-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, LC7sMDeiPILSFJ1zLncbG5LuT7rnbceEF+Dd++JZBuwPfAPUV+O3BAV790kdrJba ixB+/LAcsLWiJmRzqZcRTg== 0001140361-06-003254.txt : 20060302 0001140361-06-003254.hdr.sgml : 20060302 20060302091527 ACCESSION NUMBER: 0001140361-06-003254 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20060302 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20060302 DATE AS OF CHANGE: 20060302 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CENTRAL EUROPEAN MEDIA ENTERPRISES LTD CENTRAL INDEX KEY: 0000925645 STANDARD INDUSTRIAL CLASSIFICATION: TELEVISION BROADCASTING STATIONS [4833] IRS NUMBER: 000000000 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-24796 FILM NUMBER: 06657973 BUSINESS ADDRESS: STREET 1: C/O CME DEVELOPEMENT CORP STREET 2: 8TH FLOOR ALDWYCH HOUSE 71-91 ALDWYCH CITY: LONDON STATE: X0 ZIP: WC2B 4HN BUSINESS PHONE: 011442074305430 MAIL ADDRESS: STREET 1: CLARENDON HOUSE STREET 2: HAMILTON HM CX CITY: BERMUDA STATE: D0 8-K 1 form8-k.htm CENTRAL EUROPEAN MEDIA 8-K 03-02-2006 Central European Media 8-K 03-02-2006


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (date of earliest event reported) March 2, 2006

CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.
(Exact name of registrant as specified in its charter)

BERMUDA
0-24796
98-0438382
(State or other jurisdiction of incorporation and organisation)
(Commission File Number)
(IRS Employer Identification No.)
     
Clarendon House, Church Street, Hamilton
 
HM CX Bermuda
(Address of principal executive offices)
 
(Zip Code)

Registrant's telephone number, including area code: (441) 296-1431

Not applicable
 (Former name or former address, if changed since last report)

 
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
o
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 




Item 2.02.
Results of Operations and Financial Condition

We issued a press release announcing the results for year ended December 31, 2005.

The press release is furnished as Exhibit 99.1 and incorporated herein by reference. Such information, including the Exhibits attached hereto, shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.

The press release includes financial measures which are not presented in accordance with US GAAP. Management believes that the presentation of the non-GAAP financial measures provides useful information to investors regarding the Company's results of operations because management itself uses the non-GAAP measures for the assessment of operational efficiencies and these measures also form the basis of bonus incentives for executive management and throughout the Company.



Item 9.01.
Financial Statements and Exhibits

(c) Exhibits

99.1 Press Release, dated March 2, 2006 (furnished only).



Signatures

Pursuant to the requirements of the Securities Exchange Act of 1934, we have duly caused this report to be signed on our behalf by the undersigned thereunto duly authorized.



Date: March 2, 2006
/s/ Wallace Macmillan
   
 
Wallace Macmillan
   
 
Vice President - Finance
   
 
(Principal Financial Officer and Duly Authorized Officer)
 
 

EX-99.1 2 ex99_1.htm EXHIBIT 99.1 Exhibit 99.1

 

 
CENTRAL EUROPEAN MEDIA ENTERPRISES
REPORTS 2005 FOURTH QUARTER AND FULL-YEAR RESULTS

FOURTH QUARTER
- Net Revenues Increase 134%
- Net Income from Continuing Operations Improves $18.4 Million to $29.7 Million
- Segment(1) EBITDA Increases 130%

FULL - YEAR
- Net Revenues Increase 120%
- Net Income from Continuing Operations grows $27.0 Million to $43.0 Million
- Segment(1) EBITDA Increases 113%



HAMILTON, BERMUDA, March 2, 2006 - Central European Media Enterprises Ltd. (CME) (NASDAQ/Prague Stock Exchange - CETV) today announced financial results for the three months and year ended December 31, 2005.

TV Nova in the Czech Republic has been included in our consolidated and segment results from May 2, 2005.

Compared to the fourth quarter of 2004, consolidated net revenues for the fourth quarter of 2005 increased 134% to $152.5 million. Operating income for the quarter increased $32.3 million to $43.0 million. In the quarter, net income from continuing operations improved $18.4 million, and fully diluted earnings per share in respect of continuing operations increased to $0.77 from $0.39. Compared to the fourth quarter of 2004, Segment(1) EBITDA for the quarter increased 130% to $70.2 million.

Compared to the year ended December 31, 2004, consolidated net revenues for the year ended December 31, 2005 increased 120% to $401.0 million. Operating income increased $33.6 million to $52.4 million. Net income from continuing operations increased $27.0 million to $43.0 million, and fully diluted earnings per share in respect of continuing operations increased $0.66 to $1.21. Compared to the year ended December 31, 2004, Segment(1) EBITDA for the year ended December 31, 2005 increased 113% to $157.9 million.

Michael Garin, Chief Executive Officer of CME, said, “The transforming impact of TV Nova in the Czech Republic on our results masks the spectacular growth recorded by our core station group, driven by Romania and Ukraine. All of us at CME remain committed to continuing performance improvements through policies that will support both the natural growth of our markets as well as a continuing focus on cost management. These initiatives applied across the larger asset base we now manage should result in significant operating leverage and provide investors with above average returns for the future.”
 
