|
|
|
|
|
|
|
|
BERMUDA
|
|
98-0438382
|
(State or other jurisdiction of incorporation and organization)
|
|
(IRS Employer Identification No.)
|
|
|
|
O'Hara House, 3 Bermudiana Road, Hamilton, Bermuda
|
|
HM 08
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Large accelerated filer
£
|
Accelerated filer
T
|
Non-accelerated filer
£
|
Smaller reporting company
£
|
Class
|
Outstanding as of July 25, 2014
|
Class A Common Stock, par value $0.08
|
135,306,097
|
|
|
|
|
|
|
|
|
|
Page
|
||
Part I Financial Information
|
|
||
|
|||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|||
|
|||
|
|||
Part II Other Information
|
|
||
|
|||
|
|||
|
|||
|
June 30, 2014
|
|
|
December 31, 2013
|
|
||
ASSETS
|
|
|
|
||||
Current assets
|
|
|
|
||||
Cash and cash equivalents
|
$
|
87,824
|
|
|
$
|
103,624
|
|
Accounts receivable, net (Note 7)
|
190,699
|
|
|
174,081
|
|
||
Program rights, net (Note 6)
|
132,808
|
|
|
109,238
|
|
||
Other current assets (Note 8)
|
43,293
|
|
|
45,182
|
|
||
Assets held for sale (Note 3)
|
1,418
|
|
|
22,661
|
|
||
Total current assets
|
456,042
|
|
|
454,786
|
|
||
Non-current assets
|
|
|
|
|
|
||
Property, plant and equipment, net (Note 9)
|
189,281
|
|
|
198,292
|
|
||
Program rights, net (Note 6)
|
260,411
|
|
|
288,344
|
|
||
Goodwill (Note 4)
|
777,147
|
|
|
782,870
|
|
||
Broadcast licenses and other intangible assets, net (Note 4)
|
215,171
|
|
|
223,815
|
|
||
Other non-current assets (Note 8)
|
63,084
|
|
|
13,766
|
|
||
Total non-current assets
|
1,505,094
|
|
|
1,507,087
|
|
||
Total assets
|
$
|
1,961,136
|
|
|
$
|
1,961,873
|
|
LIABILITIES AND EQUITY
|
|
|
|
||||
Current liabilities
|
|
|
|
||||
Accounts payable and accrued liabilities (Note 10)
|
$
|
264,571
|
|
|
$
|
290,377
|
|
Current portion of long-term debt and other financing arrangements (Note 5)
|
1,479
|
|
|
2,111
|
|
||
Other current liabilities (Note 11)
|
41,686
|
|
|
16,629
|
|
||
Liabilities held for sale (Note 3)
|
1,418
|
|
|
7,105
|
|
||
Total current liabilities
|
309,154
|
|
|
316,222
|
|
||
Non-current liabilities
|
|
|
|
|
|
||
Long-term debt and other financing arrangements (Note 5)
|
826,277
|
|
|
962,943
|
|
||
Other non-current liabilities (Note 11)
|
44,723
|
|
|
33,817
|
|
||
Total non-current liabilities
|
871,000
|
|
|
996,760
|
|
||
Commitments and contingencies (Note 20)
|
|
|
|
|
|
||
Temporary equity
|
|
|
|
||||
200,000 shares of Series B Convertible Redeemable Preferred Stock of $0.08 each (December 31, 2013 - 200,000) (Note 13)
|
215,693
|
|
|
207,890
|
|
||
EQUITY
|
|
|
|
|
|
||
CME Ltd. shareholders’ equity (Note 14):
|
|
|
|
|
|
||
One share of Series A Convertible Preferred Stock of $0.08 each (December 31, 2013 – one)
|
—
|
|
|
—
|
|
||
135,289,389 shares of Class A Common Stock of $0.08 each (December 31, 2013 – 134,837,442)
|
10,823
|
|
|
10,787
|
|
||
Nil shares of Class B Common Stock of $0.08 each (December 31, 2013 – nil)
|
—
|
|
|
—
|
|
||
Additional paid-in capital
|
1,936,394
|
|
|
1,704,066
|
|
||
Accumulated deficit
|
(1,363,269
|
)
|
|
(1,262,916
|
)
|
||
Accumulated other comprehensive loss
|
(18,827
|
)
|
|
(11,829
|
)
|
||
Total CME Ltd. shareholders’ equity
|
565,121
|
|
|
440,108
|
|
||
Noncontrolling interests
|
168
|
|
|
893
|
|
||
Total equity
|
565,289
|
|
|
441,001
|
|
||
Total liabilities and equity
|
$
|
1,961,136
|
|
|
$
|
1,961,873
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
||||
Net revenues
|
$
|
204,870
|
|
|
$
|
175,566
|
|
|
$
|
356,107
|
|
|
$
|
306,226
|
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
Content costs
|
93,913
|
|
|
96,736
|
|
