|
10.5 | $ | 18,294 | $ | 80.6 | 0.44 | % | $ | 34.6 | 43 | % | |||||||||||||
Romania
|
20.6 | $ | 8,155 | $ | 20.8 | 0.26 | % | $ | 13.2 | 63 | % | |||||||||||||
Slovak
Republic
|
5.4 | $ | 16,355 | $ | 61.3 | 0.37 | % | $ | 30.0 | 49 | % | |||||||||||||
Slovenia
|
2.0 | $ | 25,271 | $ | 63.1 | 0.25 | % | $ | 39.5 | 63 | % | |||||||||||||
Ukraine
|
46.1 | $ | 2,416 | $ | 10.0 | 0.40 | % | $ | 5.0 | 47 | % |
Country
|
Population
(in
millions)
(1)
|
Per
Capita GDP 2009
(1)
|
Total
Advertising Spending per Capita 2009 (US$)
(2)
|
Total
Advertising Spending as a % of GDP 2009
(2)
|
TV
Advertising Spending per Capita (US$)
2009
(2)
|
TV
Advertising Spending as a % of Total Advertising Spending
2009
(2)
|
||||||||||||||||||
Greece
|
11.2 | $ | 29,753 | $ | 301.8 | 1.01 | % | $ | 87.1 | 29 | % | |||||||||||||
Hungary
|
10.0 | $ | 13,666 | $ | 74.8 | 0.55 | % | $ | 29.8 | 40 | % | |||||||||||||
Italy
|
59.9 | $ | 35,873 | $ | 206.8 | 0.58 | % | $ | 109.2 | 53 | % | |||||||||||||
Poland
|
38.1 | $ | 12,240 | $ | 69.3 | 0.57 | % | $ | 34.1 | 49 | % | |||||||||||||
Russia
|
140.9 | $ | 9,149 | $ | 52.8 | 0.58 | % | $ | 29.0 | 55 | % | |||||||||||||
Turkey
|
74.8 | $ | 8,331 | $ | 24.9 | 0.30 | % | $ | 13.0 | 52 | % | |||||||||||||
UK
|
61.8 | $ | 36,079 | $ | 300.9 | 0.83 | % | $ | 77.8 | 26 | % | |||||||||||||
USA
|
307.8 | $ | 46,300 | $ | 470.9 | 1.02 | % | $ | 209.6 | 45 | % |
Country
|
2005
|
2006
|
2007
|
2008
|
2009
|
|||||||||||||||
Bulgaria
(1)
|
– | - | - | $ | 175 - $ 185 | $ | 135 – 145 | |||||||||||||
Croatia
|
$ | $ 115 – $ 125 | $ | 120 – $ 130 | $ | 140 – $ 150 | $ | 155 - $ 165 | $ | 125 – 135 | ||||||||||
Czech
Republic (1)
|
$ | 285 – $ 295 | $ | 310 – $ 320 | $ | 390 – $ 400 | $ | 490 - $ 500 | $ | 370 – 380 | ||||||||||
Romania
|
$ | 165 – $ 175 | $ | 235 – $ 245 | $ | 375 – $ 385 | $ | 465 - $ 475 | $ | 270 – 280 | ||||||||||
Slovak
Republic
|
$ | 90 – $ 100 | $ | 105 – $ 115 | $ | 165 – $ 170 | $ | 210 - $ 215 | $ | 160 – 170 | ||||||||||
Slovenia
|
$ | 60 - $ 70 | $ | 70 - $ 80 | $ | 85 – $ 90 | $ | 100 - $ 105 | $ | 78 – 82 | ||||||||||
Ukraine
(2)
|
$ | 220 - $ 230 | $ | 310 - $ 320 | $ | 470 - $ 480 | $ | 450 - $ 460 | $ | 205 - 215 |
Country
|
2005
|
2006
|
2007
|
2008
|
2009
|
|||||||||||||||
Bulgaria
(1)
|
- | - | - | 6 – 8 | % | (24-26 | )% | |||||||||||||
Croatia
|
(1 – 3 | )% | 2 - 5 | % | 4 – 7 | % | 0 | % | (14-16 | )% | ||||||||||
Czech
Republic (1)
|
3 – 5 | % | 0 - 1 | % | 8 – 12 | % | 7 – 9 | % | (22-24 | )% | ||||||||||
Romania
|
25 - 35 | % | 30 – 40 | % | 50 - 60 | % | 27 – 29 | % | (29-31 | )% | ||||||||||
Slovak
Republic
|
8 - 10 | % | 5 - 7 | % | 25 - 30 | % | 6 – 8 | % | (22-24 | )% | ||||||||||
Slovenia
|
9 - 11 | % | 9 - 11 | % | 8 - 10 | % | 7 – 9 | % | (18-20 | )% | ||||||||||
Ukraine
(2)
|
45 - 55 | % | 25 - 35 | % | 25 - 35 | % | (3 - 5 | )% | (28-30 | )% |
NET REVENUES | ||||||||||||||||||||||||||||||||
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2009
|
2008
|
%
Act(1)
|
%
Lfl(2)
|
2008
|
2007
|
%
Act(1)
|
%
Lfl(2)
|
|||||||||||||||||||||||||
Croatia
|
$ | 49,139 | $ | 54,651 | (10.1 | )% | (4.4 | )% | $ | 54,651 | $ | 37,193 | 46.9 | % | 36.1 | % | ||||||||||||||||
Czech
Republic
|
275,883 | 376,546 | (26.7 | )% | (18.8 | )% | 376,546 | 279,237 | 34.8 | % | 15.4 | % | ||||||||||||||||||||
Romania
(Broadcast & Internet)
|
176,501 | 274,627 | (35.7 | )% | (22.9 | )% | 274,627 | 215,402 | 27.5 | % | 27.5 | % | ||||||||||||||||||||
Slovak
Republic
|
107,356 | 132,692 | (19.1 | )% | (16.7 | )% | 132,692 | 110,539 | 20.0 | % | 5.3 | % | ||||||||||||||||||||
Slovenia
|
66,710 | 80,697 | (17.3 | )% | (13.3 | )% | 80,697 | 69,647 | 15.9 | % | 9.7 | % | ||||||||||||||||||||
Total
Core Operations
|
$ | 675,589 | $ | 919,213 | (26.5 | )% | (18.2 | )% | $ | 919,213 | $ | 712,018 | 29.1 | % | 17.6 | % | ||||||||||||||||
Bulgaria(3)
|
3,520 | 1,263 | 178.7 | % | 160.0 | % | 1,263 | - | - | % | - | % | ||||||||||||||||||||
Ukraine
|
32,033 | 99,458 | (67.8 | )% | (67.8 | )% | 99,458 | 126,838 | (21.6 | )% | (21.6 | )% | ||||||||||||||||||||
Total
Developing Operations
|
$ | 35,553 | $ | 100,721 | (64.7 | )% | (64.7 | )% | $ | 100,721 | $ | 126,838 | (20.6 | )% | (20.6 | )% | ||||||||||||||||
Romania
(Media Pro Entertainment)(4)
|
5,396 | - | - | % | - | % | - | - | - | % | - | % | ||||||||||||||||||||
Elimination
|
(2,560 | ) | - | - | % | - | % | - | - | - | % | - | % | |||||||||||||||||||
Total
Net Revenues
|
$ | 713,978 | $ | 1,019,934 | (30.0 | )% | (23.0 | )% | $ | 1,019,934 | $ | 838,856 | 21.6 | % | 12.3 | % |
COST
OF REVENUES
|
||||||||||||||||||||||||||||||||
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2009
|
2008
|
%
Act(1)
|
%
Lfl(2)
|
2008
|
2007
|
%
Act(1)
|
%
Lfl(2)
|
|||||||||||||||||||||||||
Operating
Costs
|
$ | 134,095 | $ | 145,210 | (7.7 | )% | 0.4 | % | $ | 145,210 | $ | 116,859 | 24.3 | % | 13.3 | % | ||||||||||||||||
Cost
of programming
|
389,900 | 438,203 | (11.0 | )% | (3.5 | )% | 438,203 | 327,230 | 33.9 | % | 25.7 | % | ||||||||||||||||||||
Depreciation
of station property, plant and equipment
|
53,651 | 51,668 | 3.8 | % | 14.9 | % | 51,668 | 32,653 | 58.2 | % | 41.7 | % | ||||||||||||||||||||
Amortization
of broadcast licenses and other intangibles
|
21,597 | 35,381 | (39.0 | )% | (33.3 | )% | 35,381 | 24,970 | 41.7 | % | 22.9 | % | ||||||||||||||||||||
Total
Cost of Revenues
|
$ | 599,243 | $ | 670,462 | (10.6 | )% | (2.8 | )% | $ | 670,462 | $ | 501,712 | 33.6 | % | 23.7 | % |
|
(1)
|
Actual
(“%Act”) reflects the percentage change between two
periods.
|
|
(2)
|
Like
for Like (“%Lfl”) or constant currency reflects the impact of applying the
current period average exchange rates to the prior period revenues and
costs.
|
|
(3)
|
Number not
meaningful.
|
OPERATING
COSTS
|
||||||||||||||||||||||||||||||||
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2009
|
2008
|
%
Act(1)
|
%
Lfl(2)
|
2008
|
2007
|
%
Act(1)
|
%
Lfl(2)
|
|||||||||||||||||||||||||
Croatia
|
$ | 13,140 | $ | 12,723 | 3.3 | % | 10.5 | % | $ | 12,723 | $ | 9,999 | 27.2 | % | 17.7 | % | ||||||||||||||||
Czech
Republic
|
40,439 | 41,037 | (1.5 | )% | 9.4 | % | 41,037 | 30,325 | 35.3 | % | 11.8 | % | ||||||||||||||||||||
Romania
(Broadcast & Internet)
|
24,582 | 32,251 | (23.8 | )% | (8.5 | )% | 32,251 | 23,487 | 37.3 | % | 37.3 | % | ||||||||||||||||||||
Slovak
Republic
|
19,496 | 19,379 | 0.6 | % | 4.9 | % | 19,379 | 21,017 | (7.8 | )% | (20.3 | )% | ||||||||||||||||||||
Slovenia
|
12,085 | 14,329 | (15.7 | )% | (11.4 | )% | 14,329 | 12,185 | 17.6 | % | 10.2 | % | ||||||||||||||||||||
Total
Core Operations
|
$ | 109,742 | $ | 119,719 | (8.3 | )% | 1.7 | % | $ | 119,719 | $ | 97,013 | 23.4 | % | 10.5 | % | ||||||||||||||||
Bulgaria(3)
|
6,244 | 2,289 | 172.8 | % | 159.0 | % | 2,289 | - | - | % | - | % | ||||||||||||||||||||
Ukraine
|
17,520 | 23,202 | (24.5 | )% | (24.5 | )% | 23,202 | 19,846 | 16.9 | % | 16.9 | % | ||||||||||||||||||||
Total
Developing Operations
|
$ | 23,764 | $ | 25,491 | (6.8 | )% | (7.2 | )% | $ | 25,491 | $ | 19,846 | 28.4 | % | 28.4 | % | ||||||||||||||||
Romania
(Media Pro Entertainment)(4)
|
589 | - | - | % | - | % | - | - | - | % | - | % | ||||||||||||||||||||
Elimination
|
- | - | - | % | - | % | - | - | - | % | - | % | ||||||||||||||||||||
Total
Operating Costs
|
$ | 134,095 | $ | 145,210 | (7.7 | )% | 0.4 | % | $ | 145,210 | $ | 116,859 | 24.3 | % | 13.3 | % |
COST
OF PROGRAMMING
|
||||||||||||||||||||||||||||||||
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2009
|
2008
|
%
Act(1)
|
%
Lfl(2)
|
2008
|
2007
|
%
Act(1)
|
%
Lfl(2)
|
|||||||||||||||||||||||||
Croatia
|
$ | 29,809 | $ | 39,585 | (24.7 | )% | (19.6 | )% | $ | 39,585 | $ | 32,232 | 22.8 | % | 13.8 | % | ||||||||||||||||
Czech
Republic
|
85,667 | 101,356 | (15.5 | )% | (6.3 | )% | 101,356 | 70,005 | 44.8 | % | 23.9 | % | ||||||||||||||||||||
Romania
(Broadcast & Internet)
|
96,839 | 114,716 | (15.6 | )% | 0.7 | % | 114,716 | 85,288 | 34.5 | % | 34.5 | % | ||||||||||||||||||||
Slovak
Republic
|
61,325 | 52,162 | 17.6 | % | 22.6 | % | 52,162 | 37,258 | 40.0 | % | 21.9 | % | ||||||||||||||||||||
Slovenia
|
30,117 | 32,823 | (8.2 | )% | (3.1 | )% | 32,823 | 27,988 | 17.3 | % | 11.0 | % | ||||||||||||||||||||
Total
Core Operations
|
$ | 303,757 | $ | 340,642 | (10.8 | )% | (0.7 | )% | $ | 340,642 | $ | 252,771 | 34.8 | % | 24.2 | % | ||||||||||||||||
Bulgaria
(4)
|
34,979 | 6,506 |
Nm(3)
|
Nm(3)
|
6,506 | - | - | % | - | % | ||||||||||||||||||||||
Ukraine
|
48,699 | 91,055 | (46.5 | )% | (46.5 | )% | 91,055 | 74,459 | 22.3 | % | 22.3 | % | ||||||||||||||||||||
Total
Developing Operations
|
$ | 83,678 | $ | 97,561 | (14.2 | )% | (14.7 | )% | $ | 97,561 | $ | 74,459 | 31.0 | % | 31.0 | % | ||||||||||||||||
Romania
(Media Pro Entertainment)(5)
|
4,692 | - | - | % | - | % | - | - | - | % | - | % | ||||||||||||||||||||
Elimination
|
(2,227 | ) | - | - | % | - | % | - | - | - | % | - | % | |||||||||||||||||||
Total
Cost of Programming
|
$ | 389,900 | $ | 438,203 | (11.0 | )% | (3.5 | )% | $ | 438,203 | $ | 327,230 | 33.9 | % | 25.7 | % | ||||||||||||||||
Represented
by:
|
||||||||||||||||||||||||||||||||
Production
Expenses
|
180,091 | 194,759 | (7.5 | )% | 1.8 | % | 194,759 | 138,696 | 40.4 | % | 29.3 | % | ||||||||||||||||||||
Program
Amortization
|
209,809 | 243,444 | (13.8 | )% | (7.6 | )% | 243,444 | 188,534 | 29.1 | % | 22.9 | % | ||||||||||||||||||||
Cost
of Programming
|
$ | 389,900 | $ | 438,203 | (11.0 | )% | (3.5 | )% | $ | 438,203 | $ | 327,230 | 33.9 | % | 25.7 | % |
PROGRAM
AMORTIZATION AND CASH PAID FOR ACQUIRED PROGRAMMING
|
||||||||||||||||||||||||||||||||
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2009
|
2008
|
%
Act(1)
|
%
Lfl(2)
|
2008
|
2007
|
%
Act(1)
|
%
Lfl(2)
|
|||||||||||||||||||||||||
Program
amortization
|
||||||||||||||||||||||||||||||||
Croatia
|
$ | 13,101 | $ | 21,229 | (38.3 | )% | (34.3 | )% | $ | 21,229 | $ | 20,784 | 2.1 | % | (5.5 | )% | ||||||||||||||||
Czech
Republic
|
42,725 | 57,580 | (25.8 | )% | (18.4 | )% | 57,580 | 34,992 | 64.6 | % | 44.2 | % | ||||||||||||||||||||
Romania
(Broadcast & Internet)
|
54,498 | 55,253 | (1.4 | )% | 16.8 | % | 55,253 | 44,673 | 23.7 | % | 23.7 | % | ||||||||||||||||||||
Slovak
Republic
|
31,427 | 20,855 | 50.7 | % | 58.9 | % | 20,855 | 16,326 | 27.7 | % | 12.1 | % | ||||||||||||||||||||
Slovenia
|
13,944 | 13,076 | 6.6 | % | 10.4 | % | 13,076 | 10,289 | 27.1 | % | 20.3 | % | ||||||||||||||||||||
Total
Core Operations
|
$ | 155,695 | $ | 167,993 | (7.3 | )% | 2.9 | % | $ | 167,993 | $ | 127,064 | 32.2 | % | 23.0 | % | ||||||||||||||||
Bulgaria(4)
|
19,862 | 2,865 |
Nm(3)
|
Nm(3)
|
2,865 | $ | - | - | % | - | % | |||||||||||||||||||||
Ukraine
|
34,535 | 72,586 | (52.4 | )% | (52.4 | )% | 72,586 | 61,470 | 18.1 | % | 18.1 | % | ||||||||||||||||||||
Total
Developing Operations
|
$ | 54,397 | $ | 75,451 | (27.9 | )% | (28.1 | )% | $ | 75,451 | $ | 61,470 | 22.7 | % | 22.7 | % | ||||||||||||||||
Romania
(Media Pro Entertainment)
(5)
|
165 | - | - | % | - | % | - | - | - | % | - | % | ||||||||||||||||||||
Elimination
|
(448 | ) | - | - | % | - | % | - | - | - | % | - | % | |||||||||||||||||||
Total
Program Amortization
|
$ | 209,809 | $ | 243,444 | (13.8 | )% | (7.6 | )% | $ | 243,444 | $ | 188,534 | 29.1 | % | 22.9 | % | ||||||||||||||||
Cash
paid for acquired programming:
|
||||||||||||||||||||||||||||||||
Croatia
|
$ | 11,950 | $ | 24,922 | (52.1 | )% | (45.9 | )% | $ | 24,922 | $ | 22,894 | 8.9 | % | 42.6 | % | ||||||||||||||||
Czech
Republic
|
40,214 | 35,638 | 12.8 | % | 28.5 | % | 35,638 | 27,343 | 30.3 | % | 43.8 | % | ||||||||||||||||||||
Romania
(Broadcast & Internet)
|
78,228 | 73,223 | 6.8 | % | 30.1 | % | 73,223 | 61,271 | 19.5 | % | 19.5 | % | ||||||||||||||||||||
Slovak
Republic
|
25,132 | 23,905 | 5.1 | % | 8.6 | % | 23,905 | 18,273 | 30.8 | % | 13.9 | % | ||||||||||||||||||||
Slovenia
|
11,846 | 11,300 | 4.8 | % | 10.5 | % | 11,300 | 9,751 | 15.9 | % | 16.7 | % | ||||||||||||||||||||
Total
Core Operations
|
$ | 167,370 | $ | 168,988 | (1.0 | )% | 13.6 | % | $ | 168,988 | $ | 139,532 | 21.1 | % | 25.9 | % | ||||||||||||||||
Bulgaria(4)
|
17,438 | 10,117 | 72.4 | % | 57.5 | % | 10,117 | - | - | % | - | % | ||||||||||||||||||||
Ukraine
|
40,506 | 48,658 | (16.8 | )% | (16.8 | )% | 48,658 | 70,487 | (31.0 | )% | (31.0 | )% | ||||||||||||||||||||
Total
Developing Operations
|
$ | 57,944 | $ | 58,775 | (1.4 | )% | (3.0 | )% | $ | 58,775 | $ | 70,487 | (16.6 | )% | (16.6 | )% | ||||||||||||||||
Romania
(Media Pro Entertainment)(5)
|
310 | - | - | % | - | % | - | - | - | % | - | % | ||||||||||||||||||||
Elimination
|
- | - | - | % | - | % | - | - | - | % | - | % | ||||||||||||||||||||
Total
Cash Paid for Acquired Programming
|
$ | 225,624 | $ | 227,763 | (0.9 | )% | 8.9 | % | $ | 227,763 | $ | 210,019 | 8.4 | % | 11.3 | % |
Selling,
General and Administrative Expenses
|
||||||||||||||||||||||||||||||||
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2009
|
2008
|
%
Act(1)
|
%
Lfl(2)
|
2008
|
2007
|
%
Act(1)
|
%
Lfl(2)
|
|||||||||||||||||||||||||
Croatia
|
$ | 5,967 | $ | 7,758 | (23.1 | )% | (18.0 | )% | $ | 7,758 | $ | 8,844 | (12.3 | )% | (19.2 | )% | ||||||||||||||||
Czech
Republic
|
21,314 | 25,498 | (16.4 | )% | (7.4 | )% | 25,498 | 22,411 | 13.8 | % | (3.9 | )% | ||||||||||||||||||||
Romania
(Broadcast & Internet)
|
16,570 | 15,877 | 4.4 | % | 24.4 | % | 15,877 | 13,552 | 17.2 | % | 17.2 | % | ||||||||||||||||||||
Slovak
Republic
|
12,655 | 10,923 | 15.9 | % | 20.5 | % | 10,923 | 10,732 | 1.8 | % | (10.6 | )% | ||||||||||||||||||||
Slovenia
|
6,686 | 8,132 | (17.8 | )% | (13.7 | )% | 8,132 | 6,707 | 21.2 | % | 12.0 | % | ||||||||||||||||||||
Corporate
|
39,143 | 49,676 | (21.2 | )% | (19.1 | )% | 49,676 | 55,373 | (10.3 | )% | (10.3 | )% | ||||||||||||||||||||
Total
Core Operations
|
$ | 102,335 | $ | 117,864 | (13.2 | )% | (7.2 | )% | $ | 117,864 | $ | 117,619 | 0.2 | % | (5.4 | )% | ||||||||||||||||
Bulgaria
|
7,071 | 2,653 | 166.5 | % | 147.3 | % | 2,653 | - | - | % | - | % | ||||||||||||||||||||
Ukraine
|
6,285 | 20,000 | (68.6 | )% | (68.6 | )% | 20,000 | 9,069 | 120.5 | % | 120.5 | % | ||||||||||||||||||||
Total
Developing Operations
|
$ | 13,356 | $ | 22,653 | (41.0 | )% | (41.6 | )% | $ | 22,653 | $ | 9,069 | 149.8 | % | 149.8 | % | ||||||||||||||||
Romania
(Media Pro Entertainment) (3)
|
381 | - | - | % | - | % | - | - | - | % | - | % | ||||||||||||||||||||
Elimination
|
- | - | - | % | - | % | - | - | - | % | - | % | ||||||||||||||||||||
Total
Selling, General and Administrative Expenses
|
$ | 116,072 | $ | 140,517 | (17.4 | )% | (12.8 | )% | $ | 140,517 | $ | 126,688 | 10.9 | % | 5.2 | % |
|
·
|
an
increase in travel costs primarily related to the use of a chartered
aircraft, and salary and travel costs following the establishment of a
centralized planning and development function to manage our initiatives to
improve operational efficiencies;
|
|
·
|
a
further increase in staff-related costs as a result of redundancy payments
following headcount reductions in the fourth quarter;
and
|
|
·
|
an
increase in business development expenses incurred in evaluating potential
investments.