(1)
Segment Data, Segment Net Revenues and Segment EBITDA include certain operations that are not consolidated under US-GAAP and are all non US-GAAP measures For further details, including a reconciliation to the most directly comparable US-GAAP financial measures, see ‘Reconciliation Between Consolidated Statements of Operations and Segment Data (non US-GAAP)’ below. We define Segment EBITDA margin as Segment EBITDA expressed as a percentage of Segment Net Revenue.

- continued -

Page 2 of 10
 
Consolidated Results for the Three Months Ended December 31, 2005

Consolidated Net Revenues for the three months ended December 31, 2005 increased by 134% to $152.5 million from $65.1 million for the three months ended December 31, 2004. Operating income for the quarter was $43.0 million compared to $10.7 million for the three months ended December 31, 2004. Net income for the quarter was $34.6 million compared to $13.0 million for the three months ended December 31, 2004. Fully diluted earnings per share for the three months ended December 31, 2005 increased $0.46 to $0.90.

Headline Consolidated Results for the three months ended December 31, 2005 and 2004 were:

   
CONSOLIDATED RESULTS (Unaudited)
 
   
For the Three Months Ended December 31,
(US $000’s)
 
   
2005
 
2004
 
$ change
 
% change
 
Net revenues
 
$
152,498
 
$
65,062
 
$
87,436
   
134
%
Operating income
 
$
42,967
 
$
10,683
 
$
32,284
   
302
%
Net income from continuing operations
 
$
29,736
 
$
11,348
 
$
18,388
   
162
%
Net income
 
$
34,599
 
$
12,975
 
$
21,624
   
167
%
Fully diluted earnings per share from continuing operations
 
$
0.77
 
$
0.39
 
$
0.38
   
97
%
Fully diluted earnings per share
 
$
0.90
 
$
0.44
 
$
0.46
   
105
%

Consolidated Results for the Year Ended December 31, 2005

Consolidated Net Revenues for the year ended December 31, 2005 increased by 120% to $401.0 million from $182.3 million for the year ended December 31, 2004. Operating income for the year was $52.4 million compared to $18.7 million for the year ended December 31, 2004. Net income for the year was $42.5 million compared to $18.5 million for the year ended December 31, 2004. Fully diluted earnings per share increased from $0.64 to $1.20 for the year ended December 31, 2005.


Headline Consolidated Results for the year ended December 31, 2005 and 2004 were:

   
CONSOLIDATED RESULTS
 
   
For the Year Ended December 31,
(US $000’s)
 
   
2005
 
2004
 
$ change
 
% change
 
Net revenues
 
$
400,978
 
$
182,339
 
$
218,639
   
120
%
Operating income
 
$
52,369
 
$
18,740
 
$
33,629
   
179
%
Net income from continuing operations
 
$
43,008
 
$
16,007
 
$
27,001
   
169
%
Net income
 
$
42,495
 
$
18,531
 
$
23,964
   
129
%
Fully diluted earnings per share from continuing operations
 
$
1.21
 
$
0.55
 
$
0.66
   
120
%
Fully diluted earnings per share
 
$
1.20
 
$
0.64
 
$
0.56
   
88
%


Page 3 of 10
 
Segment(1) Results

We evaluate the performance of our television operations based on Segment(1) Net Revenues and EBITDA (earnings before interest, taxes, depreciation and amortization).

Segment(1) Results for the Three Months Ended December 31, 2005

For the three months ended December 31, 2005 Total Segment(1) Net Revenues increased 95% to $172.8 million from $88.4 million for the three months ended December 31, 2004. Total Segment(1) EBITDA for the three months ended December 31, 2005 increased 130% to $70.2 million from $30.6 million in the three months ended December 31, 2004. Segment(1) EBITDA Margin for the three months ended December 31, 2005 was 41% compared to 35% for the three months ended December 31, 2004.

Our Total Segment(1) Net Revenues and Total Segment(1) EBITDA and Segment(1) EBITDA margin for the three months ended December 31, 2005 and 2004 were:

   
SEGMENT (1) RESULTS (Unaudited)
 
   
For the Three Months Ended December 31,
(US $000's)
 
   
2005
 
2004
 
$ change
 
% change
 
Total Segment Net Revenues
 
$
172,774
 
$
88,417
 
$
84,357
   
95
%
Total Segment EBITDA
 
$
70,241
 
$
30,585
 
$
39,656
   
130
%
Segment EBITDA Margin
   
41
%
 
35
%
           

 
(1)
Segment Data, Segment Net Revenues and Segment EBITDA include certain operations that are not consolidated under US-GAAP and are all non US-GAAP measures. For further details, including a reconciliation to the most directly comparable US-GAAP financial measures, see ‘Reconciliation Between Consolidated Statements of Operations and Segment Data (non US-GAAP)’ below. We define Segment EBITDA margin as Segment EBITDA expressed as a percentage of Segment Net Revenue.


Page 4 of 10
 
Segment(1) Results for the Year Ended December 31, 2005

For the year ended December 31, 2005 Total Segment(1) Net Revenues increased 89% to $465.2 million from $246.5 million for the year ended December 31, 2004. Total Segment(1) EBITDA for the year ended December 31, 2005 increased 113% to $157.9 million from $74.2 million in the year ended December 31, 2004. Segment(1) EBITDA Margins for the year ended December 31, 2005 and 2004 were 34% and 30%, respectively.