|
182,853
|
|
|
185,910
|
|
||||
Other operating costs
|
29,668
|
|
|
32,016
|
|
|
56,770
|
|
|
61,793
|
|
||||
Depreciation of property, plant and equipment
|
8,877
|
|
|
8,902
|
|
|
17,595
|
|
|
19,073
|
|
||||
Amortization of broadcast licenses and other intangibles (Note 4)
|
3,231
|
|
|
3,649
|
|
|
6,511
|
|
|
7,627
|
|
||||
Cost of revenues
|
135,689
|
|
|
141,303
|
|
|
263,729
|
|
|
274,403
|
|
||||
Selling, general and administrative expenses
|
43,688
|
|
|
34,161
|
|
|
75,829
|
|
|
66,579
|
|
||||
Restructuring costs (Note 15)
|
2,920
|
|
|
4,698
|
|
|
8,286
|
|
|
4,698
|
|
||||
Operating income / (loss)
|
22,573
|
|
|
(4,596
|
)
|
|
8,263
|
|
|
(39,454
|
)
|
||||
Interest income
|
149
|
|
|
180
|
|
|
295
|
|
|
413
|
|
||||
Interest expense (Note 16)
|
(39,098
|
)
|
|
(31,179
|
)
|
|
(67,009
|
)
|
|
(63,186
|
)
|
||||
Loss on extinguishment of debt (Note 5)
|
(24,161
|
)
|
|
(23,115
|
)
|
|
(24,161
|
)
|
|
(23,115
|
)
|
||||
Foreign currency exchange gain / (loss), net
|
26
|
|
|
15,047
|
|
|
(392
|
)
|
|
(34,805
|
)
|
||||
Change in fair value of derivatives (Note 12)
|
2,361
|
|
|
—
|
|
|
2,311
|
|
|
104
|
|
||||
Other expense, net
|
(1,775
|
)
|
|
(412
|
)
|
|
(1,768
|
)
|
|
(425
|
)
|
||||
Loss from continuing operations before tax
|
(39,925
|
)
|
|
(44,075
|
)
|
|
(82,461
|
)
|
|
(160,468
|
)
|
||||
(Provision) / credit for income taxes
|
(2,487
|
)
|
|
3,332
|
|
|
(290
|
)
|
|
11,313
|
|
||||
Loss from continuing operations
|
(42,412
|
)
|
|
(40,743
|
)
|
|
(82,751
|
)
|
|
(149,155
|
)
|
||||
Loss from discontinued operations, net of tax (Note 3)
|
(10,095
|
)
|
|
(350
|
)
|
|
(18,388
|
)
|
|
(896
|
)
|
||||
Net loss
|
(52,507
|
)
|
|
(41,093
|
)
|
|
(101,139
|
)
|
|
(150,051
|
)
|
||||
Net loss attributable to noncontrolling interests
|
69
|
|
|
131
|
|
|
786
|
|
|
813
|
|
||||
Net loss attributable to CME Ltd.
|
$
|
(52,438
|
)
|
|
$
|
(40,962
|
)
|
|
$
|
(100,353
|
)
|
|
$
|
(149,238
|
)
|
|
|
|
|
|
|
|
|
||||||||
Net loss
|
$
|
(52,507
|
)
|
|
$
|
(41,093
|
)
|
|
$
|
(101,139
|
)
|
|
$
|
(150,051
|
)
|
Currency translation adjustment
|
(8,308
|
)
|
|
(11,407
|
)
|
|
(6,937
|
)
|
|
(8,944
|
)
|
||||
Comprehensive loss
|
(60,815
|
)
|
|
(52,500
|
)
|
|
(108,076
|
)
|
|
(158,995
|
)
|
||||
Comprehensive loss attributable to noncontrolling interests
|
5
|
|
|
225
|
|
|
725
|
|
|
764
|
|
||||
Comprehensive loss attributable to CME Ltd.
|
$
|
(60,810
|
)
|
|
$
|
(52,275
|
)
|
|
$
|
(107,351
|
)
|
|
$
|
(158,231
|
)
|
PER SHARE DATA (Note 18):
|
|
|
|
|
|
|
|
||||||||
Net loss per share:
|
|
|
|
|
|
|
|
||||||||
Continuing operations attributable to CME Ltd. - Basic
|
$
|
(0.29
|
)
|
|
$
|
(0.33
|
)
|
|
$
|
(0.56
|
)
|
|
$
|
(1.41
|
)
|
Continuing operations attributable to CME Ltd. - Diluted
|
$
|
(0.29
|
)
|
|
$
|
(0.33
|
)
|
|
$
|
(0.56
|
)
|
|
$
|
(1.41
|
)
|
Discontinued operations attributable to CME Ltd. - Basic
|
$
|
(0.07
|
)
|
|
$
|
(0.01
|
)
|
|
$
|
(0.13
|
)
|
|
$
|
(0.01
|
)
|
Discontinued operations attributable to CME Ltd. - Diluted
|
$
|
(0.07
|
)
|
|
$
|
(0.01
|
)
|
|
$
|
(0.13
|
)
|
|
$
|
(0.01
|
)
|
Net loss attributable to CME Ltd. – Basic
|
$
|
(0.36
|
)
|
|
$
|
(0.34
|
)
|
|
$
|
(0.69
|
)
|
|
$
|
(1.42
|
)
|
Net loss attributable to CME Ltd. – Diluted
|
$
|
(0.36
|
)
|
|
$
|
(0.34
|
)
|
|
$
|
(0.69
|
)
|
|
$
|
(1.42
|
)
|
|
|
|
|
|
|
|
|
||||||||
Weighted average common shares used in computing per share amounts (000’s):
|
|
|
|
|
|
|
|
||||||||
Basic
|
146,455
|
|
|
122,115
|
|
|
146,410
|
|
|
105,349
|
|
||||
Diluted
|
146,455
|
|
|
122,115
|
|
|
146,410
|
|
|
105,349
|
|
|
CME Ltd.