|
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
Bulgaria
|
$ | 81,843 | $ | 64,891 | $ | - | ||||||
Ukraine
|
- | 271,861 | - | |||||||||
Total
|
$ | 81,843 | $ | 336,752 | $ | - |
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2009
|
2008
|
%
Act(1)
|
%
Lfl(2)
|
2008
|
2007
|
%
Act(1)
|
%
Lfl(2)
|
|||||||||||||||||||||||||
Operating
(loss) / income
|
$ | (83,180 | ) | $ | (127,797 | ) | (34.9 | )% | (49.9 | )% | $ | (127,797 | ) | $ | 210,456 | (160.7 | )% | (179.8 | )% |
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||
2009
|
2008
|
%
Act(1)
|
2008
|
2007
|
%
Act(1)
|
|||||||||||||||||||
Interest
income
|
$ | 2,916 | $ | 10,006 | (70.9 | )% | $ | 10,006 | $ | 5,728 | 74.7 | % | ||||||||||||
Interest
expense
|
(115,771 | ) | (82,481 | ) | (40.4 | )% | (82,481 | ) | (54,936 | ) | (50.1 | )% | ||||||||||||
Foreign
currency exchange loss, net
|
82,461 | (37,877 | ) |
Nm(2)
|
(37,877 | ) | (34,409 | ) | 10.1 | % | ||||||||||||||
Change
in fair value of derivatives
|
1,315 | 6,360 | (79.3 | )% | 6,360 | (3,703 | ) | 271.8 | % | |||||||||||||||
Other
income
|
1,521 | 2,620 | (41.9 | )% | 2,620 | 7,891 | (66.8 | )% | ||||||||||||||||
Benefit
/ (Provision) for income taxes
|
3,193 | (34,525 | ) | 109.2 | % | (34,525 | ) | (20,822 | ) | (65.8 | )% | |||||||||||||
Discontinued
operations, net of tax
|
(262 | ) | (3,785 | ) | 93.1 | % | (3,785 | ) | (4,480 | ) | 15.5 | % | ||||||||||||
Noncontrolling
interest in loss / (income) of consolidated
subsidiaries
|
10,650 | (2,067 | ) |
Nm(2)
|
(2,067 | ) | (17,107 | ) | 87.9 | % | ||||||||||||||
Currency
translation adjustment, net
|
(106,604 | ) | (88,609 | ) | (20.3 | )% | (88,609 | ) | 158,825 | (155.8 | )% | |||||||||||||
Obligation
to purchase shares
|
$ | - | $ | 488 |
Nm(2)
|
$ | 488 | $ | (488 | ) |
Nm(2)
|
For
the years ended December 31,
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
Bulgarian
Lev (1)
|
(3 | )% | - | % | - | % | ||||||
Croatian
Kuna
|
(2 | )% | 5 | % | (11 | )% | ||||||
Czech
Koruna
|
(5 | )% | 7 | % | (13 | )% | ||||||
Euro
|
(3 | )% | 6 | % | (11 | )% | ||||||
New
Romanian Lei
|
4 | % | 15 | % | (4 | )% | ||||||
Ukraine
Hryvna (2)
|
5 | % | - | % | - | % |
|
·
|
foreign
currency exchange gains and losses;
|
|
·
|
change
in the fair value of derivatives;
and
|
|
·
|
certain
unusual or infrequent items (e.g., impairments of assets or
investments)
|
SEGMENT
FINANCIAL INFORMATION
|
||||||||||||||||||||||||||||||||
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2009
|
2008
|
%
Act(7)
|
%
Lfl(8)
|
2008
|
2007
|
%
Act(7)
|
%
Lfl(8)
|
|||||||||||||||||||||||||
Net
Revenues
|
||||||||||||||||||||||||||||||||
Croatia
(NOVA TV)
|
$ | 49,139 | $ | 54,651 | (10.1 | )% | (4.4 | )% | $ | 54,651 | $ | 37,193 | 46.9 | % | 36.1 | % | ||||||||||||||||
Czech
Republic (TV NOVA, NOVA CINEMA, NOVA SPORT and MTV CZECH)
(1)
|
275,883 | 376,546 | (26.7 | )% | (18.8 | )% | 376,546 | 279,237 | 34.8 | % | 15.4 | % | ||||||||||||||||||||
Romania
(2)
|
176,501 | 274,627 | (35.7 | )% | (22.9 | )% | 274,627 | 215,402 | 27.5 | % | 27.5 | % | ||||||||||||||||||||
Slovak
Republic (TV MARKIZA and DOMA) (3)
|
107,356 | 132,692 | (19.1 | )% | (16.7 | )% | 132,692 | 110,539 | 20.0 | % | 5.3 | % | ||||||||||||||||||||
Slovenia
(POP TV, KANAL A and TV PIKA)
|
66,710 | 80,697 | (17.3 | )% | (13.3 | )% | 80,697 | 69,647 | 15.9 | % | 9.7 | % | ||||||||||||||||||||
Total
Core Operations
|
$ | 675,589 | $ | 919,213 | (26.5 | )% | (18.2 | )% | $ | 919,213 | $ | 712,018 | 29.1 | % | 17.6 | % | ||||||||||||||||
Bulgaria
(PRO.BG and RING.BG) (4)
|
3,520 | 1,263 | 178.7 | % | 160.0 | % | 1,263 | - | - | % | - | % | ||||||||||||||||||||
Ukraine
(STUDIO 1+1, KINO) (5)
|
32,033 | 99,458 | (67.8 | )% | (67.8 | )% | 99,458 | 126,838 | (21.6 | )% | (21.6 | )% | ||||||||||||||||||||
Total
Developing Operations
|
$ | 35,553 | $ | 100,721 | (64.7 | )% | (64.7 | )% | $ | 100,721 | 126,838 | (20.6 | )% | (20.6 | )% | |||||||||||||||||
Romania
(Media Pro Entertainment) (6)
|
5,396 | - | - | % | - | % | - | - | - | % | - | % | ||||||||||||||||||||
Elimination
|
(2,560 | ) | - | - | % | - | % | - | - | - | % | - | % | |||||||||||||||||||
Total
Net Revenues
|
$ | 713,978 | $ | 1,019,934 | (30.0 | )% | (23.0 | )% | $ | 1,019,934 | $ | 838,856 | 21.6 | % | 12.3 | % | ||||||||||||||||
Represented
by:
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | 701,024 | $ | 1,010,403 | (30.6 | )% | (23.6 | )% | $ | 1,010,403 | $ | 835,232 | 21.0 | % | 11.7 | % | ||||||||||||||||
Internet
operations
|
10,118 | 9,531 | 6.2 | % | 14.8 | % | 9,531 | 3,624 | 163.0 | % | 146.4 | % | ||||||||||||||||||||
Content
operations
|
5,396 | - | - | % | - | % | - | - | - | % | - | % | ||||||||||||||||||||
Elimination
|
(2,560 | ) | - | - | % | - | % | - | - | - | % | - | % | |||||||||||||||||||
Total
Net Revenues
|
$ | 713,978 | $ | 1,019,934 | (30.0 | )% | (23.0 | )% | $ | 1,019,934 | $ | 838,856 | 21.6 | % | 12.3 | % |
SEGMENT
FINANCIAL INFORMATION
|
||||||||||||||||||||||||||||||||
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2009
|
2008
|
%
Act(8)
|
%
Lfl(9)
|
2008
|
2007
|
%
Act(8)
|
%
Lfl(9)
|
|||||||||||||||||||||||||
EBITDA
|
||||||||||||||||||||||||||||||||
Croatia
(NOVA TV)
|
$ | 223 | $ | (5,415 | ) | 104.1 | % | 104.6 | % | $ | (5,415 | ) | $ | (13,882 | ) | 61.0 | % | 64.1 | % | |||||||||||||
Czech
Republic (TV NOVA, NOVA CINEMA NOVA SPORT and MTV CZECH)
(1)
|
128,463 | 208,655 | (38.4 | )% | (31.9 | )% | 208,655 | 156,496 | 33.3 | % | 15.0 | % | ||||||||||||||||||||
Romania
(2)
|
38,510 | 111,783 | (65.5 | )% | (58.4 | )% | 111,783 | 93,075 | 20.1 | % | 20.1 | % | ||||||||||||||||||||
Slovak
Republic (TV MARKIZA and DOMA) (3)
|
13,880 | 50,228 | (72.4 | )% | (72.1 | )% | 50,228 | 41,532 | 20.9 | % | 7.6 | % | ||||||||||||||||||||
Slovenia
(POP TV, KANAL A and TV PIKA)
|
17,822 | 25,413 | (29.9 | )% | (27.2 | )% | 25,413 | 22,767 | 11.6 | % | 7.1 | % | ||||||||||||||||||||
Corporate
|
(38,151 | ) | (48,787 | ) | 21.8 | % | 19.7 | % | (48,787 | ) | (54,531 | ) | 10.5 | % | 10.5 | % | ||||||||||||||||
Total
Core Operations
|
$ | 160,747 | $ | 341,877 | (53.0 | )% | (46.9 | )% | $ | 341,877 | $ | 245,457 | 39.3 | % | 24.2 | % | ||||||||||||||||
Bulgaria
(PRO.BG and RING.BG) (4)
|
(44,774 | ) | $ | (10,185 | ) |
Nm(5)
|
Nm(5)
|
$ | (10,185 | ) | $ | - | - | % | - | % | ||||||||||||||||
Ukraine
(STUDIO 1+1, KINO) (5)
|
(40,471 | ) | (34,799 | ) | (16.3 | )% | (16.3 | )% | (34,799 | ) | 23,464 | (248.3 | )% | (248.3 | )% | |||||||||||||||||
Total
Developing Operations
|
$ | (85,245 | ) | $ | (44,984 | ) | (89.5 | )% | (86.4 | )% | $ | (44,984 | ) | $ | 23,464 | (291.7 | )% | (291.7 | )% | |||||||||||||
Romania
(Media Pro Entertainment) (6)
|
(266 | ) | - | - | % | - | % | - | - | - | % | - | % | |||||||||||||||||||
Elimination
|
(333 | ) | - | - | % | - | % | - | - | - | % | - | % | |||||||||||||||||||
Consolidated
EBITDA
|
$ | 74,903 | $ | 296,893 | (74.8 | )% | (70.9 | )% | $ | 296,893 | $ | 268,921 | 10.4 | % | (0.6 | )% | ||||||||||||||||
Represented
by:
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | 123,424 | $ | 354,388 | (65.2 | )% | (60.5 | )% | $ | 354,388 | $ | 327,330 | 8.3 | % | (0.9 | )% | ||||||||||||||||
Internet
operations
|
(9,771 | ) | (8,708 | ) | (12.2 | )% | (21.3 | )% | (8,708 | ) | (3,878 | ) | (124.5 | )% | (110.8 | )% | ||||||||||||||||
Content
operations
|
(266 | ) | - | - | % | - | % | - | - | - | % | - | % | |||||||||||||||||||
Corporate
|
(38,151 | ) | (48,787 | ) | 21.8 | % | 19.7 | % | (48,787 | ) | (54,531 | ) | 10.5 | % | 10.5 | % | ||||||||||||||||
Elimination
|
(333 | ) | - | - | % | - | % | - | - | - | % | - | % | |||||||||||||||||||
Consolidated
EBITDA
|
$ | 74,903 | $ | 296,893 | (74.8 | )% | (70.9 | )% | $ | 296,893 | $ | 268,921 | 10.4 | % | (0.6 | )% | ||||||||||||||||
EBITDA
Margin (7)
|
10 | % | 29 | % | (19 | )% | (18 | )% | 29 | % | 32 | % | (3 | )% | (4 | )% |
For
the year ended
December 31, 2009
|
For
the five months
from
acquisition to
December 31, 2008
|
|||||||
All
day audience share
|
3.3 | % | 2.0 | % | ||||
All
day ratings
|
0.4 | % | 0.2 | % | ||||
Prime
time audience share
|
3.3 | % | 1.7 | % | ||||
Prime
time ratings
|
0.9 | % | 0.5 | % |
|
||||||||||||||||
BULGARIA FINANCIAL INFORMATION | ||||||||||||||||
(US$
000's)
|
||||||||||||||||
Movement
|
||||||||||||||||
For
the year ended
December 31, 2009
|
For
the period of
acquisition
from
August
1, 2008 to
December 31, 2008(1)
|
% Act(2)
|
% Lfl(3)
|
|||||||||||||
Spot
revenues
|
$ | 1,872 | $ | 666 | 181.1 | % | 158.9 | % | ||||||||
Non-spot
revenues
|
1,648 | 597 | 176.0 | % | 161.2 | % | ||||||||||
Net
Revenues
|
$ | 3,520 | $ | 1,263 | 178.7 | % | 160.0 | % | ||||||||
Represented
by
|
||||||||||||||||
Broadcast
operations
|
$ | 3,517 | $ | 1,261 | 178.9 | % | 160.1 | % | ||||||||
Internet
operations
|
3 | 2 | 50.0 | % | 50.0 | % | ||||||||||
Content
operations
|
- | - | - | % | - | % | ||||||||||
Net
Revenues
|
$ | 3,520 | $ | 1,263 | 178.7 | % | 160.0 | % |
BULGARIA
FINANCIAL INFORMATION
|
||||||||||||||||
(US$
000's)
|
||||||||||||||||
Movement
|
||||||||||||||||
For
the year ended
December 31, 2009
|
For
the period from
August
1, 2008 to
December 31, 2008(1)
|
% Act(2)
|
% Lfl3)
|
|||||||||||||
EBITDA
|
$ | (44,774 | ) | $ | (10,185 | ) |
Nm(4)
|
Nm(4)
|
||||||||
Represented
by
|
||||||||||||||||
Broadcast
operations
|
$ | (44,303 | ) | $ | (10,182 | ) |
Nm(4)
|
Nm(4)
|
||||||||
Internet
operations
|
(471 | ) | (3 | ) |
Nm(4)
|
Nm(4)
|
||||||||||
Content
operations
|
- | - | - | % | - | % | ||||||||||
EBITDA
|
$ | (44,774 | ) | $ | (10,185 | ) |
Nm(4)
|
Nm(4)
|
||||||||
EBITDA
Margin
|
Nm(4)
|
Nm(4)
|
Nm(4)
|
Nm(4)
|
For
the Years Ended December 31,
|
||||||||||||||||||||||||
2009
|
2008
|
Movement
|
2008
|
2007
|
Movement
|
|||||||||||||||||||
All
day audience share
|
22.8 | % | 22.5 | % | 0.3 | % | 22.5 | % | 18.7 | % | 3.7 | % | ||||||||||||
All
day ratings
|
3.7 | % | 3.4 | % | 0.3 | % | 3.4 | % | 3.0 | % | 0.4 | % | ||||||||||||
Prime
time audience share
|
27.4 | % | 25.3 | % | 2.1 | % | 25.3 | % | 19.7 | % | 5.6 | % | ||||||||||||
Prime
time ratings
|
9.9 | % | 8.8 | % | 1.1 | % | 8.8 | % | 7.2 | % | 1.6 | % |
|
||||||||||||||||||||||||||||||||
For the Years Ended December 31, (US$ 000’s) | ||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2009
|
2008
|
%
Act(1)
|
%
Lfl(2)
|
2008
|
2007
|
%
Act(1)
|
%
Lfl(2)
|
|||||||||||||||||||||||||
Spot
revenues
|
$ | 41,980 | $ | 45,946 | (8.6 | )% | (3.0 | )% | $ | 45,946 | $ | 29,675 | 54.8 | % | 44.3 | % | ||||||||||||||||
Non-spot
revenues
|
7,159 | 8,705 | (17.8 | )% | (11.9 | )% | 8,705 | 7,518 | 15.8 | % | 4.9 | % | ||||||||||||||||||||
Net
Revenues
|
$ | 49,139 | $ | 54,651 | (10.1 | )% | (4.4 | )% | $ | 54,651 | $ | 37,193 | 46.9 | % | 36.1 | % | ||||||||||||||||
Represented
by
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | 48,543 | $ | 54,083 | (10.2 | )% | (4.6 | )% | $ | 54,083 | $ | 36,901 | 46.6 | % | 35.7 | % | ||||||||||||||||
Internet
operations
|
596 | 568 | 4.9 | % | 12.5 | % | 568 | 292 | 94.5 | % | 94.5 | % | ||||||||||||||||||||
Content
operations
|
- | - | - | % | - | % | - | - | - | % | - | % | ||||||||||||||||||||
Net
Revenues
|
$ | 49,139 | $ | 54,651 | (10.1 | )% | (4.4 | )% | $ | 54,651 | $ | 37,193 | 46.9 | % | 36.1 | % |
|
||||||||||||||||||||||||||||||||
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2009
|
2008
|
%
Act(1)
|
%
Lfl(2)
|
2008
|
2007
|
%
Act(1)
|
%
Lfl(2)
|
|||||||||||||||||||||||||
EBITDA
|
$ | 223 | $ | (5,415 | ) | 104.1 | % | 104.6 | % | $ | (5,415 | ) | $ | (13,882 | ) | 61.0 | % | 64.1 | % | |||||||||||||
Represented
by
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | 1,588 | $ | (3,503 | ) | 145.3 | % | 152.7 | % | $ | (3,503 | ) | $ | (13,814 | ) | 74.6 | % | 76.6 | % | |||||||||||||
Internet
operations
|
(1,365 | ) | (1,912 | ) | 28.6 | % | 25.0 | % | (1,912 | ) | (68 | ) |
Nm(3)
|
Nm(3)
|
||||||||||||||||||
Content
operations
|
- | - | - | % | - | % | - | - | - | % | - | % | ||||||||||||||||||||
EBITDA
|
$ | 223 | $ | (5,415 | ) | 104.1 | % | 104.6 | % | $ | (5,415 | ) | $ | (13,882 | ) | 61.0 | % | 64.1 | % | |||||||||||||
EBITDA
Margin
|
0 | % | (10 | )% | (10 | )% | (9 | )% | (10 | )% | (37 | )% | 27 | % | 28 | % | ||||||||||||||||
|
·
|
a
20% decrease in the cost of programming compared to 2008, following a cost
optimization program reflecting savings in both foreign and local program
syndication, partially offset by costs relating to the
production of ‘In Magazin’, a locally produced daily magazine
show;
|
|
·
|
an
11% increase in other operating costs compared to 2008 due to higher
staff-related costs due to higher headcount;
and
|
|
·
|
an
18% decrease in selling, general and administrative expenses compared to
2008, primarily due to lower marketing
expenses.
|
For
the Years Ended December 31,
|
||||||||||||||||||||||||
2009
|
2008
|
Movement
|
2008
|
2007
|
Movement
|
|||||||||||||||||||
All
day audience share
|
43.7 | % | 42.0 | % | 1.7 | % | 42.0 | % | 43.0 | % | (1.0 | )% | ||||||||||||
All
day ratings
|
4.8 | % | 4.8 | % | 0.0 | % | 4.8 | % | 4.8 | % | 0.0 | % | ||||||||||||
Prime
time audience share
|
48.9 | % | 46.3 | % | 2.6 | % | 46.3 | % | 46.8 | % | (0.5 | )% | ||||||||||||
Prime
time ratings
|
14.2 | % | 13.6 | % | 0.6 | % | 13.6 | % | 14.1 | % | (0.5 | )% |
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2009
|
2008
|
%
Act(1)
|
%
Lfl(2)
|
2008
|
2007
|
%
Act(1)
|
%
Lfl(2)
|
|||||||||||||||||||||||||
Spot
revenues
|
$ | 242,354 | $ | 345,077 | (29.8 | )% | (22.2 | )% | $ | 345,077 | $ | 254,545 | 35.6 | % | 16.1 | % | ||||||||||||||||
Non-spot
revenues
|
33,529 | 31,469 | 6.5 | % | 17.7 | % | 31,469 | 24,692 | 27.4 | % | 8.2 | % | ||||||||||||||||||||
Net
Revenues
|
$ | 275,883 | $ | 376,546 | (26.7 | )% | (18.8 | )% | $ | 376,546 | $ | 279,237 | 34.8 | % | 15.4 | % | ||||||||||||||||
Represented
by
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | 271,733 | $ | 374,100 | (27.4 | )% | (19.5 | )% | $ | 374,100 | $ | 278,785 | 34.2 | % | 14.8 | % | ||||||||||||||||
Internet
operations
|
4,150 | 2,446 | 69.7 | % | 79.2 | % | 2,446 | 452 |
Nm(3)
|
Nm(3)
|
||||||||||||||||||||||
Content
operations
|
- | - | - | % | - | % | - | - | - | % | - | % | ||||||||||||||||||||
Net
Revenues
|
$ | 275,883 | $ | 376,546 | (26.7 | )% | (18.8 | )% | $ | 376,546 | $ | 279,237 | 34.8 | % | 15.4 | % |
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2009
|
2008
|
%
Act(1)
|
%
Lfl(2)
|
2008
|
2007
|
%
Act(1)
|
%
Lfl(2)
|
|||||||||||||||||||||||||
EBITDA
|
$ | 128,463 | $ | 208,655 | (38.4 | )% | (31.9 | )% | $ | 208,655 | $ | 156,496 | 33.3 | % | 15.0 | % | ||||||||||||||||
Represented
by
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | 132,073 | $ | 212,618 | (37.9 | )% | (31.3 | )% | $ | 212,618 | $ | 157,362 | 35.1 | % | 16.5 | % | ||||||||||||||||
Internet
operations
|
(3,610 | ) | (3,963 | ) | 8.9 | % | 2.2 | % | (3,963 | ) | (866 | ) |
Nm(3)
|
(271.7 | )% | |||||||||||||||||
Content
operations
|
- | - | - | % | - | % | - | - | - | % | - | % | ||||||||||||||||||||
EBITDA
|
$ | 128,463 | $ | 208,655 | (38.4 | )% | (31.9 | )% | $ | 208,655 | $ | 156,496 | 33.3 | % | 15.0 | % | ||||||||||||||||
EBITDA
Margin
|
47 | % | 55 | % | (8 | )% | (8 | )% | 55 | % | 56 | % | (1 | )% | (1 | )% |
·
|
a
6% decrease in the cost of programming compared to 2008 following a cost
optimization program resulting in savings in both foreign and local
program syndication. Notwithstanding the decrease in the cost of
programming, production costs increased during 2009 primarily due to an
increase in reality and entertainment shows included in the fall
schedule,
|
·
|
a
7% decrease in selling, general and administrative expenses compared to
2008 primarily due to lower marketing and travel expenses; partially
offset by
|
·
|
a
9% increase in other operating costs compared to 2008, primarily due to
higher fees paid for digital transmission as a result of broadcasting two
of our channels in DVB-T rather than one in 2008, which more than offset
lower staff-related costs.
|
For
the Years Ended December 31,
|
||||||||||||||||||||||||
2009
|
2008
|
Movement
|
2008
|
2007
|
Movement
|
|||||||||||||||||||
All
day audience share (all channels)
|
27.4 | % | 28.8 | % | (1.4 | )% | 28.8 | % | 30.6 | % | (1.8 | )% | ||||||||||||
All
day ratings (all channels)
|
4.5 | % | 4.5 | % | 0.0 | % | 4.5 | % | 4.1 | % | 0.4 | % | ||||||||||||
Prime
time audience share (all channels)
|
32.2 | % | 32.6 | % | (0.4 | )% | 32.6 | % | 32.4 | % | 0.2 | % | ||||||||||||
Prime
time ratings (all channels)
|
10.6 | % | 10.8 | % | (0.2 | )% | 10.8 | % | 9.6 | % | 1.2 | % |
|
||||||||||||||||||||||||||||||||
For the Years Ended December 31, (US$ 000’s) | ||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2009
|
2008
|
%
Act(1)
|
%
Lfl
|
2008
|
2007
|
%
Act(1)
|
%
Lfl(2)
|
|||||||||||||||||||||||||
Spot
revenues
|
$ | 153,147 | $ | 253,649 | (39.6 | )% | (27.6 | )% | $ | 253,649 | $ | 202,414 | 25.3 | % | 25.3 | % | ||||||||||||||||
Non-spot
revenues
|
23,354 | 20,978 | 11.3 | % | 34.6 | % | 20,978 | 12,988 | 61.5 | % | 61.5 | % | ||||||||||||||||||||
Net
Revenues
|
$ | 176,501 | $ | 274,627 | (35.7 | )% | (22.9 | )% | $ | 274,627 | $ | 215,402 | 27.5 | % | 27.5 | % | ||||||||||||||||
Represented
by
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | 175,517 | $ | 273,270 | (35.8 | )% | (22.9 | )% | $ | 273,270 | $ | 214,976 | 27.1 | % | 27.1 | % | ||||||||||||||||
Internet
operations
|
984 | 1,357 | (27.5 | )% | (11.5 | )% | 1,357 | 426 | 218.5 | % | 218.5 | % | ||||||||||||||||||||
Content
operations
|
- | - | - | % | - | % | - | - | - | % | - | % | ||||||||||||||||||||
Net
Revenues
|
$ | 176,501 | $ | 274,627 | (35.7 | )% | (22.9 | )% | $ | 274,627 | $ | 215,402 | 27.5 | % | 27.5 | % | ||||||||||||||||
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2009
|
2008
|
%
Act(1)
|
%
Lfl(2)
|
2008
|
2007
|
%
Act(1)
|
%
Lfl(2)
|
|||||||||||||||||||||||||
EBITDA
|
$ | 38,510 | $ | 111,783 | (65.5 | )% | (58.4 | )% | $ | 111,783 | $ | 93,075 | 20.1 | % | 20.1 | % | ||||||||||||||||
Represented
by
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | 40,857 | $ | 112,523 | (63.7 | )% | (56.2 | )% | $ | 112,523 | $ | 93,585 | 20.2 | % | 20.2 | % | ||||||||||||||||
Internet
operations
|
(2,347 | ) | (740 | ) | (217.2 | )% | (254.5 | )% | (740 | ) | (510 | ) | (45.1 | )% | (45.1 | )% | ||||||||||||||||
Content
operations
|
- | - | - | % | - | % | - | - | - | % | - | % | ||||||||||||||||||||
EBITDA
|
$ | 38,510 | $ | 111,783 | (65.5 | )% | (58.4 | )% | $ | 111,783 | $ | 93,075 | 20.1 | % | 20.1 | % | ||||||||||||||||
EBITDA
Margin
|
22 | % | 41 | % | (19 | )% | (18 | )% | 41 | % | 43 | % | (2 | )% | (2 | )% |
·
|
a
17% increase in the cost of acquired programming compared to 2008,
reflecting the higher cost of foreign acquired programming and an increase
in acquired sport events;
|
·
|
a
14% decrease in the cost of production compared to 2008 following a cost
optimization program in the 2009 fall
schedule;
|
·
|
a
9% decrease in other operating costs compared to 2008, primarily due to
lower staff-related costs; and
|
·
|
a
24% increase in selling, general and administrative expenses compared to
2008, primarily due to increases in the provision for doubtful debts and
in marketing and selling costs.
