BERMUDA
|
98-0438382
|
(State
or other jurisdiction of incorporation or organization)
|
(IRS
Employer Identification No.)
|
Clarendon
House, Church Street, Hamilton
|
HM
CX 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 2009 Annual General Meeting of
Shareholders
|
Part
III
|
Page
|
|||
PART
I
|
|||
Item
1
|
5
|
||
Item
1A
|
33
|
||
Item
1B
|
41
|
||
Item
2
|
41
|
||
Item
3
|
42
|
||
Item
4
|
42
|
||
PART
II
|
|||
Item
5
|
43
|
||
Item
6
|
44
|
||
Item
7
|
46
|
||
Item
7A
|
103
|
||
Item
8
|
105
|
||
Item
9
|
173
|
||
Item
9A
|
173
|
||
Item
9B
|
176
|
||
PART
III
|
|||
Item
10
|
176
|
||
Item
11
|
176
|
||
Item
12
|
176
|
||
Item
13
|
176
|
||
Item
14
|
176
|
||
PART
IV
|
|||
Item
15
|
177
|
||
184
|
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:
|
|||
TV2
EOOD
|
80.0%
|
Consolidated
Subsidiary
|
TV2
|
Croatia
|
|||
License Company:
|
|||
Nova
TV d.d. (“Nova TV (Croatia)”)
|
100.0%
|
Consolidated
Subsidiary
|
NOVA
TV (Croatia)
|
Czech
Republic
|
|||
License
Company:
|
|||
CET
21 spol s.r.o. (“CET 21”)
|
100.0%
|
Consolidated
Subsidiary
|
TV
NOVA (Czech
Republic) NOVA
CINEMA and NOVA
SPORT
|
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
|
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
|
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
|
1+1
Production
|
100.0%
|
Consolidated
Subsidiary
|
N/A
|
TV
Media Planet Ltd. (“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
|
Gravis
LLC (“Gravis”)
|
60.4%
|
Consolidated
Subsidiary
|
CITI
(1)
|
Gravis
– Kino LLC (“Gravis-Kino”) (2)
|
60.4%
|
Consolidated
Subsidiary
|
KINO
|
Tor
LLC (“Tor”) (3)
|
60.4%
|
Consolidated
Subsidiary
|
KINO
|
Zhysa
LLC (“Zhysa”) (3)
|
60.4%
|
Consolidated
Subsidiary
|
KINO
|
(1)
We owned CITI until February 10, 2009. See Part II, Item 8, Note 23
“Subsequent Events”. We now hold no ownership in
Gravis.
|
|||
(2)
On January 26, 2009 we acquired 100% ownership of
Gravis-Kino.
|
|||
(3)
Zhysa and Tor hold local terrestrial licenses which allow them to
re-broadcast the KINO signal. On January 14, 2009, we acquired 100%
ownership of Zhysa and
Tor.
|
Country
|
TV
Channels
|
Launch
Date
|
Technical
Reach (1)
|
2008 All
Day Audience Share (2)
|
Market
Rank (2)
|
Bulgaria
|
TV2
|
November
2007 (3)
|
80.3%
|
2.0%
|
8
|
RING
TV
|
September
1998 (3)
|
58.6%
|
0.3%
|
22
|
|
Croatia
|
NOVA
TV
(Croatia)
|
August
2000 (4)
|
89.0%
|
22.5%
|
3
|
Czech Republic
|
TV
NOVA
(Czech Republic)
|
February
1994 (5)
|
97.3%
|
41.5%
|
1
|
NOVA SPORT
|
April
2002 (6)
|
20.7%
|
n/a
|
n/a
|
|
NOVA
CINEMA(7)
|
December
2007
|
37.9%
|
0.5%
|
7
|
|
Romania
|
PRO
TV
|
December
1995
|
98.6%
|
16.5%
|
1
|
ACASA
|
February
1998
|
90.1%
|
8.1%
|
3
|
|
PRO
CINEMA
|
April
2004
|
75.0%
|
2.0%
|
10
|
|
SPORT.RO
|
July
2003 (8)
|
63.8%
|
1.6%
|
13
|
|
MTV
ROMANIA
|
June
2002 (9)
|
56.3%
|
0.6%
|
30
|
|
Slovak Republic
|
TV
MARKIZA
|
August
1996
|
99.4%
|
35.1%
|
1
|
Slovenia
|
POP
TV
|
December
1995
|
95.7%
|
25.4%
|
1
|
KANAL
A
|
October
1991 (10)
|
93.7%
|
15.0%
|
3
|
|
Ukraine
|
STUDIO
1+1
|
January
1997
|
98.5%
|
12.0%
|
2
|
KINO
|
August
1993 (11)
|
52.5%
|
0.6%
|
19
|
|
CITI
|
March
1994 (11)
|
8.2%
|
0.1%
|
18
|
(1)
|
Source:
Bulgaria: TNS; Croatia: AGB Nielsen Media Research; Czech Republic:
ATO - Mediaresearch; Romania: GFK; Slovak Republic: PMT /
TNS SK; Slovenia: AGB Nielsen Media Research; Ukraine: GFK. “Technical
Reach” is a measurement of the percentage of a country’s population that
is able to receive the signals of the indicated
channels.
|
(2)
|
Source:
Bulgaria: TNS; Croatia: AGB Nielsen Media Research; Czech
Republic: ATO – Mediaresearch; Romania: GFK; Slovak Republic:
PMT / TNS; Slovenia: AGB Nielsen Media Research; Ukraine: GFK. Sales
target group all day audience share and market
rank.
|
(3)
|
We
acquired TV2 and RING TV in August
2008.
|
(4)
|
We
acquired NOVA TV (Croatia) in July
2004.
|
(5)
|
We
acquired TV NOVA (Czech Republic) in May
2005.
|
(6)
|
We
acquired NOVA SPORT in September
2005.
|
(7)
|
Technical
reach for NOVA CINEMA includes the entrance of DBV-T (December 15, to
December 31, 2008)
|
(8)
|
We
acquired SPORT.RO in March 2007.
|
(9)
|
We
acquired the license to broadcast MTV ROMANIA in December
2007.
|
(10)
|
We
acquired KANAL A in October 2000.
|
(11)
|
We
acquired KINO and CITI in January 2006 and relaunched them in July 2006
and December 2006, respectively. We disposed of the CITI channel in
February 2009.
|
Country
|
Population
(in
millions)
(1)
|
Technical
reach (in millions)
(2)
|
Television
Households Reached
(in
millions)
(3)
|
Television
Households Reached (%)
(3)
|
Cable
Penetration
(3)
|
Bulgaria
|
7.6
|
5.9
|
2.3
|
99%
|
60%
|
Croatia
|
4.6
|
3.7
|
1.3
|
97%
|
16%
|
Czech Republic
|
10.2
|
9.9
|
3.8
|
98%
|
23%
|
Romania
|
21.3
|
19.9
|
7.0
|
97%
|
67%
|
Slovak Republic
|
5.4
|
5.0
|
1.6
|
98%
|
43%
|
Slovenia
|
2.0
|
1.9
|
0.6
|
98%
|
65%
|
Ukraine
|
45.9
|
41.3
|
16.4
|
97%
|
32%
|
Total
|
97.0
|
87.6
|
33.0
|
||
(1)
|
Source:
Global Insight.
|
(2)
|
Source:
Internal estimates supplied by each country’s operations. Each of our
operations has estimated its own technical reach based on the location,
power and frequency of each of its transmitters and the local population
density and geography around the transmitter. The technical reach is
separate from the independent third party measurement that determines
audience shares.
|
(3)
|
Source:
Bulgaria: TNS, Croatia: AGB Nielsen Media Research,; Czech
Republic: ATO Mediaresearch (Continual Study); Romania: GFK– Establishment
Survey; Slovak Republic: TNS; Slovenia: AGB Nielsen Media Research
–Establishment Survey 2008; Ukraine:
GFK.
|
Bulgaria:
|
Council
for Electronic Media
|
Croatia:
|
Electronic
Media Council
|
Czech Republic:
|
The
Council for Radio and Television Broadcasting
|
Romania:
|
National
Audio-Visual Council
|
Slovak Republic:
|
Council
of the Slovak Republic for Broadcasting and Television
Transmission
|
Slovenia:
|
Post
and Electronic Communications Agency of the Republic of
Slovenia
|
Ukraine:
|
National
Council for Television and Radio
Broadcasting
|
Bulgaria
|
The
license of TV2 expires in February 2010.
|
Croatia
|
The
license of NOVA TV (Croatia) expires in March 2010.
|
Czech Republic
|
The
license of TV NOVA (Czech Republic) expires in January 2017. The NOVA
SPORT license expires in September 2020. The satellite license for
NOVA CINEMA expires in November 2019.
|
Romania
|
Licenses
expire on dates ranging from April 2009 to May 2017.
|
Slovak Republic
|
The
license of TV MARKIZA expires in September 2019.
|
Slovenia
|
The
licenses of POP TV and KANAL A expire in August 2012.
|
Ukraine
|
The
15-hour prime time and off prime time license of STUDIO 1+1 expires in
December 2016. The license to broadcast for the remaining nine hours in
off prime time expires in July 2014. The satellite license expires in
April 2018. Licenses used for the KINO and CITI channels expire on dates
ranging from March 2010 to April
2016.
|
2004
|
2005
|
2006
|
2007
|
2008
|
|
TV2
|
|||||
All
day
|
-
|
-
|
-
|
0.1%
|
2.0%
|
Prime
time
|
-
|
-
|
-
|
0.1%
|
1.8%
|
RING
TV
|
|||||
All
day
|
1.0%
|
0.6%
|
0.5%
|
0.3%
|
0.3%
|
Prime
time
|
0.8%
|
0.5%
|
0.5%
|
0.3%
|
0.3%
|
Source:
TNS.
|
Main
Television Channels
|
Ownership
|
Year
of first transmission
|
Signal
distribution
|
All
day audience share (2008)
|
Technical
reach
|
bTV
|
News
Corp
|
2000
|
Cable
/ Terrestial / Satellite
|
36.5%
|
99.9%
|
NOVA
TV
|
MTG
|
1994
|
Cable
/ Terrestial / Satellite
|
16.9%
|
95.3%
|
BNT
|
Public
television
|
1959
|
Cable
/ Terrestial / Satellite
|
9.7%
|
99.5%
|
DIEMA
+
|
MTG
|
1999
|
Cable
/ Terrestial / Satellite
|
3.6%
|
67.3%
|
TV2
|
CME
|
2007
|
Cable
/ Terrestial / Satellite
|
2.0%
|
80.3%
|
RING
TV
|
CME
|
1998
|
Cable
/ Satellite
|
0.5%
|
58.6%
|
Others
|
30.8%
|
||||
100%
|
|||||
Source:
TNS.
|
2004
|
2005
|
2006
|
2007
|
2008
|
|
All
day
|
15.6%
|
14.0%
|
15.7%
|
18.8%
|
22.5%
|
Prime
time
|
13.5%
|
14.5%
|
17.3%
|
19.7%
|
25.4%
|
Source:
AGB Nielsen Media
Research.
|
Main
Television Channels
|
Ownership
|
Year
of first transmission
|
Signal distribution
|
All
day audience share (2008)
|
Technical reach
|
RTL
|
Bertelsmann
|
2004
|
Terrestrial
/ satellite / cable
|
26.4%
|
96.9%
|
HRT
1
|
Public
Television
|
1956
|
Terrestrial
/ satellite / cable
|
24.3%
|
96.3%
|
NOVA
TV (Croatia)
|
CME
|
2000
|
Terrestrial
/ satellite / cable
|
22.5%
|
89.0%
|
HRT
2
|
Public
Television
|
1972
|
Terrestrial
/ satellite / cable
|
15.1%
|
96.1%
|
Others
|
11.7%
|
||||
100.0%
|
|||||
Source:
AGB Nielsen Media
Research.
|
2004
|
2005
|
2006
|
2007
|
2008
|
|
All
day
|
42.6%
|
42.4%
|
43.6%
|
43.0%
|
41.5%
|
Prime
time
|
45.6%
|
43.6%
|
47.3%
|
46.8%
|
45.8%
|
Source:
ATO –
Mediaresearch.
|
Main
Television Channels
|
Ownership
|
Year
of first transmission
|
Signal
distribution
|
All
day audience share (2008)
|
Technical
reach
|
TV
NOVA (Czech Republic)
|
CME
|
1994
|
Terrestrial
/ satellite and digital
|
41.5%
|
97.3%
|
CT
1
|
Public
Television
|
1953
|
Terrestrial
/ satellite / digital
|
17.3%
|
97.4%
|
TV
Prima
|
Modern
Times Group/Local owners
|
1993
|
Terrestrial
/ satellite / digital
|
17.0%
|
94.5%
|
CT
2
|
Public
Television
|
1970
|
Terrestrial
/ satellite / digital
|
6.8%
|
95.8%
|
NOVA
CINEMA (1)
|
CME
|
2007
|
Cable
/ satellite / digital
|
0.5%
|
37.9%
|
NOVA
SPORT
|
CME
|
2002
|
Cable
/ satellite
|
n/a
|
20.7%
|
Others
|
16.9%
|
||||
100.0%
|
|||||
Source
: ATO –
Mediaresearch.
|
2004
|
2005
|
2006
|
2007
|
2008
|
|
PRO
TV
|
|||||
All
day
|
20.5%
|
20.9%
|
20.7%
|
18.3%
|
16.5%
|
Prime
time
|
23.7%
|
22.8%
|
22.9%
|
21.5%
|
19.7%
|
ACASA
|
|||||
All
day
|
9.7%
|
9.6%
|
8.5%
|
7.5%
|
8.1%
|
Prime
time
|
10.3%
|
11.2%
|
9.0%
|
7.1%
|
9.4%
|
SPORT.RO
|
|||||
All
day
|
1.2%
|
1.5%
|
1.5%
|
1.7%
|
1.6%
|
Prime
time
|
1.0%
|
1.4%
|
1.3%
|
1.3%
|
1.2%
|
PRO
CINEMA
|
|||||
All
day
|
0.8%
|
1.5%
|
1.8%
|
2.2%
|
2.0%
|
Prime
time
|
0.8%
|
1.3%
|
1.5%
|
1.9%
|
1.8%
|
MTV
ROMANIA (1)
|
|||||
All
day
|
1.0%
|
0.8%
|
0.8%
|
0.9%
|
0.6%
|
Prime
time
|
0.5%
|
0.5%
|
0.5%
|
0.6%
|
0.5%
|
Source:
GFK , TNS/AGB International.
(1)
We acquired MTV Romania in December
2007.
|
Main
Television Channels
|
Ownership
|
Year
of first transmission
|
Signal
distribution
|
All
day audience share (2008)
|
Technical
reach
|
PRO
TV
|
CME
|
1995
|
Terrestrial
/ satellite / cable
|
16.5%
|
98.6%
|
Antena
1
|
Local
owner
|
1993
|
Terrestrial
/ satellite / cable
|
9.4%
|
93.7%
|
ACASA
|
CME
|
1998
|
Satellite
/ cable
|
8.1%
|
90.1%
|
Prima
TV
|
SBS
|
1994
|
Terrestrial
/ satellite / cable
|
5.3%
|
91.6%
|
TVR
1
|
Public
Television
|
1956
|
Terrestrial
/ satellite / cable
|
4.0%
|
99.2%
|
PRO
CINEMA
|
CME
|
2004
|
Satellite
/ cable
|
2.0%
|
75.0%
|
TVR
2
|
Public
Television
|
1968
|
Terrestrial
/ satellite / cable
|
1.6%
|
95.8%
|
SPORT.RO
|
CME
|
2003
|
Satellite
/ cable
|
1.6%
|
63.8%
|
MTV
ROMANIA
|
CME
|
2002
|
Satellite
/ cable
|
0.6%
|
56.3%
|
Others
|
50.9%
|
||||
100.0%
|
|||||
Source:
GFK, TNS/AGB
International.
|
2004
|
2005
|
2006
|
2007
|
2008
|
|
All
day
|
33.7%
|
31.2%
|
33.7%
|
35.5%
|
35.1%
|
Prime
time
|
35.4%
|
32.9%
|
35.9%
|
39.5%
|
37.7%
|
Main Television Channels
|
Ownership
|
Year
of first transmission
|
Signal distribution
|
All
day audience share (2008)
|
Technical reach
|
TV
MARKIZA
|
CME
|
1996
|
Terrestrial
/ satellite / cable
|
35.1%
|
99.4%
|
TV
JOJ
|
Local
owner
|
2002
|
Terrestrial
/ satellite / cable
|
16.9%
|
88.8%
|
STV
1
|
Public
Television
|
1956
|
Terrestrial
/ satellite / cable
|
16.4%
|
99.9%
|
STV
2
|
Public
Television
|
1969
|
Terrestrial
/ satellite / cable
|
5.8%
|
99.4%
|
Others
|
25.8%
|
||||
100.0%
|
|||||
Source:
CME.
|
2004
|
2005
|
2006
|
2007
|
2008
|
|
POP
TV
|
|||||
All
day
|
26.6%
|
27.2%
|
29.1%
|
26.1%
|
25.4%
|
Prime
time
|
32.6%
|
33.9%
|
36.0%
|
32.2%
|
31.9%
|
KANAL
A
|
|||||
All
day
|
10.4%
|
11.4%
|
12.0%
|
14.3%
|
15.0%
|
Prime
time
|
12.3%
|
13.5%
|
13.8%
|
15.3%
|
15.5%
|
Source:
AGB Nielsen Media
Research.
|
Main
Television Channels
|
Ownership
|
Year
of first transmission
|
Signal
distribution
|
All
day audience share (2008)
|
Technical
reach
|
POP
TV
|
CME
|
1995
|
Terrestrial
/ cable
|
25.4%
|
95.7%
|
SLO
1
|
Public
Television
|
1958
|
Terrestrial
/ satellite / cable
|
16.5%
|
99.9%
|
KANAL
A
|
CME
|
1991
|
Terrestrial
/ cable
|
15.0%
|
93.7%
|
SLO
2
|
Public
Television
|
1967
|
Terrestrial
/ satellite / cable
|
7.7%
|
99.2%
|
TV3
|
Modern
Times Group
|
1995
|
Terrestrial
/ cable
|
6.8%
|
78.2%
|
Others
|
28.6%
|
||||
100.0%
|
|||||
Source:
AGB Nielsen Media
Research.
|
2004
|
2005
|
2006
|
2007
|
2008
|
|
All
day
|
21.9%
|
20.2%
|
18.4%
|
16.0%
|
12.0%
|
Prime
time
|
27.5%
|
22.2%
|
23.0%
|
18.5%
|
13.2%
|
Main Television Channels
|
Ownership
|
Year
of first transmission
|
Signal distribution
|
Audience share
(2008)
|
Technical reach
|
Inter
|
Local
owners
|
1996
|
Terrestrial
/
satellite
/ cable
|
21.0%
|
99.0%
|
STUDIO
1+1
|
CME
|
1997
|
Terrestrial
/
satellite
/ cable
|
12.0%
|
98.5%
|
STB
|
Local
owner (same as Novy Kanal and ICTV)
|
1997
|
Terrestrial
|
8.0%
|
96.5%
|
ICTV
|
Local
owner (same as Novy Kanal and STB)
|
1992
|
Terrestrial
|
7.8%
|
96.1%
|
Novy
Kanal
|
Local
owner (same as ICTV and STB)
|
1998
|
Terrestrial
|
7.2%
|
97.2%
|
UT-1
|
Public
Television
|
1965
|
Terrestrial
/
cable
|
1.9%
|
97.3%
|
Others
|
42.1%
|
||||
100.0%
|
|||||
Item
1A.
|
Risk
Factors
|
·
|
additional
demands placed on our senior management, who are also responsible for
managing our existing operations;
|
·
|
increased
overall operating complexity of our business, requiring greater personnel
and other resources;
|
·
|
difficulties
of expanding beyond our core expertise in the event that we acquire
ancillary businesses;
|
·
|
significant
initial cash expenditures to acquire and integrate new businesses;
and
|
·
|
in
the event that debt is incurred to finance acquisitions, additional debt
service costs related thereto as well as limitations that may arise under
our Senior Notes and the EBRD Loan.
|
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, TV2 and RING TV
|
||
Zagreb,
Croatia
|
Owned
and leased buildings
|
Office
and studio space, NOVA TV (Croatia)
|
||
Prague,
Czech Republic
|
Owned
and leased buildings
|
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
|
||
Bratislava,
Slovak Republic
|
Owned
buildings
|
Office
and studio space, TV MARKIZA
|
||
Ljubljana,
Slovenia
|
Owned
and leased buildings
|
Office
and studio space, POP TV and KANAL A
|
||
Kiev
and other key cities within Ukraine
|
Leased
buildings
|
Office
and studio space, STUDIO 1+1 and KINO
|
||
Zug,
Switzerland
|
Leased
office
|
Office
space, IMS
|
Price
Period
|
High
(US$ / Share)
|
Low
(US$ / Share)
|
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
|
2007
|
||
Fourth
Quarter
|
123.49
|
93.36
|
Third
Quarter
|
100.85
|
76.91
|
Second
Quarter
|
100.74
|
86.85
|
First
Quarter
|
88.92
|
70.95
|
Central
European Media Enterprises Ltd.