|
|
|
|
|
|||||||||||||||||||||||||||
|
Series A Convertible Preferred Stock
|
|
Class A
Common Stock
|
|
Class B
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Number of shares
|
Par value
|
|
Number of shares
|
Par value
|
|
Number of shares
|
Par value
|
Additional Paid-In Capital
|
|
Accumulated Deficit
|
|
Accumulated Other Comprehensive Loss
|
|
Noncontrolling Interest
|
|
Total Equity
|
|
||||||||||||||
BALANCE
December 31, 2013
|
1
|
|
$
|
—
|
|
|
134,837,442
|
|
$
|
10,787
|
|
|
—
|
|
$
|
—
|
|
$
|
1,704,066
|
|
$
|
(1,262,916
|
)
|
$
|
(11,829
|
)
|
$
|
893
|
|
$
|
441,001
|
|
Stock-based compensation
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
581
|
|
—
|
|
—
|
|
—
|
|
581
|
|
||||||||
Warrant issuance, net
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
239,586
|
|
—
|
|
—
|
|
—
|
|
239,586
|
|
||||||||
Share issuance, stock-based compensation
|
—
|
|
—
|
|
|
451,947
|
|
36
|
|
|
—
|
|
—
|
|
(36
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||
Preferred dividend paid in-kind
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
(7,803
|
)
|
—
|
|
—
|
|
—
|
|
(7,803
|
)
|
||||||||
Net loss
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
(100,353
|
)
|
—
|
|
(786
|
)
|
(101,139
|
)
|
||||||||
Currency translation adjustment
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(6,998
|
)
|
61
|
|
(6,937
|
)
|
||||||||
BALANCE
June 30, 2014
|
1
|
|
$
|
—
|
|
|
135,289,389
|
|
$
|
10,823
|
|
|
—
|
|
$
|
—
|
|
$
|
1,936,394
|
|
$
|
(1,363,269
|
)
|
$
|
(18,827
|
)
|
$
|
168
|
|
$
|
565,289
|
|
|
CME Ltd.
|
|
|
|
|
|||||||||||||||||||||||||||
|
Series A Convertible Preferred Stock
|
|
Class A
Common Stock |
|
Class B
Common Stock |
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Number of shares
|
Par value
|
|
Number of shares
|
Par value
|
|
Number of shares
|
Par value
|
Additional Paid-In Capital
|
|
Accumulated Deficit
|
|
Accumulated Other Comprehensive Income
|
|
Noncontrolling Interest
|
|
Total Equity
|
|
||||||||||||||
BALANCE
December 31, 2012
|
1
|
|
$
|
—
|
|
|
77,185,129
|
|
$
|
6,174
|
|
|
—
|
|
$
|
—
|
|
$
|
1,556,250
|
|
$
|
(982,513
|
)
|
$
|
46,150
|
|
$
|
5,206
|
|
$
|
631,267
|
|
Stock-based compensation
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
2,180
|
|
—
|
|
—
|
|
—
|
|
2,180
|
|
||||||||
Share issuance, net
|
—
|
|
—
|
|
|
57,132,931
|
|
4,571
|
|
|
—
|
|
—
|
|
147,125
|
|
—
|
|
—
|
|
—
|
|
151,696
|
|
||||||||
Reclassification of capped call options
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
2,752
|
|
(2,752
|
)
|
—
|
|
—
|
|
—
|
|
||||||||
Share issuance, stock-based compensation
|
—
|
|
—
|
|
|
120,125
|
|
10
|
|
|
—
|
|
—
|
|
(10
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||
Preferred dividend paid in-kind
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
(247
|
)
|
—
|
|
—
|
|
—
|
|
(247
|
)
|
||||||||
Dividends
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(446
|
)
|
(446
|
)
|
||||||||
Net loss
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
(149,238
|
)
|
—
|
|
(813
|
)
|
(150,051
|
)
|
||||||||
Currency translation adjustment
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(8,993
|
)
|
49
|
|
(8,944
|
)
|
||||||||
BALANCE
June 30, 2013
|
1
|
|
$
|
—
|
|
|
134,438,185
|
|
$
|
10,755
|
|
|
—
|
|
$
|
—
|
|
$
|
1,708,050
|
|
$
|
(1,134,503
|
)
|
$
|
37,157
|
|
$
|
3,996
|
|
$
|
625,455
|
|
|
For the Six Months Ended June 30,
|
||||||
|
2014
|
|
|
2013
|
|
||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
Net loss