Our Total Segment(1) Net Revenues and Total Segment(1) EBITDA and Segment(1) EBITDA margin for the year ended December 31, 2005 and 2004 were:
 
   
SEGMENT (1) RESULTS (Unaudited)
 
   
For the Year Ended December 31,
(US $000's)
 
   
2005
 
2004
 
$ change
 
% change
 
Total Segment Net Revenues
 
$
465,244
 
$
246,535
 
$
218,709
   
89
%
Total Segment EBITDA
 
$
157,861
 
$
74,223
 
$
83,638
   
113
%
Segment EBITDA Margin
   
34
%
 
30
%
           


The Company will host a teleconference to discuss its results on Thursday, March 2, 2006 at 10:00 am (New York Time) (3:00 p.m. London Time, 4:00 p.m. Prague Time). To access the teleconference, please dial +1 973-582-2734 (U.S. and international callers) ten minutes prior to the start time. The teleconference will also be available via live webcast on the Company’s website, located at www.cetv-net.com. If you cannot listen to the teleconference at its scheduled time, there will be a replay available through March 9, 2006 that can be accessed by dialing +1 877-519-4471 (U.S. callers) or +1 973-341-3080  (international callers), passcode: 7044265. A replay will also be archived on the Company’s website.


(1)
Segment Data, Segment Net Revenues and Segment EBITDA include certain operations that are not consolidated under US-GAAP and are all non US-GAAP measures. For further details, including a reconciliation to the most directly comparable US-GAAP financial measures, see ‘Reconciliation Between Consolidated Statements of Operations and Segment Data (non US-GAAP)’ below. We define Segment EBITDA margin as Segment EBITDA expressed as a percentage of Segment Net Revenue.


Page 5 of 10

Forward-Looking and Cautionary Statements

This report contains forward-looking statements, including statements regarding the renewal of broadcasting licenses in the Slovak Republic and Ukraine, the impact of legal proceedings in Ukraine, the results of modifying our sales strategy in the Czech Republic, the impact of the reorganization of our operations in the Czech Republic and the Slovak Republic, the results of additional investment in Croatia and Ukraine, the impact of the acquisition of control of our operations in the Slovak Republic, our ability to develop and implement multi-channel strategies generally, the growth of television advertising in our markets, the future economic conditions in our markets, future investments in television broadcast operations, the growth potential of advertising spending in our markets, and other business strategies and commitments. For these statements and all other forward-looking statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Forward-looking statements are inherently subject to risks and uncertainties, many of which cannot be predicted with accuracy or are otherwise beyond our control and some of which might not even be anticipated. Future events and actual results, affecting our strategic plan as well as our financial position, results of operations and cash flows, could differ materially from those described in or contemplated by the forward-looking statements. Important factors that contribute to such risks include, but are not limited to, the general regulatory environments where we operate and application of relevant laws and regulations, the renewals of broadcasting licenses, our ability to implement strategies regarding sales and multi-channel distribution, the rate of development of advertising markets in countries where we operate, our ability to acquire necessary programming and the ability to attract audiences, our ability to obtain additional frequencies and licenses, and general market and economic conditions in these countries as well as in the United States and Western Europe. 

This press release should be read in conjunction with our Form 10-K for the year ended December 31, 2005, which was filed with the Securities and Exchange Commission on March 2, 2006.  The Company makes available, free of charge, on our website at http://www.cetv-net.com our annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and amendments to those reports as soon as reasonably practicable after we electronically file such material with, or furnish it to, the Securities and Exchange Commission.

Central European Media Enterprises Ltd. (CME) is a TV broadcasting company with leading networks in six Central and Eastern European countries reaching an aggregate of approximately 82 million people.  The Company’s television stations are located in Croatia (NOVA TV), the Czech Republic (TV NOVA and GALAXIE SPORT), Romania (PRO TV, ACASA, PRO CINEMA and PRO TV INTERNATIONAL), Slovakia (MARKIZA), Slovenia (POP TV, KANAL A) and Ukraine (STUDIO 1+1). CME is traded on NASDAQ and the Prague Stock Exchange under the ticker symbol “CETV”.

###
 
For additional information, please visit www.cetv-net.com or contact:

Romana Tomasova, Director of Corporate Communications
Central European Media Enterprises
+44 20 7430 5357
romana.tomasova@cme-net.com 
or
Jonathan Lesko / Mike Smargiassi (Investors)
Olga Shmuklyer (Press)
Brainerd Communicators, Inc.
+1-212-986-6667


Page 6 of 10
 
CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.
CONSOLIDATED STATEMENTS OF OPERATIONS
(US$ 000’s, except share and per share data)

   
For the Years Ended December 31,
 
 
 
2005
 
2004
 
2003
 
Net revenues
 
$
400,978
 
$
182,339
 
$
124,978
 
Operating costs
   
65,138
   
33,615
   
26,608
 
Cost of programming
   
148,837
   
71,793
   
50,747
 
Station selling, general and administrative expenses
   
46,382
   
22,112
   
14,245
 
Depreciation of station property, plant & equipment
   
16,367
   
6,429
   
5,276
 
Amortization of broadcast licenses and other intangibles
   
11,180
   
465
   
-
 
Corporate operating costs (including non-cash stock based compensation of $3.0 million, $10.1 million and $13.2 million in 2005, 2004 and 2003, respectively)
   