|
For
the Years Ended December 31,
|
||||||||||||||||||||||||
2009
|
2008
|
Movement
|
2008
|
2007
|
Movement
|
|||||||||||||||||||
All
day audience share
|
31.9 | % | 35.1 | % | (3.2 | )% | 35.1 | % | 35.5 | % | (0.4 | )% | ||||||||||||
All
day ratings
|
4.3 | % | 4.5 | % | (0.2 | )% | 4.5 | % | 4.8 | % | (0.3 | )% | ||||||||||||
Prime
time audience share
|
33.9 | % | 36.8 | % | (2.9 | )% | 36.8 | % | 38.5 | % | (1.7 | )% | ||||||||||||
Prime
time ratings
|
11.7 | % | 12.2 | % | (0.5 | )% | 12.2 | % | 13.2 | % | (1.0 | )% |
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2009
|
2008
|
%
Act(1)
|
%
Lfl(2)
|
2008
|
2007
|
%
Act(1)
|
%
Lfl(2)
|
|||||||||||||||||||||||||
Spot
revenues
|
$ | 97,894 | $ | 122,527 | (20.1 | )% | (17.7 | )% | $ | 122,527 | $ | 106,445 | 15.1 | % | 1.0 | % | ||||||||||||||||
Non-spot
revenues
|
9,462 | 10,165 | (6.9 | )% | (4.0 | )% | 10,165 | 4,094 | 148.3 | % | 115.2 | % | ||||||||||||||||||||
Net
Revenues
|
$ | 107,356 | $ | 132,692 | (19.1 | )% | (16.7 | )% | $ | 132,692 | $ | 110,539 | 20.0 | % | 5.3 | % | ||||||||||||||||
Represented
by
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | 106,479 | $ | 132,367 | (19.6 | )% | (17.1 | )% | $ | 132,367 | $ | 110,158 | 20.2 | % | 5.4 | % | ||||||||||||||||
Internet
operations
|
877 | 325 | 169.8 | % | 168.2 | % | 325 | 381 | (14.7 | )% | (26.7 | )% | ||||||||||||||||||||
Content
operations
|
- | - | - | % | - | % | - | - | - | % | - | % | ||||||||||||||||||||
Net
Revenues
|
$ | 107,356 | $ | 132,692 | (19.1 | )% | (16.7 | )% | $ | 132,692 | $ | 110,539 | 20.0 | % | 5.3 | % | ||||||||||||||||
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2009
|
2008
|
%
Act(1)
|
%
Lfl(2)
|
2008
|
2007
|
%
Act(1)
|
%
Lfl(2)
|
|||||||||||||||||||||||||
EBITDA
|
$ | 13,880 | $ | 50,228 | (72.4 | )% | (72.1 | )% | $ | 50,228 | $ | 41,532 | 20.9 | % | 7.6 | % | ||||||||||||||||
Represented
by
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | 15,156 | $ | 51,452 | (70.5 | )% | (70.2 | )% | $ | 51,452 | $ | 41,957 | 22.6 | % | 9.0 | % | ||||||||||||||||
Internet
operations
|
(1,276 | ) | (1,224 | ) | (4.2 | )% | (9.2 | )% | (1,224 | ) | (425 | ) | (188.0 | )% | (140.7 | )% | ||||||||||||||||
Content
operations
|
- | - | - | % | - | % | - | - | - | % | - | % | ||||||||||||||||||||
EBITDA
|
$ | 13,880 | $ | 50,228 | (72.4 | )% | (72.1 | )% | $ | 50,228 | $ | 41,532 | 20.9 | % | 7.6 | % | ||||||||||||||||
EBITDA
Margin
|
13 | % | 38 | % | (25 | )% | (26 | )% | 38 | % | 38 | % | 0 | % | 1 | % |
·
|
a
23% increase in the cost of programming compared to 2008, reflecting the
higher cost of foreign acquired programming, the additional programming
costs of US$ 1.6 million relates to the launch of DOMA and our schedule
including a higher proportion local fiction in 2009 than in
2008;
|
·
|
a
5% increase in other operating costs compared to 2008, primarily due to
increased staff-related costs, as savings from reductions in headcount
following a redundancy program in the first quarter were more than offset
by increases in internet staff-related costs;
and
|
·
|
a
21% increase in selling, general and administrative expenses compared to
2008, reflecting payments made to the Slovak Audiovisual Fund and
marketing costs relating to the launch of
DOMA.
|
For
the Years Ended December 31,
|
||||||||||||||||||||||||
2009
|
2008(1)
|
Movement
|
2008
|
2007
|
Movement
|
|||||||||||||||||||
All
day audience share
|
39.6 | % | 40.0 | % | (0.4 | )% | 40.0 | % | 40.2 | % | (0.2 | )% | ||||||||||||
All
day ratings
|
3.7 | % | 3.8 | % | (0.1 | )% | 3.7 | % | 3.9 | % | (0.2 | )% | ||||||||||||
Prime
time audience share
|
48.8 | % | 47.4 | % | 1.4 | % | 47.4 | % | 47.8 | % | (0.4 | )% | ||||||||||||
Prime
time ratings
|
11.9 | % | 11.6 | % | 0.3 | % | 11.6 | % | 11.9 | % | (0.3 | )% |
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2009
|
2008
|
%
Act(1)
|
%
Lfl(2)
|
2008
|
2007
|
%
Act(1)
|
%
Lfl(2)
|
|||||||||||||||||||||||||
Spot
revenues
|
$ | 59,011 | $ | 69,497 | (15.1 | )% | (11.1 | )% | $ | 69,497 | $ | 60,559 | 14.8 | % | 8.4 | % | ||||||||||||||||
Non-spot
revenues
|
7,699 | 11,200 | (31.3 | )% | (26.9 | )% | 11,200 | 9,088 | 23.2 | % | 18.6 | % | ||||||||||||||||||||
Segment
Net Revenues
|
$ | 66,710 | $ | 80,697 | (17.3 | )% | (13.3 | )% | $ | 80,697 | $ | 69,647 | 15.9 | % | 9.7 | % | ||||||||||||||||
Represented
by
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | 63,385 | $ | 75,963 | (16.6 | )% | (12.6 | )% | $ | 75,963 | $ | 67,574 | 12.4 | % | 6.5 | % | ||||||||||||||||
Internet
operations
|
3,325 | 4,734 | (29.8 | )% | (24.8 | )% | 4,734 | 2,073 | 128.4 | % | 114.2 | % | ||||||||||||||||||||
Content
operations
|
- | - | - | % | - | % | - | - | - | % | - | % | ||||||||||||||||||||
Segment
Net Revenues
|
$ | 66,710 | $ | 80,697 | (17.3 | )% | (13.3 | )% | $ | 80,697 | $ | 69,647 | 15.9 | % | 9.7 | % |
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2009
|
2008
|
%
Act(1)
|
%
Lfl(2)
|
2008
|
2007
|
%
Act(1)
|
%
Lfl(2)
|
|||||||||||||||||||||||||
EBITDA
|
$ | 17,822 | $ | 25,413 | (29.9 | )% | (27.2 | )% | $ | 25,413 | $ | 22,767 | 11.6 | % | 7.1 | % | ||||||||||||||||
Represented
by
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | 17,551 | $ | 24,620 | (28.7 | )% | (25.4 | )% | $ | 24,620 | $ | 24,249 | 1.5 | % | (2.2 | )% | ||||||||||||||||
Internet
operations
|
271 | 793 | (65.8 | )% | (71.0 | )% | 793 | (1,482 | ) | 153.5 | % | 154.8 | % | |||||||||||||||||||
Content
operations
|
- | - | - | % | - | % | - | - | - | % | - | % | ||||||||||||||||||||
EBITDA
|
$ | 17,822 | $ | 25,413 | (29.9 | )% | (27.2 | )% | $ | 25,413 | $ | 22,767 | 11.6 | % | 7.1 | % | ||||||||||||||||
EBITDA
Margin
|
27 | % | 31 | % | (4 | )% | (5 | )% | 31 | % | 33 | % | (2 | )% | (1 | )% |
·
|
a
3% decrease in the cost of programming compared to 2008, reflecting a
reduction in the proportion of locally produced programming in our
schedule partially offset by the higher cost of acquired programming,
particularly in the first half of
2009;
|
·
|
a
decrease of 11% in other operating costs compared to 2008, primarily due
to lower staff-related costs, offset by the initial redundancy-related
costs reflected in the first quarter of 2009 and higher fees paid for
digital transmission as a result of broadcasting our channels in DVB-T;
and
|
·
|
a
14% decrease in selling, general and administrative expenses compared to
2008, primarily due to lower marketing and travel
expenses.
|
For
the Years Ended December 31,
|
||||||||||||||||||||||||
2009
|
2008
|
Movement
|
2008
|
2007
|
Movement
|
|||||||||||||||||||
All
day audience share
|
9.9 | % | 11.7 | % | (1.8 | )% | 11.7 | % | 15.8 | % | (4.1 | )% | ||||||||||||
All
day ratings
|
1.4 | % | 1.5 | % | (0.1 | )% | 1.5 | % | 2.0 | % | (0.5 | )% | ||||||||||||
Prime
time audience share
|
12.2 | % | 13.0 | % | (0.8 | )% | 13.0 | % | 18.2 | % | (5.2 | )% | ||||||||||||
Prime
time ratings
|
4.0 | % | 4.2 | % | (0.2 | )% | 4.2 | % | 5.9 | % | (1.7 | )% |
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2009
|
2008
|
%
Act(1)
|
%
Lfl(2)
|
2008
|
2007
|
%
Act(1)
|
%
Lfl(2)
|
|||||||||||||||||||||||||
Spot
revenues
|
$ | 25,746 | $ | 82,480 | (68.8 | )% | (68.8 | )% | $ | 82,480 | $ | 103,111 | (20.0 | )% | (20.0 | )% | ||||||||||||||||
Non-spot
revenues
|
6,287 | 16,978 | (63.0 | )% | (63.0 | )% | 16,978 | 23,727 | (28.4 | )% | (28.4 | )% | ||||||||||||||||||||
Net
Revenues
|
$ | 32,033 | $ | 99,458 | (67.8 | )% | (67.8 | )% | $ | 99,458 | $ | 126,838 | (21.6 | )% | (21.6 | )% | ||||||||||||||||
Represented
by
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | 31,850 | $ | 99,359 | (67.9 | )% | (67.9 | )% | $ | 99,359 | $ | 126,838 | (21.7 | )% | (21.7 | )% | ||||||||||||||||
Internet
operations
|
183 | 99 | 84.8 | % | 84.8 | % | 99 | - | - | % | - | % | ||||||||||||||||||||
Content
operations
|
- | - | - | % | - | % | - | - | - | % | - | % | ||||||||||||||||||||
Net
Revenues
|
$ | 32,033 | $ | 99,458 | (67.8 | )% | (67.8 | )% | $ | 99,458 | $ | 126,838 | (21.6 | )% | (21.6 | )% |
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2009
|
2008
|
%
Act(1)
|
%
Lfl(2)
|
2008
|
2007
|
%
Act(1)
|
%
Lfl(2)
|
|||||||||||||||||||||||||
EBITDA
|
$ | (40,471 | ) | $ | (34,799 | ) | (16.3 | )% | (16.3 | )% | $ | (34,799 | ) | $ | 23,464 | (248.3 | )% | (248.3 | )% | |||||||||||||
Represented
by
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | (39,498 | ) | $ | (33,140 | ) | (19.2 | )% | (19.2 | )% | $ | (33,140 | ) | $ | 23,991 | (238.1 | )% | (238.1 | )% | |||||||||||||
Internet
operations
|
(973 | ) | (1,659 | ) | 41.4 | % | 41.4 | % | (1,659 | ) | (527 | ) | (214.8 | )% | (214.8 | )% | ||||||||||||||||
Content
operations
|
- | - | - | % | - | % | - | - | - | % | - | % | ||||||||||||||||||||
EBITDA
|
$ | (40,471 | ) | $ | (34,799 | ) | (16.3 | )% | (16.3 | )% | $ | (34,799 | ) | $ | 23,464 | (248.3 | )% | (248.3 | )% | |||||||||||||
EBITDA
Margin
|
(126 | )% | (35 | )% | (91 | )% | (91 | )% | (35 | )% | 18 | % | (53 | )% | (53 | )% |
·
|
a
47% decrease in the cost of programming compared to 2008 due to the
implementation of a lower cost schedule and a reduction in the size of the
library following the significant accelerated amortization charges in
2008;
|
·
|
a
25% decrease in other operating costs compared to 2008 primarily due to a
reduction in headcount; and
|
·
|
a
69% decrease in selling, general and administrative expenses compared in
2008 primarily due to lower office
overheads.
|
ROMANIA
(MEDIA PRO ENTERTAINMENT) FINANCIAL INFORMATION
|
For
the period since
acquisition
to
December 31, 2009
(US$
000's) (1)
|
||||
Content
revenues
|
$ | 5,396 | ||
Net
Revenues
|
$ | 5,396 | ||
Represented
by
|
||||
Content
operations
|
$ | 5,396 | ||
Net
Revenues
|
$ | 5,396 |
ROMANIA
(MEDIA PRO ENTERTAINMENT) FINANCIAL INFORMATION
|
For
the period since
acquisition
to
December
31, 2009
(US$
000's) (1)
|
||||
EBITDA
|
$ | (266 | ) | |
Represented
by
|
||||
Content
operations
|
$ | (266 | ) | |
EBITDA
|
$ | (266 | ) | |
EBITDA
Margin
|
Nm(2)
|
(US$
000’s)
|
December
31, 2009
|
December
31, 2008
|
Movement
|
|||||||||
Current
assets
|
$ | 829,805 | $ | 494,756 | 67.7 | % | ||||||
Non-current
assets
|
2,042,982 | 1,911,860 | 6.9 | % | ||||||||
Current
liabilities
|
349,723 | 228,673 | 52.9 | % | ||||||||
Non-current
liabilities
|
1,351,224 | 1,079,498 | 25.2 | % | ||||||||
CME
Ltd. shareholders’ equity
|
$ | 1,177,589 | $ | 1,095,258 | 7.5 | % | ||||||
Noncontrolling
interests in consolidated subsidiaries
|
(5,749 | ) | 3,187 | (280.4 | )% |
(US$
000’s)
|
For
the Years Ended December 31,
|
|||||||||||
2009
|
2008
|
2007
|
||||||||||
Net
cash (used in)/ generated from continuing operating
activities
|
$ | (31,806 | ) | $ | 135,555 | $ | 106,695 | |||||
Net
cash used in continuing investing activities
|
(99,163 | ) | (588,798 | ) | (235,898 | ) | ||||||
Net
cash received from financing activities
|
474,855 | 444,558 | 135,530 | |||||||||
Net
cash used in discontinued operations-operating activities
|
(1,294 | ) | (4,920 | ) | (6,001 | ) | ||||||
Net
cash used in discontinued operations-investing activities
|
- | (495 | ) | (1,520 | ) | |||||||
Impact
of exchange rate fluctuations on cash
|
8,504 | (21,279 | ) | (1,896 | ) | |||||||
Net
increase / (decrease) in cash and cash
equivalents
|
$ | 351,096 | $ | (35,379 | ) | $ | (3,090 | ) |
|
·
|
the
issuance of 14.5 million shares of Class A common stock and 4.5
million shares of Class B common stock to an affiliate of Time Warner for
an aggregate offering price of US$ 234.4 million, net of fees paid;
and
|
|
·
|
the
drawdown of our revolving credit facilities to maximize liquidity and the
issuance of EUR 440.0 million (net of fees) (approximately US$ 633.9
million, net of fees) of our 2009 Fixed Rate
Notes,
|
|
·
|
payments
of approximately US$ 371.1 million to repurchase our EUR 245.0 million
2005 Fixed Rate Notes representing the redemption price and related fees;
and
|
|
·
|
the
repayment of EUR 127.5 million (approximately US$ 187.3 million at the
date of repayment) outstanding on the EBRD
Loan.
|
Contractual
Obligations
|
Payments
due by period (US$ 000’s)
|
|||||||||||||||||||
Total
|
Less
than 1 year
|
1-3
years
|
3-5
years
|
More
than 5 years
|
||||||||||||||||
Long-Term
Debt – principal
|
$ | 1,444,284 | $ | 116,617 | $ | 217 | $ | 691,567 | $ | 635,883 | ||||||||||
Long-Term
Debt – interest (1)
|
534,633 | 123,903 | 191,929 | 160,466 | 58,335 | |||||||||||||||
Capital
Lease Obligations
|
6,801 | 1,465 | 2,324 | 930 | 2,082 | |||||||||||||||
Operating
Leases
|
36,916 | 7,267 | 9,474 | 7,442 | 12,733 | |||||||||||||||
Unconditional
Purchase Obligations
|
512,805 | 156,253 | 289,630 | 60,997 | 5,925 | |||||||||||||||
Other
Long-Term Obligations
|
1,163 | 1,163 | - | - | - | |||||||||||||||
FIN
48 (ASC 740) obligations
|
851 | 27 | 824 | - | - | |||||||||||||||
Deferred
consideration
|
1,614 | 1,614 | - | - | - | |||||||||||||||
Total
Contractual Obligations
|
$ | 2,539,067 | $ | 408,309 | $ | 494,398 | $ | 921,402 | $ | 714,958 |
December
31, 2009
(US$
000’s)
|
||||||||
Corporate
|
(1) – (4) | $ | 1,253,928 | |||||
Czech
Republic
|
(5) – (7) | 78,942 | ||||||
Slovenia
|
(8) | 37,675 | ||||||
Romania
(Media Pro Entertainment)
|
(9) | 1,374 | ||||||
Total
|
$ | 1,371,919 |
(1)
|
As
at December 31, 2009 we had EUR 590 million (approximately US$ 850.0
million) of Senior Notes outstanding, comprising EUR 440.0 million
(approximately US$ 633.9 million) of the 2009 Fixed Rate Notes and EUR
150.0 million (approximately US$ 216.1 million) of the Floating
Rate Notes, which bear interest at nine-month Euro Inter-Bank Offered Rate
(“EURIBOR”) plus 1.625%. The applicable rate at December 31, 2009 was
2.62%.
|
(2)
|
As
of December 31, 2009 we had US$ 475.0 million principal amount of
Convertible Notes outstanding that mature on March 15,
2013. Interest is payable semi-annually in arrears on each
March 15 and September 15.
|
(3)
|
On
July 21, 2006, we entered into a five-year revolving loan agreement for
EUR 100.0 million (approximately US$ 144.1 million) arranged by the
European Bank for Reconstruction and Development (“EBRD”) and on August
22, 2007, we entered into a second revolving loan agreement for EUR 50.0
million (approximately US$ 72.0 million) arranged by EBRD (together with
the EUR 100.0 million facility, the “EBRD Loan”). ING Bank N.V.
(“ING”) and Ceska Sporitelna, a.s. (“CS”) each participated in the EBRD
Loan for EUR 37.5 million (approximately US$ 54.0 million). On September
17, 2009 we repaid the full aggregate principal amount of EUR 127.5
million (approximately US$ 187.3 million at the date of repayment)
outstanding and simultaneously terminated both agreements. In connection
with extinguishing these facilities, we incurred repayment charges and
other costs of US$ 0.6 million. We also wrote off all remaining
capitalized issuance costs and these charges were recognized as a loss on
extinguishment within interest
expense.
|
(4)
|
We
have an uncommitted multicurrency overdraft facility for EUR 5.0 million
(approximately US$ 7.2 million) from Bank Mendes Gans (“BMG”), a
subsidiary of ING, as part of a cash pooling arrangement. The cash pooling
arrangement with BMG enables us to receive credit across the group in
respect of cash balances which our subsidiaries in the Netherlands,
Bulgaria, the Czech Republic, Romania, the Slovak Republic, Slovenia and
Ukraine deposit with BMG. Cash deposited by our subsidiaries with BMG is
pledged as security against the drawings of other subsidiaries up to the
amount deposited. Interest is payable at the relevant money
market rate plus 2%. Because each of our subsidiaries holds its own
account in its own name with BMG, we consider our drawings on BMG, as
debt, although our overall balance with BMG is currently positive. The
overdraft facility allows us to have an overall net debit balance with BMG
of up to EUR 5.0 million. As of December 31, 2009, the full EUR 5.0
million (approximately US$ 7.2 million) facility was available to be
drawn.
|
Net
Deposits
|
Net
Drawings
|
|||||||
Corporate
|
$ | 7,237 | $ | - | ||||
Czech
Republic
|
38 | - | ||||||
Slovakia
|
3,299 | - | ||||||
Slovenia
|
- | 5,234 | ||||||
Ukraine
|
297 | - | ||||||
Total
|
$ | 10,871 | $ | 5,234 |
(5)
|
As
of December 31, 2009, CET 21 had drawn, in CZK, the full CZK 1.2 billion
(approximately US$ 65.3 million) of a credit facility with CS available
until December 31, 2010. This facility may, at the option of
CET 21, be drawn in CZK, US$ or EUR and bears interest at the three-month,
six-month or twelve-month London Inter-Bank Offer Rate (“LIBOR”), EURIBOR
or Prague Inter-Bank Offered Rate (“PRIBOR”) rate plus 1.65%; a rate of
3.19% applied to the balance outstanding at December 31, 2009 and is based
on PRIBOR. A non-utilization fee of 0.25% is payable on the undrawn
portion of this facility, which decreases to 0.125% of the undrawn portion
if more than 50% of the loan is drawn. Drawings under this facility are
secured by a pledge of receivables, which are also subject to a factoring
arrangement with Factoring Ceska Sporitelna, a.s. (“FCS”), a subsidiary of
CS.
|
(6)
|
CET
21 has a working capital credit facility of CZK 250.0 million
(approximately US$ 13.6 million) with CS, which matures on December 31,
2010. This working capital facility bears interest at the
three-month PRIBOR rate plus 1.65%. The applicable rate at December 31,
2009 was 3.19%. This facility is secured by a pledge of receivables, which
are also subject to a factoring arrangement with CS. As at
December 31, 2009, the full CZK 250.0 million (approximately US$ 13.6
million) was drawn under this
facility.
|
(7)
|
As
at December 31, 2009, there were no drawings under a CZK 300.0 million
(approximately US$ 16.3 million) factoring facility with
CS. This facility is available until June 30, 2011 and bears
interest at the rate of one-month PRIBOR plus 1.40% for the period that
actively assigned accounts receivable are
outstanding.
|
(8)
|
In
July 2005, Pro Plus entered into a revolving five-year facility agreement
for up to EUR 37.5 million (approximately US$ 54.0 million) in aggregate
principal amount with ING, Nova Ljubljanska Banka d.d., Ljubljana and Bank
Austria Creditanstalt d.d., Ljubljana. The facility
availability amortizes by 10.0% each year for four years commencing one
year after signing, with 60.0% repayable after five years. This
facility is secured by a pledge of the bank accounts of Pro Plus, the
assignment of certain receivables, a pledge of our interest in Pro Plus
and a guarantee of our wholly-owned subsidiary CME Media Enterprises
B.V. Loans drawn under this facility bear interest at a rate of
EURIBOR for the period of drawing plus a margin of between 2.10% and 3.60%
that varies according to the ratio of consolidated net debt to
consolidated broadcasting cash flow for Pro Plus. As of
December 31, 2009, the full EUR 22.5 million (approximately US$ 32.4
million) available under this facility was
drawn.
|
(9)
|
At
December 31, 2009, Media Pro Entertainment has an aggregate principal of
RON 8.0 million (approximately US$ 2.7 million) of loans outstanding to
Central National al Cinematografei ("CNC"), a state body which provides
financing for qualifying filmmaking projects. Upon acceptance of a
particular project the CNC awards an agreed level of funding to each
project in the form of an interest free loan. Loans to the CNC are
typically advanced for a period of ten years and are repaid through
exploitation of the film content. At December 31, 2009 we had 11 loans
outstanding to the CNC with maturity dates ranging from 2011 to 2020. The
carrying amount at December 31, 2009 is shown net of a fair value
adjustment to reflect the interest free nature of the loans arising on
acquisition.
|
Senior
and Convertible Notes
|
Corporate
|
Outlook
|
|
S&P
|
B-
|
B-
|
negative
|
Moody’s
|
B2
|
negative
|
Measurement
|
Valuation
Method
|
|
Recoverability
of cash flows
|
Undiscounted
future cash flows
|
|
Fair
value of indefinite-lived broadcast licenses
|
Build-out
method
|
|
Fair
value of indefinite-lived trademarks
|
Relief
from royalty method
|
|
Fair
value of reporting units
|
Discounted
cash flow model
|
Reporting
unit
|
Break
even growth
rate
(%) (1)
|
Growth
rate currently
implied
(%) (1)
|
||||||
Croatia
|
9.8 | % | 13.7 | % | ||||
Czech
Republic
|
6.4 | % | 9.4 | % | ||||
Romania
|
14.0 | % | 22.2 | % | ||||
Slovak
Republic
|
17.5 | % | 23.7 | % | ||||
Slovenia
|
13.1 | % | 20.6 | % |
Percentage
change in cost of capital
|
||||||||
Reporting
Unit
|
Between
first and second quarter review
|
Necessary
to break even (second quarter)
|
||||||
Croatia
|
(5.1 | ) % | 22.4 | % | ||||
Czech
Republic
|
(8.2 | ) % | 7.3 | % | ||||
Romania
|
(1.5 | ) % | 47.3 | % | ||||
Slovak
Republic
|
(4.3 | ) % | 29.5 | % | ||||
Slovenia
|
(3.9 | ) % | 61.1 | % |
10%
Adverse Change in
|
Indefinite-Lived
Trademarks
|
Indefinite-Lived
Broadcast
Licenses
|
Goodwill
|
Cost
of Capital
|
None
|
None
|
Czech
Republic (9.8%)
|
Total
Advertising Market
|
None
|
None
|
Czech
Republic (6.2%)
|
Market
Share
|
None
|
None
|
Czech
Republic (6.2%)
|
Forecast
operating costs
|
Not
applicable
|
None
|
None
|
Forecast
capital expenditure
|
Not
applicable
|
None
|
None
|
Perpetuity
Growth rate
|
None
|
None
|
None
|
ITEM
7A.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET
RISK
|
Expected
Maturity Dates
|
||||||||||||||||||||||||
2010
|
2011
|
2012
|
2013
|
2014
|
Thereafter
|
|||||||||||||||||||
Total
Debt in Euro (000’s)
|
||||||||||||||||||||||||
Fixed
Rate
|
- | - | - | - | - | 440,000 | ||||||||||||||||||
Average
Interest Rate
|
- | - | - | - | - | 11.63 | % | |||||||||||||||||
Variable
Rate
|
22,520 | - | - | - | 150,000 | - | ||||||||||||||||||
Average
Interest Rate
|
3.54 | % | - | - | - | 2.62 | % | - | ||||||||||||||||
Total
Debt in US$ (000’s)
|
- | - | - | - | - | - | ||||||||||||||||||
Fixed
Rate
|
- | - | - | 475,000 | - | - | ||||||||||||||||||
Average
Interest Rate
|
- | - | - | 3.50 | % | - | - | |||||||||||||||||
Total
Debt in CZK (000’s)
|
||||||||||||||||||||||||
Variable
Rate
|
1,450,000 | - | - | - | - | - | ||||||||||||||||||
Average
Interest Rate
|
3.19 | % | - | - | - | - | - |
Yearly
interest charge if interest rates increase by
(US$
000s):
|
||||||||||||||||||||||||||||
Value
of Debt as at December 31, 2009 (US$ 000’s)
|
Interest
Rate
as
at
December
31, 2009
|
Yearly
Interest Charge
(US$
000’s)
|
1 | % | 2 | % | 3 | % | 4 | % | 5 | % | ||||||||||||||||
$
248,532
|
2.74 | % | $ | 6,802 | $ | 9,287 | $ | 11,772 | $ | 14,258 | $ | 16,743 | $ | 19,228 | ||||||||||||||
(EUR
172.5 million)
|
||||||||||||||||||||||||||||
$
78,942
|
3.19 | % | 2,518 | 3,308 | 4,097 | 4,887 | 5,676 | 6,465 | ||||||||||||||||||||
(CZK
1,450.0 million)
|
||||||||||||||||||||||||||||
Total
|
$ | 9,320 | $ | 12,595 | $ | 15,869 | $ | 19,145 | $ | 22,419 | $ | 25,693 |
ITEM
8.