|
$ | 55.81 | ||
NASDAQ
Composite Index
|
$ | 79.39 | ||
Dow
Jones World Broadcasting Index (1)
|
$ | 72.49 |
For
the Years Ended December 31,
|
||||||||||||||||||||
2008
|
2007
|
2006
|
2005
|
2004
|
||||||||||||||||
(US$
000’s, except per share data)
|
||||||||||||||||||||
CONSOLIDATED
STATEMENT OF OPERATIONS DATA:
|
||||||||||||||||||||
Net
revenues
|
$ | 1,019,934 | $ | 838,856 | $ | 602,646 | $ | 400,978 | $ | 182,339 | ||||||||||
Operating
(loss) / income
|
(127,797 | ) | 210,456 | 142,971 | 52,196 | 18,671 | ||||||||||||||
Net
(loss) / income from continuing operations
|
(251,759 | ) | 93,048 | 27,641 | 42,835 | 15,938 | ||||||||||||||
Net
(loss) / income on discontinued operations
|
(3,785 | ) | (4,480 | ) | (7,217 | ) | (513 | ) | 2,524 | |||||||||||
Net
income / (loss)
|
$ | (255,544 | ) | $ | 88,568 | $ | 20,424 | $ | 42,322 | $ | 18,462 | |||||||||
PER
SHARE DATA:
|
||||||||||||||||||||
Net
(loss) / income per common share from:
|
||||||||||||||||||||
Continuing
operations – basic
|
$ | (5.95 | ) | $ | 2.25 | $ | 0.69 | $ | 1.24 | $ | 0.57 | |||||||||
Continuing
operations – diluted
|
(5.95 | ) | 2.23 | 0.68 | 1.21 | 0.55 | ||||||||||||||
Discontinued
operations – basic
|
(0.09 | ) | (0.11 | ) | (0.18 | ) | (0.01 | ) | 0.09 | |||||||||||
Discontinued
operations – diluted
|
(0.09 | ) | (0.11 | ) | (0.18 | ) | (0.01 | ) | 0.09 | |||||||||||
Net
(loss) / income – basic
|
(6.04 | ) | 2.14 | 0.51 | 1.22 | 0.66 | ||||||||||||||
Net
(loss) / income – diluted
|
$ | (6.04 | ) | $ | 2.12 | $ | 0.50 | $ | 1.19 | $ | 0.63 | |||||||||
Weighted
average common shares used in computing per share amounts
(000’s)
|
||||||||||||||||||||
Basic
|
42,328 | 41,384 | 40,027 | 34,664 | 27,871 | |||||||||||||||
Diluted
|
42,328 | 41,833 | 40,600 | 35,430 | 29,100 | |||||||||||||||
CONSOLIDATED
BALANCE SHEET DATA:
|
||||||||||||||||||||
Cash
|
$ | 107,433 | $ | 142,812 | $ | 145,902 | $ | 71,658 | $ | 152,568 | ||||||||||
Other
current assets
|
387,962 | 392,280 | 271,763 | 215,268 | 112,481 | |||||||||||||||
Non-current
assets
|
1,913,338 | 1,803,343 | 1,401,335 | 1,101,924 | 179,590 | |||||||||||||||
Total
assets
|
$ | 2,408,733 | $ | 2,338,435 | $ | 1,819,000 | $ | 1,388,850 | $ | 444,639 | ||||||||||
Current
liabilities
|
228,673 | 234,470 | 184,461 | 206,961 | 109,745 | |||||||||||||||
Non-current
liabilities
|
1,175,694 | 681,003 | 572,584 | 488,099 | 18,965 | |||||||||||||||
Minority
interests
|
3,187 | 23,155 | 26,189 | 13,237 | 4,861 | |||||||||||||||
Shareholders’
equity
|
1,001,179 | 1,399,807 | 1,035,766 | 680,553 | 311,068 | |||||||||||||||
Total
liabilities and shareholders’ equity
|
$ | 2,408,733 | $ | 2,338,435 | $ | 1,819,000 | $ | 1,388,850 | $ | 444,639 | ||||||||||
I.
|
Executive
Summary
|
ll.
|
General
Market Information
|
Ill.
|
Analysis
of Segment Results
|
IV.
|
Analysis
of the Results of Consolidated
Operations
|
V.
|
Liquidity
and Capital Resources
|
Vl.
|
Critical
Accounting Policies and Estimates
|
Vll.
|
Related
Party Matters
|
For
the Years Ended December 31, (US$ 000's)
|
||||||||||||
2008
|
2007
|
Movement
|
||||||||||
Net
revenues
|
$ | 1,019,934 | $ | 838,856 | $ | 181,078 | ||||||
Operating
(loss) / income
|
(127,797 | ) | 210,456 | (338,253 | ) | |||||||
Net
(loss) / Income
|
$ | (255,544 | ) | $ | 88,568 | $ | (344,112 | ) | ||||
Net
cash generated from continuing operating activities
|
$ | 135,555 | $ | 106,695 | $ | 28,860 |
|
·
|
we
intend to reorganize our operating structure into three areas -
(broadcast) channel operations, content, and internet – to
leverage our content strengths to develop a significant new revenue source
over the medium term; and
|
|
·
|
as
this structure becomes established, we intend to continue our
transformation from a television broadcaster to a broad based media
company by capitalizing on our core strengths and expanding our revenue
base into five main sources: advertising, subscription, content
distribution, internet and management
services.
|
|
·
|
we
will continue developing our Bulgaria and Ukraine operations in a
controlled manner to secure consistent performance and a leading position
in those markets; and.
|
|
·
|
we
will assess opportunities arising from current economic conditions to
launch or acquire additional channels and internet operations in our
region in order to expand our offerings, target niche audiences and
increase our advertising inventory when financially
prudent.
|
Country
|
2008
Rating
|
Details
of 2008 Rating
|
2007
Rating
|
2006
Rating
|
2005
Rating
|
Bulgaria
|
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.
|
-
|
-
|
-
|
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
|
A4
|
A
somewhat shaky political and economic outlook and a relatively volatile
business environment can affect corporate payment
behavior. Corporate probability is still acceptable on
average.
|
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
|
A1
|
The
political and economic situation is very good. A quality
business environment has a positive influence on corporate payment
behavior. Corporate default probability is very low on
average.
|
A1
|
A1
|
A2
|
Ukraine
|
C
|
A
very uncertain political and economic outlook and a business environment
with many troublesome weaknesses can have a significant impact on
corporate payment behavior. Corporate default probability is
high.
|
C
|
C
|
C
|
Country
|
Population
(in
millions) (1)
|
Per
Capita GDP 2008 (1)
|
Total
Advertising Spending per Capita 2008 (US$) (2)
|
Total
Advertising Spending as a % of GDP 2008
(2)
|
TV
Advertising Spending per Capita (US$)
2008
(2)
|
TV
Advertising Spending as a % of Total Advertising Spending
2008
(2)
|
||||||||||||||||||
Bulgaria
|
7.6 | $ | 6,154 | $ | 45.9 | 0.75 | % | $ | 23.7 | 55 | % | |||||||||||||
Croatia
|
4.6 | $ | 13,491 | $ | 73.0 | 0.54 | % | $ | 35.5 | 49 | % | |||||||||||||
Czech Republic
|
10.2 | $ | 22,575 | $ | 108.3 | 0.48 | % | $ | 48.8 | 45 | % | |||||||||||||
Romania
|
21.3 | $ | 8,983 | $ | 36.3 | 0.40 | % | $ | 22.0 | 61 | % | |||||||||||||
Slovak
Republic
|
5.4 | $ | 17,994 | $ | 83.9 | 0.47 | % | $ | 39.4 | 47 | % | |||||||||||||
Slovenia
|
2.0 | $ | 27,864 | $ | 88.6 | 0.32 | % | $ | 51.4 | 58 | % | |||||||||||||
Ukraine
|
45.9 | $ | 3,928 | $ | 22.5 | 0.57 | % | $ | 9.9 | 44 | % |
(1)
|
Source: Global
Insight.
|
(2)
|
Source: Global
Insight and CME estimates.
|
Country
|
Population
(in
millions) (1)
|
Per
Capita GDP 2008 (1)
|
Total
Advertising Spending per Capita 2008 (US$) (2)
|
Total
Advertising Spending as a % of GDP 2008
(2)
|
TV
Advertising Spending per Capita (US$)
2008
(2)
|
TV
Advertising Spending as a % of Total Advertising Spending
2008
(2)
|
||||||||||||||||||
Greece
|
11.2 | $ | 31,712 | $ | 370.2 | 1.17 | % | $ | 111.6 | 30 | % | |||||||||||||
Hungary
|
10.0 | $ | 14,013 | $ | 96.6 | 0.69 | % | $ | 39.6 | 41 | % | |||||||||||||
Italy
|
58.6 | $ | 39,386 | $ | 257.2 | 0.65 | % | $ | 128.9 | 50 | % | |||||||||||||
Poland
|
38.0 | $ | 11,350 | $ | 75.7 | 0.67 | % | $ | 35.4 | 47 | % | |||||||||||||
Russia
|
141.8 | $ | 12,188 | $ | 75.1 | 0.62 | % | $ | 39.5 | 53 | % | |||||||||||||
Turkey
|
75.8 | $ | 8,466 | $ | 31.0 | 0.37 | % | $ | 16.7 | 54 | % | |||||||||||||
UK
|
61.0 | $ | 34,283 | $ | 324.6 | 0.95 | % | $ | 84.6 | 26 | % | |||||||||||||
USA
|
308.8 | $ | 46,233 | $ | 546.0 | 1.18 | % | $ | 238.2 | 44 | % |
(1)
|
Source: Global
Insight.
|
(2)
|
Source: Global
Insight and CME estimates.
|
Country
|
2004
|
2005
|
2006
|
2007
|
2008
|
|||||||||||||||
Bulgaria
(1)
|
- | – | - | - | $ | 175 - $ 185 | ||||||||||||||
Croatia
(1)
|
$ | 110 – $ 120 | $ | 115 – $ 125 | $ | 120 – $ 130 | $ | 140 – $ 150 | $ | 155 - $ 165 | ||||||||||
Czech Republic
(1)
|
$ | 260 – $ 270 | $ | 285 – $ 295 | $ | 310 – $ 320 | $ | 390 – $ 400 | $ | 490 - $ 500 | ||||||||||
Romania
|
$ | 110 – $ 120 | $ | 165 – $ 175 | $ | 235 – $ 245 | $ | 375 – $ 385 | $ | 465 - $ 475 | ||||||||||
Slovak Republic
|
$ | 80 - $ 90 | $ | 90 – $ 100 | $ | 105 – $ 115 | $ | 165 – $ 170 | $ | 210 - $ 215 | ||||||||||
Slovenia
|
$ | 55 – $ 65 | $ | 60 - $ 70 | $ | 70 - $ 80 | $ | 85 – $ 90 | $ | 100 - $ 105 | ||||||||||
Ukraine
(2)
|
$ | 140 - $ 150 | $ | 220 - $ 230 | $ | 310 - $ 320 | $ | 470 - $ 480 | $ | 450 - $ 460 |
Country
|
2004
|
2005
|
2006
|
2007
|
2008
|
|||||||||||||||
Bulgaria
(1)
|
- | - | - | - | 6 – 8 | % | ||||||||||||||
Croatia
(1)
|
- | (1 – 3 | )% | 2 - 5 | % | 4 – 7 | % | 0 | % | |||||||||||
Czech Republic
(1)
|
- | 3 – 5 | % | 0 - 1 | % | 8 – 12 | % | 7 – 9 | % | |||||||||||
Romania
|
20 - 30 | % | 25 - 35 | % | 30 – 40 | % | 50 - 60 | % | 27 – 29 | % | ||||||||||
Slovak Republic
|
14 - 16 | % | 8 - 10 | % | 5 - 7 | % | 25 - 30 | % | 6 – 8 | % | ||||||||||
Slovenia
|
8 - 11 | % | 9 - 11 | % | 9 - 11 | % | 8 - 10 | % | 7 – 9 | % | ||||||||||
Ukraine
(2)
|
25 - 35 | % | 45 - 55 | % | 25 - 35 | % | 25 - 35 | % |
(3
- 5
|
)% |
|
·
|
expenses
presented as corporate operating costs in our Consolidated Statement of
Operations;
|
|
·
|
stock-based
compensation charges;
|
|
·
|
foreign
currency exchange gains and losses;
|
|
·
|
change
in the fair value of derivatives;
and
|
|
·
|
certain
unusual or infrequent items (e.g., extraordinary gains and losses,
impairments of assets or investments, or gains on the sale of
unconsolidated affiliates).
|
SEGMENT
FINANCIAL INFORMATION
|
||||||||||||||||||||||||
For
the Years Ended December 31, (US$ 000's)
|
||||||||||||||||||||||||
2008
|
(1 | ) |
2007
|
(1 | ) |
2006
|
(1 | ) | ||||||||||||||||
Segment
Net Revenues
|
||||||||||||||||||||||||
Bulgaria
(2)
|
$ | 1,263 | 0 | % | - | - | % | - | - | % | ||||||||||||||
Croatia
(NOVA TV)
|
54,651 | 5 | % | $ | 37,193 | 5 | % | $ | 22,310 | 4 | % | |||||||||||||
Czech
Republic (3)
|
376,546 | 37 | % | 279,237 | 33 | % | 208,387 | 34 | % | |||||||||||||||
Romania
(4)
|
274,627 | 27 | % | 215,402 | 26 | % | 148,616 | 25 | % | |||||||||||||||
Slovak
Republic (TV MARKIZA) (5)
|
132,692 | 13 | % | 110,539 | 13 | % | 73,420 | 12 | % | |||||||||||||||
Slovenia
(POP TV and KANAL A)
|
80,697 | 8 | % | 69,647 | 8 | % | 54,534 | 9 | % | |||||||||||||||
Ukraine
(STUDIO 1+1)
|
96,738 | 10 | % | 125,323 | 15 | % | 96,413 | 16 | % | |||||||||||||||
Ukraine
(KINO, CITI) (6)
|
2,720 | 0 | % | 1,515 | 0 | % | 726 | 0 | % | |||||||||||||||
Total
Segment Net Revenues
|
$ | 1,019,934 | 100 | % | $ | 838,856 | 100 | % | $ | 604,406 | 100 | % | ||||||||||||
Represented
by:
|
||||||||||||||||||||||||
Broadcast
operations
|
$ | 1,010,404 | 100 | % | $ | 835,232 | 100 | % | $ | 601,416 | 100 | % | ||||||||||||
Non-broadcast
operations
|
9,530 | 0 | % | 3,624 | 0 | % | 2,990 | 0 | % | |||||||||||||||
Total
Segment Net Revenues
|
$ | 1,019,934 | 100 | % | $ | 838,856 | 100 | % | $ | 604,406 | 100 | % | ||||||||||||
Segment
EBITDA
|
||||||||||||||||||||||||
Bulgaria
|
$ | (10,185 | ) | (3 | )% | - | - | % | - | - | % | |||||||||||||
Croatia
(NOVA TV)
|
(5,415 | ) | (2 | )% | $ | (13,882 | ) | (4 | )% | $ | (14,413 | ) | (7 | )% | ||||||||||
Czech
Republic
|
208,655 | 60 | % | 156,496 | 49 | % | 100,488 | 46 | % | |||||||||||||||
Romania
|
111,783 | 33 | % | 93,075 | 29 | % | 65,860 | 30 | % | |||||||||||||||
Slovak
Republic (TV MARKIZA)
|
50,228 | 15 | % | 41,532 | 13 | % | 20,805 | 10 | % | |||||||||||||||
Slovenia
(POP TV and KANAL A)
|
25,413 | 7 | % | 22,767 | 7 | % | 19,842 | 9 | % | |||||||||||||||
Ukraine
(STUDIO 1+1)
|
(32,944 | ) | (9 | )% | 27,000 | 8 | % | 29,973 | 14 | % | ||||||||||||||
Ukraine
(KINO, CITI)
|
(1,855 | ) | (1 | )% | (3,536 | ) | (2 | )% | (1,795 | ) | (2 | )% | ||||||||||||
Total
Segment EBITDA
|
$ | 345,680 | 100 | % | $ | 323,452 | 100 | % | $ | 220,760 | 100 | % | ||||||||||||
Represented
by:
|
||||||||||||||||||||||||
Broadcast
operations
|
$ | 354,387 | 103 | % | $ | 327,330 | 101 | % | $ | 221,046 | 100 | % | ||||||||||||
Non-broadcast
operations
|
(8,707 | ) | (3 | )% | (3,878 | ) | (1 | )% | (286 | ) | 0 | % | ||||||||||||
Total
Segment EBITDA
|
$ | 345,680 | 100 | % | $ | 323,452 | 100 | % | $ | 220,760 | 100 | % | ||||||||||||
Segment
EBITDA Margin (7)
|
34 | % | 39 | % | 37 | % |
(1)
|
Percentage
of Total Segment Net Revenues / Total Segment
EBITDA.
|
(2)
|
We
acquired our Bulgaria operations (TV2, RING TV) on August 1,
2008.
|
(3)
|
Our
Czech Republic operations comprise TV NOVA, NOVA SPORT and NOVA
CINEMA, which was launched in December
2007.
|
(4)
|
Romanian
channels are PRO TV, PRO CINEMA, ACASA, PRO TV INTERNATIONAL, SPORT.RO and
MTV ROMANIA for the years ended December 31, 2008 and 2007 and PRO TV, PRO
CINEMA, ACASA and PRO TV INTERNATIONAL for the year ended
December 31, 2006.
|
(5)
|
Our
Slovak Republic operations were accounted for as an equity affiliate
until January 23, 2006.
|
(6)
|
We
acquired our Ukraine (KINO, CITI) operations on January 11, 2006 and
disposed of the CITI channel in February
2009.
|
(7)
|
We
define Segment EBITDA margin as the ratio of Segment EBITDA to Segment Net
Revenues.
|
For
the five months from acquisition to December 31, 2008
|
||||
All
day audience share
|
2.0 | % | ||
All
day ratings
|
0.2 | % | ||
Prime
time audience share
|
1.7 | % | ||
Prime
time ratings
|
0.5 | % |
BULGARIA
SEGMENT FINANICIAL INFORMATION
|
||||||||
For
the period from acquisition to December 31, 2008 (US$
000’s)
|
||||||||
Spot
revenues
|
$ | 666 | ||||||
Non-spot
revenues
|
597 | |||||||
Segment
Net Revenues
|
$ | 1,263 | ||||||
Represented
by:
|
||||||||
Broadcast
operations
|
$ | 1,261 | ||||||
Non-broadcast
operations
|
2 | |||||||
Segment
Net Revenues
|
$ | 1,263 | ||||||
Segment
EBITDA
|
$ | (10,185 | ) | |||||
Represented
by:
|
||||||||
Broadcast
operations
|
$ | (10,182 | ) | |||||
Non-broadcast
operations
|
(3 | ) | ||||||
Segment
EBITDA
|
$ | (10,185 | ) | |||||
Segment
EBITDA Margin
|
(806 | )% |
·
|
Segment Net Revenues for
the five months from acquisition to December 31, 2008 were US$ 1.3
million. Spot revenues were US$ 0.7 million. Non-spot revenues were US$
0.6 million, primarily from cable
revenues.
|
·
|
Segment EBITDA losses
for the period from acquisition to December 31, 2008 were US$ 10.2
million. We incurred programming costs of US$ 6.5 million, which included
a writedown of programming of US$ 0.5 million, other operating costs of
US$ 2.3 million and selling, general and administrative costs of US$ 2.7
million.
|
For
the Years Ended December 31,
|
||||||||||||
2008
|
2007
|
Movement
|
||||||||||
All
day audience share
|
22.5 | % | 18.8 | % | 3.7 | % | ||||||
All
day ratings
|
3.4 | % | 3.0 | % | 0.4 | % | ||||||
Prime
time audience share
|
25.4 | % | 19.7 | % | 5.7 | % | ||||||
Prime
time ratings
|
8.8 | % | 7.2 | % | 1.6 | % |
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2008
|
2007
|
%
Act(1)
|
%
Lfl(2)
|
2007
|
2006
|
%
Act(1)
|
%
Lfl(2)
|
|||||||||||||||||||||||||
Spot
revenues
|
$ | 45,946 | $ | 29,675 | 54.8 | % | 44.4 | % | $ | 29,675 | $ | 16,442 | 80.5 | % | 65.1 | % | ||||||||||||||||
Non-spot
revenues
|
8,705 | 7,518 | 15.8 | % | 4.9 | % | 7,518 | 5,868 | 28.1 | % | 14.9 | % | ||||||||||||||||||||
Segment
Net Revenues
|
$ | 54,651 | $ | 37,193 | 46.9 | % | 36.2 | % | $ | 37,193 | $ | 22,310 | 66.7 | % | 51.7 | % | ||||||||||||||||
Represented
by
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | 54,083 | $ | 36,901 | 46.6 | % | 35.8 | % | $ | 36,901 | $ | 22,298 | 65.5 | % | 50.6 | % | ||||||||||||||||
Non-broadcast
operations
|
568 | 292 | 94.5 | % | 94.3 | % | 292 | 12 |
nm%
(3)
|
nm%
(3)
|
||||||||||||||||||||||
Segment
Net Revenues
|
$ | 54,651 | $ | 37,193 | 46.9 | % | 36.2 | % | $ | 37,193 | $ | 22,310 | 66.7 | % | 51.7 | % | ||||||||||||||||
Segment
EBITDA
|
$ | (5,415 | ) | $ | (13,882 | ) | (61.0 | )% | (64.1 | )% | $ | (13,882 | ) | $ | (14,413 | ) | 3.7 | % | 10.7 | % | ||||||||||||
Represented
by
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | (3,503 | ) | $ | (13,814 | ) | 74.6 | % | 76.7 | % | $ | (13,814 | ) | $ | (14,302 | ) | 3.4 | % | 10.4 | % | ||||||||||||
Non-broadcast
operations
|
(1,912 | ) | (68 | ) |
nm%
(3)
|
nm%
(3)
|
(68 | ) | (111 | ) | 38.7 | % | 47.3 | % | ||||||||||||||||||
Segment
EBITDA
|
$ | (5,415 | ) | $ | (13,882 | ) | (61.0 | )% | (64.1 | )% | $ | (13,882 | ) | $ | (14,413 | ) | 3.7 | % | 10.7 | % | ||||||||||||
Segment
EBITDA Margin
|
(10 | )% | (37 | )% | 27 | % | 28 | % | (37 | )% | (65 | )% | 28 | % | 26 | % | ||||||||||||||||
·
|
Segment Net
Revenues for the year ended December 31,
2008 increased by 47%, compared to year ended December 31,
2007. In constant currency, Segment Net Revenues increased by
36%. Spot revenues for 2008 increased by 55%, or 44% in
constant currency, compared to 2007 due to the continuing significantly
higher volume of GRPs sold at increased prices, although in November and
December we sold a lower proportion of the GRPs that we generated compared
to the prior year. Non-spot revenues increased by 16% in 2008 compared to
2007 and there was an increase of 5% in constant currency primarily as a
result of lower telephone-based services revenues (“Call
TV”).