25,374
   
29,185
   
32,512
 
Impairment charge
   
35,331
   
-
   
-
 
Operating income/(loss)
   
52,369
   
18,740
   
(4,410
)
Interest income
   
4,124
   
4,318
   
5,507
 
Interest expense
   
(29,387
)
 
(1,203
)
 
(12,010
)
Foreign currency exchange gain/(loss), net
   
37,968
   
(574
)
 
(10,023
)
Other expense
   
(4,705
)
 
(698
)
 
(2,458
)
Income/(loss) before provision for income taxes, minority interest, equity in income of unconsolidated affiliates and discontinued operations
   
60,369
   
20,583
   
(23,394
)
Provision for income taxes
   
(16,691
)
 
(11,089
)
 
(3,760
)
Income/(loss) before minority interest, equity in income of unconsolidated affiliates and discontinued operations
   
43,678
   
9,494
   
(27,154
)
Minority interest in income of consolidated subsidiaries
   
(8,908
)
 
(4,106
)
 
(676
)
Equity in income of unconsolidated affiliates
   
8,238
   
10,619
   
3,629
 
Net income/(loss) from continuing operations
   
43,008
   
16,007
   
(24,201
)
Discontinued operations:
                   
Pre-tax income from discontinued operations
   
164
   
146
   
384,213
 
Tax on disposal of discontinued operations
   
(677
)
 
2,378
   
(14,000
)
Net income/(loss) from discontinued operations
   
(513
)
 
2,524
   
370,213
 
Net income
 
$
42,495
 
$
18,531
 
$
346,012
 
                     
PER SHARE DATA:
                   
Net income/(loss) per share
                   
Continuing operations - Basic
 
$
1.24
 
$
0.57
 
$
(0.91
)
Continuing operations - Diluted
   
1.21
   
0.55
   
(0.91
)
Discontinued operations - Basic
   
(0.01
)
 
0.09
   
13.97
 
Discontinued operations - Diluted
   
(0.01
)
 
0.09
   
13.97
 
Net income - Basic
   
1.23
   
0.66
   
13.06
 
Net income - Diluted
 
$
1.20
 
$
0.64
 
$
13.06
 
                     
Weighted average common shares used in computing per share amounts (000s):
                   
Basic
   
34,664
   
27,871
   
26,492
 
Diluted
   
35,430
   
29,100
   
26,492
 


Page 7 of 10
 
CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.
CONSOLIDATED STATEMENTS OF OPERATIONS (continued)
(US$ 000’s, except share and per share data)
(Unaudited)

 
 
For the Three Months Ended December 31,
 
   
2005
 
2004
 
2003
 
Net revenues
 
$
152,498
 
$
65,062
 
$
44,801
 
Operating costs
   
20,405
   
11,151
   
5,918
 
Cost of programming
   
53,964
   
24,964
   
17,601
 
Station selling, general and administrative expenses
   
14,126
   
7,552
   
4,248
 
Depreciation of station property, plant & equipment
   
6,300
   
1,613
   
1,246
 
Amortization of broadcast licenses and other intangibles
   
5,344
   
340
   
-
 
Corporate operating costs (including non-cash stock based compensation of $0.7 million, $13.2 million and $3.8 million in 2005, 2004 and 2003, respectively)
   
9,392
   
8,759
   
12,113
 
Operating income
   
42,967
   
10,683
   
3,675
 
Interest (expense)/income, net
   
(10,312
)
 
1,399
   
3,200
 
Foreign currency exchange gain, net
   
7,682
   
215
   
533
 
Other (expense)/income
   
(176
)
 
242
   
(29
)
Income before provision for income taxes, minority interest, equity in income of unconsolidated affiliates and discontinued operations
   
40,161
   
12,539
   
7,379
 
Provision for income taxes
   
(8,579
)
 
(3,030
)
 
(404
)
Income before minority interest, equity in income of unconsolidated affiliates and discontinued operations
   
31,582
   
9,509
   
6,975
 
Minority interest in income of consolidated subsidiaries
   
(5,264
)
 
(3,496
)
 
(583
)
Equity in income of unconsolidated affiliates
   
3,418
   
5,336
   
1,999
 
Net income from continuing operations
   
29,736
   
11,349
   
8,391
 
Discontinued operations:
                   
Pre-tax income from discontinued operations
   
-
   
84
   
38,668
 
Tax on disposal of discontinued operations
   
4,863
   
1,542
   
(14,000
)
Net income from discontinued operations
   
4,863
   
1,626
   
24,668
 
Net income
 
$
34,599
 
$
12,975
 
$
33,059
 
                     
PER SHARE DATA:
                   
Net income per share
                   
Continuing operations - Basic
 
$
0.78
 
$
0.40
 
$
0.31
 
Continuing operations - Diluted
   
0.77
   
0.39
   
0.29
 
Discontinued operations - Basic
   
0.13
   
0.06
   
0.93
 
Discontinued operations - Diluted
   
0.13
   
0.05
   
0.87
 
Net income - Basic
   
0.91
   
0.46
   
1.24
 
Net income - Diluted
 
$
0.90
 
$
0.44
 
$
1.16
 
                     
Weighted average common shares used in computing per share amounts (000s):
                   
Basic
   
37,972
   
28,365
   
26,563
 
Diluted
   
38,554
   
29,333
   
28,586
 


Page 8 of 10

Segment Data

We manage our business on a geographic basis, and review the performance of each geographic segment using data that reflects 100% of operating and license company results. Our segments are comprised of Croatia, the Czech Republic, Romania, the Slovak Republic, Slovenia and Ukraine.