|
FINANCIAL
STATEMENTS AND SUPPLEMENTARY DATA
|
December
31, 2009
|
December
31, 2008
|
|||||||
ASSETS
|
||||||||
Current
assets
|
||||||||
Cash
and cash equivalents
|
$ | 458,529 | $ | 107,433 | ||||
Accounts
receivable (net of allowance) (Note 7)
|
186,978 | 221,450 | ||||||
Program
rights, net
|
82,007 | 67,787 | ||||||
Other
current assets (Note 8)
|
102,291 | 98,086 | ||||||
Total
current assets
|
829,805 | 494,756 | ||||||
Non-current
assets
|
||||||||
Investments
(Note 5)
|
- | 16,559 | ||||||
Property,
plant and equipment, net (Note 9)
|
279,436 | 206,667 | ||||||
Program
rights, net
|
184,038 | 113,596 | ||||||
Goodwill
(Note 4)
|
1,136,273 | 1,041,041 | ||||||
Broadcast
licenses and other intangible assets, net (Note 4)
|
398,418 | 514,732 | ||||||
Other
non-current assets (Note 8)
|
44,817 | 19,265 | ||||||
Total
non-current assets
|
2,042,982 | 1,911,860 | ||||||
Total
assets
|
$ | 2,872,787 | $ | 2,406,616 |
December
31, 2009
|
December
31, 2008
|
|||||||
LIABILITIES
AND EQUITY
|
||||||||
Current
liabilities
|
||||||||
Accounts
payable and accrued liabilities (Note 10)
|
$ | 213,699 | $ | 174,885 | ||||
Credit
facilities and obligations under capital leases (Note 11)
|
117,910 | 36,502 | ||||||
Other
current liabilities (Note 12)
|
18,114 | 17,286 | ||||||
Total
current liabilities
|
349,723 | 228,673 | ||||||
Non-current
liabilities
|
||||||||
Credit
facilities and obligations under capital leases (Note 11)
|
6,030 | 38,758 | ||||||
Senior
Debt (Note 6)
|
1,253,928 | 928,525 | ||||||
Other
non-current liabilities (Note 12)
|
91,266 | 112,215 | ||||||
Total
non-current liabilities
|
1,351,224 | 1,079,498 | ||||||
Commitments
and contingencies (Note 21)
|
||||||||
EQUITY:
|
||||||||
CME
Ltd. shareholders’ equity:
|
||||||||
Nil
shares of Preferred Stock of $0.08 each (December 31, 2008 –
nil)
|
- | - | ||||||
56,046,176
shares of Class A Common Stock of $0.08 each (December 31, 2008
–36,024,273)
|
4,484 | 2,882 | ||||||
7,490,936
shares of Class B Common Stock of $0.08 each (December 31, 2008 –
6,312,839)
|
599 | 505 | ||||||
Additional
paid-in capital
|
1,410,587 | 1,126,617 | ||||||
Accumulated
deficit
|
(333,993 | ) | (236,836 | ) | ||||
Accumulated
other comprehensive income
|
95,912 | 202,090 | ||||||
Total
CME Ltd. shareholders’ equity
|
1,177,589 | 1,095,258 | ||||||
Noncontrolling
interests
|
(5,749 | ) | 3,187 | |||||
Total
equity
|
1,171,840 | 1,098,445 | ||||||
Total
liabilities and equity
|
$ | 2,872,787 | $ | 2,406,616 |
For
the Year Ended December 31,
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
Net
revenues
|
$ | 713,978 | $ | 1,019,934 | $ | 838,856 | ||||||
Operating
expenses:
|
||||||||||||
Operating
costs
|
134,095 | 145,210 | 116,859 | |||||||||
Cost
of programming
|
389,900 | 438,203 | 327,230 | |||||||||
Depreciation
of station property, plant and equipment
|
53,651 | 51,668 | 32,653 | |||||||||
Amortization
of broadcast licenses and other intangibles (Note 4)
|
21,597 | 35,381 | 24,970 | |||||||||
Cost
of revenues
|
599,243 | 670,462 | 501,712 | |||||||||
Selling,
general and administrative expenses
|
116,072 | 140,517 | 126,688 | |||||||||
Impairment
charge (Note 4)
|
81,843 | 336,752 | - | |||||||||
Operating
(loss) / income
|
(83,180 | ) | (127,797 | ) | 210,456 | |||||||
Interest
income
|
2,916 | 10,006 | 5,728 | |||||||||
Interest
expense (Note 16)
|
(115,771 | ) | (82,481 | ) | (54,936 | ) | ||||||
Foreign
currency exchange gain / (loss), net
|
82,461 | (37,877 | ) | (34,409 | ) | |||||||
Change
in fair value of derivatives (Note 13)
|
1,315 | 6,360 | (3,703 | ) | ||||||||
Other
income
|
1,521 | 2,620 | 7,891 | |||||||||
(Loss)
/ income from continuing operations before tax
|
(110,738 | ) | (229,169 | ) | 131,027 | |||||||
Credit
/ (provision) for income taxes
|
3,193 | (34,525 | ) | (20,822 | ) | |||||||
(Loss)
/ income from continuing operations
|
(107,545 | ) | (263,694 | ) | 110,205 | |||||||
Discontinued
operations, net of tax (Note 20)
|
(262 | ) | (3,785 | ) | (4,480 | ) | ||||||
Net
(Loss) / income
|
(107,807 | ) | (267,479 | ) | 105,725 | |||||||
Net
loss / (income) attributable to noncontrolling interests
|
10,650 | (2,067 | ) | (17,107 | ) | |||||||
Net
(Loss) income attributable to CME Ltd.
|
$ | (97,157 | ) | $ | (269,546 | ) | $ | 88,618 | ||||
Net
(loss) / income
|
(107,807 | ) | (267,479 | ) | 105,725 | |||||||
Currency
translation adjustment
|
(106,604 | ) | (88,609 | ) | 158,825 | |||||||
Obligation
to repurchase shares
|
- | 488 | (488 | ) | ||||||||
Comprehensive
(loss) / income
|
$ | (214,411 | ) | $ | (355,600 | ) | $ | 264,062 | ||||
Comprehensive
income / (loss) attributable to noncontrolling interests
|
11,076 | (2,071 | ) | (17,157 | ) | |||||||
Comprehensive
(loss) / income attributable to CME Ltd.
|
$ | (203,335 | ) | $ | (357,671 | ) | $ | 246,905 |
For
the Year Ended December 31,
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
PER
SHARE DATA (Note 18):
|
||||||||||||
Net
(loss) / income per share:
|
||||||||||||
Continuing
operations - Basic
|
$ | (1.78 | ) | $ | (6.28 | ) | $ | 2.25 | ||||
Continuing
operations - Diluted
|
(1.78 | ) | (6.28 | ) | 2.23 | |||||||
Discontinued
operations – Basic
|
(0.01 | ) | (0.09 | ) | (0.11 | ) | ||||||
Discontinued
operations - Diluted
|
(0.01 | ) | (0.09 | ) | (0.11 | ) | ||||||
Net
(loss) / income attributable to CME Ltd common shareholders –
Basic
|
(1.79 | ) | (6.37 | ) | 2.14 | |||||||
Net
(loss) / income attributable to CME Ltd common shareholders –
Diluted
|
$ | (1.79 | ) | $ | (6.37 | ) | $ | 2.12 | ||||
Weighted
average common shares used in computing per share amounts
(000’s):
|
||||||||||||
Basic
|
54,344 | 42,328 | 41,384 | |||||||||
Diluted
|
54,344 | 42,328 | 41,833 |
CME
Ltd. Shareholders
|
||||||||||||||||||||||||||||||||||||
Class
A
Common
Stock
|
Class
B
Common
Stock
|
Additional
Paid-In Capital
|
Retained
Deficit
|
Accumulated
Other Comprehensive Income
|
Noncontrolling
Interests
|
Total
Equity
|
||||||||||||||||||||||||||||||
Number
of shares
|
Par
value
|
Number
of shares
|
Par
value
|
|||||||||||||||||||||||||||||||||
BALANCE,
December
31, 2006
|
34,412,138 | $ | 2,753 | 6,312,839 | $ | 505 | $ | 931,108 | $ | (30,528 | ) | $ | 131,928 | $ | 26,189 | $ | 1,061,955 | |||||||||||||||||||
Impact
of adoption of FIN 48
|
- | - | - | - | - | (3,219 | ) | - | - | (3,219 | ) | |||||||||||||||||||||||||
Stock-based
compensation
|
- | - | - | - | 6,402 | - | - | - | 6,402 | |||||||||||||||||||||||||||
Shares
issued, net of fees
|
1,275,227 | 102 | - | - | 109,751 | - | - | - | 109,853 | |||||||||||||||||||||||||||
Stock
options exercised
|
315,833 | 25 | - | - | 4,075 | - | - | - | 4,100 | |||||||||||||||||||||||||||
Acquisitions
of noncontrolling interests
|
- | - | - | - | - | - | - | (13,948 | ) | (13,948 | ) | |||||||||||||||||||||||||
Dividends
paid to holders of noncontrolling interests
|
- | - | - | - | - | - | - | (6,243 | ) | (6,243 | ) | |||||||||||||||||||||||||
Net
income
|
- | - | - | - | - | 88,618 | - | 17,107 | 105,725 | |||||||||||||||||||||||||||
Currency
translation adjustment
|
- | - | - | - | - | - | 158,775 | 50 | 158,825 | |||||||||||||||||||||||||||
Obligation
to repurchase shares
|
- | - | - | - | - | - | (488 | ) | - | (488 | ) | |||||||||||||||||||||||||
BALANCE,
December
31, 2007
|
36,003,198 | $ | 2,880 | 6,312,839 | $ | 505 | $ | 1,051,336 | $ | 54,871 | $ | 290,215 | $ | 23,155 | $ | 1,422,962 | ||||||||||||||||||||
Stock-based
compensation
|
- | - | - | - | 7,133 | - | - | - | 7,133 | |||||||||||||||||||||||||||
Stock
options exercised
|
21,075 | 2 | - | - | 1,220 | - | - | - | 1,222 | |||||||||||||||||||||||||||
Purchase
and extinguishment of capped call options (Note
6)
|
- | - | - | - | (41,157 | ) | (22,161 | ) | - | - | (63,318 | ) | ||||||||||||||||||||||||
Acquisitions
of noncontrolling interests
|
- | - | - | - | - | - | - | (18,861 | ) | (18,861 | ) | |||||||||||||||||||||||||
Dividends
paid to holders of noncontrolling interests
|
- | - | - | - | - | - | - | (3,178 | ) | (3,178 | ) | |||||||||||||||||||||||||
Bifurcation
of equity option embedded in convertible notes
|
- | - | - | - | 108,085 | - | - | - | 108,085 | |||||||||||||||||||||||||||
Net
loss
|
- | - | - | - | - | (269,546 | ) | - | 2,067 | (267,479 | ) | |||||||||||||||||||||||||
Currency
translation adjustment
|
- | - | - | - | - | - | (88,613 | ) | 4 | (88,609 | ) | |||||||||||||||||||||||||
Obligation
to repurchase shares
|
- | - | - | - | - | - | 488 | - | 488 | |||||||||||||||||||||||||||
BALANCE,
December
31, 2008
|
36,024,273 | $ | 2,882 | 6,312,839 | $ | 505 | $ | 1,126,617 | $ | (236,836 | ) | $ | 202,090 | $ | 3,187 | $ | 1,098,445 |
CME
Ltd. Shareholders
|
||||||||||||||||||||||||||||||||||||
Class
A
Common
Stock
|
Class
B
Common
Stock
|
Additional
Paid-In Capital
|
Retained
Deficit
|
Accumulated
Other Comprehensive Income
|
Noncontrolling
Interests
|
Total
Equity
|
||||||||||||||||||||||||||||||
Number
of shares
|
Par
value
|
Number
of shares
|
Par
value
|
|||||||||||||||||||||||||||||||||
BALANCE,
December
31, 2008
|
36,024,273 | $ | 2,882 | 6,312,839 | $ | 505 | $ | 1,126,617 | $ | (236,836 | ) | $ | 202,090 | $ | 3,187 | $ | 1,098,445 | |||||||||||||||||||
Stock-based
compensation
|
- | - | - | - | 6,180 | - | - | - | 6,180 | |||||||||||||||||||||||||||
Acquisition
of noncontrolling interests
|
- | - | - | - | (24,090 | ) | - | - | 3,965 | (20,125 | ) | |||||||||||||||||||||||||
Shares
issued, net of fees
|
14,500,000 | 1,160 | 4,500,000 | 360 | 232,848 | - | - | - | 234,368 | |||||||||||||||||||||||||||
Shares
issued in connection with the acquisition of Media Pro Entertainment (Note
3)
|
2,200,000 | 176 | - | - | 55,264 | - | - | - | 55,440 | |||||||||||||||||||||||||||
Warrants
issued in connection with the acquisition of Media Pro Entertainment (Note
3)
|
- | - | - | - | 13,768 | - | - | - | 13,768 | |||||||||||||||||||||||||||
Conversion
of class B shares (Note 14)
|
3,321,903 | 266 | (3,321,903 | ) | (266 | ) | - | - | - | - | - | |||||||||||||||||||||||||
Dividends
paid to holders of noncontrolling interest
|
- | - | - | - | - | - | - | (1,825 | ) | (1,825 | ) | |||||||||||||||||||||||||
Net
loss
|
- | - | - | - | - | (97,157 | ) | - | (10,650 | ) | (107,807 | ) | ||||||||||||||||||||||||
Currency
translation adjustment
|
- | - | - | - | - | - | (106,178 | ) | (426 | ) | (106,604 | ) | ||||||||||||||||||||||||
BALANCE,
December
31, 2009
|
56,046,176 | $ | 4,484 | 7,490,936 | $ | 599 | $ | 1,410,587 | $ | (333,993 | ) | $ | 95,912 | $ | (5,749 | ) | $ | 1,171,840 |
For
the Year Ended December 31,
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
(loss) / income
|
$ |
(107,807
|
) | $ |
(267,479
|
) | $ |
105,725
|
||||
Adjustments
to reconcile net (loss) / income to net cash (used in) /
generated from operating activities:
|
||||||||||||
Loss
from discontinued operations (Note 20)
|
262 | 3,785 | 4,480 | |||||||||
Depreciation
and amortization
|
324,356 | 350,364 | 254,463 | |||||||||
Impairment
charge (Note 4)
|
81,843 | 336,752 | - | |||||||||
Loss
on disposal of fixed assets
|
510 | 51 | - | |||||||||
Stock-based
compensation (Note 17)
|
6,218 | 6,107 | 5,734 | |||||||||
Change
in fair value of derivatives (Note 13)
|
(1,315 | ) | (6,360 | ) | 3,703 | |||||||
Foreign
currency exchange (gain) / loss, net
|
(82,461 | ) | 37,877 | 34,409 | ||||||||
Net
change in (net of effects of acquisitions and disposals of
businesses):
|
||||||||||||
Accounts
receivable
|
51,924 | (13,654 | ) | (57,449 | ) | |||||||
Program
rights
|
(208,785 | ) | (251,462 | ) | (255,147 | ) | ||||||
Other
assets
|
(2,921 | ) | (3,638 | ) | (4,192 | ) | ||||||
Accounts
payable and accrued liabilities
|
(52,420 | ) | (15,065 | ) | 7,914 | |||||||
Income
taxes payable
|
(10,206 | ) | (18,308 | ) | 15,423 | |||||||
Deferred
taxes
|
(23,368 | ) | (19,550 | ) | (2,202 | ) | ||||||
VAT
and other taxes payable
|
(7,636 | ) | (3,865 | ) | (6,166 | ) | ||||||
Net
cash (used in) / generated from continuing operating
activities
|
(31,806 | ) | 135,555 | 106,695 | ||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Net
change in restricted cash
|
- | - | (440 | ) | ||||||||
Purchase
of property, plant and equipment
|
(50,063 | ) | (78,665 | ) | (79,943 | ) | ||||||
Proceeds
from disposal of property, plant and equipment
|
1,012 | 408 | 570 | |||||||||
Investments
in subsidiaries and unconsolidated affiliates
|
(39,817 | ) | (512,531 | ) | (156,535 | ) | ||||||
Repayment
of loans and advances to related parties
|
(10,295 | ) | 1,990 | 450 | ||||||||
Net
cash used in continuing investing activities
|
(99,163 | ) | (588,798 | ) | (235,898 | ) | ||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Issuance
of Common Stock, net of fees
|
234,368 | - | 109,853 | |||||||||
Net
proceeds from issuance of Senior Notes
|
634,048 | - | 199,400 | |||||||||
Redemption
or repayment of Senior Notes
|
(371,073 | ) | - | (169,010 | ) | |||||||
Net
proceeds from issuance of Convertible Notes
|
- | 463,560 | - | |||||||||
Purchase
of capped call option
|
- | (63,318 | ) | - | ||||||||
Proceeds
from credit facilities
|
266,472 | 223,091 | 177,515 | |||||||||
Payment
of credit facilities and capital leases
|
(287,723 | ) | (176,615 | ) | (182,391 | ) | ||||||
Proceeds
from exercise of stock options
|
- | 1,222 | 4,100 | |||||||||
Excess
tax benefits from share based payment arrangements
|
269 | 1,026 | 668 | |||||||||
Distributions
paid to holders of noncontrolling interests
|
(1,506 | ) | (4,408 | ) | (4,605 | ) | ||||||
Net
cash received from continuing financing activities
|
474,855 | 444,558 | 135,530 | |||||||||
NET
CASH USED IN DISCONTINUED OPERATIONS – OPERATING
ACTIVITIES
|
(1,294 | ) | (4,920 | ) | (6,001 | ) | ||||||
NET
CASH USED IN DISCONTINUED OPERATIONS – INVESTING
ACTIVITIES
|
- | (495 | ) | (1,520 | ) | |||||||
Impact
of exchange rate fluctuations on cash
|
8,504 | (21,279 | ) | (1,896 | ) | |||||||
Net
increase / (decrease) in cash and cash equivalents
|
351,096 | (35,379 | ) | (3,090 | ) | |||||||
CASH
AND CASH EQUIVALENTS, beginning of period
|
107,433 | 142,812 | 145,902 | |||||||||
CASH
AND CASH EQUIVALENTS, end of period
|
$ | 458,529 | $ | 107,433 | $ | 142,812 | ||||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||||||
Cash
paid for interest
|
$ |
61,940
|
$ | 55,331 | $ | 46,313 | ||||||
Cash
paid for income taxes (net of refunds)
|
$ | 28,440 | $ | 72,974 | $ | 40,903 | ||||||
SUPPLEMENTAL
DISCLOSURE OF NON-CASH FINANCING AND INVESTING ACTIVITIES:
|
||||||||||||
Issuance
of equity in connection with the acquisition of Media Pro
Entertainment
|
$ | 55,440 | - | - | ||||||||
Issuance
of warrants in connection with the acquisition of Media Pro
Entertainment
|
$ | 13,768 | - | - | ||||||||
Contribution
of investment in connection with the acquisition of Media Pro
Entertainment
|
$ | 19,236 | - | - | ||||||||
Acquisition
of property, plant and equipment under capital lease
|
$ | 114 | $ | 554 | $ | 136 |
Company
Name
|
Effective
Voting
Interest
|
Jurisdiction
of
Organization
|
Type
of Affiliate (1)
|
|||
Top
Tone Media S.A.
|
80.00 | % |
Luxembourg
|
Subsidiary
|
||
Zopal
S.A.
|
80.00 | % |
Luxembourg
|
Subsidiary
|
||
PRO
BG MEDIA EOOD
|
80.00 | % |
Bulgaria
|
Subsidiary
|
||
LG
Consult EOOD
|
80.00 | % |
Bulgaria
|
Subsidiary
|
||
Top
Tone Media Bulgaria EOOD
|
80.00 | % |
Bulgaria
|
Subsidiary
|
||
Ring
TV EAD
|
80.00 | % |
Bulgaria
|
Subsidiary
|
||
Nova
TV d.d.
|
100.00 | % |
Croatia
|
Subsidiary
|
||
Operativna
Kompanija d.o.o.
|
100.00 | % |
Croatia
|
Subsidiary
|
||
Media
House d.o.o.
|
100.00 | % |
Croatia
|
Subsidiary
|
||
Internet
Dnevnik d.o.o.
|
100.00 | % |
Croatia
|
Subsidiary
|
||
CET
21 spol. s r.o.
|
100.00 | % |
Czech
Republic
|
Subsidiary
|
||
Jyxo,
s.r.o.
|
100.00 | % |
Czech
Republic
|
Subsidiary
|
||
BLOG
Internet, s.r.o.
|
100.00 | % |
Czech
Republic
|
Subsidiary
|
||
Mediafax
s.r.o.
|
100.00 | % |
Czech
Republic
|
Subsidiary
|
||
Media
Pro International S.A.
|
95.00 | % |
Romania
|
Subsidiary
|
||
Media
Vision S.R.L.
|
95.00 | % |
Romania
|
Subsidiary
|
||
Pro
TV S.A.
|
95.05 | % |
Romania
|
Subsidiary
|
||
Sport
Radio TV Media S.R.L.
|
95.04 | % |
Romania
|
Subsidiary
|
||
Music
Television System S.R.L.
|
95.05 | % |
Romania
|
Subsidiary
|
||
Campus
Radio S.R.L.
|
19.01 | % |
Romania
|
Equity-Accounted
Affiliate
|
||
CME
Slovak Holdings B.V.
|
100.00 | % |
Netherlands
|
Subsidiary
|
||
A.R.J.,
a.s.
|
100.00 | % |
Slovak
Republic
|
Subsidiary
|
Company
Name
|
Effective
Voting
Interest
|
Jurisdiction
of
Organization
|
Type
of Affiliate (1)
|
|||
MARKÍZA-SLOVAKIA,
spol. s r.o.
|
100.00 | % |
Slovak
Republic
|
Subsidiary
|
||
GAMATEX,
spol. s r.o.
|
100.00 | % |
Slovak
Republic
|
Subsidiary
(in liquidation)
|
||
A.D.A.M.,
a.s.
|
100.00 | % |
Slovak
Republic
|
Subsidiary
(in liquidation)
|
||
MEDIA
INVEST, spol. s r.o.
|
100.00 | % |
Slovak
Republic
|
Subsidiary
|
||
EMAIL.SK
s.r.o.
|
80.00 | % |
Slovak
Republic
|
Subsidiary
|
||
PMT,
s.r.o.
|
31.50 | % |
Slovak
Republic
|
Cost
Investment
|
||
MMTV
1 d.o.o.
|
100.00 | % |
Slovenia
|
Subsidiary
|
||
Produkcija
Plus d.o.o.
|
100.00 | % |
Slovenia
|
Subsidiary
|
||
POP
TV d.o.o.
|
100.00 | % |
Slovenia
|
Subsidiary
|
||
Kanal
A d.o.o.
|
100.00 | % |
Slovenia
|
Subsidiary
|
||
Euro
3 TV d.o.o.
|
42.00 | % |
Slovenia
|
Equity-Accounted
Affiliate
|
||
TELEVIDEO
d.o.o. (trading as TV Pika)
|
100.00 | % |
Slovenia
|
Subsidiary
|
||
CME
Cyprus Holding II Ltd.
|
100.00 | % |
Cyprus
|
Subsidiary
|
||
TV
Media Planet Ltd.
|
100.00 | % |
Cyprus
|
Subsidiary
|
||
CME
Cyprus Holding Ltd.
|
100.00 | % |
Cyprus
|
Subsidiary
|
||
International
Media Services Ltd.
|
100.00 | % |
Bermuda
|
Subsidiary
|
||
CME
Ukraine Holding II B.V.
|
100.00 | % |
Netherlands
|
Subsidiary
|
||
Grizard
Investments Limited
|
100.00 | % |
Cyprus
|
Subsidiary
|
||
Grintwood
Investments Limited
|
100.00 | % |
Cyprus
|
Subsidiary
|
||
Innova
Film GmbH
|
100.00 | % |
Germany
|
Subsidiary
|
||
1+1
Production
|
100.00 | % |
Ukraine
|
Subsidiary
|
||
Studio
1+1 LLC
|
100.00 | % |
Ukraine
|
Subsidiary
|
||
Ukrainian
Media Services LLC
|
100.00 | % |
Ukraine
|
Subsidiary
|
||
Ukrpromtorg-2003
LLC
|
100.00 | % |
Ukraine
|
Subsidiary
|
||
Gravis-Kino
LLC
|
100.00 | % |
Ukraine
|
Subsidiary
|
||
TV
Stimul LLC
|
100.00 | % |
Ukraine
|
Subsidiary
|
||
TOR
LLC
|
100.00 | % |
Ukraine
|
Subsidiary
|
||
ZHYSA
LLC
|
100.00 | % |
Ukraine
|
Subsidiary
|
||
Glavred-Media
LLC
|
10.00 | % |
Ukraine
|
Cost
Investment
|
Company
Name
|
Effective
Voting
Interest
|
Jurisdiction
of
Organization
|
Type
of Affiliate (1)
|
|||
CME
Media Pro B.V.