|
·
|
Segment EBITDA losses for the
year ended December 31, 2008 decreased by 61% compared to year ended
December 31, 2007. In constant currency, Segment EBITDA losses
decreased by 64%.
|
For
Years Ended December 31,
|
||||||||||||
2008
|
2007
|
Movement
|
||||||||||
All
day audience share
|
41.5 | % | 43.0 | % | (1.5 | )% | ||||||
All
day ratings
|
4.7 | % | 4.8 | % | (0.1 | )% | ||||||
Prime
time audience share
|
45.8 | % | 46.8 | % | (1.0 | )% | ||||||
Prime
time ratings
|
13.5 | % | 14.1 | % | (0.6 | )% |
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2008
|
2007
|
%
Act(1)
|
%
Lfl(2)
|
2007
|
2006
|
%
Act(1)
|
%
Lfl(2)
|
|||||||||||||||||||||||||
Spot
revenues
|
$ | 345,077 | $ | 254,545 | 35.6 | % | 15.8 | % | $ | 254,545 | $ | 181,965 | 39.9 | % | 24.2 | % | ||||||||||||||||
Non-spot
revenues
|
31,469 | 24,692 | 27.4 | % | 8.2 | % | 24,692 | 26,422 | (6.5 | )% | (16.4 | ) | ||||||||||||||||||||
Segment
Net Revenues
|
$ | 376,546 | $ | 279,237 | 34.8 | % | 15.1 | % | $ | 279,237 | $ | 208,387 | 34.0 | % | 19.1 | % | ||||||||||||||||
Represented
by
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | 374,100 | $ | 278,785 | 34.2 | % | 14.6 | % | $ | 278,785 | $ | 207,671 | 34.2 | % | 19.3 | % | ||||||||||||||||
Non-broadcast
operations
|
2,446 | 452 | 441.2 | % | 392.5 | % | 452 | 716 | (36.9 | )% | (48.9 | )% | ||||||||||||||||||||
Segment
Net Revenues
|
$ | 376,546 | $ | 279,237 | 34.8 | % | 15.1 | % | $ | 279,237 | $ | 208,387 | 34.0 | % | 19.1 | % | ||||||||||||||||
Segment
EBITDA
|
$ | 208,655 | $ | 156,496 | 33.3 | % | 14.6 | % | $ | 156,496 | $ | 100,488 | 55.7 | % | 37.0 | % | ||||||||||||||||
Represented
by
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | 212,618 | $ | 157,362 | 35.1 | % | 16.1 | % | $ | 157,362 | $ | 100,724 | 56.2 | % | 37.4 | % | ||||||||||||||||
Non-broadcast
operations
|
(3,963 | ) | (866 | ) | 357.6 | % | (271.7 | )% | (866 | ) | (236 | ) | (266.9 | )% | (192.6 | )% | ||||||||||||||||
Segment
EBITDA
|
$ | 208,655 | $ | 156,496 | 33.3 | % | 14.6 | % | $ | 156,496 | $ | 100,488 | 55.7 | % | 37.0 | % | ||||||||||||||||
Segment
EBITDA Margin
|
55 | % | 56 | % | (1 | )% | (1 | )% | 56 | % | 48 | % | 8 | % | 7 | % | ||||||||||||||||
·
|
Segment Net
Revenues for the year ended December 31, 2008 increased
by 35% compared to the year ended December 31, 2007. In constant currency,
Segment Net Revenues increased by 15%. Spot revenues increased by 36%, or
16% in constant currency, in 2008 compared to 2007 and non-spot revenue
revenues increased by 27%, or 8% in constant currency. The increase in
spot revenues was primarily due to an increase in prices, in particular
our success in increasing the amount spent by advertisers in off prime
time and in the low season. The volume of GRPs sold in 2008 was
broadly in line with 2007, although in December we sold a lower proportion
of the GRPs that we generated compared to the prior year. The increase in
non-spot revenues was primarily due to a dedicated internet sales team,
the acquisition of websites and services including Blog.cz and Jyxo.cz in
May 2008, as well as the launch of TN.cz and the upgrading of our website,
NOVA.cz to include video-on-demand
capability.
|
·
|
Segment EBITDA for the
year ended December 31, 2008 increased by 33% compared to the year ended
December 31, 2007, resulting in an EBITDA margin of 55% compared to 56% in
2007. In constant currency, Segment EBITDA increased by
15%.
|
For
Years Ended December 31,
|
||||||||||||
2008
|
2007
|
Movement
|
||||||||||
All
day audience share
|
28.8 | % | 30.6 | % | (1.8 | )% | ||||||
All
day ratings
|
4.5 | % | 4.1 | % | 0.4 | % | ||||||
Prime
time audience share
|
32.6 | % | 32.4 | % | 0.2 | % | ||||||
Prime
time ratings
|
10.8 | % | 9.6 | % | 1.2 | % |
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2008
|
2007
|
%
Act(1)
|
%
Lfl(2)
|
2007
|
2006
|
%
Act(1)
|
%
Lfl(2)
|
|||||||||||||||||||||||||
Spot
revenues
|
$ | 253,649 | $ | 202,414 | 25.3 | % | - | $ | 202,414 | $ | 140,242 | 44.3 | % | - | ||||||||||||||||||
Non-spot
revenues
|
20,978 | 12,988 | 61.5 | % | - | 12,988 | 8,374 | 55.1 | % | - | ||||||||||||||||||||||
Segment
Net Revenues
|
$ | 274,627 | $ | 215,402 | 27.5 | % | - | $ | 215,402 | $ | 148,616 | 44.9 | % | - | ||||||||||||||||||
Represented
by
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | 273, 270 | $ | 214,976 | 27.1 | % | - | $ | 214,976 | $ | 148,616 | 44.7 | % | - | ||||||||||||||||||
Non-broadcast
operations
|
1,357 | 426 | 218.5 | % | - | 426 | - | - | - | |||||||||||||||||||||||
Segment
Net Revenues
|
$ | 274,627 | $ | 215,402 | 27.5 | % | - | $ | 215,402 | $ | 148,616 | 44.9 | % | - | ||||||||||||||||||
Segment
EBITDA
|
$ | 111,783 | $ | 93,075 | 20.1 | % | - | $ | 93,075 | $ | 65,860 | 41.3 | % | - | ||||||||||||||||||
Represented
by
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | 112,523 | $ | 93,585 | 20.2 | % | - | $ | 93,585 | $ | 65,976 | 41.8 | % | - | ||||||||||||||||||
Non-broadcast
operations
|
(740 | ) | (510 | ) | 45.1 | % | - | (510 | ) | (116 | ) | (339.7 | )% | - | ||||||||||||||||||
Segment
EBITDA
|
$ | 111,783 | $ | 93,075 | 20.1 | % | - | $ | 93,075 | $ | 65,860 | 41.3 | % | - | ||||||||||||||||||
Segment
EBITDA Margin
|
41 | % | 43 | % | (2 | )% | - | 43 | % | 44 | % | (1 | )% | - | ||||||||||||||||||
·
|
Segment Net Revenues
for the year ended December 31,
2008 increased by 27%, compared to the year ended December 31, 2007. Spot
revenues increased by 25% and non-spot revenues increased by 62%. The
functional currency of our Romania operations changed from the dollar to
the New Romanian lei with effect from January 1, 2008; for comparative
purposes, Segment Net Revenues increased by 32% in New Romanian lei in
2008. The increase in net spot revenues is attributable to an
increase in prices which more than offset a decline in the volume of GRPs
sold. We sold a lower proportion of the GRPs that we generated
in 2008 than in 2007; a trend that increased sharply in November and
December when advertisers reduced spending significantly. The increase in
non-spot revenue of 62% was primarily due to increased cable tariff
revenue generated by PRO TV INTERNATIONAL, SPORT.RO, PRO CINEMA and MTV
ROMANIA, launched in December 2007. MTV ROMANIA contributed approximately
US $5.7 million to Romania’s Segment Net Revenues for the year ended
December 31, 2008.
|
·
|
Segment EBITDA for
the year ended December 31, 2008 increased by 20%, compared to the year
ended December 31, 2007, resulting in an EBITDA margin of 41%, compared to
43% in 2007. In constant currency, Segment EBITDA increased by
25%.
|
For
Years Ended December 31,
|
||||||||||||
2008
|
2007
|
Movement
|
||||||||||
All
day audience share
|
35.1 | % | 35.5 | % | (0.4 | )% | ||||||
All
day ratings
|
4.5 | % | 4.8 | % | (0.3 | )% | ||||||
Prime
time audience share
|
37.7 | % | 39.5 | % | (1.8 | )% | ||||||
Prime
time ratings
|
13.6 | % | 14.8 | % | (1.2 | )% |
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2008
|
2007
|
%
Act(1)
|
%
Lfl(2)
|
2007
|
2006
|
%
Act(1)
|
%
Lfl(2)
|
|||||||||||||||||||||||||
Spot
revenues
|
$ | 122,527 | $ | 106,445 | 15.1 | % | 1.0 | % | $ | 106,445 | $ | 69,336 | 53.5 | % | 26.7 | % | ||||||||||||||||
Non-spot
revenues
|
10,165 | 4,094 | 148.3 | % | 115.2 | % | 4,094 | 4,084 | 0.2 | % | (16.5 | )% | ||||||||||||||||||||
Segment
Net Revenues
|
$ | 132,692 | $ | 110,539 | 20.0 | % | 5.3 | % | $ | 110,539 | $ | 73,420 | 50.6 | % | 24.3 | % | ||||||||||||||||
Represented
by
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | 132,367 | $ | 110,158 | 20.2 | % | 5.4 | % | $ | 110,158 | $ | 73,266 | 50.4 | % | 29.3 | % | ||||||||||||||||
Non-broadcast
operations
|
325 | 381 | (14.7 | )% | (26.7 | )% | 381 | 154 | 147.4 | % | 90.5 | % | ||||||||||||||||||||
Segment
Net Revenues
|
$ | 132,692 | $ | 110,539 | 20.0 | % | 5.3 | % | $ | 110,539 | $ | 73,420 | 50.6 | % | 24.3 | % | ||||||||||||||||
Segment
EBITDA
|
$ | 50,228 | $ | 41,532 | 20.9 | % | 7.6 | % | $ | 41,532 | $ | 20,805 | 99.6 | % | 59.9 | % | ||||||||||||||||
Represented
by
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | 51,452 | $ | 41,957 | 22.6 | % | 9.0 | % | $ | 41,957 | $ | 20,879 | 101.0 | % | 53.7 | % | ||||||||||||||||
Non-broadcast
operations
|
(1,224 | ) | (425 | ) | 188.0 | % | (140.7 | )% | (425 | ) | (74 | ) |
nm%(3)
|
nm%(3)
|
||||||||||||||||||
Segment
EBITDA
|
$ | 50,228 | $ | 41,532 | 20.9 | % | 7.6 | % | $ | 41,532 | $ | 20,805 | 99.6 | % | 59.9 | % | ||||||||||||||||
Segment
EBITDA Margin
|
38 | % | 38 | % | 0 | % | 1 | % | 38 | % | 28 | % | 10 | % | 9 | % | ||||||||||||||||
·
|
Segment Net
Revenues for the year ended December 31, 2008 increased by 20%
compared to the year ended December 31, 2007. In constant currency,
Segment Net Revenues increased by 5%. The increase in spot revenues was
mainly due to an increase in prices offsetting a decrease in the volume of
GRPs sold. Non-spot revenues grew mainly due to an increase in
sponsorship of new formats, such as ‘Elan je Elan’, ‘Lets Dance’ and ‘Got
Talent’.
|
·
|
Segment EBITDA for
the year ended December 31, 2008 increased by 21% compared to the year
ended December 31, 2007, and the EBITDA margin remained constant at 38%
for both years. In constant currency, Segment EBITDA increased by
8%.
|
For
the Years Ended December 31,
|
||||||||||||
2008
|
2007
|
Movement
|
||||||||||
All
day audience share
|
40.4 | % | 40.4 | % | 0.0 | % | ||||||
All
day ratings
|
4.5 | % | 4.6 | % | (0.1 | )% | ||||||
Prime
time audience share
|
47.4 | % | 47.5 | % | (0.1 | )% | ||||||
Prime
time ratings
|
11.6 | % | 11.9 | % | (0.3 | )% |
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2008
|
2007
|
%
Act(1)
|
%
Lfl(2)
|
2007
|
2006
|
%
Act(1)
|
%
Lfl(2)
|
|||||||||||||||||||||||||
Spot
revenues
|
$ | 69,497 | $ | 60,559 | 14.8 | % | 8.7 | % | $ | 60,559 | $ | 50,682 | 19.5 | % | 8.5 | % | ||||||||||||||||
Non-spot
revenues
|
11,200 | 9,088 | 23.2 | % | 18.5 | % | 9,088 | 3,852 | 135.9 | % | 114.3 | % | ||||||||||||||||||||
Segment
Net Revenues
|
$ | 80,697 | $ | 69,647 | 15.9 | % | 10.0 | % | $ | 69,647 | $ | 54,534 | 27.7 | % | 16.0 | % | ||||||||||||||||
Represented
by
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | 75,963 | $ | 67,574 | 12.4 | % | 6.7 | % | $ | 67,574 | $ | 52,426 | 28.9 | % | 17.3 | % | ||||||||||||||||
Non-broadcast
operations
|
4,734 | 2,073 | 128.4 | % | 114.2 | % | 2,073 | 2,108 | (1.7 | )% | (15.6 | )% | ||||||||||||||||||||
Segment
Net Revenues
|
$ | 80,697 | $ | 69,647 | 15.9 | % | 10.0 | % | $ | 69,647 | $ | 54,534 | 27.7 | % | 16.0 | % | ||||||||||||||||
Segment
EBITDA
|
$ | 25,413 | $ | 22,767 | 11.6 | % | 8.8 | % | $ | 22,767 | $ | 19,842 | 14.7 | % | 4.2 | % | ||||||||||||||||
Represented
by
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | 24,620 | $ | 24,249 | 1.5 | % | (1.5 | )% | $ | 24,249 | $ | 19,518 | 24.2 | % | 12.1 | % | ||||||||||||||||
Non-broadcast
operations
|
793 | (1,482 | ) | 153.5 | % | 154.8 | % | (1,482 | ) | 324 |
nm%(3)
|
nm%(3)
|
||||||||||||||||||||
Segment
EBITDA
|
$ | 25,413 | $ | 22,767 | 11.6 | % | 8.8 | % | $ | 22,767 | $ | 19,842 | 14.7 | % | 4.2 | % | ||||||||||||||||
Segment
EBITDA Margin
|
31 | % | 33 | % | (2 | )% | (1 | )% | 33 | % | 36 | % | (3 | )% | (4 | )% | ||||||||||||||||
·
|
Segment Net
Revenues for the year ended December 31, 2008 increased by 16%
compared to the year ended December 31, 2007. In constant
currency, Segment Net Revenues increased by 10%. Spot revenues increased
by 9% in 2008 in constant currency compared to 2007, due to increased
spending from existing customers and increased prices. We sold
a higher proportion of the GRPs that we generated in the first nine months
of 2008 than in the same period of 2007, however this trend reversed
sharply in November and December when advertisers reduced spending
significantly. Non-spot revenues increased by 19% in constant currency
compared to 2007, primarily driven by an increase in internet
revenues.
|
·
|
Segment EBITDA for
the year ended December 31, 2008 increased by 12% compared to the year
ended December 31, 2007. In constant currency, Segment EBITDA increased by
9%.
|
For
the Years Ended December 31,
|
||||||||||||
2008
|
2007
|
Movement
|
||||||||||
All
day audience share
|
12.0 | % | 16.3 | % | (4.3 | )% | ||||||
All
day ratings
|
2.2 | % | 3.0 | % | (0.8 | )% | ||||||
Prime
time audience share
|
13.2 | % | 18.1 | % | (4.9 | )% | ||||||
Prime
time ratings
|
4.9 | % | 6.7 | % | (1.8 | )% |
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2008
|
2007
|
%
Act(1)
|
%
Lfl(2)
|
2007
|
2006
|
%
Act(1)
|
%
Lfl(2)
|
|||||||||||||||||||||||||
Spot
revenues
|
$ | 81,266 | $ | 102,204 | (20.5 | )% | - | $ | 102,204 | $ | 86,042 | 18.8 | % | - | ||||||||||||||||||
Non-spot
revenues
|
15,472 | 23,119 | (33.1 | )% | - | 23,119 | 10,371 | 122.9 | % | - | ||||||||||||||||||||||
Segment
Net Revenues
|
$ | 96,738 | $ | 125,323 | (22.8 | )% | - | $ | 125,323 | $ | 96,413 | 30.0 | % | - | ||||||||||||||||||
Represented
by
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | 96,639 | $ | 125,323 | (22.9 | )% | - | $ | 125,323 | $ | 96,413 | 30.0 | % | - | ||||||||||||||||||
Non-broadcast
operations
|
99 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Segment
Net Revenues
|
$ | 96,738 | $ | 125,323 | (22.8 | )% | - | $ | 125,323 | $ | 96,413 | 30.0 | % | - | ||||||||||||||||||
Segment
EBITDA
|
$ | (32,944 | ) | $ | 27,000 | (222.0 | )% | - | $ | 27,000 | $ | 29,973 | (9.9 | )% | - | |||||||||||||||||
Represented
by
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | (31,285 | ) | $ | 27,527 | (213.6 | )% | - | $ | 27,527 | $ | 30,045 | (8.4 | )% | - | |||||||||||||||||
Non-broadcast
operations
|
(1,659 | ) | (527 | ) | (214.8 | )% | - | (527 | ) | (72 | ) |
nm%(3)
|
- | |||||||||||||||||||
Segment
EBITDA
|
$ | (32,944 | ) | $ | 27,000 | (222.0 | )% | - | $ | 27,000 | $ | 29,973 | (9.9 | )% | - | |||||||||||||||||
Segment
EBITDA Margin
|
(34 | )% | 22 | % | (56 | )% | - | 22 | % | 31 | % | (9 | )% | - | ||||||||||||||||||
·
|
Segment Net
Revenues for the year ended December 31, 2008 decreased by 23%
compared to the year ended December 31, 2007. Spot revenues decreased by
21%, reflecting the impact of US$16.5 million of political advertising in
2007, the decline of our ratings and a significant downturn of the overall
market late in the year. Non-spot revenues decreased by 33% in 2008
compared to 2007 primarily due to the absence of one-off revenues from the
sale of surplus programming as compared to 2007 and the impact of US$ 1.5
million of political advertising
revenues.
|
·
|
Segment EBITDA for the year ended December 31,
2008 decreased by US$ 59.9 million compared to the year ended December 31,
2007. Costs charged in arriving at Segment EBITDA for 2008 increased by
32% compared to 2007. Cost of programming grew by 24% mostly due to an
expense of US$ 18.8 million to write down programming as a result of
schedule revisions and deteriorating sales projections for 2009. Other
operating costs increased by 17% due to the costs of terminating 120
employees and higher transmission charges from RRT, the state
telecommunications company. Selling, general and administrative expenses
increased by 132%, reflecting an estimated charge of US$ 4.9 million
payable following the early termination of our agreements with Video
International
Group.
|
For
the Years Ended December 31,
|
||||||||||||
2008
|
2007
|
Movement
|
||||||||||
KINO:
Target (15-50) prime time audience share
|
0.6 | % | 0.6 | % | 0.0 | % | ||||||
CITI:
Target (15-50 Kiev) prime time audience share
|
1.1 | % | 2.0 | % | (0.9 | )% |
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||||||||||
Movement
|
Movement
|
|||||||||||||||||||||||||||||||
2008
|
2007
|
%
Act(1)
|
%
Lfl(2)
|
2007
|
2006
|
%
Act(1)
|
%
Lfl(2)
|
|||||||||||||||||||||||||
Spot
revenues
|
$ | 1,214 | $ | 907 | 33.8 | % | - | $ | 907 | $ | 387 | 134.4 | % | - | ||||||||||||||||||
Non- spot
revenues
|
1,506 | 608 | 147.7 | % | - | 608 | 339 | 79.4 | % | - | ||||||||||||||||||||||
Segment
Net Revenues
|
$ | 2,720 | $ | 1,515 | 79.6 | % | - | $ | 1,515 | $ | 726 | 108.7 | % | - | ||||||||||||||||||
Represented
by
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | 2,720 | $ | 1,515 | 79.6 | % | - | $ | 1,515 | $ | 726 | 108.7 | % | - | ||||||||||||||||||
Non-broadcast
operations
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Segment
Net Revenues
|
$ | 2,720 | $ | 1,515 | 79.6 | % | - | $ | 1,515 | $ | 726 | 108.7 | % | - | ||||||||||||||||||
Segment
EBITDA
|
$ | (1,855 | ) | $ | (3,536 | ) | 47.5 | % | - | $ | (3,536 | ) | $ | (1,795 | ) | (97.0 | )% | - | ||||||||||||||
Represented
by
|
||||||||||||||||||||||||||||||||
Broadcast
operations
|
$ | (1,855 | ) | $ | (3,536 | ) | 47.5 | % | - | $ | (3,536 | ) | $ | (1,795 | ) | (97.0 | )% | - | ||||||||||||||
Non-broadcast
operations
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Segment
EBITDA
|
$ | (1,855 | ) | $ | (3,536 | ) | 47.5 | % | - | $ | (3,536 | ) | $ | (1,795 | ) | (97.0 | )% | - | ||||||||||||||
Segment
EBITDA Margin
|
(68 | )% | (233 | )% | 165 | % | - | (233 | )% | (248 | )% | 15 | % | - | ||||||||||||||||||
·
|
Segment Net
Revenues for the year ended December 31, 2008 increased by 80%
compared to the year ended December 31, 2007. Spot revenues increased by
34%. Non-spot revenues increased by 148%, primarily due to home shopping
channels, interactive, gameshow and program-related
revenues.