We evaluate the performance of our segments based on Segment EBITDA. Segment Net Revenues and Segment EBITDA include the results of certain entities (primarily STS and Markiza, our operating and license companies in the Slovak Republic) that are not consolidated under US GAAP.

Segment EBITDA is determined as segment net income/loss, which includes costs for program rights amortization, before interest, taxes, depreciation and amortization of broadcast licenses and other intangible assets. Items that are not allocated to our segments for purposes of evaluating their performance, and therefore are not included in Segment EBITDA, include:

·
expenses presented as corporate expenses in our consolidated statements of operations;

·
foreign currency exchange gains and losses; and

·
certain unusual or infrequent items (e.g., gains and losses/impairments on assets or investments).

We use Segment EBITDA as a component in determining management bonuses.


Page 9 of 10
 
Below is a table showing our Segment EBITDA by operation and a reconciliation of these figures to our consolidated US GAAP results for the years ended December 31, 2005, 2004 and 2003 for the three months ended December 31, 2005 and 2004:


Reconciliation Between Consolidated Statements of Operations
and Segment Data (non US-GAAP)


   
SEGMENT FINANCIAL INFORMATION
 
   
For the Years Ended December 31,
 
   
(US $000's)
 
   
Segment Net Revenues (1)
 
Segment EBITDA
 
   
2005
 
2004
 
2003
 
2005
 
2004
 
2003
 
Country
 
 
 
 
 
 
 
 
     
 
 
Croatia (NOVA TV)
 
$
22,030
 
$
9,757
 
$
-
 
$
(15,866
)
$
(3,756
)
$
-
 
Czech Republic (TV Nova) (2)
   
154,010
   
-
   
-
   
71,544
   
-
   
-
 
Romania (3)
   
103,321
   
76,463
   
51,177
   
43,803
   
25,198
   
12,206
 
Slovak Republic (MARKIZA TV)
   
64,266
   
61,576
   
50,814
   
17,240
   
18,975
   
11,657
 
Slovenia (POP TV and KANAL A)
   
48,770
   
45,388
   
37,168
   
19,337
   
19,077
   
13,173
 
Ukraine (STUDIO 1+1)
   
72,847
   
53,351
   
36,633
   
21,803
   
14,729
   
7,999
 
Total Segment Data
 
$
465,244
 
$
246,535
 
$
175,792
 
$
157,861
 
$
74,223
 
$
45,035
 
                                       
Reconciliation to Consolidated Statement of Operations:
                                     
Consolidated Net Revenues / Income/(loss) before provision for income taxes, minority interest, equity in income of unconsolidated affiliates and discontinued operations
 
$
400,978
 
$
182,339
 
$
124,978
 
$
60,369
 
$
20,583
 
$
(23,394
)
Corporate operating costs (including non-cash stock based compensation of $3.0 million, $10.1 million and $13.2 million in 2005, 2004 and 2003, respectively)
   
-
   
-
   
-
   
25,374
   
29,185
   
32,512
 
Impairment charge
   
-
   
-
   
-
   
35,331
   
-
   
-
 
Unconsolidated Equity Affiliates (4)
   
64,266
   
64,196
   
50,814
   
17,240
   
19,404
   
11,657
 
Depreciation of station assets
   
-
   
-
   
-
   
16,367
   
6,429
   
5,276
 
Amortization of broadcast licenses and other intangibles
   
-
   
-
   
-
   
11,180
   
465
   
-
 
Interest income
   
-
   
-
   
-
   
(4,124
)
 
(4,318
)
 
(5,507
)
Interest expense
   
-
   
-
   
-
   
29,387
   
1,203
   
12,010
 
Foreign currency exchange (gain)/loss, net
   
-
   
-
   
-
   
(37,968
)
 
574
   
10,023
 
Other expense
   
-
   
-
   
-
   
4,705
   
698
   
2,458
 
Total Segment Data
 
$
465,244
 
$
246,535
 
$
175,792
 
$
157,861
 
$
74,223
 
$
45,035
 

 
(1)
All net revenues are derived from external customers. There are no inter-segmental revenues.
 
(2)
We acquired TV Nova on May 2, 2005.
 
(3)
Romanian networks are PRO TV, PRO CINEMA, ACASA, PRO TV INTERNATIONAL, PRO FM and INFOPRO.
 
(4)
Unconsolidated equity affiliates are STS and Markiza in the Slovak Republic and Radio Pro in Romania.
 