|
100.00 | % |
Netherlands
|
Subsidiary
|
||
Media
Pro Pictures s.r.o.
|
100.00 | % |
Czech
Republic
|
Subsidiary
|
||
Zmĕna,
s.r.o.
|
51.00 | % |
Czech
Republic
|
Subsidiary
|
||
Taková
normální rodinka, s.r.o.
|
51.00 | % |
Czech
Republic
|
Subsidiary
|
||
Media
Pro Pictures S.A.
|
100.00 | % |
Romania
|
Subsidiary
|
||
Media
Pro Distribution S.R.L.
|
100.00 | % |
Romania
|
Subsidiary
|
||
Media
Pro Music and Entertainment S.R.L.
|
100.00 | % |
Romania
|
Subsidiary
|
||
Pro
Video S.R.L.
|
100.00 | % |
Romania
|
Subsidiary
|
||
Hollywood
Multiplex Operation S.R.L.
|
100.00 | % |
Romania
|
Subsidiary
|
||
Domino
Production S.R.L.
|
51.00 | % |
Romania
|
Subsidiary
|
||
Studiourile
Media Pro S.A.
|
92.20 | % |
Romania
|
Subsidiary
|
||
Promance
International S.R.L.
|
100.00 | % |
Romania
|
Subsidiary
|
||
Pro
Video Film and Distribution Kft
|
100.00 | % |
Hungary
|
Subsidiary
|
||
Central
European Media Enterprises N.V.
|
100.00 | % |
Netherlands
Antilles
|
Subsidiary
|
||
Central
European Media Enterprises II B.V.
|
100.00 | % |
Netherlands
Antilles
|
Subsidiary
|
||
CME
Media Enterprises B.V.
|
100.00 | % |
Netherlands
|
Subsidiary
|
||
CME
Investments B.V.
|
100.00 | % |
Netherlands
|
Subsidiary
|
||
CME
Programming B.V.
|
100.00 | % |
Netherlands
|
Subsidiary
|
||
CME
Ukraine Holding B.V.
|
100.00 | % |
Netherlands
|
Subsidiary
|
||
CME
Development Financing B.V.
|
100.00 | % |
Netherlands
|
Subsidiary
|
||
CME
Ukraine Holding GmbH
|
100.00 | % |
Austria
|
Subsidiary
|
||
CME
Development Corporation
|
100.00 | % |
Delaware
(USA)
|
Subsidiary
|
||
CME
Media Services Limited
|
100.00 | % |
United
Kingdom
|
Subsidiary
|
||
CME
SR d.o.o.
|
100.00 | % |
Serbia
|
Subsidiary
|
Asset
category
|
Estimated
useful life
|
Land
|
Indefinite
|
Buildings
|
25
years
|
Station
machinery, fixtures and equipment
|
4 -
8 years
|
Other
equipment
|
3 –
8 years
|
Software
licenses
|
3 –
5 years
|
Amortization
%
|
||||||||||||||||||||
Type
of programming
|
Run
1
|
Run
2
|
Run
3
|
Run
4
|
Run
5
|
|||||||||||||||
Special
blockbuster
|
30 | % | 25 | % | 20 | % | 15 | % | 10 | % | ||||||||||
Films
and series, 2 runs
|
65 | % | 35 | % | - | - | - | |||||||||||||
Films
and series, 3 runs
|
60 | % | 30 | % | 10 | % | - | - | ||||||||||||
Long-run
series, Ukraine
|
85 | % | 15 | % | - | - | - | |||||||||||||
Concerts,
documentaries, sports events, etc.
|
100 | % | - | - | - | - |
·
|
we
intend to renew the licenses into the foreseeable
future;
|
·
|
we
have precedents of renewals or reasonable expectation of
renewals;
|
·
|
we
do not expect any substantial cost to be incurred as part of a future
license renewal and no costs have been incurred in the renewals to date;
and
|
·
|
we
have not experienced any historical evidence of a compelling challenge to
our holding these licenses.
|
For
the Year Ended
December
31, 2009
|
||||
Net
income / (loss) attributable to CME Ltd. as reported
|
$ | (97,157 | ) | |
Deduct:
noncontrolling interest in income recognized since the adoption of FAS 160
(ASC 810)
|
(10,910 | ) | ||
Pro
Forma net income / (loss)
|
$ | (108,067 | ) | |
Net
loss per share – Basic (As reported)
|
$ | (1.79 | ) | |
Net
loss per share – Basic (Pro Forma)
|
$ | (1.99 | ) | |
Net
loss per share – Diluted (As reported)
|
$ | (1.79 | ) | |
Net
loss per share – Diluted (Pro Forma)
|
$ | (1.99 | ) |
Impact
of adopting
|
||||||||||||||||
|
As
reported
|
FSP
APB 14-1 (ASC 470)
|
FAS
160 (ASC 810)
|
As
Adjusted
|
||||||||||||
Consolidated
Statement of Operations
|
|
|||||||||||||||
For
the Year ended December 31, 2008
|
||||||||||||||||
Interest
expense
|
$ | (68,475 | ) | $ | (14,006 | ) | $ | - | $ | (82,481 | ) | |||||
Noncontrolling
interest in income of consolidated subsidiaries (1)
|
(2,071 | ) | - | 4 | (2,067 | ) | ||||||||||
Net
(loss) / income
|
$ | (255,544 | ) | $ | (14,006 | ) | $ | 4 | $ | (269,546 | ) | |||||
Net
loss per share
|
||||||||||||||||
Net
loss (Basic)
|
$ | (6.04 | ) | $ | (0.33 | ) | $ | 0.00 | $ | (6.37 | ) | |||||
Net
loss (Diluted)
|
$ | (6.04 | ) | $ | (0.33 | ) | $ | 0.00 | $ | (6.37 | ) |
As
at December 31, 2008
|
||||||||||||||||
Impact
of adopting
|
||||||||||||||||
As
reported
|
FSP
APB 14-1 (ASC 470)
|
FAS
160 (ASC 810)
|
As
Adjusted
|
|||||||||||||
Consolidated
Balance Sheet
|
||||||||||||||||
Other
current assets
|
$ | 98,725 | $ | (639 | ) | $ | - | $ | 98,086 | |||||||
Other
non-current assets
|
20,743 | (1,478 | ) | - | 19,265 | |||||||||||
Senior
Debt
|
1,024,721 | (96,196 | ) | - | 928,525 | |||||||||||
Additional
paid-in capital
|
1,018,532 | 108,085 | - | 1,126,617 | ||||||||||||
Accumulated
deficit
|
(224,086 | ) | (14,006 | ) | 1,256 | (236,836 | ) | |||||||||
Accumulated
Other Comprehensive Income
|
$ | 203,346 | $ | - | $ | (1,256 | ) | $ | 202,090 |
Market
Price
|
$ |
25.20
|
||
Exercise
Price
|
$ |
21.75
|
||
Expected
Term
|
6
years
|
|||
Volatility
|
67.8 | % | ||
Dividend
Rate
|
0 | % | ||
Risk
Free Rate
|
1.67 | % | ||
Warrant
value
|
$ | 16.198 | ||
Total
Value
|
$ | 13,768 |
Fair
Value on Date of
Acquisition
(in
US$’000’s)
|
||||
Cash
and cash equivalents
|
$ | 6,638 | ||
Property,
plant and equipment
|
79,588 | |||
Program
rights
|
17,802 | |||
Trademarks
|
7,254 | |||
Other
intangible assets subject to amortization (1)
|
4,992 | |||
Deferred
tax assets
|
11,960 | |||
Deferred
tax liabilities
|
(18,812 | ) | ||
Other
net liabilities
|
(53,933 | ) | ||
Noncontrolling
interest
|
(4,067 | ) | ||
Goodwill
(2)
|
47,023 | |||
Total
purchase price
|
$ | 98,445 |
Fair
Value on Acquisition
(in
US$’000’s)
|
||||
Property,
plant and equipment
|
$ | 2,561 | ||
Intangible
assets not subject to amortization (1)
|
15,892 | |||
Goodwill
(2)
|
2,394 | |||
Total
purchase price (3)
|
$ | 20,847 |
Bulgaria
|
Croatia
|
Czech
Republic
|
Romania
|
Slovak
Republic
|
Slovenia
|
Ukraine
|
TOTAL
|
|||||||||||||||||||||||||
Gross
balance, Dec 31, 2007
|
$ | - | $ | 11,227 | $ | 951,286 | $ | 74,667 | $ | 57,635 | $ | 18,393 | $ | 11,593 | $ | 1,124,801 | ||||||||||||||||
Accumulated
impairment losses
|
- | (10,454 | ) | - | - | - | - | - | (10,454 | ) | ||||||||||||||||||||||
Net
balance, Dec 31, 2007
|
- | 773 | 951,286 | 74,667 | 57,635 | $ | 18,393 | $ | 11,593 | 1,114,347 | ||||||||||||||||||||||
Additions
|
74,137 | - | - | 2,394 | - | - | 251,209 | 327,740 | ||||||||||||||||||||||||
Allocation/Adjustment
|
- | - | - | (525 | ) | - | - | (59 | ) | (584 | ) | |||||||||||||||||||||
Impairment
charge
|
(64,044 | ) | - | - | - | - | - | (262,743 | ) | (326,787 | ) | |||||||||||||||||||||
Foreign
currency movement
|
(10,093 | ) | (34 | ) | (62,350 | ) | (4,200 | ) | 4,007 | (1,005 | ) | - | 73,675 | |||||||||||||||||||
Net
balance, Dec 31, 2008
|
$ | - | $ | 739 | $ | 888,936 | $ | 72,336 | $ | 61,642 | $ | 17,388 | $ | - | $ | 1,041,041 | ||||||||||||||||
Gross
balance, Dec 31, 2008
|
64,044 | 11,193 | 888,936 | 72,336 | 61,642 | 17,388 | 262,743 | $ | 1,378,282 | |||||||||||||||||||||||
Accumulated
impairment losses
|
(64,044 | ) | (10,454 | ) | - | - | - | - | (262,743 | ) | (337,241 | ) |
Bulgaria
|
Croatia
|
Czech
Republic
|
Romania
|
Slovak
Republic
|
Slovenia
|
Ukraine
|
Media
Pro Entertainment (1)
|
TOTAL
|
||||||||||||||||||||||||||||
Gross
balance, Dec 31, 2008
|
$ | 64,044 | $ | 11,193 | $ | 888,936 | $ | 72,336 | $ | 61,642 | $ | 17,388 | $ | 262,743 | $ | - | $ | 1,378,282 | ||||||||||||||||||
Accumulated
impairment losses
|
(64,044 | ) | (10,454 | ) | - | - | - | - | (262,743 | ) | - | (337,241 | ) | |||||||||||||||||||||||
Net
balance, Dec 31, 2008
|
$ | - | $ | 739 | $ | 888,936 | $ | 72,336 | $ | 61,642 | $ | 17,388 | $ | - | $ | - | $ | 1,041,041 | ||||||||||||||||||
Additions
|
- | - | - | - | - | 2,439 | - | 47,023 | $ | 49,462 | ||||||||||||||||||||||||||
Allocation/Adjustment
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Impairment
charge
|
- | - | - | - | - | - | - | - | $ | - | ||||||||||||||||||||||||||
Foreign
currency movement
|
- | 18 | 47,332 | (2,511 | ) | 1,348 | 571 | - | (988 | ) | $ | 45,770 | ||||||||||||||||||||||||
Net
balance, Dec 31, 2009
|
- | $ | 757 | 936,268 | 69,825 | 62,990 | 20,398 | - | 46,035 | $ | 1,136,273 | |||||||||||||||||||||||||
Gross
balance, Dec 31, 2009
|
$ | 64,044 | 11,211 | 936,268 | 69,825 | 62,990 | 20,398 | 262,743 | 46,035 | 1,473,514 | ||||||||||||||||||||||||||
Accumulated
impairment losses
|
(64,044 | ) | (10,454 | ) | - | - | - | - | (262,743 | ) | - | (337,241 | ) |
Net
balance, Dec 31, 2008
|
Additions
|
Foreign
currency movement
|
Net
balance, Dec 31, 2009
|
|||||||||||||
Fiction
|
$ | - | $ | 18,935 | $ | (398 | ) | $ | 18,537 | |||||||
Production
services
|
- | 10,164 | (214 | ) | 9,950 | |||||||||||
Distribution
and Exhibition
|
- |
17,924
|
(376 | ) |
17,548
|
|||||||||||
TOTAL
MPE
|
$ | - | $ |
47,023
|
$ | (988 | ) | $ |
46,035
|
Indefinite-Lived
Broadcast Licenses
|
Amortized
Broadcast Licenses
|
Trademarks
|
Customer
Relationships
|
Other
|
Total
|
|||||||||||||||||||
Balance,
December 31, 2007
|
$ | 50,748 | $ | 187,178 | $ | 60,084 | $ | 73,267 | $ | 2,145 | $ | 373,422 | ||||||||||||
Reallocation
(1)
|
- | - | - | - | 624 | 624 | ||||||||||||||||||
Additions
|
14,177 | 139,235 | 50,198 | 598 | 7,473 | 211,681 | ||||||||||||||||||
Impairment
|
- | (637 | ) | (8,703 | ) | - | (625 | ) | (9,965 | ) | ||||||||||||||
Amortization
|
- | (25,088 | ) | (1,054 | ) | (8,155 | ) | (1,084 | ) | (35,381 | ) | |||||||||||||
Foreign
currency movements
|
(5,069 | ) | (18,630 | ) | (3,478 | ) | 2,570 | (1,042 | ) | (25,649 | ) | |||||||||||||
Balance,
December 31, 2008
|
$ | 59,856 | $ | 282,058 | $ | 97,047 | $ | 68,280 | $ | 7,491 | $ | 514,732 | ||||||||||||
Additions
|
- | - | 7,543 | - | 4,992 | 12,535 | ||||||||||||||||||
Impairment
|
- | (75,788 | ) | (76 | ) | - | (4,882 | ) | (80,746 | ) | ||||||||||||||
Amortization
|
- | (13,057 | ) | (501 | ) | (7,246 | ) | (793 | ) | (21,597 | ) | |||||||||||||
Foreign
currency movements
|
(1,350 | ) | (14,637 | ) | (10,655 | ) | 650 | (514 | ) | (26,506 | ) | |||||||||||||
Balance,
December 31, 2009
|
$ | 58,506 | $ | 178,576 | $ | 93,358 | $ | 61,684 | $ | 6,294 | $ | 398,418 |
December
31, 2009
|
December
31, 2008
|
|||||||
Gross
value
|
$ | 454,377 | $ | 549,140 | ||||
Accumulated
amortization
|
(114,465 | ) | (94,264 | ) | ||||
Net
book value of amortized intangible assets
|
$ | 339,912 | $ | 454,876 | ||||
Indefinite-lived
broadcast licenses
|
58,506 | 59,856 | ||||||
Total
broadcast licenses and other intangible assets, net
|
$ | 398,418 | $ | 514,732 |
2010
|
$ | 26,346 | ||
2011
|
29,159 | |||
2012
|
28,557 | |||
2013
|
28,509 | |||
2014
|
28,773 |
Amortized
Trademarks
|
Amortized
Broadcast Licenses
|
Other
Intangible Assets
|
Other
Assets
|
Total
|
||||||||||||||||
Bulgaria
|
$ | 76 | $ | 75,788 | $ | 4,882 | $ | 1,097 | $ | 81,843 |
Long-Lived
Assets
|
Goodwill
and Indefinite-Lived Intangible Assets
|
|||||||||||||||||||||||
Amortized
Trademarks
|
Amortized
Broadcast Licenses
|
Other
Intangible Assets
|
Indefinite-Lived
Trademarks
|
Goodwill
|
Total
|
|||||||||||||||||||
Bulgaria
|
$ | 222 | $ | - | $ | 625 | $ | - | $ | 64,044 | $ | 64,891 | ||||||||||||
Ukraine
|
- | 637 | - | 8,481 | 262,743 | 271,861 | ||||||||||||||||||
Total
|
$ | 222 | $ | 637 | $ | 625 | $ | 8,481 | $ | 326,787 | $ | 336,752 |
|
·
|
under-performance
of operating segments or changes in projected
results;
|
|
·
|
changes
in the manner of utilization of an
asset;
|
|
·
|
severe
and sustained declines in the traded price of our Class A common stock
that are not attributable to factors other than the underlying value of
our assets;
|
|
·
|
negative
market conditions or economic trends;
and
|
|
·
|
specific
events, such as new legislation, new entrants, changes in technology or
adverse legal judgments that we believe could have a negative impact on
our business.
|
Measurement
|
Valuation
Method
|
|
Recoverability
of cash flows
|
Undiscounted
future cash flows
|
|
Fair
value of broadcast licenses
|
Build-out
method
|
|
Fair
value of trademarks
|
Relief
from royalty method
|
|
Fair
value of reporting units
|
Discounted
cash flow model
|
|
·
|
Cost of capital: The
cost of capital reflects the return a hypothetical market participant
would require for a long-term investment in an asset and can be viewed as
a proxy for the risk of that asset. We calculate the cost of capital
according to the Capital Asset Pricing Model using a number of
assumptions, the most significant of which is a Country Risk Premium
(“CRP”). The CRP reflects the excess risk to an investor of investing in
markets other than the United States and generally fluctuates with
expectations of changes in a country’s macro economic environment. The
costs of capital that we have applied in all reporting units since the end
of 2008 have been very high compared to historic levels, which we believe
represents a fundamental re-pricing of the perceived risk of investing in
emerging markets. We observed a reduction in costs of capital between the
first quarter impairment review and the second quarter impairment review
in response to reductions in the CRP, which have decreased across emerging
market economies due to a narrowing of the relative spread between yields
on developed and emerging market debt, as the risk differential between
these is perceived by market participants to have diminished. There was a
negligible change in the cost of capital used between the second quarter
impairment review and fourth quarter annual impairment
review.
|
|
·
|
Growth rate into perpetuity:
reflects the level of economic growth in each of our markets from
the last forecasted period into perpetuity and is the sum of an estimated
real growth rate, which reflects our belief that macro economic growth in
our markets will eventually converge to western European markets, and long
term expectations for inflation. Our estimates of these rates are based on
observable market data and have not
changed.
|
|
·
|
Total advertising market:
The size of the television advertising market effectively places an
upper limit on the advertising revenue we can expect to earn in each
country. Our estimate of the total advertising market is developed from a
number of external sources, in combination with a process of on-going
consultation with local management. In our second quarter impairment
review, we reduced our forecast of the absolute size of the television
advertising markets compared to the first quarter impairment review. In
our annual impairment review performed in the fourth quarter, we
marginally increased our size of the television advertising markets based
on our expectation of higher growth rates as the markets begin to
recover.
|
|
·
|
Market share: This is a
function of the audience share we expect our stations to generate, and the
relative price at which we can sell advertising. Our estimate of the total
advertising market is developed from a number of external sources, in
combination with a process of on-going consultation with local management.
In general, in the second quarter impairment review we forecast that our
levels of market share will be comparable to, or slightly higher than we
assumed in the first quarter impairment review to reflect recent
improvements in our audience share. In our annual impairment review, we
forecast our market share to be lower than our assumptions in the second
quarter as a result of increased
competition.
|
·
|
Forecast operating
costs: The level of cash flow generated by each operation is
ultimately governed by the extent to which we manage the relationship
between revenues and costs. We forecast the level of operating costs by
reference to (a) the historical absolute and relative levels of costs we
have incurred in generating revenue in each station, (b) the operating
strategy of each business and (c) specific forecast costs to be incurred.
With the exception of the Czech Republic, where costs were reduced, in the
second quarter impairment review we forecast that operating costs will be
comparable or slightly higher in comparison with our assumptions in the
first quarter impairment review, to reflect the increased EBITDA margins
we had experienced in some operations compared to previous forecasts as we
have reduced costs. In the annual impairment review, we forecast our
operating costs to be comparable, or slightly lower in comparison with our
second quarter assumptions to reflect further cost reductions we
initiated.
|
|
·
|
Forecast capital
expenditure: The size and phasing of capital expenditure, both
recurring expenditure to replace retired assets and investments in new
projects, has a significant impact on cash flows. We forecast the level of
future capital expenditure based on current strategies and specific
forecast costs to be incurred. In line with our ongoing efforts to protect
our operating margins, the absolute levels of capital expenditure forecast
remained broadly constant between the first, second and fourth quarter
impairment reviews, however certain investment cash flows were delayed,
with a consequent marginal positive impact on the fair value of the
reporting units.
|
|
·
|
a
continued reduction in the short and medium economic projections for our
markets by external analysts fuelled by a widespread perception that
Central and Eastern Europe had been heavily impacted by the global
economic crisis and growing sentiment that recovery would take longer than
expected;
|
|
·
|
increasing
reluctance of advertisers to make spending commitments, which had a larger
than expected impact on both the proportion of our advertising inventory
we could sell and a reduction in the prices we could
achieve;
|
|
·
|
continued
significant volatility in the price of shares of our Class A common stock,
particularly during the first quarter of
2009;
|
|
·
|
historically
high sovereign debt yields in our markets, suggesting a fundamental
re-pricing of risk by investors;
and
|
|
·
|
an
escalation of the economic crisis in Ukraine, including the downgrading of
its sovereign credit rating to CCC+ by Standard &
Poors.
|
Carrying
value
|
|||||||||||||
Type
of Affiliate
|
Effective Voting
interest
|
December
31, 2009
|
December
31, 2008
|
||||||||||
Media
Pro Management S.A.