|
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Production
expenses
|
$ | 194,759 | $ | 138,696 | $ | 110,126 | ||||||
Program
amortization
|
243,444 | 188,534 | 116,007 | |||||||||
Cost
of programming
|
$ | 438,203 | $ | 327,230 | $ | 226,133 |
·
|
US$
31.4 million of additional programming costs from our Czech Republic
operations;
|
·
|
US$
29.4 million of additional programming costs from our Romania
operations;
|
·
|
US$
17.5 million of additional programming costs from our Ukraine (STUDIO 1+1)
operations;
|
·
|
US$
14.9 million of additional programming costs from our Slovak Republic
operations;
|
·
|
US$
7.4 million of additional programming costs from our Croatia
operations;
|
·
|
US$
6.5 million of additional programming costs from our newly acquired
Bulgaria operations;
|
·
|
US$
4.8 million of additional programming costs from our Slovenia operations;
and
|
·
|
US$
(0.9) million decrease in programming costs from our Ukraine (KINO, CITI)
operations.
|
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Program
amortization:
|
||||||||||||
Bulgaria
(1)
|
$ | 2,865 | $ | - | $ | - | ||||||
Croatia
(NOVA TV)
|
21,229 | 20,784 | 14,237 | |||||||||
Czech
Republic (2)
|
57,580 | 34,992 | 27,170 | |||||||||
Romania
(3)
|
55,253 | 44,673 | 30,610 | |||||||||
Slovak Republic
(TV MARKIZA) (4)
|
20,855 | 16,326 | 7,539 | |||||||||
Slovenia
(POP TV and KANAL A)
|
13,076 | 10,289 | 7,164 | |||||||||
Ukraine
(STUDIO 1+1)
|
71,054 | 59,591 | 28,355 | |||||||||
Ukraine
(KINO, CITI) (5)
|
1,532 | 1,879 | 932 | |||||||||
$ | 243,444 | $ | 188,534 | $ | 116,007 |
Cash
paid for programming:
|
||||||||||||
Bulgaria
(1)
|
$ | 10,117 | $ | - | $ | - | ||||||
Croatia
(NOVA TV)
|
24,922 | 22,894 | 17,165 | |||||||||
Czech
Republic (2)
|
35,638 | 27,343 | 28,237 | |||||||||
Romania
(3)
|
73,223 | 61,271 | 48,277 | |||||||||
Slovak Republic
(TV MARKIZA) (4)
|
23,905 | 18,273 | 12,598 | |||||||||
Slovenia
(POP TV and KANAL A)
|
11,300 | 9,751 | 7,067 | |||||||||
Ukraine
(STUDIO 1+1)
|
47,671 | 68,597 | 38,419 | |||||||||
Ukraine
(KINO, CITI) (5)
|
987 | 1,890 | 1,096 | |||||||||
$ | 227,763 | $ | 210,019 | $ | 152,859 |
(1)
|
We
acquired our Bulgaria operations (TV2, RING TV) on August 1,
2008.
|
(2)
|
Our
Czech Republic operations comprise TV NOVA, NOVA SPORT and NOVA
CINEMA, which was launched in December
2007.
|
(3)
|
Romanian
channels are PRO TV, PRO CINEMA, ACASA, PRO TV INTERNATIONAL, SPORT.RO and
MTV ROMANIA for the years ended December 31, 2008 and 2007 and PRO TV, PRO
CINEMA, ACASA and PRO TV INTERNATIONAL for the year ended
December 31, 2006.
|
(4)
|
Our
Slovak Republic operations were accounted for as an equity affiliate
until January 23, 2006.
|
(5)
|
We
acquired our Ukraine (KINO, CITI) operations on January 11,
2006.
|
Consolidated
Net Revenues
|
||||||||||||||||||||||||
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||
2008
|
2007
|
Movement
|
2007
|
2006
|
Movement
|
|||||||||||||||||||
Bulgaria
(1)
|
$ | 1,263 | $ | - | - | % | $ | - | $ | - | - | % | ||||||||||||
Croatia
|
54,651 | 37,193 | 46.9 | % | 37,193 | 22,310 | 66.7 | % | ||||||||||||||||
Czech Republic
|
376,546 | 279,237 | 34.9 | % | 279,237 | 208,387 | 34.0 | % | ||||||||||||||||
Romania
|
274,627 | 215,402 | 27.5 | % | 215,402 | 148,616 | 44.9 | % | ||||||||||||||||
Slovakia
|
132,693 | 110,539 | 20.0 | % | 110,539 | 71,660 | 54.3 | % | ||||||||||||||||
Slovenia
|
80,696 | 69,647 | 15.9 | % | 69,647 | 54,534 | 27.7 | % | ||||||||||||||||
Ukraine
(STUDIO 1+1)
|
96,738 | 125,323 | (22.8 | )% | 125,323 | 96,413 | 30.0 | % | ||||||||||||||||
Ukraine
(KINO, CITI) (2)
|
2,720 | 1,515 | 79.5 | % | 1,515 | 726 | 108.7 | % | ||||||||||||||||
Total
Consolidated Net Revenues
|
$ | 1,019,934 | $ | 838,856 | 21.6 | % | $ | 838,856 | $ | 602,646 | 39.2 | % |
(1)
|
We
acquired our Bulgaria operations on August 1,
2008.
|
(2)
|
We
acquired our Ukraine (KINO, CITI) operations on January 11,
2006.
|
Consolidated
Cost of Revenues
|
||||||||||||||||||||||||
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||
2008
|
2007
|
Movement
|
2007
|
2006
|
Movement
|
|||||||||||||||||||
Operating
Costs
|
$ | 145,210 | $ | 116,859 | 24.3 | % | $ | 116,859 | $ | 89,486 | 30.1 | % | ||||||||||||
Cost
of programming
|
438,203 | 327,230 | 33.9 | % | 327,230 | 226,133 | 44.7 | % | ||||||||||||||||
Depreciation
of station property, plant and equipment
|
51,668 | 32,653 | 58.2 | % | 32,653 | 25,430 | 28.4 | % | ||||||||||||||||
Amortization
of broadcast licenses and other intangibles
|
35,381 | 24,970 | 41.7 | % | 24,970 | 18,799 | 32.8 | % | ||||||||||||||||
Total
Consolidated Cost of Revenues
|
$ | 670,462 | $ | 501,712 | 33.6 | % | $ | 501,712 | $ | 359,848 | 39.4 | % |
Consolidated
Station Selling, General and Administrative Expenses
|
||||||||||||||||||||||||
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||
2008
|
2007
|
Movement
|
2007
|
2006
|
Movement
|
|||||||||||||||||||
Bulgaria
|
$ | 2,653 | $ | - |
nm(1)
|
$ | - | $ | - | - | ||||||||||||||
Croatia
|
7,758 | 8,844 | (12.3 | )% | 8,844 | 6,884 | 28.5 | % | ||||||||||||||||
Czech Republic
|
25,498 | 22,411 | 13.8 | % | 22,411 | 21,358 | 4.9 | % | ||||||||||||||||
Romania
|
15,877 | 13,552 | 17.2 | % | 13,552 | 10,725 | 26.4 | % | ||||||||||||||||
Slovakia
|
10,923 | 10,732 | 1.8 | % | 10,732 | 8,547 | 25.6 | % | ||||||||||||||||
Slovenia
|
8,132 | 6,707 | 21.2 | % | 6,707 | 5,195 | 29.1 | % | ||||||||||||||||
Ukraine
(STUDIO 1+1)
|
19,240 | 8,292 | 132.0 | % | 8,292 | 11,818 | (29.8 | )% | ||||||||||||||||
Ukraine
(KINO, CITI)
|
760 | 777 | (2.2 | )% | 777 | 448 | 73.4 | % | ||||||||||||||||
Total
Consolidated Station Selling, General and Administrative
Expenses
|
$ | 90,841 | $ | 71,315 | 27.4 | % | $ | 71,315 | $ | 64,975 | 9.8 | % |
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||
2008
|
2007
|
Movement
|
2007
|
2006
|
Movement
|
|||||||||||||||||||
Corporate
operating costs (excluding non-cash stock-based
compensation)
|
$ | 43,569 | $ | 49,639 | (12.2 | )% | $ | 49,639 | $ | 30,529 | 62.6 | % | ||||||||||||
Non-cash
stock-based compensation
|
6,107 | 5,734 | 6.5 | % | 5,734 | 3,575 | 60.4 | % | ||||||||||||||||
Corporate
operating costs (including non-cash stock-based
compensation)
|
$ | 49,676 | $ | 55,373 | (10.3 | )% | $ | 55,373 | $ | 34,104 | 62.4 | % |
·
|
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.
|
·
|
increased
accruals for performance-related bonus payments;
and
|
·
|
increased
business development expenses incurred in evaluating potential
investments,
|
·
|
decreased
property-related costs, as the expense incurred in 2006 included a lease
exit charge of approximately US$ 1.6 million (including additional
depreciation of US$ 0.3 million) incurred following the relocation of our
London office during the first quarter of 2006;
and
|
·
|
decreased
legal costs incurred in connection with legal proceedings in respect of
our Ukraine operations.
|
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
(STUDIO 1+1)
|
- | - | - | 8,481 | 255,305 | 263,786 | ||||||||||||||||||
Ukraine
(KINO, CITI)
|
- | 637 | - | - | 7,438 | 8,075 | ||||||||||||||||||
Total
|
$ | 222 | $ | 637 | $ | 625 | $ | 8,481 | $ | 326,787 | $ | 336,752 |
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||
2008
|
2007
|
Movement
|
2007
|
2006
|
Movement
|
|||||||||||||||||||
Operating
(loss) / income
|
$ | (127,797 | ) | $ | 210,456 | (160.7 | )% | $ | 210,456 | $ | 142,971 | 47.2 | % |
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||
2008
|
2007
|
Movement
|
2007
|
2006
|
Movement
|
|||||||||||||||||||
Interest
income
|
$ | 10,006 | $ | 5,728 | 74.7 | % | $ | 5,728 | $ | 6,359 | (9.9 | )% | ||||||||||||
Interest
expense
|
(68,475 | ) | (54,936 | ) | 24.6 | % | (54,936 | ) | (44,212 | ) | 24.3 | % | ||||||||||||
Foreign
currency exchange loss, net
|
(37,877 | ) | (34,409 | ) | 10.1 | % | (34,409 | ) | (44,892 | ) | (23.4 | )% | ||||||||||||
Other
income
|
2,620 | 7,891 | (66.8 | )% | 7,891 | 3,059 | 157.9 | % | ||||||||||||||||
Change
in fair value of derivatives
|
6,360 | (3,703 | ) | (271.8 | )% | (3,703 | ) | (12,539 | ) | (70.5 | )% | |||||||||||||
Provision
for income taxes
|
(34,525 | ) | (20,822 | ) | 65,8 | % | (20,822 | ) | (14,952 | ) | 39.3 | % | ||||||||||||
Minority
interest in income of consolidated subsidiaries
|
(2,071 | ) | (17,157 | ) | (87.9 | )% | (17,157 | ) | (13,602 | ) | 26.1 | % | ||||||||||||
Equity
in (loss)/income of unconsolidated affiliates
|
- | - | - | - | (730 | ) | 100 | % | ||||||||||||||||
Gain
on sale of unconsolidated affiliate
|
- | - | - | - | 6,179 | (100 | )% | |||||||||||||||||
Pre
tax loss on discontinued operations (Ukraine)
|
(3,849 | ) | (4,509 | ) | (14.6 | )% | (4,509 | ) | (2,354 | ) | 91.6 | % | ||||||||||||
Pre
tax loss on discontinued operations (Ukraine)
|
64 | 29 | 120.7 | % | 29 | - | - | |||||||||||||||||
Discontinued
operations (Czech Republic)
|
- | - | - | - | (4,863 | ) | 100 | % | ||||||||||||||||
Currency
translation adjustment, net
|
(88,609 | ) | 158,825 | (155.8 | )% | 158,825 | 157,524 | n/m |
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||
2008
|
2007
|
Movement
|
2007
|
2006
|
Movement
|
|||||||||||||||||||
Slovak Republic
operations
|
$ | - | $ | - | - | % | $ | - | $ | (737 | ) | (100.0 | )% | |||||||||||
Romania
operations
|
- | - | - | % | - | 7 | (100.0 | )% | ||||||||||||||||
Equity
in (loss)/income of unconsolidated affiliates
|
$ | - | $ | - | - | % | $ | - | $ | (730 | ) | (100.0 | )% |
For
the Years Ended December 31, (US$ 000’s)
|
||||||||||||||||||||||||
2008
|
2007
|
Movement
|
2007
|
2006
|
Movement
|
|||||||||||||||||||
Ukraine(KINO,
CITI)
|
||||||||||||||||||||||||
Loss
from discontinued operations
|
$ | (3,849 | ) | $ | (4,509 | ) | (14.6 | )% | $ | (4,509 | ) | $ | (2,354 | ) | 91.5 | % | ||||||||
Tax
on result of discontinued operations
|
64 | 29 | 120.7 | % | 29 | - | 100 | % | ||||||||||||||||
Czech Republic
|
||||||||||||||||||||||||
Tax
on disposal of discontinued operations
|
- | - | - | - | (4,863 | ) | (100.0 | )% | ||||||||||||||||
Discontinued
operations
|
$ | (3,785 | ) | $ | (4,480 | ) | (15.5 | )% | $ | (4,480 | ) | $ | (7,217 | ) | (37,9 | )% |
(US$
000’s)
|
December
31, 2008
|
December
31, 2007
|
Movement
|
|||||||||
Current
assets
|
$ | 495,395 | $ | 535,092 | (7.4 | )% | ||||||
Non-current
assets
|
1,913,338 | 1,803,343 | 6.1 | % | ||||||||
Current
liabilities
|
228,673 | 234,470 | (2.5 | )% | ||||||||
Non-current
liabilities
|
1,175,694 | 681,003 | 72.6 | % | ||||||||
Minority
interests in consolidated subsidiaries
|
3,187 | 23,155 | (86.2 | )% | ||||||||
Shareholders’
equity
|
$ | 1,001,179 | $ | 1,399,807 | (28.5 | )% |
(US$
000’s)
|
For
the Years Ended December 31,
|
|||||||||||
2008
|
2007
|
2006
|
||||||||||
Net
cash generated from continuing operating activities
|
$ | 135,555 | $ | 106,695 | $ | 75,370 | ||||||
Net
cash used in continuing investing activities
|
(588,798 | ) | (235,898 | ) | (126,955 | ) | ||||||
Net
cash received from financing activities
|
444,558 | 135,530 | 130,700 | |||||||||
Net
cash used in discontinued operations-operating activities
|
(4,920 | ) | (6,001 | ) | (3,667 | ) | ||||||
Net
cash used in discontinued operations-investing activities
|
(495 | ) | (1,520 | ) | - | |||||||
Net
cash received from discontinued operations-financing
activities
|
- | - | 1,700 | |||||||||
Impact
of exchange rate fluctuations on cash
|
(21,279 | ) | (1,896 | ) | (2,904 | ) | ||||||
Net
(decrease) / increase in cash and cash
equivalents
|
$ | (35,379 | ) | $ | (3,090 | ) | $ | 74,244 |
·
|
payment
of US$ 223.2 million in connection with our acquisition of an additional
30.0% stake in the Studio 1+1 group including acquisition costs (for
further information, see Item 1, Note 3, “Acquisitions and Disposals:
Ukraine (STUDIO 1+1)”);
|
·
|
payment
of US$ 109.3 million in connection with our acquisition of an additional
10.0% stake in the Studio 1+1 group including acquisition costs (for
further information, see Item 1, Note 3, “Acquisitions and Disposals:
Ukraine (STUDIO 1+1)”);
|
·
|
total
payments of US$ 147.8 million in connection with our acquisition of
Bulgarian operations, including acquisition costs (for further
information, see Item 1, Note 3, “Acquisitions and Disposals:
Bulgaria”);
|
·
|
payments
of RON 47.2 million (approximately US$ 20.6 million at the date of
payment) in connection with our acquisition of the assets of Radio Pro
(for further information, see Item 1, Note 3, “Acquisitions and Disposals:
Romania”);
|
·
|
payments
of US$ 9.9 million in connection with our acquisition of Jyxo and Blog
(for further information, see Item 1, Note 3, “Acquisitions and Disposals:
Czech Republic”); and
|
·
|
capital
expenditures of US$ 78.7 million, largely in respect of the expansion
of our broadcasting facilities and equipment in the Czech Republic,
Romania and the Slovak Republic.
|
·
|
capital
expenditure of US$ 79.9 million largely in respect of the expansion
of our broadcasting facilities and equipment in the Czech Republic and
Romania;
|
·
|
payments
of SKK 1.9 billion (approximately US$ 78.5 million) in connection with our
acquisition of a 20% interest in our Slovak Republic operations (see Item
8, Note 3, “Acquisitions and Disposals: Slovak
Republic“);
|
·
|
payments
of US$ 51.6 million in connection with our acquisition of an additional 5%
interest in our Romania operations and a 20% stake in our Romanian
production company (see Item 8, Note 3 “Acquisitions and Disposals:
Romania”);
|
·
|
payments
of EUR 9.4 million (approximately US$ 13.9 million) in connection with our
acquisition of 100% interest in MTS (see Item 8, Note 3, “Acquisitions and
Disposals: Romania”);
|
·
|
payments
of EUR 6.7 million (approximately US$ 8.4 million) in connection with our
acquisition of Sport.ro (see Item 8, Note 3, “Acquisitions and Disposals:
Romania); and
|
·
|
payments
of US$ 3.1 million in connection with our acquisition of a 60.4% interest
in each of Tor and Zhysa (see Item 8, Note 3 “Acquisitions and Disposals:
Ukraine”).
|
·
|
capital
expenditure of US$ 60.4 million, largely in respect of the expansion of
our broadcasting facilities and equipment in Romania and the Czech
Republic;
|
·
|
a
payment of US$ 30.1 million in connection with our acquisition of ARJ
a.s. (“ARJ”);
|
·
|
a
payment of US$ 27.2 million in connection with our acquisition of an
additional 5% interest in our Romania
operations;
|
·
|
a
payment of EUR 8.0 million (approximately US$ 10.3 million) in connection
with our acquisition of our stake in Media Pro (see Item 8, Note 5,
“Investments”); and
|
·
|
a
payment of a further US$ 2.0 million following completion of our
acquisition of a 65.5% stake in
Ukrpromtorg.
|
·
|
receipt
of approximately US$ 168.7 million (net of fees) from a public offering of
2,530,000 shares of our Class A Common
Stock;
|
·
|
receipts
of US$ 35.0 million from drawing on credit facilities in the Czech
Republic and Slovenia, largely to finance the acquisition of ARJ and the
increased investment in our Romania operations;
and
|
·
|
repayment
of US$ 75.3 million of amounts drawn under the same credit
facilities.
|
December
31, 2008
(US$
000’s)
|
||||||||
Corporate
|
(1)
– (4)
|
1,081,901 | ||||||
Czech
Republic
|
(5)
– (7)
|
|
12,923 | |||||
Romania
|
(8)
|
104 | ||||||
Slovak
Republic
|
(9)
|
- | ||||||
Slovenia
|
(10)
|
- | ||||||
Ukraine
(STUDIO 1+1)
|
(11)
|
172 | ||||||
Total
|
1,095,100 |
(1)
|
As
at December 31, 2008 we had EUR 395.0 million (approximately US$ 549.7
million) of Senior Notes outstanding, comprising EUR 245.0 million
(approximately US$ 341.0 million) of the 2005 Senior Notes and EUR 150.0
million (approximately US$ 208.7 million) of the 2007 Senior Notes, which
bear interest at six-month Euro Inter-Bank Offered Rate (“EURIBOR”) plus
1.625%. The applicable rate at December 31, 2008 was
5.934%.
|
(2)
|
As
at December 31, 2008 we had US$ 475.0 million 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$ 139.2 million) arranged by EBRD and
on August 22, 2007, we entered into a second revolving loan agreement for
EUR 50.0 million (approximately US$ 69.6 million) also arranged by EBRD
(collectively the “EBRD Loan”). ING Bank N.V. (“ING”) and Ceska
Sporitelna, a.s. (“CS”) are each participating in the EBRD Loan for EUR
37.5 million. The EBRD Loan bears interest at a rate of
three-month EURIBOR plus 1.625% on the drawn amount. A commitment charge
of 0.8125% is payable on any undrawn portion of the EBRD Loan. The
available amount of the EBRD Loan amortizes by 15% every six months from
May 2009 to November 2010 and by 40% in May 2011. On October 15 and 24,
2008 we drew down EUR 50.0 million (US$ 69.6 million) and EUR 100.0
million (US$ 139.2 million), respectively, to fund the purchase of the
remaining 10.0% interest in the Studio 1+1 group and for general corporate
purposes. We repaid EUR 75.0 million in November 2008. As at December 31,
2008, EUR 25.0 million (approximately US$ 34.8 million) was drawn. A
further EUR 125.0 million (approximately US$ 174.0 million) was drawn on
February 2, 2009.
|
(4)
|
We
have an uncommitted multicurrency overdraft facility for EUR 10.0 million
(approximately US$ 13.9 million) from Bank Mendes Gans (“BMG”), a
subsidiary of ING. As at December 31, 2008, the facility was undrawn.