Page 10 of 10
 
   
SEGMENT FINANCIAL INFORMATION
 
   
For the Three Months Ended December 31,
 
   
(US $000's)
 
   
Segment Net Revenues (1)
 
Segment EBITDA
 
   
2005
 
2004
 
2005
 
2004
 
Country
 
 
 
 
 
 
     
Croatia (NOVA TV)
 
$
5,239
 
$
6,018
 
$
(6,319
)
$
(2,107
)
Czech Republic (TV Nova) (2)
   
65,363
   
-
   
31,318
   
-
 
Romania (3)
   
36,535
   
27,588
   
17,834
   
10,527
 
Slovak Republic (MARKIZA TV)
   
20,276
   
22,341
   
6,238
   
9,129
 
Slovenia (POP TV and KANAL A)
   
17,261
   
14,404
   
9,135
   
7,217
 
Ukraine (STUDIO 1+1)
   
28,100
   
18,066
   
12,035
   
5,819
 
Total Segment Data
 
$
172,774
 
$
88,417
 
$
70,241
 
$
30,585
 
                           
Reconciliation to Consolidated Statement of Operations:
                         
Consolidated Net Revenues / Income before provision for income taxes, minority interest, equity in income of unconsolidated affiliates and discontinued operations
 
$
152,498
 
$
65,062
 
$
40,161
 
$
12,539
 
Corporate operating costs (including non-cash stock based compensation of $0.7 million, $13.2 million and $3.8 million in 2005, 2004 and 2003, respectively)
   
-
   
-
   
9,392
   
8,759
 
Unconsolidated Equity Affiliates (4)
   
20,276
   
23,355
   
6,238
   
9,190
 
Depreciation of station assets
   
-
   
-
   
6,300
   
1,613
 
Amortization of broadcast licenses and other intangibles
   
-
   
-
   
5,344
   
340
 
Interest expense/(income), net
   
-
   
-
   
10,312
   
(1,399
)
Foreign currency exchange gain, net
   
-
   
-
   
(7,682
)
 
(215
)
Other (income)/expense
   
-
   
-
   
176
   
(242
)
Total Segment Data
 
$
172,774
 
$
88,417
 
$
70,241
 
$
30,585
 

 
(1)
All net revenues are derived from external customers. There are no inter-segmental revenues.
 
(2)
We acquired TV Nova on May 2, 2005.
 
(3)
Romanian networks are PRO TV, PRO CINEMA, ACASA, PRO TV INTERNATIONAL, PRO FM and INFOPRO.
 
(4)
Unconsolidated equity affiliates are STS and Markiza in the Slovak Republic and Radio Pro in Romania.
 
 