|
Cost
Method Investment
|
8.7 | % | - | 16,559 | ||||||||
$ - | $ 16,559 |
Carrying
Value
|
Fair
Value
|
|||||||||||||||
December
31, 2009
|
December
31, 2008
|
December
31, 2009
|
December
31, 2008
|
|||||||||||||
EUR
440.0 million 11.625% Senior Notes
|
$ | 639,515 | $ | - | $ | 608,510 | $ | - | ||||||||
EUR
245.0 million 8.25% Senior Notes
|
- | 340,966 | - | 233,562 | ||||||||||||
EUR
150.0 million Floating Rate Senior Notes
|
216,090 | 208,755 | 153,424 | 125,253 | ||||||||||||
USD
475.0 million 3.50% Senior Convertible Notes
|
398,323 | 378,804 | 369,883 | 230,375 | ||||||||||||
$ | 1,253,928 | $ | 928,525 | $ | 1,131,816 | $ | 589,190 |
From:
|
Fixed
Rate Notes
Redemption
Price
|
|||
September
15, 2013 to September 14, 2014
|
105.813 | % | ||
September
15, 2014 to September 14, 2015
|
102.906 | % | ||
September
15, 2015 and thereafter
|
100.000 | % |
Stock
price
|
Shares
issued on conversion of Convertible Notes
|
Shares
received on exercise of capped call options
|
Net
shares issued
|
Value
of shares issued (US$ ‘000)
|
||||||||||||
$105.00
and below
|
- | - | - | $ | - | |||||||||||
110.00
|
(205,628 | ) | 133,658 | (71,970 | ) | (7,917 | ) | |||||||||
120.00
|
(565,476 | ) | 367,559 | (197,917 | ) | (23,750 | ) | |||||||||
130.00
|
(869,963 | ) | 565,475 | (304,488 | ) | (39,583 | ) | |||||||||
140.00
|
(1,130,951 | ) | 735,118 | (395,833 | ) | (55,417 | ) | |||||||||
151.20
|
(1,382,274 | ) | 898,478 | (483,796 | ) | (73,150 | ) | |||||||||
$
200.00
|
(2,148,807 | ) | 679,248 | (1,469,559 | ) | $ | (293,912 | ) |
US$’000
|
Principal
amount of liability component
|
Unamortized
discount
|
Net
carrying value
|
Equity
Component
|
||||||||||||
As
at December 31, 2007
|
$ | (475,000 | ) | $ | 110,752 | $ | (364,248 | ) | $ | 110,752 | ||||||
Amortization
of debt issuance discount
|
- | (14,556 | ) | (14,556 | ) | - | ||||||||||
As
at December 31, 2008
|
$ | (475,000 | ) | $ | 96,196 | $ | (378,804 | ) | $ | 110,752 | ||||||
Amortization
of debt issuance discount
|
- | (19,519 | ) | (19,519 | ) | - | ||||||||||
As
at December 31, 2009
|
$ | (475,000 | ) | $ | 76,677 | $ | (398,323 | ) | $ | 110,752 |
December
31, 2009
|
December
31, 2008
|
|||||||
Third-party
customers
|
$ | 203,226 | $ | 227,253 | ||||
Less
allowance for bad debts and credit notes
|
(17,667 | ) | (14,663 | ) | ||||
Related
parties
|
2,311 | 8,913 | ||||||
Less
allowance for bad debts and credit notes
|
(892 | ) | (53 | ) | ||||
Total
accounts receivable
|
$ | 186,978 | $ | 221,450 |
December
31, 2009
|
December
31, 2008
|
|||||||
Current:
|
||||||||
Prepaid
programming
|
$ | 48,145 | $ | 54,301 | ||||
Productions
in progress
|
13,635 | 14,080 | ||||||
Other
prepaid expenses
|
9,567 | 7,286 | ||||||
Income
taxes recoverable
|
7,685 | 1,216 | ||||||
Deferred
tax
|
7,084 | 5,898 | ||||||
VAT
recoverable
|
6,749 | 3,460 | ||||||
Capitalized
debt costs
|
5,591 | 4,636 | ||||||
Assets
held for sale
|
- | 5,484 | ||||||
Inventory
|
1,555 | - | ||||||
Restricted
Cash
|
1,046 | 821 | ||||||
Other
|
1,234 | 904 | ||||||
Total
other current assets
|
$ | 102,291 | $ | 98,086 | ||||
December
31, 2009
|
December
31, 2008
|
|||||||
Non-current:
|
||||||||
Capitalized
debt costs
|
$ | 22,816 | $ | 13,282 | ||||
Deferred
tax
|
11,281 | 2,108 | ||||||
Productions
in progress
|
7,737 | - | ||||||
Other
|
2,983 | 3,875 | ||||||
Total
other non-current assets
|
$ | 44,817 | $ | 19,265 |
December
31, 2009
|
December
31, 2008
|
|||||||
Land
and buildings
|
$ | 170,211 | $ | 92,421 | ||||
Station
machinery, fixtures and equipment
|
218,642 | 190,090 | ||||||
Other
equipment
|
36,272 | 35,470 | ||||||
Software
licenses
|
37,500 | 30,219 | ||||||
Construction
in progress
|
13,215 | 11,293 | ||||||
Total
cost
|
$ | 475,840 | $ | 359,493 | ||||
Less: Accumulated
depreciation
|
(196,404 | ) | (152,826 | ) | ||||
Total
net book value
|
$ | 279,436 | $ | 206,667 | ||||
Assets
held under capital leases (included in the above)
|
||||||||
Land
and buildings
|
$ | 6,079 | $ | 5,855 | ||||
Station
machinery, fixtures and equipment
|
3,927 | 1,917 | ||||||
Total
cost
|
$ | 10,006 | $ | 7,772 | ||||
Less: Accumulated
depreciation
|
(2,180 | ) | (1,644 | ) | ||||
Net
book value
|
$ | 7,826 | $ | 6,128 |
December
31, 2009
|
December
31, 2008
|
|
Accounts
payable
|
$
43,218
|
$ 35,778
|
Programming
liabilities
|
65,158
|
44,251
|
Duties
and other taxes payable
|
20,868
|
22,635
|
Accrued
staff costs
|
18,736
|
27,318
|
Accrued
interest payable
|
26,686
|
10,531
|
Income
taxes payable
|
3,909
|
7,399
|
Accrued
production costs
|
7,523
|
6,531
|
Accrued
legal contingencies
|
2,729
|
5,728
|
Accrued
legal and professional fees
|
964
|
430
|
Authors’
rights
|
4,751
|
4,734
|
Other
accrued liabilities
|
19,157
|
9,550
|
Total
accounts payable and accrued liabilities
|
$
213,699
|
$ 174,885
|
December
31, 2009
|
December
31, 2008
|
||||||||
Credit
facilities:
|
|||||||||
Corporate
|
(a)
– (b)
|
$ | - | $ | 57,180 | ||||
Czech
Republic
|
(c)
– (f)
|
78,942 | 12,923 | ||||||
Romania
|
(g)
|
- | 104 | ||||||
Slovak
Republic
|
(h)
|
- | - | ||||||
Slovenia
|
(i)
|
37,675 | - | ||||||
Ukraine
|
(j)
|
- | 172 | ||||||
Media
Pro Entertainment (1)
|
(k)
|
1,374 | - | ||||||
Total
credit facilities
|
$ | 117,991 | $ | 70,379 | |||||
Capital
leases:
|
|||||||||
Bulgaria
operations, net of interest
|
$ | 674 | $ | 689 | |||||
Romania
operations, net of interest
|
49 | 289 | |||||||
Slovak
Republic operations, net of interest
|
- | 36 | |||||||
Slovenia
operations, net of interest
|
3,490 | 3,867 | |||||||
Media
Pro Entertainment operations, net of interest (1)
|
1,736 | - | |||||||
Total
capital leases
|
$ | 5,949 | $ | 4,881 | |||||
Total
credit facilities and capital leases
|
$ | 123,940 | $ | 75,260 | |||||
Less
current maturities
|
(117,910 | ) | (36,502 | ) | |||||
Total
non-current maturities
|
$ | 6,030 | $ | 38,758 |
Net
Deposits
|
Net
Drawings
|
|||||||
Corporate
|
$ | 7,237 | $ | - | ||||
Czech
Republic
|
38 | - | ||||||
Slovakia
|
3,299 | - | ||||||
Slovenia
|
- | 5,234 | ||||||
Ukraine
|
297 | - | ||||||
Total
|
$ | 10,871 | $ | 5,234 |
2010
|
$ | 116,630 | ||
2011
|
109 | |||
2012
|
- | |||
2013
|
398,323 | |||
2014
|
216,329 | |||
2015
and thereafter
|
640,528 | |||
Total
|
$ | 1,371,919 |
2010
|
$ | 1,465 | ||
2011
|
1,549 | |||
2012
|
774 | |||
2013
|
534 | |||
2014
|
2,479 | |||
2015
and thereafter
|
- | |||
$ | 6,801 | |||
Less:
amount representing interest
|
(852 | ) | ||
Present
value of net minimum lease payments
|
$ | 5,949 |
December
31, 2009
|
December
31, 2008
|
|||||||
Current:
|
||||||||
Deferred
revenue
|
$ | 13,031 | $ | 7,684 | ||||
Consideration
payable – Bulgaria
|
- | 4,500 | ||||||
Consideration
payable – Czech Republic
|
1,470 | - | ||||||
Consideration
payable - Romania
|
- | 724 | ||||||
Consideration
payable - Slovenia
|
144 | - | ||||||
Onerous
contracts
|
- | 1,994 | ||||||
Deferred
tax
|
3,327 | 177 | ||||||
Liabilities
held for sale
|
- | 2,207 | ||||||
Other
|
142 | - | ||||||
Total
other current liabilities
|
$ | 18,114 | $ | 17,286 | ||||
December
31, 2009
|
December
31, 2008
|
|||||||
Non-current:
|
||||||||
Deferred
tax
|
$ | 75,110 | $ | 89,126 | ||||
Program
rights
|
6,876 | 9,922 | ||||||
Fair
value of derivatives
|
8,567 | 9,882 | ||||||
Consideration
payable – Czech Republic
|
- | 1,396 | ||||||
Income
taxes payable
|
507 | 1,070 | ||||||
Other
|
206 | 819 | ||||||
Total
other non-current liabilities
|
$ | 91,266 | $ | 112,215 |
Level
1
|
Unadjusted
quoted prices in active markets that are accessible at the measurement
date for identical, unrestricted
instruments.
|
Level
2
|
Quoted
prices in markets that are not considered to be active or financial
instruments for which all significant inputs are observable, either
directly or indirectly.
|
Level
3
|
Prices
or valuations that require inputs that are both significant to the fair
value measurement and unobservable.
|
For
the Years Ended December 31,
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
Domestic
|
$ | 130,185 | $ | (15,795 | ) | $ | (102,532 | ) | ||||
Foreign
|
(240,923 | ) | (213,374 | ) | 233,559 | |||||||
$ | (110,738 | ) | $ | (229,169 | ) | $ | 131,027 |
For
the Years Ended December 31,
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
Income
tax (benefit) / expense from continuing operations
|
$ | (3,193 | ) | $ | 34,525 | $ | 20,822 | |||||
Income
tax (benefit) / expense from discontinued operations
|
(3 | ) | (64 | ) | (29 | ) | ||||||
Currency
translation adjustment in accumulated other comprehensive
income
|
- | - | 20,202 | |||||||||
Total
tax (benefit) / expense
|
$ | (3,196 | ) | $ | 34,461 | $ | 40,995 |
For
the Years Ended December 31,
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
Current
income tax expense:
|
||||||||||||
Domestic
|
$ | 371 | $ | 253 | $ | (20,046 | ) | |||||
Foreign
|
19,003 | 49,431 | 51,806 | |||||||||
$ | 19,374 | $ | 49,684 | $ | 31,760 | |||||||
Deferred
tax (benefit )/expense:
|
||||||||||||
Domestic
|
$ | (2 | ) | $ | 21 | $ | - | |||||
Foreign
|
(22,565 | ) | (15,180 | ) | (10,938 | ) | ||||||
$ | (22,567 | ) | $ | (15,159 | ) | $ | (10,938 | ) | ||||
(Benefit)
/ provision for income taxes
|
$ | (3,193 | ) | $ | 34,525 | $ | 20,822 |
For
the Years Ended December 31,
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
Income
taxes at Netherlands rates (25.5%)
|
$ | (28,218 | ) | $ | (58,416 | ) | $ | 33,409 | ||||
Jurisdictional
differences in tax rates
|
25,530 | 4,276 | (15,971 | ) | ||||||||
Tax
effect of goodwill impairment
|
- | 73,092 | - | |||||||||
Unrecognized
tax benefits
|
12,310 | 2,634 | (2,367 | ) | ||||||||
Interest
expense disallowed
|
- | 1,150 | 4,347 | |||||||||
Tax
effect of other permanent differences
|
(655 | ) | 6,724 | 2,597 | ||||||||
Effect
of changes in tax rates
|
- | 9 | (9,271 | ) | ||||||||
Change
in valuation allowance
|
(11,350 | ) | 7,192 | 9,803 | ||||||||
Other
|
(810 | ) | (2,136 | ) | (1,725 | ) | ||||||
Provision
for income taxes
|
$ | (3,193 | ) | $ | 34,525 | $ | 20,822 |
December
31, 2009
|
December
31, 2008
|
|||||||
Assets:
|
||||||||
Tax
benefit of loss carry-forwards and other tax credits
|
$ | 71,788 | $ | 48,384 | ||||
Programming
rights
|
19,366 | 3,119 | ||||||
Property,
plant and equipment
|
1,884 | 1,899 | ||||||
Accrued
expense
|
7,406 | 4,613 | ||||||
Other
|
8,352 | 4,684 | ||||||
Gross
deferred tax assets
|
108,796 | 62,699 | ||||||
Valuation
allowance
|
(65,711 | ) | (47,392 | ) | ||||
Net
deferred tax assets
|
43,085 | 15,307 | ||||||
Liabilities:
|
||||||||
Broadcast
licenses, trademarks and customer relationships
|
$ | (69,193 | ) | $ | (86,670 | ) | ||
Property,
plant and equipment
|
(14,984 | ) | (6,219 | ) | ||||
Programming
rights
|
(8,308 | ) | (478 | ) | ||||
Temporary
difference due to timing
|
(10,672 | ) | (3,236 | ) | ||||
Total
deferred tax liabilities
|
$ | (103,157 | ) | $ | (96,603 | ) | ||
Net
deferred income tax liability
|
$ | (60,072 | ) | $ | (81,296 | ) |
December
31, 2009
|
December
31, 2008
|
|||||||
Net
current deferred tax assets
|
$ | 7,084 | $ | 5,898 | ||||
Net
non-current deferred tax assets
|
11,281 | 2,109 | ||||||
18,365 | 8,007 | |||||||
Net
current deferred tax liabilities
|
(3,327 | ) | (177 | ) | ||||
Net
non-current deferred tax liabilities
|
(75,110 | ) | (89,126 | ) | ||||
$ | (78,437 | ) | $ | (89,303 | ) | |||
Net
deferred income tax liability
|
$ | (60,072 | ) | $ | (81,296 | ) |
Balance
at December 31, 2008
|
$ | 47,392 | ||
Credit
to costs and expenses
|
(11,350 | ) | ||
Companies
acquired
|
4,384 | |||
Charged
to Currency Translation Adjustment
|
25,378 | |||
Foreign
exchange
|
(93 | ) | ||
Balance
at December 31, 2009
|
$ | 65,711 |
Year
|
2010
|
2011
|
2012
|
2013
|
2014 - 27 |
Indefinite
|
||||||||||||||||||
Austria
|
- | - | - | - | - | 12,912 | ||||||||||||||||||
Bulgaria
|
- | - | 8,841 | 10,976 | 24,879 | - | ||||||||||||||||||
Croatia
|
373 | 9,556 | 26,503 | 14,908 | 12,842 | - | ||||||||||||||||||
Cyprus
|
- | - | - | - | - | 2,113 | ||||||||||||||||||
Czech
Republic
|
3,059 | 31 | 55 | 3,065 | 800 | - | ||||||||||||||||||
Netherlands
|
- | - | - | 5,411 | 114,163 | - | ||||||||||||||||||
Romania
|
100 | 2,391 | 7,776 | 9,348 | 3,589 | - | ||||||||||||||||||
Slovenia
|
- | - | - | - | - | 12,438 | ||||||||||||||||||
Ukraine
|
- | - | - | - | - | 52,015 | ||||||||||||||||||
United
Kingdom
|
- | - | - | - | - | 4,768 | ||||||||||||||||||
United
States
|
- | - | - | - | 7,031 | - | ||||||||||||||||||
Total
|
3,532 | 11,978 | 43,175 | 43,708 | 163,304 | 84,246 |
Balance
at January 1, 2007
|
$ | 3,575 | ||
Decreases
for tax positions taken during a prior period
|
(1,279 | ) | ||
Increases
for tax positions taken during the current period
|
34 | |||
Decreases
resulting from the expiry of the statute of limitations
|
(1,122 | ) | ||
Other
|
515 | |||
Balance
at December 31, 2007
|
$ | 1,723 | ||
Increases
for tax positions taken during a prior period
|
1,130 | |||
Increases
for tax positions taken during the current period
|
1,999 | |||
Decreases
resulting from the expiry of the statute of limitations
|
(495 | ) | ||
Other
|
(54 | ) | ||
Balance
at December 31, 2008
|
$ | 4,303 | ||
Increases
for tax positions taken during a prior period
|
95 | |||
Increases
for tax positions taken during the current period
|
12,843 | |||
Decreases
resulting from the expiry of the statute of limitations
|
(628 | ) | ||
Other
|
23 | |||
Balance
at December 31, 2009
|
$ | 16,636 |
Country
|
Year
|
|
Bulgaria
|
2002
|
|
Croatia
|
2005
|
|
Czech
Republic
|
2006
|
|
Germany
|
2005
|
|
Netherlands
|
2007
|
|
Romania
|
2005
|
|
Slovak
Republic
|
2004
|
|
Slovenia
|
2004
|
|
Ukraine
|
2004
|
|
United
States
|
2001
|
|
United
Kingdom
|
2008
|
For
the Year Ended December 31,
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
Interest
on Senior Notes
|
$ | 52,478 | $ | 43,962 | $ | 41,549 | ||||||
Interest
on Convertible Notes
|
16,625 | 13,439 | - | |||||||||
Interest
on EBRD Loan
|
3,921 | 1,384 | 1,118 | |||||||||
Loss
on redemption of senior notes
|
9,415 | - | 3,380 | |||||||||
Interest
on capital leases
|
236 | 384 | 336 | |||||||||
Other
interest and fees
|
4,012 | 4,330 | 2,209 | |||||||||
$ | 86,687 | $ | 63,499 | $ | 48,592 | |||||||
Amortization
of capitalized debt issuance costs
|
9,565 | 4,426 | 6,344 | |||||||||
Amortization
of issuance discount on Convertible Notes
|
19,519 | 14,556 | - | |||||||||
$ | 29,084 | $ | 18,982 | $ | 6,344 | |||||||
Total
interest expense
|
$ | 115,771 | $ | 82,481 | $ | 54,936 |
For
the Year Ended December 31,
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
Stock-based
compensation charged
|
6,218 | 6,107 | 5,734 | |||||||||
Income
tax benefit recognized
|
(317 | ) | (641 | ) | (479 | ) |
Date
of Option Grant
|
Number
of Options Granted
|
Risk-free
interest rate (%)
|
Expected
term (years)
|
Expected
volatility
(%)
|
Dividend
yield
(%)
|
Fair
value
(US$/share)
|
||||||||||||||||||
May
15, 2009
|
120,000 | 1.30 | 3.00 | 62.40 | 0.0 | 7.38 | ||||||||||||||||||
May
15, 2009
|
353,875 | 1.30 | 3.75 | 57.50 | 0.0 | 7.65 | ||||||||||||||||||
May
29, 2009
|
33,000 | 1.42 | 3.75 | 58.14 | 0.0 | 8.28 | ||||||||||||||||||
June
19, 2009
|
5,000 | 1.84 | 3.00 | 62.87 | 0.0 | 8.28 | ||||||||||||||||||
July
30, 2009
|
160,000 | 1.73 | 5.25 | 53.60 | 0.0 | 10.06 | ||||||||||||||||||
September
15, 2009
|
5,000 | 1.49 | 3.00 | 63.95 | 0.0 | 14.95 | ||||||||||||||||||
September
16, 2009
|
10,000 | 1.55 | 3.00 | 64.03 | 0.0 | 15.83 | ||||||||||||||||||
December 8,
2009
|
5,000 | 1.21 | 3.00 | 65.04 | 0.0 | 11.33 |
Shares
|
Weighted
Average Exercise Price
(US$/share)
|
Weighted
Average Remaining Contractual Term (years)
|
Aggregate
Intrinsic Value
|
|||||||||||||
Outstanding
at January 1, 2009
|
1,439,042 | $ | 50.81 | 6.17 | $ | 1,458 | ||||||||||
Granted
|
691,875 | 18.68 | - | - | ||||||||||||
Exercised
|
- | - | - | - | ||||||||||||
Forfeited
|
(130,167 | ) | 52.48 | - | - | |||||||||||
Outstanding
at December 31, 2009
|
2,000,750 | $ | 39.59 | 5.24 | $ | 5,645 | ||||||||||
Vested
or expected to vest
|
1,868,694 | 39.15 | 5.19 | 5,313 | ||||||||||||
Exercisable
at December 31, 2009
|
1,093,000 | $ | 47.67 | 4.57 | $ | 2,315 |
|
·
|
Expected forfeitures.
FAS 123(R) (ASC 718) requires that compensation cost only be
calculated on those instruments that are expected to vest in the future.
The number of options that actually vest will usually differ from the
total number issued because employees forfeit options when they do not
meet the service conditions stipulated in the agreement. Since all
forfeitures result from failure to meet service conditions, we have
calculated the forfeiture rate by reference to the historical employee
turnover rate.
|
|
·
|
Expected volatility.
Expected volatility has been calculated based on an analysis of the
historical stock price volatility of the company and its peers for the
preceding period corresponding to the options’ expected life. We consider
this basis to represent the best indicator of expected volatility over the
life of the option.
|
|
·
|
Expected term. The
expected term of options granted has been calculated following the
“shortcut” method as outlined in section D 2, question 6 of SEC Staff
Accounting Bulletin No. 107 “Share Based
Compensation” (ASC 718) because our options meet the definition of “plain
vanilla” therein. Since insufficient data about holder exercise behavior
is available to make estimates of expected term, we have continued to
apply the shortcut method in accordance with Staff Accounting Bulletin No.
110, (“SAB 110”) (ASC 718).
|
For
the Years Ended December 31,
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
Risk-free
interest rate
|
1.4 | % | 1.51 | % | 3.6 | % | ||||||
Expected
term (years)
|
3.92 | 4.60 | 4.9 | |||||||||
Expected
volatility
|
57.2 | % | 45.18 | % | 36.2 | % | ||||||
Dividend
yield
|
0 | % | 0 | % | 0 | % | ||||||
Weighted-average
fair value
|
$ | 8.31 | $ | 12.31 | $ | 40.48 |
2009
|
2008
|
2007
|
||||||||||||||||||||||
Shares
|
Weighted
Average Exercise Price (US$/share)
|
Shares
|
Weighted
Average Exercise Price (US$/share)
|
Shares
|
Weighted
Average Exercise Price (US$/share)
|
|||||||||||||||||||
Outstanding
at beginning of year
|
1,439,042 | $ | 50.81 | 1,176,117 | $ | 56.72 | 1,288,575 | $ | 35.51 | |||||||||||||||
Awards
granted
|
691,875 | 18.68 | 342,000 | 35.92 | 246,000 | 108.48 | ||||||||||||||||||
Awards
exercised
|
- | - | (21,075 | ) | 57.97 | (315,833 | ) | 12.98 | ||||||||||||||||
Awards
expired
|
- | - | - | - | (20,000 | ) | 23.00 | |||||||||||||||||
Awards
forfeited
|
(130,167 | ) | 52.48 | (58,000 | ) | 80.39 | (22,625 | ) | 51.79 | |||||||||||||||
Outstanding
at end of year
|
2,000,750 | $ | 39.59 | 1,439,042 | $ | 50.81 | 1,176,117 | $ | 56.72 |
Options
outstanding
|
||||||||||||||||
Range
of exercise prices
|
Shares
|
Average
remaining contractual life (years)
|
Aggregate
intrinsic value (US$)
|
Weighted
average exercise price (US$/share)
|
||||||||||||
$
0.01 - 20.00
|
726,375 | 4.66 | 4,728 | 17.10 | ||||||||||||
$
20.01 - 40.00
|
577,750 | 6.17 | 917 | 23.02 | ||||||||||||
$
40.01 - 60.00
|
238,500 | 5.79 | - | 52.78 | ||||||||||||
$
60.01 - 80.00
|
217,000 | 4.59 | - | 67.56 | ||||||||||||
$
80.01 - 100.00
|
35,000 | 2.43 | - | 90.43 | ||||||||||||
$
100.01 - 120.00
|
206,125 | 5.21 | - | 111.90 | ||||||||||||
Total
|
2,000,750 | 5.24 | 5,645 | 39.59 | ||||||||||||
Expected
to vest
|
1,868,694 | 5.19 | 5,313 | 39.15 |
Options
exercisable
|
||||||||||||||||
Range
of exercise prices
|
Shares
|
Average
remaining contractual life (years)
|
Aggregate
intrinsic value (US$)
|
Weighted
average exercise price (US$/share)
|
||||||||||||
$
0.01 - 20.00
|
294,000 | 3.98 | 2,112 | 16.42 | ||||||||||||
$
20.01 - 40.00
|
225,625 | 4.70 | 203 | 24.41 | ||||||||||||
$
40.01 - 60.00
|
220,000 | 5.75 | - | 52.31 | ||||||||||||
$
60.01 - 80.00
|
187,000 | 4.21 | - | 66.92 | ||||||||||||
$
80.01 - 100.00
|
35,000 | 2.43 | - | 90.43 | ||||||||||||
$
100.01 - 120.00
|
131,375 | 4.79 | - | 110.96 | ||||||||||||
Total
|
1,093,000 | 4.57 | 2,315 | 47.67 |
For
the Year Ended December 31,
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
Net
(loss) / income from continuing operations attributable to CME Ltd.