Interest is payable at the prevailing money market rate plus 2.00% on the
drawn amount. This facility is part of a cash pooling arrangement with BMG
(the “BMG cash pool”). The cash pooling arrangement 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 with BMG
by our participating subsidiaries is pledged as security against the
drawings of other subsidiaries up to the amount deposited. As at December
31, 2008, our Dutch holding company, CME Media Enterprises B.V. (“CME
B.V.”), had EUR 8.4 million (approximately US$ 11.7 million) deposited in
the BMG cash pool and had drawn an overdraft of US$ 22.4 million from the
BMG cash pool. Our operations in the Czech Republic, the Slovak
Republic and Slovenia had deposited CZK 154.9 million (approximately US$
8.0 million), SKK 125.5 million (approximately US$ 5.8 million) and EUR
2.0 million (approximately US$ 2.8 million), respectively in the BMG cash
pool. As stated in Note (8) our Romania operations had drawn
US$0.1 million from the BMG cash pool at December 31, 2008. In addition,
as stated in Note (11), our Ukraine (STUDIO 1+1) operations had drawn EUR
0.1 million (approximately US$ 0.2 million) from the BMG cash pool at
December 31, 2008.
|
(5)
|
CET
21 has a credit facility of CZK 1.2 billion (approximately US$ 62.0
million) with CS. The final repayment date is 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 Offered Rate (“LIBOR”), EURIBOR or Prague
Inter-Bank Offered Rate (“PRIBOR”) plus 1.65%. A utilization interest of
0.25% is payable on the undrawn portion of this facility. This
percentage decreases to 0.125% of the undrawn portion if more than 50% of
the loan is drawn. This facility is 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. On February 19, 2009, the
full CZK 1.2 billion (approximately US$ 53.1 million at the date of
drawing) of this facility was
drawn.
|
(6)
|
CET
21 has a working capital credit facility of CZK 250.0 million
(approximately US$ 12.9 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,
2008 was 5.28% .This facility is secured by a pledge of receivables, which
are also subject to a factoring arrangement with CS. As at
December 31, 2008, the full CZK 250.0 million (approximately US$ 12.9
million) was drawn under this
facility.
|
(7)
|
As
at December 31, 2008, there were no drawings under a CZK 300.0 million
(approximately US$ 15.5 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)
|
As
stated in Note (4), our Romania operations had drawn US$ 0.1 million from
the BMG cash pool at December 31,
2008.
|
(9)
|
On
May 15, 2008, our Slovak Republic operations secured a SKK 100.0 million
(US$ 4.6 million) overdraft facility from ING. This can be
utilized for short term advances up to six months at an interest rate of
EURIBOR + 2%. At December 31, 2008 there were no drawings under
this facility.
|
(10)
|
In
July 2005 Pro Plus entered into a revolving five-year facility agreement
for up to EUR 37.5 million (approximately US$ 52.2 million) in aggregate
principal amount with ING Bank N.V., 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 B.V. Loans drawn under this facility will 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 at
December 31, 2008, EUR 26.3 million (approximately US$ 36.5 million) was
available for drawing under this revolving facility. On February 19, 2009,
the full EUR 36.5 million (approximately US$ 33.6 million at the date
of drawing) of this facility was
drawn.
|
(11)
|
As
stated in note (4), our Ukraine (STUDIO 1+1) operations had drawn EUR 0.1
million (approximately US$ 0.2 million) from the BMG cash pool at December
31, 2008.
|
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
|
$ | 1,095,100 | $ | 35,587 | $ | 34,792 | $ | 815,966 | $ | 208,755 | ||||||||||
Long-Term
Debt – interest (1)
|
252,417 | 70,211 | 117,386 | 59,142 | 5,678 | |||||||||||||||
Capital
Lease Obligations
|
6,296 | 1,146 | 1,315 | 1,146 | 2,689 | |||||||||||||||
Operating
Leases
|
18,552 | 6,514 | 5,777 | 2,294 | 3,967 | |||||||||||||||
Unconditional
Purchase Obligations
|
294,582 | 226,449 | 58,123 | 9,413 | 597 | |||||||||||||||
Other
Obligations (2)
|
24,046 | 24,046 | - | - | - | |||||||||||||||
Deferred
consideration
|
6,620 | 5,224 | 1,396 | - | - | |||||||||||||||
FIN
48 Obligations
|
1,799 | 421 | 1,378 | - | - | |||||||||||||||
Total
Contractual Obligations
|
$ | 1,699,412 | $ | 369,598 | $ | 220,167 | $ | 887,961 | $ | 221,686 |
(1)
|
Interest
obligations on variable rate debt are calculated using the rate applicable
at the balance sheet date.
|
(2)
|
Includes
US$ 10.0 million to acquire the remaining non-controlling interests in our
KINO channel and US$ 12.0 million for a 10.0% interest in
Glavred-Media LLC.
|
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
|
10%
Adverse Change in
|
Long-Lived
Assets
|
Indefinite-Lived
Trademarks
|
Indefinite-Lived
Broadcast Licenses
|
Goodwill
|
Cost
of Capital
|
None
|
Ukraine
(STUDIO 1+1)
|
Romania,
Slovenia
|
None
|
Total
Advertising Market
|
Bulgaria
|
Ukraine
(STUDIO 1+1)
|
Slovenia
|
Croatia
|
Market
Share
|
Bulgaria
|
Ukraine
(STUDIO 1+1)
|
Slovenia
|
Croatia
|
Forecast
operating costs
|
Bulgaria
|
Not
applicable
|
Romania,
Slovenia
|
Croatia
|
Forecast
capital expenditure
|
None
|
Not
applicable
|
None
|
None
|
Perpetuity
Growth rate
|
Not
applicable
|
Ukraine
(STUDIO 1+1)
|
None
|
None
|
For
the Year Ended December 31, 2008
|
||||||||||||
US$ millions
|
As
reported
|
Impact
of Adoption
|
As
Adjusted
|
|||||||||
Consolidated
Statement of Operations
|
||||||||||||
Interest
expense
|
(68.5 | ) | (14.0 | ) | (82.5 | ) |
As
at December 31, 2008
|
||||||||||||
US$ millions
|
As
reported
|
Impact
of Adoption
|
As
Adjusted
|
|||||||||
Consolidated
Balance Sheet
|
||||||||||||
Other
current assets
|
98.7 | (0.6 | ) | 98.1 | ||||||||
Other
non-current assets
|
20.7 | (1.5 | ) | 19.2 | ||||||||
Senior
Debt
|
(1,024.7 | ) | 96.2 | (928.5 | ) | |||||||
Additional
paid-in capital
|
1,018.5 | 108.1 | 1,126.6 | |||||||||
(Accumulated
deficit) / Retained Earnings
|
(224.1 | ) | (14.0 | ) | (238.1 | ) |
Expected
Maturity Dates
|
||||||||||||||||||||||||
2009
|
2010
|
2011
|
2012
|
2013
|
Thereafter
|
|||||||||||||||||||
Total
Debt in Euro (000’s)
|
||||||||||||||||||||||||
Fixed
Rate
|
- | - | - | 245,000 | - | - | ||||||||||||||||||
Average
Interest Rate
|
- | - | - | 8.25 | % | - | - | |||||||||||||||||
Variable
Rate
|
- | - | 25,000 | - | - | 150,000 | ||||||||||||||||||
Average
Interest Rate
|
- | - | 6.56 | % | - | - | 5.93 | % | ||||||||||||||||
Total
Debt in US$ (000’s)
|
||||||||||||||||||||||||
Fixed
Rate
|
- | - | - | - | 475,000 | - | ||||||||||||||||||
Average
Interest Rate
|
- | - | - | - | 3.50 | % | - | |||||||||||||||||
Total
Debt in CZK (000’s)
|
||||||||||||||||||||||||
Variable
Rate
|
250,000 | - | - | - | - | - | ||||||||||||||||||
Average
Interest Rate
|
5,28 | % | - | - | - | - | - |
Yearly
interest charge if interest rates increase by
(US$
000s):
|
||||||||||||||||||||||||||||
Value
of Debt as at December 31, 2008 (US$ 000’s)
|
Interest
Rate
as
at
December
31, 2008
|
Yearly
Interest Charge
(US$
000’s)
|
1 | % | 2 | % | 3 | % | 4 | % | 5 | % | ||||||||||||||||
$ 243,547
|
6.02 | % | $ | 14,671 | $ | 17,106 | $ | 19,542 | $ | 21,977 | $ | 24,412 | $ | 26,847 | ||||||||||||||
(EUR
175.0 million)
|
||||||||||||||||||||||||||||
$ 12,923
|
5.28 | % | 682 | 812 | 941 | 1,070 | 1,199 | 1,328 | ||||||||||||||||||||
(CZK
250.0 million)
|
||||||||||||||||||||||||||||
Total
|
$ | 15,353 | $ | 17,918 | $ | 20,483 | $ | 23,047 | $ | 25,611 | $ | 28,175 |
December
31,
2008
|
December
31,
2007
|
|||||||
ASSETS
|
||||||||
Current
assets
|
||||||||
Cash
and cash equivalents
|
$ | 107,433 | $ | 142,812 | ||||
Accounts
receivable (net of allowance) (Note 7)
|
221,450 | 224,713 | ||||||
Program
rights, net
|
67,787 | 77,112 | ||||||
Other
current assets (Note 8)
|
98,725 | 90,455 | ||||||
Total
current assets
|
495,395 | 535,092 | ||||||
Non-current
assets
|
||||||||
Investments
(Note 5)
|
16,559 | 16,559 | ||||||
Property,
plant and equipment, net (Note 9)
|
206,667 | 175,308 | ||||||
Program
rights, net
|
113,596 | 108,362 | ||||||
Goodwill
(Note 4)
|
1,041,041 | 1,114,347 | ||||||
Broadcast
licenses and other intangible assets, net (Note 4)
|
514,732 | 373,422 | ||||||
Other
non-current assets (Note 8)
|
20,743 | 15,345 | ||||||
Total
non-current assets
|
1,913,338 | 1,803,343 | ||||||
Total
assets
|
$ | 2,408,733 | $ | 2,338,435 |
December
31,
2008
|
December
31, 2007
|
|||||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||
Current
liabilities
|
||||||||
Accounts
payable and accrued liabilities (Note 10)
|
$ | 174,885 | $ | 203,313 | ||||
Credit
facilities and obligations under capital leases (Note 11)
|
36,502 | 15,090 | ||||||
Other
current liabilities (Note 12)
|
17,286 | 16,067 | ||||||
Total
current liabilities
|
228,673 | 234,470 | ||||||
Non-current
liabilities
|
||||||||
Credit
facilities and obligations under capital leases (Note 11)
|
38,758 | 4,162 | ||||||
Senior
Debt (Note 6)
|
1,024,721 | 581,479 | ||||||
Other
non-current liabilities (Note 12)
|
112,215 | 95,362 | ||||||
Total
non-current liabilities
|
1,175,694 | 681,003 | ||||||
Commitments
and contingencies (Note 21)
|
||||||||
Minority
interests in consolidated subsidiaries
|
3,187 | 23,155 | ||||||
SHAREHOLDERS'
EQUITY:
|
||||||||
Nil
shares of Preferred Stock of $0.08 each (December 31, 2007 –
nil)
|
- | - | ||||||
36,024,273
shares of Class A Common Stock of $0.08 each (December 31, 2007 –
36,003,198)
|
2,882 | 2,880 | ||||||
6,312,839
shares of Class B Common Stock of $0.08 each (December 31, 2007 –
6,312,839)
|
505 | 505 | ||||||
Additional
paid-in capital
|
1,018,532 | 1,051,336 | ||||||
(Accumulated
deficit) / Retained earnings
|
(224,086 | ) | 53,619 | |||||
Accumulated
other comprehensive income
|
203,346 | 291,467 | ||||||
Total
shareholders’ equity
|
1,001,179 | 1,399,807 | ||||||
Total
liabilities and shareholders’ equity
|
$ | 2,408,733 | $ | 2,338,435 |
For
the Years Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Net
revenues
|
$ | 1,019,934 | $ | 838,856 | $ | 602,646 | ||||||
Operating
costs
|
145,210 | 116,859 | 89,486 | |||||||||
Cost
of programming
|
438,203 | 327,230 | 226,133 | |||||||||
Depreciation
of station property, plant & equipment
|
51,668 | 32,653 | 25,430 | |||||||||
Amortization
of broadcast licenses and other intangibles (Note 4)
|
35,381 | 24,970 | 18,799 | |||||||||
Cost
of revenues
|
670,462 | 501,712 | 359,848 | |||||||||
Station
selling, general and administrative expenses
|
90,841 | 71,315 | 64,975 | |||||||||
Corporate
operating costs
|
49,676 | 55,373 | 34,104 | |||||||||
Impairment
charge (Note 4)
|
336,752 | - | 748 | |||||||||
Operating
(loss) / income
|
(127,797 | ) | 210,456 | 142,971 | ||||||||
Interest
income
|
10,006 | 5,728 | 6,359 | |||||||||
Interest
expense (Note 16)
|
(68,475 | ) | (54,936 | ) | (44,212 | ) | ||||||
Foreign
currency exchange loss, net
|
(37,877 | ) | (34,409 | ) | (44,892 | ) | ||||||
Change
in fair value of derivatives (Note 13)
|
6,360 | (3,703 | ) | (12,539 | ) | |||||||
Other
income
|
2,620 | 7,891 | 3,059 | |||||||||
(Loss)
/ income before provision for income taxes, minority interest, equity
in loss of unconsolidated affiliates and discontinued
operations
|
(215,163 | ) | 131,027 | 50,746 | ||||||||
Provision
for income taxes (Note 15)
|
(34,525 | ) | (20,822 | ) | (14,952 | ) | ||||||
(Loss)
/ income before minority interest, equity in loss of unconsolidated
affiliates and discontinued operations
|
(249,688 | ) | 110,205 | 35,794 | ||||||||
Minority
interest in income of consolidated subsidiaries
|
(2,071 | ) | (17,157 | ) | (13,602 | ) | ||||||
Equity
in loss of unconsolidated affiliates (Note 5)
|
- | - | (730 | ) | ||||||||
Gain
on sale of unconsolidated affiliate (Note 5)
|
- | - | 6,179 | |||||||||
Net
(loss) / income from continuing operations
|
(251,759 | ) | 93,048 | 27,641 | ||||||||
Discontinued
operations (Note 20):
|
||||||||||||
Pre-tax
loss of discontinued operations - Ukraine (KINO, CITI)
|
(3,849 | ) | (4,509 | ) | (2,354 | ) | ||||||
Tax
of discontinued operations - Ukraine (KINO, CITI)
|
64 | 29 | - | |||||||||
Tax
on disposal of discontinued operations -
Czech Republic
|
- | - | (4,863 | ) | ||||||||
Net
loss from discontinued operations
|
(3,785 | ) | (4,480 | ) | (7,217 | ) | ||||||
Net
(loss) / income
|
$ | (255,544 | ) | $ | 88,568 | $ | 20,424 | |||||
Currency
translation adjustment, net
|
(88,609 | ) | 158,825 | 157,524 | ||||||||
Obligation
to repurchase shares
|
488 | (488 | ) | - | ||||||||
Total
comprehensive (loss) / income
|
$ | (343,665 | ) | $ | 246,905 | $ | 177,948 |
For
the Years Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
PER
SHARE DATA (Note 18):
|
||||||||||||
Net
(loss) / income per share:
|
||||||||||||
Continuing
operations – Basic
|
$ | (5.95 | ) | $ | 2.25 | $ | 0.69 | |||||
Continuing
operations – Diluted
|
(5.95 | ) | 2.23 | 0.68 | ||||||||
Discontinued
operations – Basic
|
(0.09 | ) | (0.11 | ) | (0.18 | ) | ||||||
Discontinued
operations – Diluted
|
(0.09 | ) | (0.11 | ) | (0.18 | ) | ||||||
Net
income – Basic
|
(6.04 | ) | 2.14 | 0.51 | ||||||||
Net
income – Diluted
|
$ | (6.04 | ) | $ | 2.12 | $ | 0.50 | |||||
Weighted
average common shares used in computing per share amounts
(000’s):
|
||||||||||||
Basic
|
42,328 | 41,384 | 40,027 | |||||||||
Diluted
|
42,328 | 41,833 | 40,600 |
Class
A Common Stock
|
Class
B Common Stock
|
|||||||||||||||||||||||||||||||
Number
of shares
|
Par
value
|
Number
of shares
|
Par
value
|
Additional
Paid-In Capital
|
Retained
Earnings / (Accumulated Deficit)
|
Accumulated
Other Comprehensive Income/(Loss)
|
Total
Shareholders' Equity
|
|||||||||||||||||||||||||
BALANCE,
January 1, 2006
|
31,032,994 | $ | 2,482 | 6,966,533 | $ | 558 | $ | 754,061 | $ | (52,154 | ) | $ | (24,394 | ) | $ | 680,553 | ||||||||||||||||
Stock-based
Compensation
|
- | - | - | - | 4,898 | - | - | 4,898 | ||||||||||||||||||||||||
Shares
issued, net of fees
|
2,530,000 | 202 | - | - | 168,452 | - | - | 168,654 | ||||||||||||||||||||||||
Stock
options exercised
|
95,450 | 8 | 100,000 | 8 | 3,697 | - | - | 3,713 | ||||||||||||||||||||||||
Conversion
of Class B to Class A Common Stock
|
753,694 | 61 | (753,694 | ) | (61 | ) | - | - | - | - | ||||||||||||||||||||||
Net
income
|
- | - | - | - | - | 20,424 | - | 20,424 | ||||||||||||||||||||||||
Currency
translation adjustment
|
- | - | - | - | - | - | 157,524 | 157,524 | ||||||||||||||||||||||||
BALANCE,
December 31, 2006
|
34,412,138 | $ | 2,753 | 6,312,839 | $ | 505 | $ | 931,108 | $ | (31,730 | ) | $ | 133,130 | $ | 1,035,766 | |||||||||||||||||
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 | ||||||||||||||||||||||||
Net
income
|
- | - | - | - | - | 88,568 | - | 88,568 | ||||||||||||||||||||||||
Currency
translation adjustment
|
- | - | - | - | - | - | 158,825 | 158,825 | ||||||||||||||||||||||||
Obligation
to repurchase shares
|
- | - | - | - | - | - | (488 | ) | (488 | ) | ||||||||||||||||||||||
BALANCE,
December 31, 2007
|
36,003,198 | $ | 2,880 | 6,312,839 | $ | 505 | $ | 1,051,336 | $ | 53,619 | $ | 291,467 | $ | 1,399,807 | ||||||||||||||||||
Stock-based
compensation
|
- | - | - | - | 7,133 | - | - | 7,133 | ||||||||||||||||||||||||
Stock
options exercised
|
21,075 | 2 | - | - | 1,220 | - | - | 1,222 | ||||||||||||||||||||||||
Purchase
of capped call options (Note 5)
|
- | - | - | - | (63,318 | ) | - | - | (63,318 | ) | ||||||||||||||||||||||
Extinguishment
of capped call options (Note 5)
|
- | - | - | - | 22,161 | (22,161 | ) | - | - | |||||||||||||||||||||||
Net
loss
|
- | - | - | - | - | (255,544 | ) | - | (255,544 | ) | ||||||||||||||||||||||
Currency
translation adjustment
|
(88,609 | ) | (88,609 | ) | ||||||||||||||||||||||||||||
Obligation
to repurchase shares
|
- | - | - | - | - | - | 488 | 488 | ||||||||||||||||||||||||
BALANCE,
December 31, 2008
|
36,024,273 | $ | 2,882 | 6,312,839 | $ | 505 | $ | 1,018,532 | $ | (224,086 | ) | $ | 203,346 | $ | 1,001,179 |
For
the Years Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
(loss) / income
|
$ | (255,544 | ) | $ | 88,568 | $ | 20,424 | |||||
Adjustments
to reconcile net (loss) / income to net cash generated from
operating activities:
|
||||||||||||
Loss
from discontinued operations (Note 20)
|
3,785 | 4,480 | 7,217 | |||||||||
Equity
in loss of unconsolidated affiliates, net of dividends
received
|
- | - | 730 | |||||||||
Gain
on sale of unconsolidated affiliate (Note 5)
|
- | - | (6,179 | ) | ||||||||
Depreciation
and amortization
|
336,358 | 254,463 | 164,100 | |||||||||
Impairment
charge (Note 4)
|
336,752 | - | 748 | |||||||||
Loss
on disposal of fixed assets
|
51 | - | 1,292 | |||||||||
Stock-based
compensation (Note 17)
|
6,107 | 5,734 | 3,575 | |||||||||
Minority
interest in income of consolidated subsidiaries
|
2,072 | 17,157 | 13,602 | |||||||||
Change
in fair value of derivative instruments (Note 13)
|
(6,360 | ) | 3,703 | 12,539 | ||||||||
Foreign
currency exchange loss, net
|
37,877 | 34,441 | 44,908 | |||||||||
Net
change in (net of effects of acquisitions and disposals of
businesses):
|
||||||||||||
Accounts
receivable
|
(13,654 | ) | (57,449 | ) | (42,125 | ) | ||||||
Program
rights
|
(251,462 | ) | (255,147 | ) | (173,345 | ) | ||||||
Other
assets
|
(3,638 | ) | (4,192 | ) | (6,033 | ) | ||||||
Other
accounts payable and accrued liabilities
|
(15,066 | ) | 7,882 | 16,908 | ||||||||
Income
taxes payable
|
(18,308 | ) | 15,423 | (1,697 | ) | |||||||
Deferred
taxes
|
(19,550 | ) | (2,202 | ) | 9,580 | |||||||
VAT
and other taxes payable
|
(3,865 | ) | (6,166 | ) | 9,126 | |||||||
Net
cash generated from continuing operating activities
|
135,555 | 106,695 | 75,370 | |||||||||
CASH
FLOWS USED IN INVESTING ACTIVITIES:
|
||||||||||||
Net
change in restricted cash
|
- | (440 | ) | 5,516 | ||||||||
Purchase
of property, plant and equipment
|
(78,665 | ) | (79,943 | ) | (60,387 | ) | ||||||
Proceeds
from disposal of property, plant and equipment
|
408 | 570 | 19 | |||||||||
Investments
in subsidiaries and unconsolidated affiliates
|
(512,531 | ) | (156,535 | ) | (72,603 | ) | ||||||
Repayment
of loans and advances to related parties
|
1,990 | 450 | 500 | |||||||||
Net
cash used in continuing investing activities
|
(588,798 | ) | (235,898 | ) | (126,955 | ) | ||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Net
proceeds from issuance of Senior Notes
|
- | 199,400 | - | |||||||||
Proceeds
from credit facilities
|
223,091 | 177,515 | 34,981 | |||||||||
Payment
of credit facilities and capital leases
|
(176,615 | ) | (182,391 | ) | (75,263 | ) | ||||||
Redemption
of Senior Notes
|
- | (169,010 | ) | - | ||||||||
Net
proceeds from issuance of Convertible Notes
|
463,560 | - | - | |||||||||
Purchase
of capped call option
|
(63,318 | ) | ||||||||||
Excess
tax benefits from share-based payment arrangements
|
1,026 | 668 | - | |||||||||
Proceeds
from exercise of stock options
|
1,222 | 4,100 | 3,713 | |||||||||
Issuance
of Class A Common Stock
|
- | 109,853 | 168,654 | |||||||||
Dividends
paid to minority shareholders
|
(4,408 | ) | (4,605 | ) | (1,385 | ) | ||||||
Net
cash received from continuing financing activities
|
444,558 | 135,530 | 130,700 |
For
the Years Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
NET
CASH USED IN DISCONTINUED OPERATIONS-OPERATING
|
(4,920 | ) | (6,001 | ) | (3,667 | ) | ||||||
NET
CASH USED IN DISCONTINUED OPERATIONS-INVESTING
|
(495 | ) | (1,520 | ) | - | |||||||
NET
CASH USED IN DISCONTINUED OPERATIONS-FINANCING
|
- | - | 1,700 | |||||||||
Impact
of exchange rate fluctuations on cash
|
(21,279 | ) | (1,896 | ) | (2,904 | ) | ||||||
Net
(decrease) / increase in cash and cash equivalents
|
(35,379 | ) | (3,090 | ) | 74,244 | |||||||
CASH
AND CASH EQUIVALENTS, beginning of year
|
142,812 | 145,902 | 71,658 | |||||||||
CASH
AND CASH EQUIVALENTS, end of year
|
$ | 107,433 | $ | 142,812 | $ | 145,902 | ||||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||||||
Cash
paid for interest
|
$ | 55,331 | $ | 46,313 | $ | 41,038 | ||||||
Cash
paid for income taxes (net of refunds)
|
$ | 72,974 | $ | 40,903 | $ | 35,831 | ||||||
SUPPLEMENTAL
DISCLOSURE OF NON-CASH FINANCING AND INVESTING ACTIVITIES:
|
||||||||||||
Purchase
of Krsak interest in the TV Nova (Czech Republic) group financed with
payable
|
$ | - | $ | - | $ | 27,591 | ||||||
Acquisition
of property, plant and equipment under capital lease
|
$ | 554 | $ | 136 | $ | 702 |
Company
Name
|
Effective Voting Interest
|
Jurisdiction
of Organization
|
Type
of Affiliate
|
Top
Tone Media S.A.