|
$
|
(101,139
|
)
|
|
$
|
(150,051
|
)
|
Adjustments to reconcile net loss to net cash generated from / (used in) continuing operating activities:
|
|
|
|
|
|||
Loss from discontinued operations, net of tax (Note 3)
|
18,388
|
|
|
896
|
|
||
Amortization of program rights
|
177,586
|
|
|
180,803
|
|
||
Depreciation and other amortization
|
40,639
|
|
|
32,513
|
|
||
Loss on extinguishment of debt (Note 5)
|
24,161
|
|
|
23,115
|
|
||
Loss / (gain) on disposal of fixed assets
|
1,069
|
|
|
(26
|
)
|
||
Stock-based compensation (Note 17)
|
581
|
|
|
2,180
|
|
||
Change in fair value of derivatives (Note 12)
|
—
|
|
|
(104
|
)
|
||
Foreign currency exchange (gain) / loss, net
|
(2,467
|
)
|
|
34,805
|
|
||
Net change in (net of effects of disposals of businesses):
|
|
|
|
|
|||
Accounts receivable, net
|
(17,237
|
)
|
|
11,549
|
|
||
Accounts payable and accrued liabilities
|
187
|
|
|
2,329
|
|
||
Program rights
|
(176,446
|
)
|
|
(167,421
|
)
|
||
Other assets
|
1,934
|
|
|
(511
|
)
|
||
Accrued interest
|
(3,136
|
)
|
|
(9,188
|
)
|
||
Income taxes payable
|
(61
|
)
|
|
(3,653
|
)
|
||
Deferred revenue
|
14,799
|
|
|
15,726
|
|
||
Deferred taxes
|
12
|
|
|
(11,177
|
)
|
||
VAT and other taxes payable
|
4,214
|
|
|
965
|
|
||
Net cash used in continuing operating activities
|
$
|
(16,916
|
)
|
|
$
|
(37,250
|
)
|
|
|
|
|
||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||
Purchase of property, plant and equipment
|
$
|
(14,199
|
)
|
|
$
|
(14,808
|
)
|
Disposal of property, plant and equipment
|
145
|
|
|
264
|
|
||
Net cash used in continuing investing activities
|
$
|
(14,054
|
)
|
|
$
|
(14,544
|
)
|
|
|
|
|
||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
||
Issuance of Senior Debt
|
221,374
|
|
|
—
|
|
||
Repayments of Senior Debt
|
$
|
(400,673
|
)
|
|
$
|
(310,322
|
)
|
Debt transaction costs
|
(12,592
|
)
|
|
(785
|
)
|
||
Change in restricted cash
|
—
|
|
|
20,467
|
|
||
Proceeds from credit facilities
|
16,801
|
|
|
377
|
|
||
Payment of credit facilities and capital leases
|
(749
|
)
|
|
(876
|
)
|
||
Issuance of common stock
|
—
|
|
|
157,116
|
|
||
Issuance of common stock warrants
|
191,825
|
|
|
—
|
|
||
Issuance of preferred stock
|
—
|
|
|
200,000
|
|
||
Equity issuance costs
|
—
|
|
|
(4,322
|
)
|
||
Dividends paid to holders of noncontrolling interests
|
(46
|
)
|
|
(184
|
)
|
||
Net cash provided by continuing financing activities
|
$
|
15,940
|
|
|
$
|
61,471
|
|
|
|
|
|
||||
Net cash used in discontinued operations - operating activities
|
(645
|
)
|
|
(1,053
|
)
|
||
Net cash (used in) / provided by discontinued operations - financing activities
|
(107
|
)
|
|
67
|
|
||
|
|
|
|
||||
Impact of exchange rate fluctuations on cash and cash equivalents
|
(18
|
)
|
|
(3,477
|
)
|
||
Net (decrease) / increase in cash and cash equivalents
|
$
|
(15,800
|
)
|
|
$
|
5,214
|
|
CASH AND CASH EQUIVALENTS, beginning of period
|
103,624
|
|
|
138,679
|
|
||
CASH AND CASH EQUIVALENTS, end of period
|
$
|
87,824
|
|
|
$
|
143,893
|
|
|
|
|
|
||||
|
|
|
|
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING ACTIVITIES
|
|
|
|
||||
Accretion on Series B Convertible Redeemable Preferred Stock
|
$
|
7,803
|
|
|
$
|
247
|
|
Interest paid in-kind
|
727
|
|
|
—
|
|
|
For the Three Months Ended June 30, 2014
|
|
For the Six Months Ended June 30, 2014
|
||||
Increase in content costs
|
$
|
3,110
|
|
|
$
|
5,810
|
|
Increase in loss from continuing operations
|
3,110
|
|
|
5,810
|
|
||
Increase in net loss attributable to CME Ltd.