shareholders
|
$ | (96,895 | ) | $ | (265,761 | ) | $ | 93,098 | ||||
Net
loss from discontinued operations
|
(262 | ) | (3,785 | ) | (4,480 | ) | ||||||
Net
(loss) / income attributable to CME Ltd. Shareholders
|
(97,157 | ) | (269,546 | ) | 88,618 | |||||||
Weighted
average outstanding shares of common stock (000’s)
|
54,344 | 42,328 | 41,384 | |||||||||
Dilutive
effect of employee stock options (000’s)
|
- | - | 449 | |||||||||
Common
stock and common stock equivalents (000’s)
|
54,344 | 42,328 | 41,833 | |||||||||
Net
(loss) / income per share:
|
||||||||||||
Basic
|
$ | (1.79 | ) | $ | (6.37 | ) | $ | 2.14 | ||||
Diluted
|
$ | (1.79 | ) | $ | (6.37 | ) | $ | 2.12 |
For
the Year Ended December 31,
|
||||||||||||
Net
Revenues
|
2009
|
2008
|
2007
|
|||||||||
Bulgaria
(1)
|
$ | 3,520 | $ | 1,263 | $ | - | ||||||
Croatia
|
49,139 | 54,651 | 37,193 | |||||||||
Czech
Republic
|
275,883 | 376,546 | 279,237 | |||||||||
Romania
|
176,501 | 274,627 | 215,402 | |||||||||
Slovak
Republic
|
107,356 | 132,692 | 110,539 | |||||||||
Slovenia
|
66,710 | 80,697 | 69,647 | |||||||||
Ukraine
|
32,033 | 99,458 | 126,838 | |||||||||
Romania
(Media Pro Entertainment) (2)
|
5,396 | - | - | |||||||||
Total
Operating Segments
|
$ | 716,538 | $ | 1,019,934 | $ | 838,856 | ||||||
Corporate
|
$ | - | $ | - | $ | - | ||||||
Elimination
|
(2,560 | ) | - | - | ||||||||
Total
|
$ | 713,978 | $ | 1,019,934 | $ | 838,856 |
For
the Year Ended December 31,
|
||||||||||||
Operating
Costs
|
2009
|
2008
|
2007
|
|||||||||
Bulgaria
(1)
|
$ | 6,244 | $ | 2,289 | $ | - | ||||||
Croatia
|
13,140 | 12,723 | 9,999 | |||||||||
Czech
Republic
|
40,439 | 41,037 | 30,325 | |||||||||
Romania
|
24,582 | 32,251 | 23,487 | |||||||||
Slovak
Republic
|
19,496 | 19,379 | 21,017 | |||||||||
Slovenia
|
12,085 | 14,329 | 12,185 | |||||||||
Ukraine
|
17,520 | $ | 23,202 | $ | 19,846 | |||||||
Romania
(Media Pro Entertainment) (2)
|
589 | - | - | |||||||||
Total
Operating Segments
|
$ | 134,095 | $ | 145,210 | $ | 116,859 | ||||||
Corporate
|
$ | - | $ | - | $ | - | ||||||
Elimination
|
- | - | - | |||||||||
Total
|
$ | 134,095 | $ | 145,210 | $ | 116,859 |
For
the Year Ended December 31,
|
||||||||||||
Сost Of
Programming
|
2009
|
2008
|
2007
|
|||||||||
Bulgaria
(1)
|
$ | 34,979 | $ | 6,506 | $ | - | ||||||
Croatia
|
29,809 | 39,585 | 32,232 | |||||||||
Czech
Republic
|
85,667 | 101,356 | 70,005 | |||||||||
Romania
|
96,839 | 114,716 | 85,288 | |||||||||
Slovak
Republic
|
61,325 | 52,162 | 37,258 | |||||||||
Slovenia
|
30,117 | 32,823 | 27,988 | |||||||||
Ukraine
|
48,699 | 91,055 | 74,459 | |||||||||
Romania
(Media Pro Entertainment) (2)
|
4,692 | - | - | |||||||||
Total
Operating Segments
|
$ | 392,127 | $ | 438,203 | $ | 327,230 | ||||||
Corporate
|
$ | - | $ | - | $ | - | ||||||
Elimination
|
(2,227 | ) | - | - | ||||||||
Total
|
$ | 389,900 | $ | 438,203 | $ | 327,230 |
For
the Year Ended December 31,
|
||||||||||||
Depreciation
|
2009
|
2008
|
2007
|
|||||||||
Bulgaria
(1)
|
$ | 2,696 | $ | 535 | $ | - | ||||||
Croatia
|
5,468 | 6,198 | 3,630 | |||||||||
Czech
Republic
|
17,438 | 18,442 | 10,158 | |||||||||
Romania
|
11,917 | 11,854 | 7,365 | |||||||||
Slovak
Republic
|
7,461 | 6,027 | 3,905 | |||||||||
Slovenia
|
6,343 | 5,526 | 4,647 | |||||||||
Ukraine
|
2,060 | 3,086 | 2,948 | |||||||||
Romania
(Media Pro Entertainment) (2)
|
268 | - | - | |||||||||
Total
Operating Segments
|
$ | 53,651 | $ | 51,668 | $ | 32,653 | ||||||
Corporate
|
$ | 992 | $ | 889 | $ | 842 | ||||||
Elimination
|
- | - | - | |||||||||
Total
|
$ | 54,643 | $ | 52,557 | $ | 33,495 |
For
the Year Ended December 31,
|
||||||||||||
Amortization
of intangible assets
|
2009
|
2008
|
2007
|
|||||||||
Bulgaria
(1)
|
$ | 1,545 | $ | 2,886 | $ | - | ||||||
Croatia
|
- | - | - | |||||||||
Czech
Republic
|
11,194 | 22,723 | 18,652 | |||||||||
Romania
|
2,386 | 3,294 | 3,146 | |||||||||
Slovak
Republic
|
4,765 | 4,961 | 2,882 | |||||||||
Slovenia
|
- | - | - | |||||||||
Ukraine
|
1,678 | 1,517 | 290 | |||||||||
Romania
(Media Pro Entertainment) (2)
|
29 | - | - | |||||||||
Total
Operating Segments
|
$ | 21,597 | $ | 35,381 | $ | 24,970 | ||||||
Corporate
|
$ | - | $ | - | $ | - | ||||||
Elimination
|
- | - | - | |||||||||
Total
|
$ | 21,597 | $ | 35,381 | $ | 24,970 |
For
the Year Ended December 31,
|
||||||||||||
Selling,
General and Administrative Expenses
|
2009
|
2008
|
2007
|
|||||||||
Bulgaria
(1)
|
$ | 7,071 | $ | 2,653 | $ | - | ||||||
Croatia
|
5,967 | 7,758 | 8,844 | |||||||||
Czech
Republic
|
21,314 | 25,498 | 22,411 | |||||||||
Romania
|
16,570 | 15,877 | 13,552 | |||||||||
Slovak
Republic
|
12,655 | 10,923 | 10,732 | |||||||||
Slovenia
|
6,686 | 8,132 | 6,707 | |||||||||
Ukraine
|
6,285 | 20,000 | 9,069 | |||||||||
Romania
(Media Pro Entertainment) (2)
|
381 | - | - | |||||||||
Total
Operating Segments
|
$ | 76,929 | $ | 90,841 | $ | 71,315 | ||||||
Corporate
|
$ | 39,143 | $ | 49,676 | $ | 55,373 | ||||||
Elimination
|
- | - | - | |||||||||
Total
|
$ | 116,072 | $ | 140,517 | $ | 126,688 |
For
the Year Ended December 31,
|
||||||||||||
Impairment
charges
|
2009
|
2008
|
2007
|
|||||||||
Bulgaria
(1)
|
$ | 81,843 | $ | 64,891 | $ | - | ||||||
Croatia
|
- | - | - | |||||||||
Czech
Republic
|
- | - | - | |||||||||
Romania
|
- | - | - | |||||||||
Slovak
Republic
|
- | - | - | |||||||||
Slovenia
|
- | - | - | |||||||||
Ukraine
|
- | 271,861 | - | |||||||||
Romania
(Media Pro Entertainment) (2)
|
- | - | - | |||||||||
Total
Operating Segments
|
$ | 81,843 | $ | 336,752 | $ | - | ||||||
Corporate
|
$ | - | $ | - | $ | - | ||||||
Elimination
|
- | - | - | |||||||||
Total
|
$ | 81,843 | $ | 336,752 | $ | - |
For
the Year Ended December 31,
|
||||||||||||
Operating
income / (loss)
|
2009
|
2008
|
2007
|
|||||||||
Bulgaria
(1)
|
$ | (130,858 | ) | $ | (78,497 | ) | $ | - | ||||
Croatia
|
(5,245 | ) | (11,613 | ) | (17,512 | ) | ||||||
Czech
Republic
|
99,831 | 167,490 | 127,686 | |||||||||
Romania
|
24,207 | 96,635 | 82,564 | |||||||||
Slovak
Republic
|
1,654 | 39,240 | 34,745 | |||||||||
Slovenia
|
11,479 | 19,887 | 18,120 | |||||||||
Ukraine
|
(44,209 | ) | (311,263 | ) | 20,226 | |||||||
Romania
(Media Pro Entertainment) (2)
|
(563 | ) | - | - | ||||||||
Total
Operating Segments
|
$ | (43,704 | ) | $ | (78,121 | ) | $ | 265,829 | ||||
Corporate
|
$ | (39,143 | ) | $ | (49,676 | ) | $ | (55,373 | ) | |||
Elimination
|
(333 | ) | - | - | ||||||||
Total
|
$ | (83,180 | ) | $ | (127,797 | ) | $ | 210,456 |
For
the Year Ended December 31,
|
||||||||||||
EBITDA
|
2009
|
2008
|
2007
|
|||||||||
Bulgaria
(1)
|
$ | (44,774 | ) | $ | (10,185 | ) | $ | - | ||||
Croatia
|
223 | (5,415 | ) | (13,882 | ) | |||||||
Czech
Republic
|
128,463 | 208,655 | 156,496 | |||||||||
Romania
|
38,510 | 111,783 | 93,075 | |||||||||
Slovak
Republic
|
13,880 | 50,228 | 41,532 | |||||||||
Slovenia
|
17,822 | 25,413 | 22,767 | |||||||||
Ukraine
|
(40,471 | ) | (34,799 | ) | 23,464 | |||||||
Romania
(Media Pro Entertainment) (2)
|
(266 | ) | - | - | ||||||||
Total
Operating Segments
|
$ | 113,387 | $ | 345,680 | $ | 323,452 | ||||||
Corporate
|
$ | (38,151 | ) | $ | (48,787 | ) | $ | (54,531 | ) | |||
Elimination
|
(333 | ) | - | - | ||||||||
Total
|
$ | 74,903 | $ | 296,893 | $ | 268,921 |
Total
assets (1):
|
December
31, 2009
|
December
31, 2008
|
||||||
Bulgaria
(2)
|
$ | 31,416 | $ | 107,805 | ||||
Croatia
|
54,612 | 50,431 | ||||||
Czech
Republic
|
1,390,579 | 1,306,997 | ||||||
Romania
|
383,556 | 387,845 | ||||||
Slovak
Republic
|
243,336 | 240,899 | ||||||
Slovenia
|
102,836 | 93,022 | ||||||
Ukraine
|
86,349 | 129,590 | ||||||
Romania
(Media Pro Entertainment) (3)
|
179,267 | - | ||||||
Total
Operating Segments
|
$ | 2,471,951 | $ | 2,316,589 | ||||
Corporate
|
$ | 401,162 | $ | 84,543 | ||||
Elimination
|
(326 | ) | - | |||||
Total
|
$ | 2,872,787 | $ | 2,401,132 | ||||
Reconciliation
to consolidated balance sheets:
|
||||||||
Assets
held for sale (4)
|
$ | - | $ | 5,484 | ||||
Total
assets
|
$ | 2,872,787 | $ | 2,406,616 |
(1)
|
Segment
assets exclude any inter-company investments, loans, payables and
receivables.
|
(2)
|
We
acquired our Bulgaria operations on August 1,
2008.
|
(3)
|
We
acquired Media Pro Entertainment on December 9,
2009.
|
(4)
|
Assets
held for sale at December 31, 2008 represented the CITI channel, which was
disposed of in February 2009.
|
Long-lived
assets (1):
|
December
31, 2009
|
December
31, 2008
|
||||||
Bulgaria
(2)
|
$ | 8,492 | $ | 6,404 | ||||
Croatia
|
11,743 | 13,450 | ||||||
Czech
Republic
|
66,533 | 61,463 | ||||||
Romania
|
45,229 | 52,193 | ||||||
Slovak
Republic
|
36,989 | 40,025 | ||||||
Slovenia
|
26,713 | 24,932 | ||||||
Ukraine
|
4,726 | 7,083 | ||||||
Romania
(Media Pro Entertainment) (3)
|
78,213 | - | ||||||
Total
Operating Segments
|
$ | 278,638 | $ | 205,550 | ||||
Corporate
|
$ | 798 | $ | 1,117 | ||||
Elimination
|
- | - | ||||||
Total
long-lived assets
|
$ | 279,436 | $ | 206,667 |
December
31, 2009
|
||||
Bulgaria
|
$ | 94,516 | ||
Croatia
|
33,950 | |||
Czech
Republic
|
95,611 | |||
Romania
|
140,278 | |||
Slovak
Republic
|
48,718 | |||
Slovenia
|
16,572 | |||
Ukraine
|
56,957 | |||
Media
Pro Entertainment (1)
|
8,940 | |||
Total
|
$ | 495,542 |
December
31, 2009
|
||||
2009
|
$ | 7,267 | ||
2010
|
5,306 | |||
2011
|
4,448 | |||
2012
|
6,398 | |||
2013
|
2,165 | |||
2014
and thereafter
|
11,332 | |||
Total
|
$ | 36,916 |
Issuer
and Restricted subsidiaries
|
Unrestricted
Subsidiaries
|
Intra-group
eliminations
|
Total
|
|||||||||||||
Consolidated
Statement of Operations:
|
||||||||||||||||
For
the Year Ended December 31, 2009
|
||||||||||||||||
Net
revenues
|
$ | 678,424 | $ | 35,554 | $ | - | $ | 713,978 | ||||||||
Operating
income / (loss)
|
91,464 | (174,644 | ) | - | (83,180 | ) | ||||||||||
Depreciation
of station property, plant and equipment
|
48,894 | 4,757 | - | 53,651 | ||||||||||||
Amortization
of broadcast licenses and other intangibles
|
18,373 | 3,224 | - | 21,597 | ||||||||||||
Net
income / (loss) attributable to CME Ltd.
|
$ | 63,448 | $ | (160,605 | ) | $ | - | $ | (97,157 | ) |
Consolidated
Balance Sheet:
|
||||||||||||||||
As
at December 31, 2009
|
||||||||||||||||
Cash
and cash equivalents
|
243,314 | 215,215 | - | 458,529 | ||||||||||||
Third
Party Debt (1)
|
1,377,194 | 674 | - | 1,377,868 | ||||||||||||
Total
assets
|
3,365,435 | 335,623 | (828,271 | ) | 2,872,787 | |||||||||||
Total
CME Ltd. shareholders’ Equity
|
1,683,789 | 195,459 | (701,659 | ) | 1,177,589 |
Issuer
and Restricted subsidiaries
|
Unrestricted
Subsidiaries
|
Intra-group
eliminations
|
Total
|
|||||||||||||
Consolidated
Statement of Operations:
|
||||||||||||||||
For
the Year Ended December 31, 2008
|
||||||||||||||||
Net
revenues
|
$ | 919,351 | $ | 100,583 | $ | - | $ | 1,019,934 | ||||||||
Operating
income / (loss)
|
263,892 | (391,689 | ) | - | (127,797 | ) | ||||||||||
Depreciation
of station property, plant and equipment
|
48,047 | 3,621 | - | 51,668 | ||||||||||||
Amortization
of broadcast licenses and other intangibles
|
30,978 | 4,403 | - | 35,381 | ||||||||||||
Net
income / (loss) attributable to CME Ltd.
|
$ | 128,572 | $ | (398,118 | ) | $ | - | $ | (269,546 | ) |
Consolidated
Balance Sheet:
|
||||||||||||||||
As
at December 31, 2008
|
||||||||||||||||
Cash
and cash equivalents
|
92,528 | 14,905 | - | 107,433 | ||||||||||||
Third
Party Debt (1)
|
1,002,923 | 862 | - | 1,003,785 | ||||||||||||
Total
assets
|
2,766,862 | 238,462 | (598,708 | ) | 2,406,616 | |||||||||||
Total
CME Ltd. shareholders’ Equity
|
$ | 1,498,961 | $ | 109,065 | $ | (512,768 | ) | $ | 1,095,258 |
Issuer
and Restricted subsidiaries
|
Unrestricted
Subsidiaries
|
Intra-group
eliminations
|
Total
|
|||||||||||||
Consolidated
Statement of Operations:
|
||||||||||||||||
For
the Year Ended December 31, 2007
|
||||||||||||||||
Net
revenues
|
$ | 712,018 | $ | 126,838 | $ | - | $ | 838,856 | ||||||||
Operating
income / (loss)
|
190,230 | 20,226 | - | 210,456 | ||||||||||||
Depreciation
of station property, plant and equipment
|
29,705 | 2,948 | - | 32,653 | ||||||||||||
Amortization
of broadcast licenses and other intangibles
|
24,679 | 291 | - | 24,970 | ||||||||||||
Net
income / (loss) attributable to CME Ltd.
|
$ | 90,341 | $ | (1,723 | ) | $ | - | $ | 88,618 |
For
the Year ended December 31, 2009
|
||||||||||||||||
First
Quarter
(Unaudited)
|
Second
Quarter
(Unaudited)
|
Third
Quarter
(Unaudited)
|
Fourth
Quarter
(Unaudited)
|
|||||||||||||
(US$
000’s, except per share data)
|
||||||||||||||||
Consolidated
Statement of Operations data:
|
||||||||||||||||
Net
revenues
|
$ | 141,221 | $ | 186,185 | $ | 134,482 | $ | 252,090 | ||||||||
Cost
of revenue
|
122,032 | 145,123 | 143,046 | 189,042 | ||||||||||||
Operating
(loss) / income
|
(84,482 | ) | 11,703 | (33,450 | ) | 23,049 | ||||||||||
Net
(loss) / income from continuing operations
|
(46,678 | ) | 22,106 | (24,294 | ) | (58,941 | ) | |||||||||
Net
(loss) from discontinued operations
|
(262 | ) | - | - | - | |||||||||||
Net (loss)
/ income attributable to CME Ltd.
|
$ | (44,438 | ) | $ | 24,081 | $ | (21,550 | ) | $ | (55,250 | ) | |||||
Net
(loss) / income per share:
|
||||||||||||||||
Basic
EPS
|
$ | (1.05 | ) | $ | 0.47 | $ | (0.35 | ) | $ | (0.89 | ) | |||||
Effect
of dilutive securities
|
- | - | - | |||||||||||||
Diluted
EPS
|
$ | (1.05 | ) | $ | 0.47 | $ | (0.35 | ) | $ | (0.89 | ) | |||||
For
the Year ended December 31, 2008
|
||||||||||||||||
First
Quarter
(Unaudited)
|
Second
Quarter
(Unaudited)
|
Third
Quarter
(Unaudited)
|
Fourth
Quarter
(Unaudited)
|
|||||||||||||
(US$
000’s, except per share data)
|
||||||||||||||||
Consolidated
Statement of Operations data:
|
||||||||||||||||
Net
revenues
|
$ | 223,023 | $ | 304,808 | $ | 200,603 | 291,501 | |||||||||
Cost
of revenue
|
146,886 | 174,812 | 158,862 | 189,903 | ||||||||||||
Operating
(loss) / income
|
45,474 | 98,743 | 7,156 | (279,170 | ) | |||||||||||
Net
(loss) / income from continuing operations
|
15,672 | 65,518 | (18,568 | ) | (326,316 | ) | ||||||||||
Net
(loss) from discontinued operations
|
(750 | ) | (758 | ) | (1,027 | ) | (1,250 | ) | ||||||||
Net (loss)
/ income attributable to CME Ltd.
|
$ | 14,445 | $ | 63,465 | $ | (19,329 | ) | $ | (328,127 | ) | ||||||
Net
income / (loss) per share:
|
||||||||||||||||
Basic
EPS
|
$ | 0.34 | $ | 1.50 | $ | (0.46 | ) | $ | (7.75 | ) | ||||||
Effect
of dilutive securities
|
- | (0.02 | ) | - | - | |||||||||||
Diluted
EPS
|
$ | 0.34 | $ | 1.48 | $ | ( 0.46 | ) | $ | (7.75 | ) |
ITEM
9.
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURE
|
ITEM
9A.
|
CONTROLS
AND PROCEDURES
|
ITEM
9B.
|
OTHER
INFORMATION
|
ITEM
10.
|
DIRECTORS,
EXECUTIVE OFFICERS AND CORPORATE
GOVERNANCE
|
EXECUTIVE
COMPENSATION
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED
STOCKHOLDER MATTERS
|
ITEM
13.
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR
INDEPENDENCE
|
ITEM
14.
|
PRINCIPAL
ACCOUNTANT FEES AND SERVICES
|
ITEM
15.
|
EXHIBITS
AND FINANCIAL STATEMENT SCHEDULES
|
|
·
|
Report
of Independent Registered Public Accounting
Firm;
|
|
·
|
Consolidated
Balance Sheets as of December 31, 2009 and
2008;
|
|
·
|
Consolidated
Statements of Operations and Comprehensive Income for the years ended
December 31, 2009, 2008 and 2007;
|
|
·
|
Consolidated
Statement of Equity for the years ended December 31, 2009, 2008 and
2007;
|
|
·
|
Consolidated
Statements of Cash Flows for the years ended December 31, 2009, 2008 and
2007; and
|
|
·
|
Notes
to Consolidated Financial
Statements.
|
Exhibit
Number
|
Description
|
|
3.01*
|
Memorandum
of Association (incorporated by reference to Exhibit 3.01 to the Company’s
Registration Statement No. 3380344 on Form S-1, filed June 17,
1994).
|
|
3.02*
|
Bye-Laws
of Central European Media Enterprises Ltd., as amended and restated on
June 3, 2008 (incorporated by reference to Exhibit 3.02 to the Company’s
Annual Report on Form 10-K for the year ended December 31,
2008).
|
|
3.03*
|
Memorandum
of Increase of Share Capital (incorporated by reference to Exhibit 3.03 to
Amendment No. 1 to the Company’s Registration Statement No. 33-80344 on
Form S-1, filed August 19, 1994).
|
|
3.04*
|
Memorandum
of Reduction of Share Capital (incorporated by reference to Exhibit 3.04
to Amendment No. 2 to the Company’s Registration Statement No. 33-80344 on
Form S-1, filed September 14, 1994).
|
|
3.05*
|
Certificate
of Deposit of Memorandum of Increase of Share Capital executed by the
Registrar of Companies on May 20, 1997 (incorporated by reference to
Exhibit 3.1 to the Company’s Quarterly Report on Form 10-Q for the
quarterly period ended September 30, 1997).
|
|
4.01*
|
Specimen
Class A Common Stock Certificate (incorporated by reference to Exhibit
4.01 to Amendment No. 1 to the Company’s Registration Statement No.
33-80344 on Form S-1, filed August 19,
1994).
|
Exhibit
Number
|
Description
|
|
4.02*
|
Indenture
among Central European Media Enterprises Ltd., Central European Media
Enterprises N.V., CME Media Enterprises B.V., J.P. Morgan Chase Bank N.A.,
London Branch and J.P. Morgan Bank Luxembourg S.A., dated May 5, 2005
(incorporated by reference to the Company’s Quarterly Report on Form 10-Q
for the quarterly period ended March 30, 2005).
|
|
4.03*
|
Indenture
among Central European Media Enterprises Ltd. as Issuer, Central European
Media Enterprises N.V. and CME Media Enterprises B.V. as Subsidiary
Guarantors, BNY Corporate Trustee Services Limited as Trustee, The Bank of
New York as Security Trustee, Principal Paying Agent and Transfer Agent
and The Bank of New York (Luxembourg) S.A. as Registrar, Luxembourg
Transfer Agent and Luxembourg Paying Agent, dated May 16, 2007
(incorporated by reference to Exhibit 10.65 to the Company’s Quarterly
Report on Form 10-Q for the quarterly period ended June 30,
2007).
|
|
4.04*
|
Registration
Rights Agreement among Central European Media Enterprises Ltd., Lehman
Brothers Inc., J.P. Morgan Securities Inc., Deutsche Bank Securities Inc.,
BNP Paribas and ING Bank N.V., London Branch, dated March 10, 2008
(incorporated by reference to Exhibit 4.1 to the Company’s Quarterly
Report on Form 10-Q for the quarterly period ended March 31,
2008).
|
|
4.05*
|
Indenture
among Central European Media Enterprises Ltd., Central European Media
Enterprises N.V., CME Media Enterprises B.V. and The Bank of New York,
dated March 10, 2008 (incorporated by reference to Exhibit 4.2 to the
Company’s Quarterly Report on Form 10-Q for the quarterly period ended
March 31, 2008).
|
|
4.06*
|
Indenture
among Central European Media Enterprises Ltd. as Issuer, Central European
Media Enterprises N.V. and CME Media Enterprises B.V. as Subsidiary
Guarantors, The Bank of New York, acting through its London Branch, as
Trustee, The Bank of New York, acting through its London Branch, as
Principal Paying Agent and Transfer Agent, The Law Debenture Trust
Corporation p.l.c. as Security Trustee and The Bank of New York
(Luxembourg) S.A. as Registrar, Luxembourg Transfer Agent and Luxembourg
Paying Agent, dated September 17, 2009 (incorporated by reference to
Exhibit 4.1 to the Company’s Quarterly Report on Form 10-Q for the
quarterly period ended September 30, 2009).
|
|
Warrant
to Purchase Common Stock issued to Metrodome B.V. (formerly, Media Pro
B.V.), dated December 9, 2009.
|
||
Warrant
to Purchase Common Stock issued to Media Pro Management S.A., dated
December 9, 2009.
|
||
4.09*
|
Registration
Rights Agreement between Central European Media Enterprises Ltd. and Igor
Kolomoisky, dated as of August 24, 2007 (incorporated by reference to
Exhibit 4.03 to the Company’s Quarterly Report on Form 10-Q for the
quarterly period ended September 30, 2007).
|
|
4.10*
|
Amended
and Restated Registration Rights Agreement between Central European Media
Enterprises Ltd. and Testora Ltd., dated May 11, 2007 (incorporated by
reference to Exhibit 10.64 to the Company’s Quarterly Report on Form 10-Q
for the quarterly period ended June 30, 2007).
|
Exhibit
Number
|
Description | |
Registration
Rights Agreement by and between the Company and Time Warner Media Holdings
B.V., dated May 18, 2009.
|
||
10.01*+
|
Central
European Media Enterprises Ltd. Amended and Restated Stock Incentive Plan,
as amended on April 25, 2007 (incorporated by reference to the Company’s
Annual Report on Form 10-K for the year ended December 31,
2008).
|
|
10.02*
|
Agreement
between CME Media Enterprises B.V. and the Tax and Customs Administration
of The Netherlands, dated March 24, 2004 (incorporated by reference to the
Company’s Quarterly Report on Form 10-Q for the quarterly period ended
March 31, 2004).
|
|
10.03*
|
Pro
TV S.A. put-option between CME Romania B.V., Adrian Sarbu and Rootland
Trading Ltd. (incorporated by reference to the Company’s Quarterly Report
on Form 10-Q for the quarterly period ended September 30,
2004).
|
|
10.04*
|
Media
Pro International S.A. put-option between CME Romania B.V., Adrian Sarbu
and Rootland Trading Ltd. (incorporated by reference to the Company’s
Quarterly Report on Form 10-Q for the quarterly period ended September 30,
2004).
|
|
10.05*+
|
Employee
Stock Option Form (incorporated by reference to the Company’s Quarterly
Report on Form 10-Q for the quarterly period ended September 30,
2004).
|
|
10.06*
|
Framework
Agreement among CME Media Enterprises B.V., Central European Media
Enterprises Ltd. and PPF (Cyprus) Ltd., dated December 13, 2004
(incorporated by reference to the Company’s Annual Report on Form 10-K for
the period ended December 31, 2004).
|
|
10.07*
|
Agreement
on Settlement of Disputes and Transfer of Ownership Interest between Mr.