|
80.0%
|
Luxembourg
|
Subsidiary
|
TV2
EOOD (“TV2”)
|
80.0%
|
Bulgaria
|
Subsidiary
|
Top
Tone Media Bulgaria EOOD
|
80.0%
|
Bulgaria
|
Subsidiary
|
Asteos
EOOD
|
80.0%
|
Bulgaria
|
Subsidiary
|
Zopal
S.A.
|
80.0%
|
Luxembourg
|
Subsidiary
|
LG
Consult EOOD
|
80.0%
|
Bulgaria
|
Subsidiary
|
Ring
TV EAD (“Ring TV”)
|
80.0%
|
Bulgaria
|
Subsidiary
|
Nova
TV d.d. (“Nova TV (Croatia)”)
|
100.0%
|
Croatia
|
Subsidiary
|
Operativna
Kompanija d.o.o.
|
100.0%
|
Croatia
|
Subsidiary
|
Media
House d.o.o.
|
100.0%
|
Croatia
|
Subsidiary
|
Internet
Dnevnik d.o.o.
|
76.0%
|
Croatia
|
Subsidiary
|
CET
21 spol. s.r.o. (“CET 21”)
|
100.0%
|
Czech Republic
|
Subsidiary
|
MEDIA
CAPITOL, a.s.
|
100.0%
|
Czech Republic
|
Subsidiary
|
Jyxo,
s.r.o. (“Jyxo”)
|
100.0%
|
Czech Republic
|
Subsidiary
|
BLOG
Internet, s.r.o. (“Blog“)
|
100.0%
|
Czech Republic
|
Subsidiary
|
CME
Romania B.V.
|
100.0%
|
Netherlands
|
Subsidiary
|
Media
Pro International S.A. (“MPI”)
|
95.0%
|
Romania
|
Subsidiary
|
Media
Vision S.R.L (“Media Vision”)
|
95.0%
|
Romania
|
Subsidiary
|
Music
Television System S.R.L. (“MTS”)
|
95.0%
|
Romania
|
Subsidiary
|
Pro
TV S.A. (“Pro TV”)
|
95.0%
|
Romania
|
Subsidiary
|
Sport
Radio TV Media S.R.L (“Sport.ro”)
|
95.0%
|
Romania
|
Subsidiary
|
Media
Pro Management S.A. (“Media Pro”)
|
8.7%
|
Romania
|
Cost
investment
|
Media
Pro B.V.
|
10.0%
|
Netherlands
|
Cost
investment
|
CME
Slovak Holdings B.V.
|
100.0%
|
Netherlands
|
Subsidiary
|
A.R.J.,
a.s.
|
100.0%
|
Slovak Republic
|
Subsidiary
|
MARKIZA-SLOVAKIA spol.
s r.o. (“Markiza”)
|
100.0%
|
Slovak Republic
|
Subsidiary
|
GAMATEX
spol. s r.o.
|
100.0%
|
Slovak Republic
|
Subsidiary
(in liquidation)
|
Company
Name
|
Effective Voting Interest
|
Jurisdiction
of Organization
|
Type
of Affiliate
|
A.D.A.M.
a.s.
|
100.0%
|
Slovak Republic
|
Subsidiary
(in liquidation)
|
MEDIA
INVEST, spol. s.r.o. (“Media Invest”)
|
100.0%
|
Slovak Republic
|
Subsidiary
|
EMAIL.SK
s.r.o.
|
80.0%
|
Slovak Republic
|
Subsidiary
|
PMT,
s.r.o.
|
31.5%
|
Slovak Republic
|
Cost
investment
|
MMTV
1 d.o.o.
|
100.0%
|
Slovenia
|
Subsidiary
|
Produkcija
Plus d.o.o. (“Pro Plus”)
|
100.0%
|
Slovenia
|
Subsidiary
|
POP
TV d.o.o. (“Pop TV”)
|
100.0%
|
Slovenia
|
Subsidiary
|
Kanal
A d.o.o. (“Kanal A”)
|
100.0%
|
Slovenia
|
Subsidiary
|
Euro
3 TV d.o.o.
|
42.0%
|
Slovenia
|
Equity-Accounted
Affiliate
|
TELEVIDEO
d.o.o. (trading as TV Pika)
|
20.0%
|
Slovenia
|
Equity-Accounted
Affiliate
|
International
Media Services Ltd.
|
100.0%
|
Bermuda
|
Subsidiary
|
CME
Ukraine Holding GmbH
|
100.0%
|
Austria
|
Subsidiary
|
Innova
Film GmbH
|
100.0%
|
Germany
|
Subsidiary
|
CME
Cyprus Holding Ltd.
|
100.0%
|
Cyprus
|
Subsidiary
|
TV
Media Planet Ltd.
|
100.0%
|
Cyprus
|
Subsidiary
|
1+1
Production
|
100.0%
|
Ukraine
|
Subsidiary
|
Studio
1+1 LLC (“Studio 1+1”)
|
100.0%
|
Ukraine
|
Subsidiary
|
Ukrainian
Media Services LLC
|
99.9%
|
Ukraine
|
Subsidiary
|
Grizard
Investments Limited.
|
100.0%
|
Cyprus
|
Subsidiary
|
Grintwood
Investments Limited
|
100.0%
|
Cyprus
|
Subsidiary
|
CME
Ukraine Holding B.V.
|
100.0%
|
Netherlands
|
Subsidiary
|
Ukrpromtorg-2003
LLC (“Ukrpromtorg”)
|
65.5%
|
Ukraine
|
Subsidiary
|
Gravis
LLC (“Gravis”)
|
60.4%
|
Ukraine
|
Subsidiary
|
Gravis-Kino
LLC (“Gravis-Kino”)
|
60.4%
|
Ukraine
|
Subsidiary
|
Delta
JSC
|
60.4%
|
Ukraine
|
Subsidiary
|
Nart
LLC
|
65.5%
|
Ukraine
|
Subsidiary
|
TV
Stimul LLC (“TV Stimul”)
|
64.2%
|
Ukraine
|
Subsidiary
|
TOR
LLC (“Tor”)
|
60.4%
|
Ukraine
|
Subsidiary
|
ZHYSA
LLC (“Zhysa”)
|
60.4%
|
Ukraine
|
Subsidiary
|
Central
European Media Enterprises N.V.
|
100.0%
|
Netherlands
Antilles
|
Subsidiary
|
Central
European Media Enterprises II B.V.
|
100.0%
|
Netherlands
Antilles
|
Subsidiary
|
CME
Media Enterprises B.V.
|
100.0%
|
Netherlands
|
Subsidiary
|
CME
Programming B.V.
|
100.0%
|
Netherlands
|
Subsidiary
|
CME
Development Corporation
|
100.0%
|
Delaware
(USA)
|
Subsidiary
|
CME
SR d.o.o.
|
100.0%
|
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, 2008
|
||||||||||||
US$ millions
|
As
reported
|
Impact
of Adoption
|
As
Adjusted
|
|||||||||
Consolidated
Statement of Operations
|
||||||||||||
Interest
expense
|
(68.5 | ) | (14.0 | ) | (82.5 | ) |
As
at December 31, 2008
|
||||||||||||
US$ millions
|
As
reported
|
Impact
of Adoption
|
As
Adjusted
|
|||||||||
Consolidated
Balance Sheet
|
||||||||||||
Other
current assets
|
98.7 | (0.6 | ) | 98.1 | ||||||||
Other
non-current assets
|
20.7 | (1.5 | ) | 19.2 | ||||||||
Senior
Debt
|
(1,024.7 | ) | 96.2 | (928.5 | ) | |||||||
Additional
paid-in capital
|
1,018.5 | 108.1 | 1,126.6 | |||||||||
(Accumulated
deficit) / Retained Earnings
|
(224.1 | ) | (14.0 | ) | (238.1 | ) |
Fair
Value on Acquisition
|
||||
Cash
and cash equivalents
|
353 | |||
Other
net assets
|
(15,311 | ) | ||
Broadcasting
licenses subject to amortization (1)
|
95,114 | |||
Other
intangible assets subject to amortization (2)
|
8,161 | |||
Goodwill
(3)
|
74,137 | |||
Deferred
tax liability
|
(10,114 | ) | ||
Total
purchase price (4)
|
152,340 | |||
(1)
The broadcasting licenses subject to amortization comprise television
broadcasting licenses of US$ 94.4 million, which are being amortized on a
straight-line basis over 16.5 years, and radio broadcasting licenses of
US$ 0.7 million, which are being amortized on a straight-line basis over
17.4 years.
|
||||
(2)
The other intangible assets subject to amortization comprise a favorable
advertising sales contract with a leading Bulgarian advertising agency of
US$ 7.5 million, which is being amortized on a straight-line basis over
5.3 years and trademarks of US$ 0.7 million, which are being amortized
over two years using the declining balance method.
|
||||
(3)
No goodwill is expected to be deductible for tax purposes.
|
||||
(4)
The total purchase price includes US$ 4.5 million of additional retention
amount and US$ 0.8 million of capitalized acquisition
costs.
|
Fair
Value on Acquisition
|
||||
Cash
and cash equivalents
|
$ | 727 | ||
Other
net assets
|
618 | |||
Property,
plant and equipment
|
3,744 | |||
Intangible
assets not subject to amortization (1)
|
9,124 | |||
Contingent
consideration liability (2)
|
(160 | ) | ||
Deferred
tax liability
|
(2,462 | ) | ||
Total
purchase price (3)
|
$ | 11,591 | ||
(1)
Intangible assets not subject to amortization comprise
trademarks.
|
||||
(2)
Since the aggregate value of the assets and liabilities acquired exceeds
the purchase price without considering any additional amounts we may have
to pay that are contingent upon meeting operational targets, we have
recognized this excess, which is lower than the maximum amount of
contingent consideration that may become payable, as if it were a
liability.
|
||||
(3)
The total purchase price includes US$ 0.5 million of capitalized
acquisition costs, initial cash payments of approximately US$ 9.4 million
and consideration payable of CZK 27.0 million (approximately US$ 1.7
million at the date of acquisition).
|
Fair
Value on Acquisition
|
||||
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 | ||
(1)
Intangible assets not subject to amortization comprise trademarks of US$
1.7 million and broadcasting licenses of US$ 14.2 million.
|
||||
(2)
No goodwill is expected to be deductible for tax purposes.
|
||||
(3)
The total purchase price includes US$ 0.2 million of capitalized
acquisition costs.
|
Fair
Value on Acquisition
|
||||
Property,
plant and equipment
|
$ | 410 | ||
Intangible
assets subject to amortization (1)
|
1,709 | |||
Other
assets
|
827 | |||
Goodwill
|
17,253 | |||
Deferred
tax liability
|
(273 | ) | ||
Other
liabilities
|
(3,417 | ) | ||
Total
purchase price (2)
|
$ | 16,509 | ||
(1)
The intangible assets subject to amortization is a Trademark and
Programming Agreement with MTV NE which allows MTS access to MTV
programming and to broadcast using the MTV name. This agreement is being
amortized over 4.3 years.
|
||||
(2)
Includes acquisition costs of approximately US$ 0.4
million.
|
Fair
Value on Acquisition
|
||||
Property,
plant and equipment
|
$ | 35 | ||
Intangible
assets subject to amortization (1)
|
4,784 | |||
Intangible
assets not subject to amortization (2)
|
8,974 | |||
Other
assets
|
2,904 | |||
Goodwill
|
2,311 | |||
Deferred
tax liability
|
(1,575 | ) | ||
Other
liabilities
|
(6,398 | ) | ||
Total
purchase price
|
$ | 11,035 | ||
(1)
The intangible assets subject to amortization comprise customer
relationships, which are being amortized over one to twenty years
(weighted average: 15.5 years) and trademarks, which are being amortized
over two years.
|
||||
(2)
Intangible assets not subject to amortization represent television
broadcast licenses.
|
Fair
Value on Acquisition
|
||||
Intangible
assets subject to amortization (1)
|
$ | 4,517 | ||
Intangible
assets not subject to amortization (2)
|
23,597 | |||
Goodwill
|
23,974 | |||
Deferred
tax liability
|
(4,498 | ) | ||
Minority
interests
|
4,029 | |||
Total
purchase price
|
$ | 51,619 | ||
(1)
The intangible assets subject to amortization comprise customer
relationships, which are being amortized over one to ten years (weighted
average: 8.3 years).
|
||||
(2)
Intangible assets not subject to amortization comprise approximately US$
9.2 million in trademarks and US$ 14.4 million relating to television
broadcast licenses.
|
Fair
Value on Acquisition
|
||||
Property
Plant and Equipment
|
$ | 2,425 | ||
Intangible
assets subject to amortization (1)
|
46,906 | |||
Intangible
assets not subject to amortization (2)
|
2,405 | |||
Goodwill
|
26,757 | |||
Deferred
tax liability
|
(9,761 | ) | ||
Minority
interest
|
10,268 | |||
Other
liabilities
|
(357 | ) | ||
Total
purchase price (3)
|
$ | 78,643 | ||
(1)
The intangible assets subject to amortization includes US$ 8.7
million relating to television broadcasting licenses, which are being
amortized over 13 years and US$ 37.9 million in customer
relationships, which are being amortized over one to fourteen years
(weighted average: 13.8 years).
|
||||
(2)
Intangible assets not subject to amortization comprise
trademarks.
|
||||
(3)
Total purchase price includes US$ 0.1 million of capitalized acquisition
costs.
|
Fair
value on acquisition
|
||||||||||||
June
30, 2008
|
October
17, 2008
|
Total
|
||||||||||
Intangible
assets subject to amortization (1)
|
$ | 41,480 | $ | 3,266 | $ | 44,746 | ||||||
Intangible
assets not subject to amortization (2)
|
35,652 | 3,019 | 38,671 | |||||||||
Goodwill
|
208,964 | 42,245 | 251,209 | |||||||||
Deferred
tax liability
|
(19,284 | ) | (1,571 | ) | (20,855 | ) | ||||||
Minority
interests (3)
|
14,398 | 62,383 | 76,781 | |||||||||
Total
purchase price (4)
|
$ | 281,210 | $ | 109,342 | $ | 390,552 | ||||||
(1)
The intangible assets subject to amortization acquired on June 30, 2008
comprise broadcasting licenses of US$ 40.9 million, which are being
amortized on a straight-line basis over 18 years, and customer
relationships of US$ 0.6 million, which are being amortized on a
straight-line basis over nine years. The intangible assets subject to
amortization on October 17, 2008 comprise broadcasting licenses of US$ 3.2
million, which are being amortized on a straight-line basis over 17.8
years.
|
||||||||||||
(2)
Intangible assets not subject to amortization comprise
trademarks.
|
||||||||||||
(3)
As a result of granting Messrs.
Rodnyansky and Fuchsmann options to
put their remaining
10.0% interests to us we accounted for the remaining 10.0%
interest as a redeemable minority interest. Before performing the purchase
price
allocation in
respect of the October 17, 2008 acquisition, we reversed the outstanding
redeemable minority interest up to the amount then recognized in retained
earnings.
|
||||||||||||
(4)
The
total purchase price on June 30, 2008 included US$ 3.6 million of
capitalized acquisition costs, cash payments to Messrs. Rodnyansky and
Fuchsmann of US$ 79.6 million, cash payments of US$ 140.0 million to Mr.