GRAPHIC 3 logo.jpg CENTRAL EUROPEAN MEDIA LOGO begin 644 logo.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``8$!08%!`8&!08'!P8("A`*"@D) M"A0.#PP0%Q08&!<4%A8:'24?&ALC'!86("P@(R8G*2HI&1\M,"TH,"4H*2C_ MVP!#`0<'!PH("A,*"A,H&A8:*"@H*"@H*"@H*"@H*"@H*"@H*"@H*"@H*"@H M*"@H*"@H*"@H*"@H*"@H*"@H*"@H*"C_P``1"`!S`.$#`2(``A$!`Q$!_\0` M'0```@$%`0$```````````````<(`0,$!08""?_$`$@0``$#`P$#!0L(!PD! M`0````$"`P0`!1$&!Q(A"!,Q05$4%2(R4E-4DI.QLA< MR+G(^Q*]T?RK4KF2G%9*A1^P54*[5[7A0I]TH?NESZ+T^2WRM3G:N#_^>S[UTEZ< M_*S^E9/_`!['O528KV-MX4?P?-7S&IR9?I=M?[CGPU.FH+DC]C/OKK2I.K+2A-X-ORKI[%TT'89T16\Q(=YQ![0144JD;MO^@W0 MWW+?PU'*M>T6*>.I%\S-LGSS!^_1\0J3W*>\;3GW"OZ5&&R?/,'[]'Q"I0\I MEIQU6G>;;4K#"N@9[*H[6Y1*EZLT7@0U%7^Y)'F7/5-'[ED>9<]4T4$L,FMK:_M: MM7544[E.?N,]^7+<+CSRRM2C]=-/E`7@O7*';&U?W;(+B@#UFE'5"_K.<]*Y M(_0'9+9T;>U[Q)?JG_GD%;_2.E;AJ:9S4)L\TD^&Z1X*:U]AMCMXO$6!'!*W MUA.>P=9J5NE+!%T[:&841(`2,J5CBI7634;2UWSS+DCOVBV[]-IJG2XSE_2] M3D].;*;%;6PNY_R8'>BW>A1O9BJ M&T6['^2C>S%;"E/M[VDMZ'T]W/"4E5WF`H:3G]&/*-3A2URTI!OZGN?\BMY2 MNT5A@NZ4TV6FD[V)KK(`)(_8R/YTCMG7Z]V+^,;^*M#)?3-]+MK_<<^&IU5G7_`(GP2CR" MBBN>>42$@\$#J` M^JM)6Y;451CU(/B2-VW_`$&Z&^Y;^&HY5(W;?]!NAON6_AJ.5%K^SY8F9MD^ M>8/WZ/B%?2%N#%EPXQDQVG2EM.-](..%?-ZR?/,'[]'Q"OI1"_R;'W:?=53: M/.(UQ6#'[S6WT"-[,4=YK;Z!&]F*SZ*S!Z5Z&!WFMOH$;V8H[SVWT"-[,5GT M4!ICZ&#WIMWH,;V8HK.HH#2O0B?M&G&?K&Y.YR`X4#[!7-5EWE9=N\U:NDO+ M/\S6)7F9O,VS[S9TU2MX07DE_@WN3_9TOW"7TT]\4K^3^A`TF^ MM.-\R#FFC6[9Q4:,3Y+VDKRK;1J:O)X_@!1115HP@HHJS-DM0XCTF2XEMAI) M6M:C@`#B30!I=<:K@:/T_)NMS5AMI)W4#QEJZ@*^?^M-3S]7:@DW6YK*G73X M**2AE`.`L^4:5=;-I;[N.J7-D&PIK\GK0DS M56LHD\9:MUO<#KCN/&(Z$BN#T=IN=JO4$6U6UM2WGE8)'0E/634_-GFDH.C- M+0[3`;2.;3EUS'%Q9XDFG=W"IQTKFPBLD4.5J,;5P.RWL^]=)>G3RMOI8_Z# M/O726KK;>%'\"?,:?)F^EVU_N.?#4ZJ@KR9_I=M?[CGPU.HG`K-O_$)1Y%B= M*9A1'I4E8;8905K6HX``&2:@SMVVCNZZU&415K3:8I*&49X+/E&F3RG=J7.* M=TI8Y!W,8F.H/3_HS[ZC-5BRM]*UR%)^05T&AM+SM7ZBBVJW(RXZKPE=2$]9 M-:..P[)?0RPA3CJSNI2D9)-3@V`[-6M%:=;ESFD]^IB`MTGI;!X[GYU8N:ZI M1Z@ED7_*=M2;)LSTS;$+*TQ"&0H]>$XJ+=2XY8G#2EJ_B#[JB/4;)MTLL'S, MVR?/,'[]'Q"IE[9M=W?1K5E3:"T!(9)7OIST`5#2R?/,'[]'Q"I0]5OJWN8P;^T6+W M/;4,%+ZQ_,U@5V>UNUJMNLI9QA#YYQ/UYKC*Q*L=,W$_3=A65>VA4CYI#OY/ M5Q3W+/@*5X04'$C^5.>HF[/K^K3NIHLHYY@JW'1_I-2KARFI<9M^.H+;6D*2 M1UULV%773T^:/FG:VQE;WKK)?IGQ^?,OT50'-5J\>6*$X%1BY3NU$@NZ3LCX M(4G$QU![?V,^^F3M[VD,Z(TPZQ$4E5YEIW&$9\0'I6?PS4'9<2VTA2W%'"4I&237FI%\F+9B;C+&I[TU M_A&C_A6U#QU>5]@K2JU52CJ9%<1H1Q:21G=^WM MIQ=542,<*K6!.;J2%'\'-\QI\F8'Y7;7P_8<^&I([?MI+6BM-.1H+B57J6-QE.?T8/2H_A2ZV0: M=A;+]%R==:G`3.>:W(S*N!`/$`?6<5'_`%QJ>9J[46=U&>"$]0%5 MG35Q6U>2'G"-++D.RY+DB0LN/.**E*/22:M44Q]B6SI_7FI$I="D6N,H*D.` M=/\`I'UFKLY*$8/WZ/B%3[U7H&SZSC6Y=X#Y,=H!'-.;O2!4!+)\\P?OT?$*^E, M+_)L?=I]U5MHK+CD6E334EE"N^0C2/DS?;FCY"-(^3-]N:;%%9FB/H<^ZT?: M*?Y"-(^3-]N:/D(TCY,WVYIL8HHT1]`[K1]HI_D(TCY,WVYHIL8HI:(^@=UH M^U"PVVZ97=K,B?