Peter Kršák and CME Media Enterprises B.V., dated February 24, 2005
(incorporated by reference to the Company’s Annual Report on Form 10-K for
the period ended December 31, 2004).
|
|
10.08*
|
Subscription
Agreement between Central European Media Enterprises Ltd. and PPF (Cyprus)
Ltd., dated May 2, 2005 (incorporated by reference to the Company’s
Quarterly Report on Form 10-Q for the quarterly period ended March 30,
2005).
|
|
10.9*
|
Deed
of Guarantee among PPF a.s., Central European Media Enterprises Ltd. and
CME Media Enterprises B.V., dated May 2, 2005 (incorporated by reference
to the Company’s Quarterly Report on Form 10-Q for the quarterly period
ended March 30, 2005).
|
|
10.10*
|
PPF
Group Guarantee among PPF Group N.V., Central European Media Enterprises
Ltd. and CME Media Enterprises B.V., dated May 2, 2005 (incorporated by
reference to the Company’s Quarterly Report on Form 10-Q for the quarterly
period ended March 30, 2005).
|
Exhibit
Number
|
Description
|
|
10.12*
|
€37.5
million Facility Agreement, between Produkcija Plus Storitveno Podjetje
d.o.o., ING Bank N.V., Nova Ljubljanska banka d.d. and Bank Austria
Creditanstalt d.d., dated July 29, 2005 (incorporated by reference to the
Company’s Quarterly Report on Form 10-Q for the quarterly period ended
June 30, 2005).
|
|
10.13*
|
Credit
Line Agreement No. 2644105/LCD between Ceska Sporitelna a.s. and CET 21
spol. s r.o., dated October 27, 2005 (incorporated by reference to the
Company’s Annual Report on Form 10-K for the period ended December 31,
2005).
|
|
10.14*
|
Loan
Agreement between Central European Media Enterprises Ltd. and European
Bank for Reconstruction and Development, dated July 21, 2006 (incorporated
by reference to the Company’s Quarterly Report on Form 10-Q for the
quarterly period ended June 30, 2006).
|
|
10.15*
|
Pledge
Agreement on Shares in Central European Media Enterprises N.V. among
Central European Media Enterprises Ltd., European Bank for Reconstruction
and Development and Central European Media Enterprises N.V., dated July
21, 2006 (incorporated by reference to the Company’s Quarterly Report on
Form 10-Q for the quarterly period ended June 30,
2006).
|
|
10.16*
|
Pledge
of Shares in CME Media Enterprises B.V. among Central European Media
Enterprises N.V., European Bank for Reconstruction and Development and CME
Media Enterprises B.V., dated July 21, 2006 (incorporated by reference to
the Company’s Quarterly Report on Form 10-Q for the quarterly period ended
June 30, 2006).
|
|
10.17*
|
Deed
of Guarantee and Indemnity between Central European Media Enterprises N.V.
and European Bank for Reconstruction and Development, dated July 21, 2006
(incorporated by reference to the Company’s Quarterly Report on Form 10-Q
for the quarterly period ended June 30, 2006).
|
|
10.18*
|
Deed
of Guarantee and Indemnity between CME Media Enterprises B.V. and European
Bank for Reconstruction and Development, dated July 21, 2006 (incorporated
by reference to the Company’s Quarterly Report on Form 10-Q for the
quarterly period ended June 30, 2006).
|
|
10.19*
|
Contract
Assignment between CME Media
Enterprises B.V., Central European Media Enterprises Ltd. and European
Bank for Reconstruction and Development, dated July 21, 2006 (incorporated
by reference to the Company’s Quarterly Report on Form 10-Q for the
quarterly period ended June 30, 2006).
|
|
10.22*+
|
Amended
and Restated Contract of Employment between Wallace Macmillan, Chief
Financial Officer, and CME Development Corporation, dated October 6, 2006
(incorporated by reference to the Company’s Quarterly Report on Form 10-Q
for the quarterly period ended September 30, 2006).
|
|
10.23*
|
Subscription
Agreement between Central European Media Enterprises Ltd. and Igor
Kolomoisky, dated August 24, 2007 (incorporated by reference to Exhibit
4.02 to the Company’s Quarterly Report on Form 10-Q for the quarterly
period ended September 30, 2007).
|
Exhibit
Number
|
Description
|
|
10.24*
|
Supplemental
Agreement Relating to the Loan Agreement dated July 21, 2006 (as amended
by an amending Letter Agreement dated November 16, 2006) between Central
European Media Enterprises Ltd. and European Bank for Reconstruction and
Development, dated August 22, 2007 (incorporated by reference to Exhibit
10.68 to the Company’s Quarterly Report on Form 10-Q for the quarterly
period ended September 30, 2007).
|
|
10.25*
|
Loan
Agreement between Central European Media Enterprises Ltd. and European
Bank for Reconstruction and Development, dated August 22, 2007
(incorporated by reference to Exhibit 10.69 to the Company’s Quarterly
Report on Form 10-Q for the quarterly period ended September 30,
2007).
|
|
10.26*
|
Agreement on
Transfer of Participation Interest in Media Invest, spol. s.r.o. between
Mr. Jan Kovàčik and CME Slovak Holdings B.V., dated July 13, 2007
(incorporated by reference to Exhibit 10.70 to the Company’s Quarterly
Report on Form 10-Q for the quarterly period ended September 30,
2007).
|
|
10.27*
|
Agreement on
Consideration between Mr. Jan Kovàčik and CME Slovak Holdings B.V.,
dated July 13, 2007 (incorporated by reference to Exhibit 10.71 to the
Company’s Quarterly Report on Form 10-Q for the quarterly period ended
September 30, 2007).
|
|
10.28*
|
Purchase
Agreement among Central European Media Enterprises Ltd. as Issuer, Central
European Media Enterprises N.V. and CME Media Enterprises B.V. as
Guarantors and J.P. Morgan Securities Ltd., Lehman Brothers International
(Europe) and ING Bank N.V., London Branch as the Initial Purchasers, dated
May 9, 2007 (incorporated by reference to Exhibit 10.63 to the Company’s
Quarterly Report on Form 10-Q for the quarterly period ended June 30,
2007).
|
|
10.29*
|
Sale-Purchase
Contract for Shares in Pro TV S.A. between Rootland Trading Ltd. and CME
Romania B.V., dated June 1, 2007 (incorporated by reference to Exhibit
10.66 to the Company’s Quarterly Report on Form 10-Q for the quarterly
period ended June 30, 2007).
|
|
10.30*
|
Sale-Purchase
Contract for Shares in Media Pro International S.A. between Rootland
Trading Ltd. and CME Romania B.V., dated June 1, 2007 (incorporated by
reference to Exhibit 10.67 to the Company’s Quarterly Report on Form 10-Q
for the quarterly period ended June 30, 2007).
|
|
10.31*
|
Framework
Agreement among Aleksandr Rodnyansky, Boris Fuchsmann, International
Teleservices Ltd., Central European Media Enterprises Ltd., CME Media
Enterprises B.V., CME Ukraine Holding GmbH, CET 21 spol. s r.o., Ukrainian
Media Services LLC, Studio 1+1 LLC, Foreign Enterprise Inter-Media,
Innova Film GmbH, International Media Services Ltd. and TV Media Planet
Ltd., dated January 31, 2008 (incorporated by reference to Exhibit 10.39
to the Company’s Annual Report on Form 10-K for the fiscal year ended
December 31, 2007).
|
|
10.32*
|
Termination
Agreement by and between Aleksandr Rodnyansky, Boris Fuchsmann,
International Teleservices Ltd., Central European Media Enterprises Ltd.,
CME Media Enterprises B.V., CME Ukraine Holding GmbH, CET 21 spol. s r.o.,
Ukrainian Media Services LLC, Studio 1+1 LLC, Foreign Enterprise
Inter-Media, Innova Film GmbH, International Media Services Ltd and TV
Media Planet Ltd., dated January 31, 2008 (incorporated by reference to
Exhibit 10.40 to the Company’s Annual Report on Form 10-K for the fiscal
year ended December 31, 2007).
|
Exhibit
Number
|
Description
|
|
10.33*
|
Assignment
Agreement among Igor Kolomoisky, Manita Investments Limited, Global Media
Group Ltd., Torcensta Holding Ltd., Central European Media Enterprises
Ltd., CME Media Enterprises B.V., CME Ukraine Holding GmbH and Ukrainian
Media Services LLC, dated January 31, 2008 (incorporated by reference to
Exhibit 10.41 to the Company’s Annual Report on Form 10-K for the fiscal
year ended December 31, 2007).
|
|
10.34*
|
Agreement
between Mr. Richard Anthony Sheldon and Nova TV d.d., dated November 26,
2007 (incorporated by reference to Exhibit 10.42 to the Company’s Annual
Report on Form 10-K for the fiscal year ended December 31,
2007).
|
|
10.35*
|
Agreement
among Global Komunikacije d.o.o., Nova TV d.d. and Operativna Kompanija
d.o.o., dated November 26, 2007 (incorporated by reference to Exhibit
10.43 to the Company’s Annual Report on Form 10-K for the fiscal year
ended December 31, 2007).
|
|
10.36*
|
Agreement
among Narval A.M. d.o.o., Studio Millenium d.o.o. and Nova TV d.d., dated
November 26, 2007 (incorporated by reference to Exhibit 10.44 to the
Company’s Annual Report on Form 10-K for the fiscal year ended December
31, 2007).
|
|
10.37*
|
Purchase
Agreement among Central European Media Enterprises Ltd., Lehman Brothers
Inc., J.P. Morgan Securities Inc., Deutsche Bank Securities Inc., BNP
Paribas and ING Bank N.V., London Branch, dated March 4, 2008
(incorporated by reference to Exhibit 10.1 to the Company’s Quarterly
Report on Form 10-Q for the quarterly period ended March 31,
2008).
|
|
10.38*
|
Deed
of Amendment to the Intercreditor Agreement dated July 21, 2006, as
amended, among Central European Media Enterprises Ltd., Central European
Media Enterprises N.V., CME Media Enterprises B.V., The Bank of New York,
BNY Corporate Trustee Services Limited and European Bank for
Reconstruction and Development, dated March 10, 2008 (incorporated by
reference to Exhibit 10.2 to the Company’s Quarterly Report on Form 10-Q
for the quarterly period ended March 31, 2008).
|
|
10.39*
|
Security
Assignment between Central European Media Enterprises Ltd., CME Media
Enterprises B.V. and The Bank of New York, dated March 10, 2008
(incorporated by reference to Exhibit 10.3 to the Company’s Quarterly
Report on Form 10-Q for the quarterly period ended March 31,
2008).
|
|
10.40*
|
Pledge
Agreement among Central European Media Enterprises Ltd., Central European
Media Enterprises N.V. and The Bank of New York, dated March 10, 2008
(incorporated by reference to Exhibit 10.4 to the Company’s Quarterly
Report on Form 10-Q for the quarterly period ended March 31,
2008).
|
|
10.41*
|
Deed
of Pledge of Shares among Central European Media Enterprises N.V., CME
Media Enterprises B.V. and The Bank of New York, dated March 10, 2008
(incorporated by reference to Exhibit 10.5 to the Company’s
Quarterly Report on Form 10-Q for the quarterly period ended March 31,
2008).
|
Exhibit
Number
|
Description
|
|
10.42*
|
Agreement
to Provide Advertising Services between Video International-Prioritet LLC
and Broadcasting Company “Studio 1+1” LLC dated November 30, 2006
(incorporated by reference to Exhibit 10.25 to the Company’s Annual Report
on Form 10-K for the fiscal year ended December 31,
2007).
|
|
10.43*
|
Capped
Call Transaction between Central European Media Enterprises Ltd., Deutsche
Bank AG, London Branch and Deutsche Bank Securities Inc., dated March 4,
2008 (incorporated by reference to Exhibit 10.7 to the Company’s Quarterly
Report on Form 10-Q for the quarterly period ended March 31,
2008).
|
|
10.44*
|
Capped
Call Transaction between Central European Media Enterprises Ltd. and BNP
Paribas, dated March 4, 2008 (incorporated by reference to Exhibit 10.8 to
the Company’s Quarterly Report on Form 10-Q for the quarterly period ended
March 31, 2008).
|
|
10.45*
|
Capped
Call Transaction between the Company and Lehman Brothers OTC Derivatives
Inc., dated March 4, 2008 (incorporated by reference to Exhibit 10.6 to
the Company’s Quarterly Report on Form 10-Q for the quarterly period ended
March 31, 2008).
|
|
10.46*
|
Master
Share Purchase Agreement between CME Media Enterprises B.V. and Top Tone
Media Holdings Limited, dated July 28, 2008 (incorporated by reference to
Exhibit 10.10 to the Company’s Quarterly Report on Form 10-Q for the
quarterly period ended September 30, 2008).
|
|
10.47*
|
TV2
Group Shareholders Agreement between CME Media Enterprises B.V., Top Tone
Media Holdings Limited and Equip Limited dated July 28, 2008 (incorporated
by reference to Exhibit 10.11 to the Company’s Quarterly Report on Form
10-Q for the quarterly period ended September 30,
2008).
|
|
10.48*
|
Separation
Agreement between CME Development Corporation and Michael Garin, dated
December 14, 2008 (incorporated by reference to Exhibit 10.1 to the
Company’s Current Report on Form 8-K filed on December 16,
2008).
|
|
10.49*
|
Subscription
Agreement, by and between Central European Media Enterprises Ltd. and TW
Media Holdings LLC, dated March 22, 2009 (incorporated by reference to
Exhibit 10.1 to the Company’s Quarterly Report on Form 10-Q for the
quarterly period ended March 31, 2009).
|
|
10.50*
|
Indemnity
Agreement, by and among Central European Media Enterprises Ltd., Ronald S.
Lauder and RSL Savannah LLC, dated as of March 22, 2009 (incorporated by
reference to Exhibit 10.2 to the Company’s Quarterly Report on Form 10-Q
for the quarterly period ended March 31, 2009).
|
|
10.51*+
|
Contract
of Employment dated June 30, 2009 between CME Development Corporation and
Charles Frank (incorporated by reference to Exhibit 10.3 to the Company’s
Quarterly Report on Form 10-Q for the quarterly period ended June 30,
2009).
|
|
10.52*
|
First
Amended and Restated Framework Agreement among Central European Media
Enterprises Ltd., CME Ukraine Holding B.V., CME Cyprus Holding Limited,
Alstrom Business Corp, Michalakis Tsitsekkos, Igor Kolomoisky and Ihor
Surkis, dated July 22, 2009 (incorporated by reference to Exhibit 10.4 to
the Company’s Quarterly Report on Form 10-Q for the quarterly period ended
September 30, 2009).
|
Exhibit
Number
|
Description
|
|
10.53*
|
Framework
Agreement among CME Production B.V., CME Romania B.V., Media Pro
Management S.A., Metrodome B.V. (formerly, Media Pro B.V.). and Adrian
Sarbu, dated July 27, 2009 (incorporated by reference to Exhibit 10.5 to
the Company’s Quarterly Report on Form 10-Q for the quarterly period ended
September 30, 2009).
|
|
10.54*+
|
Contract
of Employment between CME Media Services Limited and Adrian Sarbu, dated
July 27, 2009 (incorporated by reference to Exhibit 10.6 to the Company’s
Quarterly Report on Form 10-Q for the quarterly period ended September 30,
2009).
|
|
10.55*
|
Dealer
Manager Agreement between Central European Media Enterprises Ltd. and
Deutsche Bank AG, London Branch, dated September 7, 2009 (incorporated by
reference to Exhibit 10.7 to the Company’s Quarterly Report on Form 10-Q
for the quarterly period ended September 30, 2009).
|
|
10.56*
|
Tender
Agency Agreement between Central European Media Enterprises Ltd., Deutsche
Bank AG, London Branch, as Principal Tender Agent, and certain other
tender agents, dated September 7, 2009 (incorporated by reference to
Exhibit 10.8 to the Company’s Quarterly Report on Form 10-Q for the
quarterly period ended September 30, 2009).
|
|
10.57*
|
Purchase
Agreement among Central European Media Enterprises Ltd., Central European
Media Enterprises N.V., CME Media Enterprises B.V., Deutsche Bank AG,
London Branch, BNP Paribas London Branch, Merrill Lynch International,
Erste Group Bank AG and J.P. Morgan Securities Ltd., dated September 10,
2009 (incorporated by reference to Exhibit 10.9 to the Company’s Quarterly
Report on Form 10-Q for the quarterly period ended September 30,
2009).
|
|
10.58*
|
Global
Deed of Release among Central European Media Enterprises Ltd., CME Media
Enterprises B.V., Central European Media Enterprises N.V. and European
Bank for Reconstruction and Development, dated September 16, 2009
(incorporated by reference to Exhibit 10.10 to the Company’s Quarterly
Report on Form 10-Q for the quarterly period ended September 30,
2009).
|
|
10.59*
|
Contract
Assignment between CME Media Enterprises B.V, Central European Media
Enterprises Ltd., The Bank of New York Mellon, acting through its London
Branch and The Law Debenture Trust Corporation p.l.c., dated September 17,
2009 (incorporated by reference to Exhibit 10.11 to the Company’s
Quarterly Report on Form 10-Q for the quarterly period ended September 30,
2009).
|
|
10.60*
|
Deed
of Amendment to the Intercreditor Agreement dated July 21, 2006, as
amended, among Central European Media Enterprises Ltd., Central European
Media Enterprises N.V., CME Media Enterprises B.V., The Bank of New York
Mellon (formerly JPMorgan Chase Bank, N.A., London Branch), BNY Corporate
Trustee Services Limited, The Bank of New York Mellon (formerly The Bank
of New York), The Bank of New York Mellon (formerly The Bank of New York),
European Bank for Reconstruction and Development, The Bank of New York
Mellon, acting through its London Branch and The Law Debenture Trust
Corporation p.l.c., dated September 17, 2009 (incorporated by reference to
Exhibit 10.12 to the Company’s Quarterly Report on Form 10-Q for the
quarterly period ended September 30,
2009).
|
Exhibit
Number
|
Description
|
|
10.61*
|
Pledge
Agreement among Central European Media Enterprises Ltd., Central European
Media Enterprises N.V., The Bank of New York Mellon, acting through its
London Branch and The Law Debenture Trust Corporation p.l.c., dated
September 17, 2009 (incorporated by reference to Exhibit 10.13 to the
Company’s Quarterly Report on Form 10-Q for the quarterly period ended
September 30, 2009).
|
|
10.62*
|
Deed
of Pledge of Shares among Central European Media Enterprises N.V., CME
Media Enterprises B.V., The Bank of New York Mellon, acting through its
London Branch and The Law Debenture Trust Corporation p.l.c., dated
September 17, 2009 (incorporated by reference to Exhibit 10.14 to the
Company’s Quarterly Report on Form 10-Q for the quarterly period ended
September 30, 2009).
|
|
10.63*
|
Purchase
Agreement among Central European Media Enterprises Ltd., Central European
Media Enterprises N.V., CME Media Enterprises B.V., Deutsche Bank AG,
London Branch, BNP Paribas London Branch, Merrill Lynch International,
Erste Group Bank AG, ING Bank N.V., London Branch and J.P. Morgan
Securities Ltd., dated September 23, 2009 (incorporated by reference to
Exhibit 10.15 to the Company’s Quarterly Report on Form 10-Q for the
quarterly period ended September 30, 2009).
|
|
10.64*
|
Global
Deed of Release among Central European Media Enterprises Ltd., CME Media
Enterprises B.V., Central European Media Enterprises N.V. and The Bank of
New York Mellon, acting through its London Branch (formerly JPMorgan Chase
Bank, N.A., London Branch), dated September 29, 2009 (incorporated by
reference to Exhibit 10.16 to the Company’s Quarterly Report on Form 10-Q
for the quarterly period ended September 30, 2009).
|
|
10.65*
|
Deed
of Amendment to the Intercreditor Agreement dated July 21, 2006, as
amended, among Central European Media Enterprises Ltd., Central European
Media Enterprises N.V., CME Media Enterprises B.V., The Bank of New York
Mellon (formerly JPMorgan Chase Bank, N.A., London Branch), BNY Corporate
Trustee Services Limited, The Bank of New York Mellon (formerly The Bank
of New York), The Bank of New York Mellon (formerly The Bank of New York),
The Bank of New York Mellon, acting through its London Branch and The Law
Debenture Trust Corporation p.l.c., dated September 29, 2009 (incorporated
by reference to Exhibit 10.17 to the Company’s Quarterly Report on Form
10-Q for the quarterly period ended September 30,
2009).
|
|
Amendment
to the Framework Agreement among CME Production B.V., CME Romania B.V.,
Media Pro Management S.A., Metrodome B.V. (formerly, Media Pro B.V.). and
Adrian Sarbu, dated December 9, 2009.
|
||
Subscription
Agreement among Central European Media Enterprises Ltd., Media Pro
Management S.A. and Metrodome B.V. (formerly, Media Pro B.V.), dated
December 9, 2009.
|
||
Share
Purchase Agreement among Central European Media Enterprises Ltd., CME
Cyprus Holding II Limited, Igor Kolomoisky and Harley Trading Limited,
dated January 20, 2010.
|
||
Termination
agreement among Central European Media Enterprises Ltd., CME Ukraine
Holding B.V., CME Cyprus Holding Limited, Alstrom Business Corp,
Michalakis Tsitsekkos, Igor Kolomoisky and Ihor Surkis, dated January 20,
2010.
|
Exhibit
Number
|
Description
|
|
Facility
Agreement among CET 21 spol. s r.o.,
Erste Group Bank A.G. as arranger, Česká Spořitelna, a.s. (“CSAS”) as facility agent and security
agent, CSAS, UniCredit Bank Czech Republic, a.s. and BNP Paribas as
original lenders and the Company, CME Slovak Holdings B.V., CME Media
Enterprises B.V., CME Romania B.V. and Markiza-Slovakia, spol. s r.o. as
original guarantors, dated December 21, 2009.
|
||
Investor
Rights Agreement among the Company, Ronald S. Lauder, RSL Savannah LLC,
RSL Investment LLC, RSL Investments Corporation and Time Warner Media
Holdings B.V., dated May 18, 2009.
|
||
Irrevocable
Voting Deed and Corporate Representative Appointment among RSL Savannah
LLC, Time Warner Media Holdings B.V. and the Company, dated May 18,
2009.
|
||
Contract
of Employment between CME Media Services Limited and Dave Sturgeon, dated
June 19, 2009.
|
||
List
of subsidiaries.
|
||
Consent
of Deloitte LLP.
|
||
Certification
of Principal Executive Officer pursuant to Exchange Act Rules 13a-14(a)
and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002.
|
||
Certification
of Principal Financial Officer pursuant to Exchange Act Rules 13a-14(a)
and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002.
|
||
Certifications
of Principal Executive Officer and Principal Financial Officer pursuant to
18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002 (furnished
only).
|
*
|
Previously
filed exhibits
|
+
|
Exhibit
is a management contract or compensatory
plan
|
b)
|
Exhibits:
See (a)(3) above for a listing of the exhibits included as part of this
report.
|
c)
|
Report
of Independent Registered Public Accountants on Schedule II - Schedule of
Valuation Allowances. (See page S-1 of this Annual Report on
Form 10-K.)
|
Date: February
24, 2010
|
/s/ Adrian Sarbu
|
||
Adrian
Sarbu
|
|||
President
and Chief Executive Officer
|
Signature
|
Title
|
Date
|
||
/s/
Ronald S. Lauder
|
Chairman
of the Board of Directors
|
February
24, 2010
|
||
Ronald
S. Lauder
|
||||
/s/
Herbert A. Granath
|
Vice-Chairman
of the Board of Directors
|
February
24, 2010
|
||
Herbert
A. Granath
|
||||
/s/
Adrian Sarbu
|
President
and Chief Executive Officer
|
February
24, 2010
|
||
Adrian
Sarbu
|
and
Director (Principal Executive Officer)
|
|||
/s/
Charles Frank
|
Chief
Financial Officer
|
February
24, 2010
|
||
Charles
Frank
|
(Principal
Financial Officer)
|
|||
/s/
David Sturgeon
|
Deputy
Chief Financial Officer
|
February
24, 2010
|
||
David
Sturgeon
|
(Principal
Accounting Officer)
|
|||
/s/
Paul T. Cappuccio
|
Director
|
February
23, 2010
|
||
Paul
T. Cappuccio
|
||||
/s/
Michael Del Nin
|
Director
|
February
23, 2010
|
||
Michael
Del Nin
|
||||
/s/
Igor Kolomoisky
|
Director
|
February
24, 2010
|
||
Igor
Kolomoisky
|
||||
/s/
Alfred W. Langer
|
Director
|
February
24, 2010
|
||
Alfred
W. Langer
|
||||
/s/
Fred H. Langhammer
|
Director
|
February
24, 2010
|
||
Fred
H. Langhammer
|
||||
/s/
Bruce Maggin
|
Director
|
February
24, 2010
|
||
Bruce
Maggin
|
||||
/s/
Parm Sandhu
|
Director
|
February
24, 2010
|
||
Parm
Sandhu
|
||||
/s/
Caryn Seidman Becker
|
Director
|
February
24, 2010
|
||
Caryn
Seidman Becker
|
||||
/s/
Duco Sickinghe
|
Director
|
February
24, 2010
|
||
Duco
Sickinghe
|
||||
|
Director
|
|
||
Eric
Zinterhofer
|
S-1
|
Bad
debt and credit note provision
|
Deferred
tax allowance
|
|||
Balance
at December 31, 2006
|
12,640
|
15,885
|
||
Charged
to costs and expenses
|
1,852
|
9,803
|
||
Charged
to other accounts (1)
|
(602)
|
2,000
|
||
Foreign
exchange
|
691
|
1,208
|
||
Balance
at December 31, 2007
|
14,581
|
28,896
|
||
Charged
to costs and expenses
|
2,541
|
7,192
|
||
Charged
to other accounts (1)
|
(2,021)
|
11,880
|
||
Foreign
exchange
|
(385)
|
(576)
|
||
Balance
at December 31, 2008
|
14,716
|
47,392
|
||
Charged
to costs and expenses
|
10,419
|
(11,350)
|
||
Charged
to other accounts (1)
|
(6,571)
|
29,762
|
||
Foreign
exchange
|
(5)
|
(93)
|
||
Balance
at December 31, 2009
|
18,559
|
65,711
|