|
3,110
|
|
|
5,810
|
|
||
|
|
|
|
||||
PER SHARE DATA:
|
|
|
|
||||
Increase in loss from continuing operations - basic and diluted
|
$
|
0.02
|
|
|
$
|
0.04
|
|
Increase in net loss attributable to CME Ltd. - basic and diluted
|
$
|
0.02
|
|
|
$
|
0.04
|
|
|
June 30, 2014
|
|
|
December 31, 2013
|
|
||
Assets held for sale
|
|
|
|
||||
Cash and cash equivalents
|
$
|
580
|
|
|
$
|
1,372
|
|
Accounts receivable, net
|
3,242
|
|
|
10,496
|
|
||
Inventory
|
2,340
|
|
|
5,863
|
|
||
Other assets
|
2,309
|
|
|
4,930
|
|
||
Total assets held for sale
|
8,471
|
|
|
22,661
|
|
||
Fair value adjustment
|
(7,053
|
)
|
|
—
|
|
||
Assets held for sale, net
|
$
|
1,418
|
|
|
$
|
22,661
|
|
|
|
|
|
||||
Liabilities held for sale
|
|
|
|
||||
Accounts payable and accrued liabilities
|
$
|
1,356
|
|
|
$
|
6,029
|
|
Other liabilities
|
62
|
|
|
1,076
|
|
||
Total liabilities held for sale
|
$
|
1,418
|
|
|
$
|
7,105
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
||||
Net revenues
|
$
|
3,026
|
|
|
$
|
4,684
|
|
|
$
|
8,403
|
|
|
$
|
11,061
|
|
|
|
|
|
|
|
|
|
||||||||
Loss from discontinued operations before income taxes
|
(1,296
|
)
|
|
(1,107
|
)
|
|
(1,923
|
)
|
|
(1,352
|
)
|
||||
Credit for income taxes
|
111
|
|
|
757
|
|
|
31
|
|
|
456
|
|
||||
Loss from discontinued operations, net of taxes, before loss on sale
|
(1,185
|
)
|
|
(350
|
)
|
|
(1,892
|
)
|
|
(896
|
)
|
||||
Loss on sale of divested businesses, net of taxes
(1)
|
(8,910
|
)
|
|
—
|
|
|
(16,496
|
)
|
|
—
|
|
||||
Loss from discontinued operations, net of taxes
|
$
|
(10,095
|
)
|
|
$
|
(350
|
)
|
|
$
|
(18,388
|
)
|
|
$
|
(896
|
)
|
(1)
|
Amount includes the loss on the sale of Bontonfilm and the fair value adjustment required to measure assets held for sale at fair value less costs to sell of our Pro Video businesses.
|
|
Gross Balance,
December 31,
2013
|
Accumulated Impairment Losses
|
Balance, December 31, 2013
|
Foreign Currency
|
Balance,
June 30,
2014
|
Accumulated Impairment Losses
|
Gross Balance,
June 30,
2014
|
||||||||||||||
Bulgaria
|
$
|
179,609
|
|
$
|
(144,639
|
)
|
$
|
34,970
|
|
$
|
(317
|
)
|
$
|
34,653
|
|
$
|
(144,639
|
)
|
$
|
179,292
|
|
Croatia
|
11,149
|
|
(10,454
|
)
|
695
|
|
(39
|
)
|
656
|
|
(10,454
|
)
|
11,110
|
|
|||||||
Czech Republic
|
876,447
|
|
(287,545
|
)
|
588,902
|
|
(6,027
|
)
|
582,875
|
|
(287,545
|
)
|
870,420
|
|
|||||||
Romania
|
109,028
|
|
(11,028
|
)
|
98,000
|
|
1,242
|
|
99,242
|
|
(11,028
|
)
|
110,270
|
|
|||||||
Slovak Republic
|
60,303
|
|
—
|
|
60,303
|
|
(582
|
)
|
59,721
|
|
—
|
|
59,721
|
|
|||||||
Slovenia
|
19,400
|
|
(19,400
|
)
|
—
|
|
—
|
|
—
|
|
(19,400
|
)
|
19,400
|
|
|||||||
Total
|
$
|
1,255,936
|
|
$
|
(473,066
|
)
|
$
|
782,870
|
|
$
|
(5,723
|
)
|
$
|
777,147
|
|
$
|
(473,066
|
)
|
$
|
1,250,213
|
|
|
|
|
Amortized Intangible Assets
|
|
|
||||||||||||||
|
Trademarks
|
|
|
Broadcast Licenses
|
|
|
Customer Relationships
|
|
|
Other
|
|
|
Total
|
|
|||||
BALANCE December 31, 2013
|
$
|
112,477
|
|
|
$
|
97,807
|
|
|
$
|
12,042
|
|
|
$
|
1,489
|
|
|
$
|
223,815
|
|
Amortization
|
—
|
|
|
(4,385
|
)
|
|
(1,957
|
)
|
|
(169
|
)
|
|
(6,511
|
)
|
|||||
Disposal
|
—
|
|
|
—
|
|
|
—
|
|
|
(726
|
)
|
|
(726
|
)
|
|||||