Kolomoisky and the fair value of options granted to Messrs. Rodnyansky and
Fuchsmann of US$ 58.0 million. The total purchase price on October 17,
2008 included US$ 0.2 million of capitalized acquisition
costs.
|
Balance
Dec 31, 2006
|
Additions
|
Allocation
/ Adjustment
|
Impairment charge
|
Foreign
currency movement
|
Balance
Dec 31, 2007
|
|||||||||||||||||||
Bulgaria
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||
Croatia
|
- | 712 | - | - | 61 | 773 | ||||||||||||||||||
Czech Republic
|
823,786 | - | - | - | 127,500 | 951,286 | ||||||||||||||||||
Romania
|
31,130 | 43,537 | - | - | - | 74,667 | ||||||||||||||||||
Slovak Republic
|
25,483 | 26,757 | - | - | 5,395 | 57,635 | ||||||||||||||||||
Slovenia
|
16,458 | - | - | - | 1,935 | 18,393 | ||||||||||||||||||
Ukraine
(STUDIO 1+1)
|
4,096 | - | - | - | - | 4,096 | ||||||||||||||||||
Ukraine
(KINO, CITI)
|
4,627 | 2,870 | - | - | - | 7,497 | ||||||||||||||||||
Total
|
$ | 905,580 | $ | 73,876 | $ | - | $ | - | $ | 134,891 | $ | 1,114,347 |
Balance
Dec 31, 2007
|
Additions
|
Allocation
/ Adjustment
|
Impairment charge
|
Foreign
currency movement
|
Balance
Dec 31, 2008
|
|||||||||||||||||||
Bulgaria
|
$ | - | 74,137 | - | (64,044 | ) | (10,093 | ) | - | |||||||||||||||
Croatia
|
773 | - | - | - | (34 | ) | 739 | |||||||||||||||||
Czech Republic
|
951,286 | - | - | - | (62,350 | ) | 888,936 | |||||||||||||||||
Romania
|
74,667 | 2,394 | (525 | ) | - | (4,200 | ) | 72,336 | ||||||||||||||||
Slovak Republic
|
57,635 | - | - | - | 4,007 | 61,642 | ||||||||||||||||||
Slovenia
|
18,393 | - | - | - | (1,005 | ) | 17,388 | |||||||||||||||||
Ukraine
(STUDIO 1+1)
|
4,096 | 251,209 | - | (255,305 | ) | - | - | |||||||||||||||||
Ukraine
(KINO, CITI)
|
7,497 | - | (59 | ) | (7,438 | ) | - | - | ||||||||||||||||
Total
|
$ | 1,114,347 | $ | 327,740 | $ | (584 | ) | $ | (326,787 | ) | $ | (73,675 | ) | $ | 1,041,041 |
Indefinite-Lived
Broadcast Licenses
|
Amortized
Broadcast Licenses
|
Trademarks
|
Customer
Relationships
|
Other
|
Total
|
|||||||||||||||||||
Balance,
December 31, 2006
|
$ | 26,344 | $ | 172,386 | $ | 44,026 | $ | 27,213 | $ | 453 | $ | 270,422 | ||||||||||||
Additions
|
23,321 | 8,974 | 12,192 | 46,554 | 2,126 | 93,167 | ||||||||||||||||||
Amortization
|
- | (18,960 | ) | (265 | ) | (5,244 | ) | (501 | ) | (24,970 | ) | |||||||||||||
Foreign
currency movements
|
1,083 | 24,778 | 4,131 | 4,744 | 67 | 34,803 | ||||||||||||||||||
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 |
December
31,
2008
|
December
31, 2007
|
|||||||
Gross
value
|
$ | 549,140 | $ | 388,350 | ||||
Accumulated
amortization
|
(94,264 | ) | (65,676 | ) | ||||
Net
book value of amortized intangible assets
|
$ | 454,876 | $ | 322,674 | ||||
Indefinite-lived
broadcast licenses
|
59,856 | 50,748 | ||||||
Total
broadcast licenses and other intangible assets, net
|
$ | 514,732 | $ | 373,422 |
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
(STUDIO 1+1)
|
- | - | - | 8,481 | 255,305 | 263,786 | ||||||||||||||||||
Ukraine
(KINO, CITI)
|
- | 637 | - | - | 7,438 | 8,075 | ||||||||||||||||||
Total
|
$ | 222 | $ | 637 | $ | 625 | $ | 8,481 | $ | 326,787 | $ | 336,752 |
|
·
|
Growing
uncertainty in all of our markets over future growth or contraction in the
advertising markets;
|
|
·
|
A
rapid deepening of the global economic crisis, including a widespread
withdrawal of investment funding from the Central and Eastern European
markets and companies with investments in them, particularly Ukraine,
Bulgaria and Romania;
|
|
·
|
Significant
and rapid falls in the price of our shares of Class A common stock, beyond
the point at which the carrying value of our net assets exceeded the
market value of our shares, which were sustained throughout the
period;
|
|
·
|
An
unprecedented spike in sovereign debt yields in our markets, suggesting a
fundamental re-pricing of risk by investors;
and
|
|
·
|
An
escalation of the economic and political crisis in Ukraine following its
receipt of a US$ 16.5 billion emergency loan from the IMF, including a
dispute with Russia over natural gas
supplies.
|
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
|
10%
Adverse Change in
|
Long-Lived
Assets
|
Indefinite-Lived
Trademarks
|
Indefinite-Lived
Broadcast Licenses
|
Goodwill
|
Cost
of Capital
|
None
|
Ukraine
(STUDIO 1+1)
|
Romania,
Slovenia
|
None
|
Total
Advertising Market
|
Bulgaria
|
Ukraine
(STUDIO 1+1)
|
Slovenia
|
Croatia
|
Market
Share
|
Bulgaria
|
Ukraine
(STUDIO 1+1)
|
Slovenia
|
Croatia
|
Forecast
operating costs
|
Bulgaria
|
Not
applicable
|
Romania,
Slovenia
|
Croatia
|
Forecast
capital expenditure
|
None
|
Not
applicable
|
None
|
None
|
Perpetuity
Growth rate
|
Not
applicable
|
Ukraine
(STUDIO 1+1)
|
None
|
None
|
Carrying
value
|
|||||||||||||
Type
of Affiliate
|
Effective Voting
interest
|
December
31, 2008
|
December
31, 2007
|
||||||||||
Media
Pro
|
Cost
Method Investment
|
8.7 | % | $ | 16,559 | $ | 16,559 | ||||||
$ | 16,559 | $ | 16,559 |
Carrying
Value
|
Fair
Value
|
|||||||||||||||
December 31,
2008
|
December
31, 2007
|
December
31, 2008
|
December
31, 2007
|
|||||||||||||
EUR
245.0 million 8.25% Senior Notes
|
$ | 340,966 | $ | 360,664 | $ | 233,562 | $ | 366,976 | ||||||||
EUR
150.0 million Floating Rate Senior Notes
|
208,755 | 220,815 | 125,253 | 204,806 | ||||||||||||
USD
475.0 million 3.50% Senior Convertible Notes
|
475,000 | - | 230,375 | - | ||||||||||||
$ | 1,024,721 | $ | 581,479 | $ | 589,190 | $ | 571,782 |
From:
|
Fixed
Rate Notes
Redemption
Price
|
May
15, 2009 to May 14, 2010
|
104.125%
|
May
15, 2010 to May 14, 2011
|
102.063%
|
May
15, 2011 and thereafter
|
100.000%
|
From:
|
Floating
Rate Notes
Redemption
Price
|
May
15, 2008 to May 14, 2009
|
101.000%
|
May
15, 2009 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 | ) |
December
31, 2008
|
December
31, 2007
|
|||||||
Third-party
customers
|
$ | 227,253 | $ | 231,128 | ||||
Less
allowance for bad debts and credit notes
|
(14,663 | ) | (13,863 | ) | ||||
Related
parties
|
8,913 | 8,165 | ||||||
Less
allowance for bad debts and credit notes
|
(53 | ) | (717 | ) | ||||
Total
accounts receivable
|
$ | 221,450 | $ | 224,713 |
December
31,
2008
|
December
31,
2007
|
|||||||
Current:
|
||||||||
Prepaid
programming
|
$ | 54,301 | $ | 50,914 | ||||
Other
prepaid expenses
|
7,286 | 11,656 | ||||||
Productions
in progress
|
14,080 | 5,724 | ||||||
VAT
recoverable
|
3,460 | 3,891 | ||||||
Deferred
tax
|
5,898 | 3,652 | ||||||
Capitalized
debt costs
|
5,275 | 3,104 | ||||||
Loan
to related party
|
- | 1,924 | ||||||
Restricted
cash
|
821 | 1,286 | ||||||
Income
taxes recoverable
|
1,216 | 1,234 | ||||||
Assets
held for sale
|
5,484 | 6,385 | ||||||
Other
|
904 | 685 | ||||||
Total
other current assets
|
$ | 98,725 | $ | 90,455 |
December
31,
2008
|
December
31,
2007
|
|||||||
Non-current:
|
||||||||
Capitalized
debt costs
|
$ | 14,760 | $ | 10,310 | ||||
Deferred tax
|
2,108 | 2,123 | ||||||
Other
|
3,875 | 2,912 | ||||||
Total
other non-current assets
|
$ | 20,743 | $ | 15,345 |
December
31, 2008
|
December
31, 2007
|
|||||||
Land
and buildings
|
$ | 92,421 | $ | 82,039 | ||||
Station
machinery, fixtures and equipment
|
190,090 | 170,200 | ||||||
Other
equipment
|
35,470 | 31,138 | ||||||
Software
licenses
|
30,219 | 21,312 | ||||||
Construction
in progress
|
11,293 | 11,406 | ||||||
Total
cost
|
$ | 359,493 | 316,095 | |||||
Less: Accumulated
depreciation
|
(152,826 | ) | (140,787 | ) | ||||
Total
net book value
|
$ | 206,667 | $ | 175,308 | ||||
Assets
held under capital leases (included in the above)
|
||||||||
Land
and buildings
|
$ | 5,855 | $ | 6,193 | ||||
Station
machinery, fixtures and equipment
|
1,917 | 800 | ||||||
Total
cost
|
7,772 | 6,993 | ||||||
Less: Accumulated
depreciation
|
(1,644 | ) | (1,368 | ) | ||||
Net
book value
|
$ | 6,128 | $ | 5,625 |
December
31,
2008
|
December
31,
2007
|
|||||||
Accounts
payable
|
$ | 35,778 | $ | 37,924 | ||||
Programming
liabilities
|
44,251 | 49,457 | ||||||
Duties
and other taxes payable
|
22,635 | 29,945 | ||||||
Accrued
staff costs
|
27,318 | 29,202 | ||||||
Income
taxes payable
|
7,399 | 27,705 | ||||||
Accrued
production costs
|
6,531 | 4,982 | ||||||
Accrued
interest payable
|
10,531 | 5,768 | ||||||
Authors’
rights
|
4,734 | 5,522 | ||||||
Other
accrued liabilities
|
15,708 | 12,808 | ||||||
Total
accounts payable and accrued liabilities
|
$ | 174,885 | $ | 203,313 |
December
31,
2008
|
December
31,
2007
|
|||||||||||
Credit
facilities:
|
||||||||||||
Corporate
|
(a)
– (b)
|
$ | 57,180 | $ | - | |||||||
Czech Republic
|
(c)
– (e)
|
12,923 | 13,829 | |||||||||
Romania
|
(f)
|
104 | 683 | |||||||||
Slovak Republic
|
(g)
|
- | - | |||||||||
Slovenia
|
(h)
|
- | - | |||||||||
Ukraine
(STUDIO 1+1)
|
(i)
|
172 | ||||||||||
Total
credit facilities
|
|
$ | 70,379 | $ | 14,512 | |||||||
Capital
leases:
|
||||||||||||
Bulgaria
operations, net of interest
|
$ | 689 | $ | - | ||||||||
Romania
operations, net of interest
|
289 | 242 | ||||||||||
Slovak Republic
operations, net of interest
|
36 | 86 | ||||||||||
Slovenia
operations, net of interest
|
3,867 | 4,412 | ||||||||||
Total
capital leases
|
$ | 4,881 | $ | 4,740 | ||||||||
Total
credit facilities and capital leases
|
$ | 75,260 | $ | 19,252 | ||||||||
Less
current maturities
|
(36,502 | ) | (15,090 | ) | ||||||||
Total
non-current maturities
|
$ | 38,758 | $ | 4,162 |
2009
|
$ | 35,587 | ||
2010
|
- | |||
2011
|
34,792 | |||
2012
|
340,966 | |||
2013
|
475,000 | |||
2014
and thereafter
|
208,755 | |||
Total
|
$ | 1,095,100 |
2009
|
$ | 1,146 | ||
2010
|
704 | |||
2011
|
611 | |||
2012
|
598 | |||
2013
|
3,237 | |||
2014
and thereafter
|
- | |||
$ | 6,296 | |||
Less:
amount representing interest
|
(1,415 | ) | ||
Present
value of net minimum lease payments
|
$ | 4,881 |
December
31,
2008
|
December
31,
2007
|
|||||||
Current:
|
||||||||
Deferred
revenue
|
$ | 7,684 | $ | 7,011 | ||||
Consideration
payable – Bulgaria
|
4,500 | - | ||||||
Consideration
payable - Romania
|
724 | 2,208 | ||||||
Dividends
payable to minority shareholders in subsidiaries
|
- | 1,226 | ||||||
Onerous
contracts
|
1,994 | 2,832 | ||||||
Deferred
tax
|
177 | 272 | ||||||
Liability
held for sale
|
2,207 | 2,030 | ||||||
Obligation
to repurchase shares
|
- | 488 | ||||||
Total
other current liabilities
|
$ | 17,286 | $ | 16,067 |
December
31,
2008
|
December
31,
2007
|
|||||||
Non-current:
|
||||||||
Deferred
tax
|
$ | 89,126 | $ | 73,340 | ||||
Income
taxes payable
|
1,070 | 2,495 | ||||||
Fair
value of derivatives
|
9,882 | 16,242 | ||||||
Program
rights
|
9,922 | 23 | ||||||
Consideration
payable – Czech Republic
|
1,396 | - | ||||||
Other
|
819 | 3,262 | ||||||
Total
other non-current liabilities
|
$ | 112,215 | $ | 95,362 |
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 valuations of
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,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Domestic
|
(15,795 | ) | $ | (102,532 | ) | $ | (43,777 | ) | ||||
Foreign
|
(199,368 | ) | 233,559 | 94,523 | ||||||||
$ | (215,163 | ) | $ | 131,027 | $ | 50,746 |
For
the Years Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Income
tax expense from continuing operations
|
$ | 34,525 | $ | 20,822 | $ | 14,952 | ||||||
Income
tax expense from discontinued operations
|
(64 | ) | (29 | ) | 4,873 | |||||||
Currency
translation adjustment in accumulated other comprehensive
income
|
- | 20,202 | 22,878 | |||||||||
Total
tax charge
|
$ | 34,461 | $ | 40,995 | $ | 42,703 |
For
the Years Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Current
income tax expense:
|
||||||||||||
Domestic
|
$ | 253 | $ | (20,046 | ) | $ | (22,745 | ) | ||||
Foreign
|
49,431 | 51,806 | 36,000 | |||||||||
$ | 49,684 | $ | 31,760 | $ | 13,255 | |||||||
Deferred
tax expense / (benefit):
|
||||||||||||
Domestic
|
$ | 21 | $ | - | $ | 1,467 | ||||||
Foreign
|
(15,180 | ) | (10,938 | ) | 230 | |||||||
$ | (15,159 | ) | $ | (10,938 | ) | $ | 1,697 | |||||
Provision
for income taxes
|
$ | 34,525 | $ | 20,822 | $ | 14,952 |
For
the Years Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Income
taxes at Netherlands rates (2008 and 2007: 25.5%,
2006: 29.6%)
|
$ | (54,855 | ) | $ | 33,409 | $ | 15,018 | |||||
Jurisdictional
differences in tax rates
|
715 | (15,971 | ) | (10,445 | ) | |||||||
Tax
effect of impairment losses
|
73,092 | - | 149 | |||||||||
Effect
of change in tax law relating to investment allowances claimed in previous
years
|
- | - | (2,065 | ) | ||||||||
Interest
expense disallowed
|
1,150 | 4,347 | 7,365 | |||||||||
Tax
effect of other permanent differences
|
6,724 | 2,597 | (656 | ) | ||||||||
Effect
of changes in tax rates
|
9 | (9,271 | ) | 89 | ||||||||
Change
in valuation allowance
|
7,192 | 9,803 | 5,418 | |||||||||
Other
|
498 | (4,092 | ) | 79 | ||||||||
Provision
for income taxes
|
$ | 34,525 | $ | 20,822 | $ | 14,952 |
December
31, 2008
|
December
31, 2007
|
|||||||
Assets:
|
||||||||
Tax
benefit of loss carry-forwards and other tax credits
|
$ | 48,384 | $ | 28,247 | ||||
Programming
rights
|
3,119 | 3,734 | ||||||
Property,
plant and equipment
|
1,899 | 1,607 | ||||||
Accrued
expense
|
4,613 | 4,959 | ||||||
Other
|
4,684 | 1,500 | ||||||
Gross
deferred tax assets
|
62,699 | $ | 40,047 | |||||
Valuation
allowance
|
(47,392 | ) | (28,896 | ) | ||||
Net
deferred tax assets
|
15,307 | $ | 11,151 | |||||
Liabilities:
|
||||||||
Broadcast
licenses, trademarks and customer relationships
|
$ | (86,670 | ) | $ | (67,606 | ) | ||
Property,
plant and equipment
|
(6,219 | ) | (3,688 | ) | ||||
Temporary
difference due to timing
|
(3,714 | ) | (7,694 | ) | ||||
Total
deferred tax liabilities
|
$ | (96,603 | ) | $ | (78,988 | ) | ||
Net
deferred income tax liability
|
$ | (81,296 | ) | $ | (67,837 | ) |
December
31, 2008
|
December
31, 2007
|
|||||||
Current
deferred tax assets
|
$ | 5,898 | $ | 3,652 | ||||
Non-current
deferred tax assets
|
2,109 | 2,123 | ||||||
8,007 | $ | 5,775 | ||||||
Current
deferred tax liabilities
|
(177 | ) | (272 | ) | ||||
Non-current
deferred tax liabilities
|
(89,126 | ) | (73,340 | ) | ||||
$ | (89,303 | ) | $ | (73,612 | ) | |||
Net
deferred income tax liability
|
$ | (81,296 | ) | $ | (67,837 | ) |
Balance
at December 31, 2007
|
$ | 28,896 | ||
Charged
to costs and expenses
|
7,192 | |||
Charged
to other accounts
|
11,880 | |||
Foreign
exchange
|
(576 | ) | ||
Balance
at December 31, 2008
|
$ | 47,392 |
Year
|
2009
|
2010
|
2011
|
2012
|
2013
|
Indefinite
|
||||||||||||||||||
Austria
|
- | - | - | - | - | 12,472 | ||||||||||||||||||
Bulgaria
|
- | - | - | 8,581 | 10,653 | - | ||||||||||||||||||
Croatia
|
- | 442 | 9,330 | 25,877 | 14,479 | - | ||||||||||||||||||
Czech Republic
|
1,548 | 2,904 | 29 | 46 | 14 | - | ||||||||||||||||||
Slovenia
|
- | - | - | - | - | 11,880 | ||||||||||||||||||
Ukraine
|
- | - | - | - | - | 17,412 | ||||||||||||||||||
Cyprus
|
- | - | - | - | - | 361 | ||||||||||||||||||
Romania
|
- | - | - | - | 181 | - | ||||||||||||||||||
Total
|
1,548 | 3,346 | 9,359 | 34,504 | 25,327 | 42,125 |
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 |
Country
|
Year
|
Bulgaria
|
2002
|
Croatia
|
2005
|
Czech Republic
|
2006
|
Germany
|
2005
|
Netherlands
|
2007
|
Romania
|
2004
|
Slovak
Republic
|
2003
|
Slovenia
|
2003
|
Ukraine
|
2005
|
United
States
|
2005
|
For
the Years Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Interest
on Senior Notes
|
$ | 43,962 | $ | 41,549 | $ | 39,032 | ||||||
Interest
on Convertible Notes
|
13,439 | - | - | |||||||||
Loss
on redemption of Senior Notes
|
- | 6,853 | - | |||||||||
Amortization
of capitalized debt issuance costs
|
4,976 | 2,871 | 2,478 | |||||||||
Interest
on capital leases
|
384 | 336 | 304 | |||||||||
Other
interest and fees
|
5,714 | 3,327 | 2,398 | |||||||||
Total
interest expense
|
$ | 68,475 | $ | 54,936 | $ | 44,212 |
For
the Years Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Stock-based
compensation charged under SFAS 123(R)
|
6,107 | 5,734 | 3,575 | |||||||||
Income
tax benefit recognized
|
(641 | ) | (479 | ) | (482 | ) |
|
·
|
Expected forfeitures.
FAS 123(R) 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
preceeding period corresponding to the options’ expected
life.
|
|
·
|
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” 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 SAB
110.
|
For
the Years Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Risk-free
interest rate
|
1.51 | % | 3.62 | % | 4.76 | % | ||||||
Expected
term (years)
|
4.60 | 4.93 | 5.89 | |||||||||
Expected
volatility
|
45.18 | % | 36.15 | % | 43.44 | % | ||||||
Dividend
yield
|
0 | % | 0 | % | 0 | % | ||||||
Weighted-average
fair value
|
$ | 12.31 | $ | 40.48 | $ | 31.67 |
2008
|
2007
|
2006
|
||||||||||||||||||||||
Shares
|
Weighted
Average Exercise Price (US$)
|
Shares
|
Weighted
Average Exercise Price (US$)
|
Shares
|
Weighted
Average Exercise Price (US$)
|
|||||||||||||||||||
Outstanding
at beginning of year
|
1,176,117 | $ | 56.72 | 1,288,575 | $ | 35.51 | 1,118,275 | $ | 22.23 | |||||||||||||||
Awards
granted
|
342,000 | 35.92 | 246,000 | 108.48 | 388,500 | 65.19 | ||||||||||||||||||
Awards
exercised
|
(21,075 | ) | 57.97 | (315,833 | ) | 12.98 | (195,450 | ) | 18.54 | |||||||||||||||
Awards
expired
|
- | - | (20,000 | ) | 23.00 | - | - | |||||||||||||||||
Awards
forfeited
|
(58,000 | ) | 80.39 | (22,625 | ) | 51.79 | (22,750 | ) | 40.38 | |||||||||||||||
Outstanding
at end of year
|
1,439,042 | $ | 50.81 | 1,176,117 | $ | 56.72 | 1,288,575 | $ | 35.51 |
Options
outstanding
|
||||||||||||||||||
Range
of exercise prices
|
Shares
|
Average
remaining contractual life (years)
|
Aggregate
intrinsic value (US$)
|
Weighted
average exercise price (US$)
|
||||||||||||||
$ |
0.01
- 20.00
|
261,000 | 4.79 | 1,458 | 16.13 | |||||||||||||
$ |
20.01
- 40.00
|
412,042 | 6.84 | - | 23.78 | |||||||||||||
$ |
40.01
- 60.00
|
|
255,500 | 6.93 | - | 52.67 | ||||||||||||
$ |
60.01
- 80.00
|
|
241,625 | 5.94 | - | 67.83 | ||||||||||||
$ |
80.01
- 100.00
|
38,125 | 3.82 | - | 90.22 | |||||||||||||
$ |
100.01
- 120.00
|
230,750 | 6.33 | - | 111.88 | |||||||||||||
Total
|
1,439,042 | 6.17 | 1,458 | 50.81 | ||||||||||||||
Expected
to vest
|
1,323,370 | 6.10 | 1,414 | 50.33 |
Options
exercisable
|
||||||||||||||||||
Range
of exercise price
|
Shares
|
Average
remaining contractual life (years)
|
Aggregate
intrinsic value (US$)
|
Weighted
average exercise price (US$)
|
||||||||||||||
$ | 0.01 - 20.00 | 261,000 | 4.79 | 1,458 | 16.13 | |||||||||||||
$ | 20.01 - 40.00 | 127,542 | 5.60 | - | 26.21 | |||||||||||||
$ | 40.01 - 60.00 | 161,375 | 6.84 | - | 51.55 | |||||||||||||
$ | 60.01 - 80.00 | 85,375 | 7.54 | - | 71.16 | |||||||||||||
$ | 80.01 - 100.00 | 38,125 | 3.82 | - | 90.22 | |||||||||||||
$ | 100.01 - 120.00 | 49,813 | 6.41 | - | 113.56 | |||||||||||||
Total
|
723,230 | 5.78 | 1,458 | 42.93 |
For
the Years Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Net
(loss) / income available for common shareholders
|
$ | (255,544 | ) | $ | 88,568 | $ | 20,424 | |||||
Weighted
average outstanding shares of common stock (000’s)
|
42,328 | 41,384 | 40,027 | |||||||||
Dilutive
effect of employee stock options (000’s)
|
- | 449 | 573 | |||||||||
Common
stock and common stock equivalents
|
42,328 | 41,833 | 40,600 | |||||||||
Earnings
per share:
|
||||||||||||
Basic
|
$ | (6.04 | ) | $ | 2.14 | $ | 0.51 | |||||
Diluted
|
$ | (6.04 | ) | $ | 2.12 | $ | 0.50 |
·
|
expenses
presented as corporate operating costs in our Consolidated Statements of
Operations and Comprehensive
Income;
|
·
|
stock-based
compensation charges;
|
·
|
foreign
currency exchange gains and losses;
|
·
|
changes
in fair value of derivatives; and
|
·
|
certain
unusual or infrequent items (e.g., extraordinary gains and losses,
impairments of assets or
investments).