%1O2(F2H`<2FH\$8/'IJ:3R$N-J0M(4E0P0>NH\[5-`/6> M6[1^3Z-V2VU""[E6>/;_P65-#9;M%-C";; M=U+7"4KP'.DMY_I2P/316=2JRIRU1/:W]A1OZ+HUEE?VOP3,M\V//82_$>0Z MTH9"DG-:G76J8.C].R;MO)NJU0YKD:VQQSDI2CX` M3]>?QI7[>MI+NM[\8L-Y7>>&LAI(X!:APWZ]-L_-YQQA'R';.S5LRXW*GJ_U M?DXO7>J)NK]2R[K/6I1=6=Q!/!">H"N>HK9Z;LLW4-[AVNVLJ=DR7$MI2!T9 M/2?J%>CQ&"Z&-S.MV-[/I6O=2-L8*+:PH*DN]0'8/K-3SML&-;83,2$TAF.R MD(0A(P`!7,;+]$P]#Z99M\1">?("GW!TK7UFNQK%N:^^ET1-+`44456&0KY6 MWTL_]!GWKJWR>]GB-07)[4%\2ENQ6TA94[P#BN)Q]8&.-=9MPTA-UIM^BVV$ MV2A4)A3SG4VC>5DUB;==8PM-62+H+1SB6X[*,37&^L\/!S_[FM:$VZ<:<.;1 M#'$XK;MM%7K6_"-!4I%FA**&&^@*(X;V*5U%>FFUNN(;;25+40$I'235V$%" M*BA&UTI89NIK_#M-L:+DB2X$#L2">)/U"I][-]'PM%:9CVR&E.^!O/.`8*U] M9K@.3GLS1I2Q(NUT8`O,M.]X7$M(/0/MIU5D7EQO'ICR1**P%!HH-4R1'KEB M_JK:OX@^ZHCU+CEB_JK:OX@^ZHCUM6/A(A+F9MD^>8/WZ/B%?26,\VU#C\XX MA&6TXWB!U5\VK)\\P?OT?$*E)RE9?:]<5`SOIN*.ZXWGVO7%0,[Z7#TV1[0U7OI4)[76R5F2X[ M,L"N:=5Q+!\4GZNRE*]I6\,W9JW/P7T/N*"4Y0<'Z\U+G%>2VA1R4@D=9%4J MMC3J/*X'J+#M7>6L-W/]?IGFO^D2-LNI$Z4L3>C-.$E]P;]RD(!))ZD`_P#M M('F7?-N>J:^E:[5;G'%+<@Q5K/$J4TDD_P`JIWFMG_SH?L4_E6U;W4*$%3C$ M\U7JSN*CJU'EL^:R([RU!*67"H\``D\:F+R;-F2=-V5%]NK.+M+3E"5#BT@] M'XFG(+/;001;X@(Z"&4_E6.K'2E@YI8*@44453&%%%%`">VX MZNA:$ARYEO92K4=T9#*%8R4H3D`_8,G\:A9*,N7)4`F2PVZ!T!Q(5C_`-K'[TVWT")[%/Y5=H7FZAIP1<C?0#C_`-KC=UN\8X8.5>CO8.&2`?,N^;7ZIHYEWS:_5-3W[UP/08WLD_E1 MWL@>@QO9)_*J.YZF=]+?N($R3^5'>N!Z%% M]DG\J%1ZA]+?N()(I"DD#CFN?UA(NS^K)*S)DQ4[K2K>E)<'3C.$IX$]N]5O=IO"-8=6\ M.T5CQ)L>7SPCNI7S+A:KDI^X&3&F0DQTI<6&PDLM M%6H]C>$J`SGB*-VO4!Q;PK4VR[B M=>+E!#>Z892-[/C;PS2KU8HQU7M$N3=FKHRI"+8AAQP#FL=0'!7UE637<:*: M>1?KRX\A8YQ+!"E#QCN<:3AA9&9,S5J6K\_:H]LG2G6-WG'&DC=3O='774(5 MO)!(QD=!I4SD6YK:1=7+K-N<12^:YD1W'$H[P->[KS8)EQ%C2AG<=+BU*2X5X4$*5X7125//F&1V9';1 MO#MI*RY$Y$&[#1\BXN0.8;*UNK<64K*O#W2KPLXSG%6(+MT1:)8C39J[,7V0 M^IHN*4V@_I-Q:O"^W'1QQ3W7#.0R/'>';0"#T4D\O/(O[%AE75=L*XB&%K<< M*D@J\/<4KCBN^T)&>@3+[!4J2N(Q)3W/S[BEG=*`3A2LDC-1<,+.0-RB^PEZ MC=L@7_CD,"04]J,X_J*+9?85QN=P@QG-Y^"H(>'82,XI::A@W--]N^J;5&<7 MAW5=N2]WSN,!,EYU()/.\X-_P#'=)Q] ME3W::Y@._([:YZ5J5F+=[A$?:7N1&4/%:!O%6\2,8_"E;;W;LW9YP@S)CEK+ MC'=):+BU-ME0YXH4OPL[NXEO^U3VFG+@Y',9A++KBEK.=[B$J5Q-& MZ2?%AD>.1VU@WJX-6JV2)SZ5*:805J">DX[*4^N'W!+OYGR;HUG-=[JI#CVSZ6@AQ3JH8SCQB=T9_&H:.*R,R].7]=[25][)D-HI" MD+?2`%`]F#6VFS8\*.7I3J6V@0DJ)X9)P*5L`PQH6X-V.Y79ZX"*E*DNNN$M MGAG=R.'X5A7NRR40;Q:T&X/0BB%(0%O.+(<4K"\*)SU`XS@5+0FQ#F"AVT9% M(Z1WX:U6ZALGC6?=FI,+2^H;F]*N+W5*X@XSG%=-+C/VV:J-%=F-Q&[4X0O>4XI*^W)R2JE MH&,'>&,T9';2(3,NCFEHK#;DL6YN8429*G7?[U.[G.?'`STXJ_<)-P9TG;UO M3ISJ6I*ULH274\\D>*G?'A?9GII[GJ+(\,CMHI;?VENG_P`2Y>N:*6[89&.I MIM1"E(22.@D=%5+:%$$H22.@D445R&!0GR1QHW$]@[:**`*%I"E!2D)*AUD5 MZ"0.@8HHI@>5-(4K)0DGM(HYM&^%;B=X=!QQHHH`KNI[!TUR>TA"4:84$)"1 MS[7`#_4***E3YH#J([:$L("4I`*1D`5[2TVE.Z$)">P#A1128`EM"1A*$@?4 M*]!('$"BBD`!*<=`XU3=2>D"BB@"@;0E)"4)`/2`*$M-I&$H2!V`444`"FT* M(*D))'617H@$8(X=E%%#`\I:;2#NH2,]@JNXG/BBBB@"A;05A12"KMQQKEMI M0`TPO`'Z=KXQ114J?[D(Z6,VA,=L)2D`I'0*NE([!1146,IS3>YN[B=WLQPH 6+2"`"A.!T#'1110(K@=@HHHI9&?_V3\_ ` end
-----END PRIVACY-ENHANCED MESSAGE-----