Foreign currency movements
|
(411
|
)
|
|
(982
|
)
|
|
(60
|
)
|
|
46
|
|
|
(1,407
|
)
|
|||||
BALANCE June 30, 2014
|
$
|
112,066
|
|
|
$
|
92,440
|
|
|
$
|
10,025
|
|
|
$
|
640
|
|
|
$
|
215,171
|
|
|
June 30, 2014
|
|
|
December 31, 2013
|
|
||
Gross value
|
$
|
314,488
|
|
|
$
|
318,600
|
|
Accumulated amortization
|
(211,383
|
)
|
|
(207,262
|
)
|
||
Net book value of amortized intangible assets
|
103,105
|
|
|
111,338
|
|
||
Indefinite-lived trademarks
|
112,066
|
|
|
112,477
|
|
||
Total broadcast licenses and other intangible assets, net
|
$
|
215,171
|
|
|
$
|
223,815
|
|
|
June 30, 2014
|
|
|
December 31, 2013
|
|
||
Senior debt
|
$
|
802,517
|
|
|
$
|
956,956
|
|
Total credit facilities and capital leases
|
25,239
|
|
|
8,098
|
|
||
Total long-term debt and other financing arrangements
|
827,756
|
|
|
965,054
|
|
||
Less: current maturities
|
(1,479
|
)
|
|
(2,111
|
)
|
||
Total non-current long-term debt and other financing arrangements
|
$
|
826,277
|
|
|
$
|
962,943
|
|
|
Principal Amount of Liability Component
|
|
|
Unamortized (Discount) / Premium
|
|
|
Net Carrying Amount
|
|
|
Equity Component
|
|
||||
2015 Convertible Notes
|
$
|
261,034
|
|
|
$
|
(14,783
|
)
|
|
$
|
246,251
|
|
|
$
|
11,907
|
|
2017 Fixed Rate Notes
|
327,790
|
|
|
4,910
|
|
|
332,700
|
|
|
—
|
|
||||
2017 PIK Notes
(1)
|
400,000
|
|
|
(176,434
|
)
|
|
223,566
|
|
|
178,626
|
|
||||
2017 Term Loan
(2) (3)
|
30,727
|
|
|
(13,051
|
)
|
|
17,676
|
|
|
13,199
|
|
||||
2017 Revolving Credit Facility
(3)
|
—
|
|
|
—
|
|
|
—
|
|
|
50,596
|
|
||||
Other credit facilities
(4)
|
4,186
|
|
|
(560
|
)
|
|
3,626
|
|
|
—
|
|
||||
Total senior debt and credit facilities
|
$
|
1,023,737
|
|
|
$
|
(199,918
|
)
|
|
$
|
823,819
|
|
|
|
(1)
|
The 2017 PIK Notes were issued, along with the Unit Warrants, as a unit in the Rights Offering and related financing transactions. The equity component above represents the fair value ascribed to the Unit Warrants (see
Note 14, "Equity"
). The fair value is accounted for as a discount on the 2017 PIK Notes and is being amortized over the life of the 2017 PIK Notes using the effective interest method.
|
(2)
|
The original principal amount of the 2017 Term Loan was US$
30.0 million
. Amount presented represents original principal amount plus interest paid-in-kind by adding such amount to the outstanding principal amount.
|
(3)
|
The equity component of the 2017 Term Loan and 2017 Revolving Credit Facility above represents the fair value ascribed to the Initial Warrants (see
Note 14, "Equity"
) based on the relative borrowing capacity of these facilities. The fair value is accounted for as a discount on the 2017 Term Loan, which is being amortized over the life of the 2017 Term Loan using the effective interest method; and as debt issuance costs for the 2017 Revolving Credit Facility, which are being amortized on a straight-line basis over the lives of the respective instruments.
|
(4)
|
The unamortized discount on the Other credit facilities represents the fair value adjustment recorded on issuance of the CNC loans (as defined and further described in item (e) under the heading 'Credit Facilities and Capital Lease Obligations' below).