|
SEGMENT
FINANCIAL INFORMATION
|
||||||||||||||||||||||||
For
the Years Ended December 31,
|
||||||||||||||||||||||||
Segment
Net Revenues (1)
|
Segment
EBITDA
|
|||||||||||||||||||||||
2008
|
2007
|
2006
|
2008
|
2007
|
2006
|
|||||||||||||||||||
Country
|
||||||||||||||||||||||||
Bulgaria
(TV2, RING TV) (2)
|
$ | 1,263 | $ | - | $ | - | $ | (10,185 | ) | $ | - | $ | - | |||||||||||
Croatia
(NOVA TV)
|
54,651 | 37,193 | 22,310 | (5,415 | ) | (13,882 | ) | (14,413 | ) | |||||||||||||||
Czech Republic
(3)
|
376,546 | 279,237 | 208,387 | 208,655 | 156,496 | 100,488 | ||||||||||||||||||
Romania
(4)
|
274,627 | 215,402 | 148,616 | 111,783 | 93,075 | 65,860 | ||||||||||||||||||
Slovak Republic
(TV MARKIZA)
|
132,693 | 110,539 | 73,420 | 50,228 | 41,532 | 20,805 | ||||||||||||||||||
Slovenia
(POP TV and KANAL A)
|
80,696 | 69,647 | 54,534 | 25,413 | 22,767 | 19,842 | ||||||||||||||||||
Ukraine
(STUDIO 1+1)
|
96,738 | 125,323 | 96,413 | (32,944 | ) | 27,000 | 29,973 | |||||||||||||||||
Ukraine
(KINO, CITI) (5)
|
2,720 | 1,515 | 726 | (1,855 | ) | (3,536 | ) | (1,795 | ) | |||||||||||||||
Total
Segment Data
|
$ | 1,019,934 | $ | 838,856 | $ | 604,406 | $ | 345,680 | $ | 323,452 | $ | 220,760 | ||||||||||||
Reconciliation
to Consolidated Statement of Operations and Comprehensive
Income:
|
||||||||||||||||||||||||
Consolidated
Net Revenues / (Loss) / income before provision for income taxes, minority
interest, equity in income of unconsolidated affiliates and discontinued
operations
|
$ | 1,019,934 | $ | 838,856 | $ | 602,646 | $ | (215,163 | ) | $ | 131,027 | $ | 50,746 | |||||||||||
Corporate
operating costs
|
- | - | - | 49,676 | 55,373 | 34,104 | ||||||||||||||||||
Impairment
charge
|
- | 336,752 | - | 748 | ||||||||||||||||||||
Unconsolidated
equity affiliates (6)
|
- | - | 1,760 | - | - | (1,292 | ) | |||||||||||||||||
Depreciation
of station property, plant and equipment
|
- | - | - | 51,668 | 32,653 | 25,430 | ||||||||||||||||||
Amortization
of broadcast licenses and other intangibles
|
- | - | - | 35,381 | 24,970 | 18,799 | ||||||||||||||||||
Interest
income
|
- | - | - | (10,006 | ) | (5,728 | ) | (6,359 | ) | |||||||||||||||
Interest
expense
|
- | - | - | 68,475 | 54,936 | 44,212 | ||||||||||||||||||
Change
in fair value of derivatives
|
- | - | - | (6,360 | ) | 3,703 | 12,539 | |||||||||||||||||
Foreign
currency exchange loss, net
|
- | - | - | 37,877 | 34,409 | 44,892 | ||||||||||||||||||
Other
income
|
- | - | - | (2,620 | ) | (7,891 | ) | (3,059 | ) | |||||||||||||||
Total
Segment Data
|
$ | 1,019,934 | $ | 838,856 | $ | 604,406 | $ | 345,680 | $ | 323,452 | $ | 220,760 |
(1)
All net revenues are derived from external customers. There are
no inter-segmental revenues.
|
(2)
We acquired our Bulgaria operations on August 1, 2008.
|
(3)
Our Czech Republic operations comprise TV NOVA, NOVA SPORT and NOVA
CINEMA, which was launched in December 2007.
|
(4)
Romanian channels are PRO TV, PRO CINEMA, ACASA, SPORT.RO, MTV ROMANIA and
PRO TV INTERNATIONAL for the years ended December 31, 2008 and 2007.
SPORT.RO was acquired on February 20, 2007 and MTV ROMANIA was acquired on
December 12, 2007. For the year ended December 31, 2006 Romanian
channels were PRO TV, PRO CINEMA, ACASA and PRO TV
INTERNATIONAL.
|
(5)
We acquired our Ukraine (KINO, CITI) operations in January
2006.
|
(6)
Unconsolidated equity affiliates were STS and Markiza in the
Slovak Republic until January 23,
2006.
|
For
the Years Ended December 31,
|
||||||||||||
Depreciation
of station property, plant & equipment and amortization of broadcast
licenses and other intangibles:
|
2008
|
2007
|
2006
|
|||||||||
Bulgaria
|
$ | 3,421 | $ | - | $ | - | ||||||
Croatia
|
6,198 | 3,630 | 2,920 | |||||||||
Czech Republic
|
41,165 | 28,810 | 24,274 | |||||||||
Romania
|
15,148 | 10,511 | 5,811 | |||||||||
Slovak Republic
|
10,988 | 6,784 | 4,070 | |||||||||
Slovenia
|
5,526 | 4,650 | 4,004 | |||||||||
Ukraine
(STUDIO 1+1)
|
4,490 | 3,148 | 3,216 | |||||||||
Ukraine
(KINO, CITI)
|
113 | 90 | 111 | |||||||||
Total
|
$ | 87,049 | $ | 57,623 | $ | 44,406 | ||||||
Reconciliation
to Consolidated Statement of Operations:
|
||||||||||||
Unconsolidated
equity affiliates
|
- | - | (177 | ) | ||||||||
Total
consolidated depreciation and amortization
|
$ | 87,049 | $ | 57,623 | $ | 44,229 | ||||||
Represented
as follows:
|
||||||||||||
Depreciation
of station property, plant & equipment
|
51,668 | 32,653 | 25,430 | |||||||||
Amortization
of broadcast licenses and other intangibles
|
35,381 | 24,970 | 18,799 |
For
the Years Ended December 31,
|
||||||||||||
Capital
expenditure:
|
2008
|
2007
|
2006
|
|||||||||
Corporate
|
$ | 708 | $ | 185 | $ | 1,990 | ||||||
Bulgaria
|
3,607 | - | - | |||||||||
Croatia
|
7,417 | 6,836 | 2,114 | |||||||||
Czech Republic
|
19,847 | 35,903 | 16,608 | |||||||||
Romania
|
18,343 | 16,981 | 24,363 | |||||||||
Slovak Republic
|
15,062 | 8,954 | 6,777 | |||||||||
Slovenia
|
10,809 | 8,492 | 2,506 | |||||||||
Ukraine
(STUDIO 1+1)
|
2,872 | 2,592 | 6,029 | |||||||||
Ukraine
(KINO, CITI)
|
- | - | - | |||||||||
Total
|
$ | 78,665 | $ | 79,943 | $ | 60,387 |
As
at December 31,
|
||||||||
Total
assets (1):
|
2008
|
2007
|
||||||
Bulgaria
|
$ | 107,805 | $ | - | ||||
Croatia
|
50,431 | 44,787 | ||||||
Czech Republic
|
1,306,997 | 1,429,256 | ||||||
Romania
|
387,845 | 360,144 | ||||||
Slovak Republic
|
240,899 | 203,302 | ||||||
Slovenia
|
93,022 | 89,984 | ||||||
Ukraine
(STUDIO 1+1)
|
118,647 | 90,064 | ||||||
Ukraine
(KINO, CITI)
|
10,943 | 11,469 | ||||||
Total
segment assets
|
$ | 2,316,589 | $ | 2,229,006 | ||||
Reconciliation
to Consolidated Balance Sheet:
|
||||||||
Corporate
|
86,660 | 103,044 | ||||||
Assets
held for sale(1)
|
5,484 | 6,385 | ||||||
Total
assets
|
$ | 2,408,733 | $ | 2,338,435 |
As
at December 31,
|
||||||||
Long-lived
assets (2):
|
2008
|
2007
|
||||||
Bulgaria
|
$ | 6,404 | $ | - | ||||
Croatia
|
13,450 | 12,144 | ||||||
Czech Republic
|
61,463 | 58,809 | ||||||
Romania
|
52,193 | 44,808 | ||||||
Slovak Republic
|
40,025 | 29,345 | ||||||
Slovenia
|
24,932 | 21,524 | ||||||
Ukraine
(STUDIO 1+1)
|
7,083 | 7,380 | ||||||
Ukraine
(KINO, CITI)
|
- | - | ||||||
Total
long-lived assets
|
$ | 205,550 | $ | 174,010 |
Reconciliation
to Consolidated Balance Sheet:
|
||||||||
Corporate
|
1,117 | 1,298 | ||||||
Total
Long-lived assets
|
$ | 206,667 | $ | 175,308 | ||||
(1)
Assets held for sale include the assets of the CITI channel, which has
been recognized as a discontinued operation in all
periods.
|
||||||||
(2)
Segment assets exclude any inter-company investments, loans, payables and
receivables.
|
For
the Years Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Ukraine(KINO,
CITI)
|
||||||||||||
Pre
tax loss from discontinued operations
|
$ | (3,849 | ) | $ | (4,509 | ) | $ | (2,354 | ) | |||
Tax
on result of discontinued operations
|
64 | 29 | - | |||||||||
Czech Republic
|
||||||||||||
Tax
on disposal of discontinued operations
|
- | - | (4,863 | ) | ||||||||
Net
loss from discontinued operations
|
$ | (3,785 | ) | $ | (4,480 | ) | $ | (7,217 | ) |
December
31, 2008
|
||||
Bulgaria
|
$ | 53,040 | ||
Croatia
|
3,369 | |||
Czech Republic
|
100,141 | |||
Romania
|
69,874 | |||
Slovak Republic
|
28,403 | |||
Slovenia
|
9,249 | |||
Ukraine
(STUDIO 1+1)
|
15,527 | |||
Ukraine
(KINO, CITI)
|
864 | |||
Total
(1)
|
$ | 280,467 | ||
(1)
Of the amounts in the table above, US$ 213.7 million is payable within one
year.
|
December
31, 2008
|
||||
2009
|
$ | 6,514 | ||
2010
|
3,961 | |||
2011
|
1,815 | |||
2012
|
1,284 | |||
2013
|
2,452 | |||
2014
and thereafter
|
2,526 | |||
Total
|
$ | 18,552 |
d)
|
Other
|
Bulgaria
|
The
license of TV2 expires in February 2010.
|
Croatia
|
The
license of NOVA TV (Croatia) expires in March 2010.
|
Czech Republic
|
The
license of TV NOVA (Czech Republic) expires in January 2017. The NOVA
SPORT license expires in September 2020. The satellite license for
NOVA CINEMA expires in November 2019.
|
Romania
|
Licenses
expire on dates ranging from April 2009 to May 2017.
|
Slovak Republic
|
The
license of TV MARKIZA expires in September 2019.
|
Slovenia
|
The
licenses of POP TV and KANAL A expire in August 2012.
|
Ukraine
|
The
15-hour prime time and off prime time license of STUDIO 1+1 expires in
December 2016. The license to broadcast for the remaining nine hours in
off prime time expires in July 2014. The satellite license expires in
April 2018. Licenses used for the KINO and CITI channels expire on dates
ranging from March 2010 to April 2016.
|
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 | 291,500 | |||||||||
Cost
of revenue
|
146,886 | 174,812 | 158,862 | 189,903 | ||||||||||||
Operating
income
|
45,474 | 98,743 | 7,156 | (279,170 | ) | |||||||||||
Net
income / (loss) from continuing operations
|
15,645 | 68,361 | (13,726 | ) | (322,039 | ) | ||||||||||
Net
income / (loss) from discontinued operations
|
(750 | ) | (758 | ) | (1,027 | ) | (1,250 | ) | ||||||||
Net
income / (loss)
|
$ | 14,895 | $ | 67,604 | $ | (14,754 | ) | $ | (323,289 | ) | ||||||
Net
income / (loss) per share:
|
||||||||||||||||
Basic
EPS
|
$ | 0.35 | $ | 1.60 | $ | (0.35 | ) | $ | (7.64 | ) | ||||||
Effect
of dilutive securities
|
- | (0.02 | ) | - | - | |||||||||||
Diluted
EPS
|
$ | 0.35 | $ | 1.58 | $ | ( 0.35 | ) | $ | (7.64 | ) | ||||||
Note:
The amounts shown above reflect the reclassification of the results of the
CITI channel as a discontinued operation for all periods
presented
|
For
the Year ended December 31, 2007
|
||||||||||||||||
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
|
$ | 147,712 | $ | 215,992 | $ | 174,600 | $ | 300,552 | ||||||||
Cost
of revenue
|
103,079 | 125,353 | 107,399 | 165,881 | ||||||||||||
Operating
income
|
14,237 | 67,653 | 29,371 | 99,195 | ||||||||||||
Net
income / (loss) from continuing operations
|
709 | 35,670 | (17,749 | ) | 74,418 | |||||||||||
Net
income / (loss) from discontinued operations
|
(959 | ) | (1,080 | ) | (1,014 | ) | (1,427 | ) | ||||||||
Net
income / (loss)
|
(250 | ) | 34,590 | (18,763 | ) | 72,991 | ||||||||||
Net
income / (loss) per share:
|
||||||||||||||||
Basic
EPS
|
$ | (0.01 | ) | $ | 0.84 | $ | (0.45 | ) | $ | 1.73 | ||||||
Effect
of dilutive securities
|
- | (0.01 | ) | - | (0.02 | ) | ||||||||||
Diluted
EPS
|
$ | (0.01 | ) | $ | 0.83 | $ | (0.45 | ) | $ | 1.71 | ||||||
Note:
The amounts shown above reflect the reclassification of the results of the
CITI channel as a discontinued operation for all periods
presented.
|
|
·
|
Report
of Independent Registered Public Accounting
Firm;
|
|
·
|
Consolidated
Balance Sheets as of December 31, 2008 and
2007;
|
|
·
|
Consolidated
Statements of Operations and Comprehensive Income for the years ended
December 31, 2008, 2007 and 2006;
|
|
·
|
Consolidated
Statement of Shareholders’ Equity for the years ended December 31, 2008,
2007 and 2006;
|
|
·
|
Consolidated
Statements of Cash Flows for the years ended December 31, 2008, 2007 and
2006; 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).
|
|
Bye-Laws
of Central European Media Enterprises Ltd., as amended and restated on
June 3, 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. 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).
|
|
4.03*
|
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).
|
|
4.04*
|
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).
|
|
Central
European Media Enterprises Ltd. 1995 Amended and Restated 2005 Stock
Incentive Plan, as amended on April 25, 2007.
|
||
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*
|
MPI
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).
|
Exhibit
Number
|
Description
|
|
10.10*
|
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).
|
|
10.12*
|
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).
|
|
10.13*
|
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).
|
|
10.14*
|
€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).
|
|
10.15*
|
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).
|
|
10.16*
|
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).
|
|
10.17*
|
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).
|
|
10.18*
|
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).
|
|
10.19*
|
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).
|
|
10.20*
|
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).
|
Exhibit
Number
|
Description
|
|
10.21*
|
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*+
|
Amendment
of Employment Agreement (dated March 30, 2004) between Michael Garin,
Chief Executive Officer, and CME Development Corporation, dated July 28,
2006 (incorporated by reference to the Company’s Quarterly Report on Form
10-Q for the quarterly period ended June 30, 2006).
|
|
10.23*+
|
Amended
and Restated Contract of Employment between Marina Williams, Executive
Vice President, and CME Development Corporation, dated October 5, 2006
(incorporated by reference to the Company’s Quarterly Report on Form 10-Q
for the quarterly period ended September 30, 2006).
|
|
10.24*+
|
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).
|
|
10.25*
|
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).
|
|
10.26*
|
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).
|
|
10.27*
|
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).
|
|
10.28*
|
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).
|
|
10.29*
|
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).
|
|
10.30*
|
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).
|
|
10.31*
|
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).
|
Exhibit
Number
|
Description
|
|
10.32*
|
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).
|
|
10.33*
|
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).
|
|
10.34*
|
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).
|
|
10.35*+
|
Employment
Agreement between CME Development Corporation and Michael Garin, dated
March 30, 2004 (incorporated by reference to Exhibit 10.9 to the Company’s
Quarterly Report on Form 10-Q for the quarterly period ended September 30,
2008).
|
|
10.35A*+
|
Letter
of Amendment, dated November 15, 2007, to the Employment Agreement between
CME Development Corporation and Michael Garin, dated March 30,
2004 (incorporated by reference to Exhibit 10.36A to the Company’s
Annual Report on Form 10-K for the fiscal year ended December 31,
2007).
|
|
10.36*+
|
Contract
of Employment between CME Development Corporation and Adrian Sarbu, dated
December 27, 2007 (incorporated by reference to Exhibit 10.37 to the
Company’s Annual Report on Form 10-K for the fiscal year ended December
31, 2007).
|
|
10.37*+
|
Contract
for the Performance of the Office between Pro TV SA and Adrian Sarbu,
dated December 27, 2007 (incorporated by reference to Exhibit 10.38
to the Company’s Annual Report on Form 10-K for the fiscal year ended
December 31, 2007).
|
|
10.38*
|
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).
|
|
10.39*
|
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
|
|
10.40*
|
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).
|
|
10.41*
|
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).
|
|
10.42*
|
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).
|
|
10.43*
|
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).
|
|
10.44*
|
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).
|
|
10.45*
|
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).
|
|
10.46*
|
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).
|
|
10.47*
|
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).
|
|
10.48*
|
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).
|
|
10.49*
|
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).
|
Exhibit
Number
|
Description
|
|
10.50*
|
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).
|
|
10.51*
|
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).
|
|
10.52*
|
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).
|
|
10.53*
|
TV2
Group Shareholders Agreement between CME Media Enterprises B.V., Top Tone
Media Holdings Limited and Equip Limited (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).
|
|
10.54*
|
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).
|
|
List
of subsidiaries.
|
||
Consent
of Deloitte LLP.
|
||
Power
of Attorney, dated as of February 25, 2009.
|
||
Certification
of President and Chief Operating 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 Chief 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 President and Chief Operating Officer and Chief 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
25, 2009
|
/s/
Adrian
Sarbu
Adrian
Sarbu
President
and Chief Operating Officer
(Principal
Executive Officer)
|
|
Date: February
25, 2009
|
/s/
Wallace
Macmillan
Wallace
Macmillan
Chief
Financial Officer
(Principal
Financial Officer and Accounting
Officer)
|
Signature
|
Title
|
Date
|
||
*
|
Chairman
of the Board of Directors
|
February
25, 2009
|
||
Ronald
S. Lauder
|
||||
*
|
Vice-Chairman
of the Board of Directors
|
February
25, 2009
|
||
Herbert
A. Granath
|
||||
/s/
Adrian Sarbu
|
President
and Chief Operating Officer
|
February
25, 2009
|
||
Adrian
Sarbu
|
(Principal
Executive Officer)
|
|||
/s/
Wallace Macmillan
|
Chief
Financial Officer
|
February
25, 2009
|
||
Wallace
Macmillan
|
(Principal
Financial Officer and Principal
Accounting Officer)
|
|||
*
|
Director
|
February
25, 2009
|
||
Frank
Ehmer
|
||||
*
|
Director
|
February
25, 2009
|
||
Charles
Frank
|
||||
*
|
Director
|
February
25, 2009
|
||
Herbert
Kloiber
|
||||
*
|
Director
|
February
25, 2009
|
||
Igor
Kolomoisky
|
||||
*
|
Director
|
February
25, 2009
|
||
Alfred
W. Langer
|
||||
*
|
Director
|
February
25, 2009
|
||
Bruce
Maggin
|
||||
*
|
Director
|
February
25, 2009
|
||
Ann
Mather
|
||||
*
|
Director
|
February
25, 2009
|
||
Christian
Stahl
|
||||
*
|
Director
|
February
25, 2009
|
||
Duco
Sickinghe
|
||||
*
|
Director
|
February
25, 2009
|
||
Eric
Zinterhofer
|
||||
*By
|
||||
/s/Wallace
Macmillan
Wallace
Macmillan
Attorney-in-fact
|
Bad
debt and credit note provision
|
Deferred
tax allowance
|
|||||||
Balance
at December 31, 2005
|
9,250 | 11,934 | ||||||
Charged
to costs and expenses
|
1,981 | 5,418 | ||||||
Charged
to other accounts (1)
|
1,524 | (1,168 | ) | |||||
Foreign
exchange
|
(115 | ) | (299 | ) | ||||
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 | ||||||
(1) Charged
to other accounts for the bad debt and credit note provision consist
primarily of accounts receivable written off and opening balance of
acquired companies.
|