|
|
Carrying Amount
|
||||||
|
June 30,
2014 |
|
|
December 31,
2013 |
|
||
2015 Convertible Notes
|
$
|
246,251
|
|
|
$
|
241,193
|
|
2016 Fixed Rate Notes
|
—
|
|
|
379,182
|
|
||
2017 Fixed Rate Notes
|
332,700
|
|
|
336,581
|
|
||
2017 PIK Notes
|
223,566
|
|
|
—
|
|
||
|
$
|
802,517
|
|
|
$
|
956,956
|
|
|
Principal Amount of Liability Component
|
|
|
Unamortized Discount
|
|
|
Net Carrying Amount
|
|
|
Equity Component
|
|
||||
BALANCE December 31, 2013
|
$
|
261,034
|
|
|
$
|
(19,841
|
)
|
|
$
|
241,193
|
|
|
$
|
11,907
|
|
Amortization of debt issuance discount
|
—
|
|
|
5,058
|
|
|
5,058
|
|
|
—
|
|
||||
BALANCE June 30, 2014
|
$
|
261,034
|
|
|
$
|
(14,783
|
)
|
|
$
|
246,251
|
|
|
$
|
11,907
|
|
From
|
Fixed Rate Notes
Redemption Price
|
|
November 1, 2014 to October 31, 2015
|
104.50
|
%
|
November 1, 2015 to October 31, 2016
|
102.25
|
%
|
November 1, 2016 and thereafter
|
100.00
|
%
|
|
|
June 30, 2014
|
|
|
December 31, 2013
|
|
||
2017 Term Loan
|
(a)
|
$
|
17,676
|
|
|
$
|
—
|
|
2017 Revolving Credit Facility
|
(b)
|
—
|
|
|
—
|
|
||
Credit facilities
|
(c) – (e)
|
3,626
|
|
|
3,755
|
|
||
Capital leases
|
|
3,937
|
|
|
4,343
|
|
||
Total credit facilities and capital leases
|
|
25,239
|
|
|
8,098
|
|
||
Less: current maturities
|
|
(1,479
|
)
|
|
(2,111
|
)
|
||
Total non-current credit facilities and capital leases
|
|
$
|
23,760
|
|
|
$
|
5,987
|
|
(a)
|
As at
June 30, 2014
, the principal amount outstanding of the
15.0%
term loan facility due 2017 (the "2017 Term Loan") was US$
30.7 million
. The carrying value of the 2017 Term Loan is comprised of the original outstanding principal amount of US$
30.0 million
less an issuance discount plus interest for which we made an election to pay in-kind. Interest is payable semi-annually in arrears on each June 30 and December 31, which the Company may pay in cash or in-kind. The 2017 Term Loan matures on December 1, 2017.
|
(b)
|
As at
June 30, 2014
, we had
no
drawings outstanding under the 2017 Revolving Credit Facility. The 2017 Revolving Credit Facility bears interest at a rate per annum based on, at our option, an alternative base rate plus
13.0%
or an amount equal to the greater of (i) an adjusted LIBO rate and (ii)
1.0%
, plus, in each case,
14.0%
, which the Company may pay in cash or in-kind by adding such accrued interest to the applicable principal amount drawn under the 2017 Revolving Credit Facility. The 2017 Revolving Credit Facility matures on December 1, 2017.
|
(c)
|
We have a cash pooling arrangement with Bank Mendes Gans (“BMG”), a subsidiary of ING Bank N.V. (“ING”), which enables us to receive credit across the group in respect of cash balances which our subsidiaries deposit with BMG. Cash deposited by our subsidiaries with BMG is pledged as security against the drawings of other subsidiaries up to the amount deposited.
|
(d)
|
As at
June 30, 2014
and
December 31, 2013
, there were
no
drawings outstanding under a CZK
910.0 million
(approximately US$
45.3 million
) factoring framework agreement with Factoring Ceska Sporitelna (“FCS”). Under this facility up to CZK
910.0 million
(approximately US$
45.3 million
) may be factored on a recourse or non-recourse basis. The facility bears interest at one-month PRIBOR plus
2.5%
for the period that actively assigned accounts receivable are outstanding.
|
(e)
|
At
June 30, 2014
, our operations in Romania had an aggregate principal amount of RON
12.5 million
(approximately US$
3.9 million
) (
December 31, 2013
, RON
12.5 million
, approximately US$
3.9 million
based on
June 30, 2014
rates) of loans outstanding with the Central National al Cinematografei ("CNC"), a Romanian governmental organization which provides financing for qualifying filmmaking projects. Upon acceptance of a particular project, the CNC awards an agreed level of funding to each project in the form of an interest-free loan. Loans from the CNC are typically advanced for a period of ten years and are repaid through the proceeds from the distribution of the film content. At
June 30, 2014
, we had
15
loans outstanding with the CNC with maturity dates ranging from 2014 to 2024. The carrying amounts at
June 30, 2014
and
December 31, 2013
are net of a fair value adjustment of US$
0.6 million
and US$
0.6 million
, respectively, arising on acquisition.
|
2014
|
$
|
571
|
|
2015
|
261,034
|
|
|
2016
|
—
|
|
|
2017
|
758,682
|
|
|
2018
|
528
|
|
|
2019 and thereafter
|
2,922
|
|
|
Total senior debt and credit facilities
|
1,023,737
|
|
|
Net discount
|
(199,918
|
)
|
|
Carrying amount of senior debt and credit facilities
|
$
|
823,819
|
|
2014
|
$
|
633
|
|
2015
|
1,126
|
|
|
2016
|
890
|
|
|
2017
|
715
|
|
|
2018
|
386
|
|
|
2019 and thereafter
|
463
|
|
|
Total undiscounted payments
|
4,213
|
|
|
Less: amount representing interest
|
(276
|
)
|
|
Present value of net minimum lease payments
|
$
|
3,937
|
|
|
June 30, 2014
|
|
|
December 31, 2013
|
|
||
Program rights:
|
|
|
|
||||
Acquired program rights, net of amortization
|
$
|
280,010
|
|
|
$
|
266,352
|
|
Less: current portion of acquired program rights
|
(132,808
|
)
|
|
(109,238
|
)
|
||
Total non-current acquired program rights
|
147,202
|
|
|
157,114
|
|
||
Produced program rights – Feature Films:
|
|
|
|
|
|||
Released, net of amortization
|
6,805
|
|
|
6,529
|
|
||
Completed and not released
|
647
|
|
|
550
|
|
||
In production
|
169
|
|
|
1,600
|
|
||
Development and pre-production
|
899
|
|
|
804
|
|
||
Produced program rights – Television Programs:
|
|
|
|
|
|
||
Released, net of amortization
|
74,080
|
|
|
76,984
|
|
||
Completed and not released
|
7,956
|
|
|
24,755
|
|
||
In production
|
18,587
|
|
|
17,109
|
|
||
Development and pre-production
|
4,066
|
|
|
2,899
|
|
||
Total produced program rights
|
113,209
|
|
|
131,230
|
|
||
Total non-current acquired program rights and produced program rights
|
$
|
260,411
|
|
|
$
|
288,344
|
|
|
June 30, 2014
|
|
|
December 31, 2013
|
|
||
Unrelated customers
|
$
|
206,789
|
|
|
$
|
189,082
|
|
Less: allowance for bad debts and credit notes
|
(16,159
|
)
|
|
(16,191
|
)
|
||
Related parties
|
537
|
|
|
1,479
|
|
||
Less: allowance for bad debts and credit notes
|
(468
|
)
|
|
(289
|
)
|
||
Total accounts receivable
|
$
|
190,699
|
|
|
$
|
174,081
|
|
|
June 30, 2014
|
|
|
December 31, 2013
|
|
||
Current:
|
|
|
|
||||
Prepaid acquired programming
|
$
|
22,422
|
|
|
$
|
22,566
|
|
Other prepaid expenses
|
7,026
|
|
|
6,617
|
|
||
Deferred tax
|
6,132
|
|
|
1,483
|
|
||
VAT recoverable
|
2,452
|
|
|
4,465
|
|
||
Inventory
|
910
|
|
|
617
|
|
||
Income taxes recoverable
|
3,199
|
|
|
3,236
|
|
||
Restricted cash
|
202
|
|
|
606
|
|
||
Other
|
950
|
|
|
5,592
|
|
||
Total other current assets
|
$
|
43,293
|
|
|
$
|
45,182
|
|
|
|
|
|
||||
|
June 30, 2014
|
|
|
December 31, 2013
|
|
||
Non-current:
|
|
|
|
|
|
||
Capitalized debt costs
|
$
|
59,358
|
|
|
$
|
9,272
|
|
Deferred tax
|
776
|
|
|
829
|
|
||
Other
|
2,950
|
|
|
3,665
|
|
||
Total other non-current assets
|
$
|
63,084
|
|
|
$
|
13,766
|
|
|
June 30, 2014
|
|
|
December 31, 2013
|
|
||
Land and buildings
|
$
|
176,696
|
|
|
$
|
174,144
|
|
Machinery, fixtures and equipment
|
217,643
|
|
|
214,066
|
|
||
Other equipment
|
43,641
|
|
|
42,680
|
|
||
Software licenses
|
63,238
|
|
|
60,114
|
|
||
Construction in progress
|
7,619
|
|
|
11,836
|
|
||
Total cost
|
508,837
|
|
|
502,840
|
|
||
Less: Accumulated depreciation
|
(319,556
|
)
|
|
(304,548
|
)
|
||
Total net book value
|
$
|
189,281
|
|
|
$
|
198,292
|
|
|
|
|
|
||||
Assets held under capital leases (included in the above)
|
|
|
|
|
|
||
Land and buildings
|
$
|
4,726
|
|
|
$
|
4,778
|
|
Machinery, fixtures and equipment
|
3,502
|
|
|
4,740
|
|
||
Total cost
|
8,228
|
|
|
9,518
|
|
||
Less: Accumulated depreciation
|
(3,026
|
)
|
|
(3,741
|
)
|
||
Total net book value
|
$
|
5,202
|
|
|
$
|
5,777
|
|
|
For the Six Months Ended June 30,
|
||||||
|
2014
|
|
|
2013
|
|
||
Opening balance
|
$
|
198,292
|
|
|
$
|
206,310
|
|
Additions
|
9,882
|
|
|
9,629
|
|
||
Disposals
|
(1,214
|
)
|
|
(238
|
)
|
||
Depreciation
|
(17,595
|
)
|
|
(19,073
|
)
|
||
Foreign currency movements
|
(84
|
)
|
|
(4,021
|
)
|
||
Ending balance
|
$
|
189,281
|
|
|
$
|
192,607
|
|
|
June 30, 2014
|
|
|
December 31, 2013
|
|
||
Accounts payable
|
$
|
32,455
|
|
|
$
|
54,645
|
|
Related party accounts payable
|
421
|
|
|
478
|
|
||
Programming liabilities
|
62,540
|
|
|
74,774
|
|
||
Related party programming liabilities
|
78,053
|
|
|
70,131
|
|
||
Duties and other taxes payable
|
14,382
|
|
|
12,200
|
|
||
Accrued staff costs
|
15,922
|
|
|
20,397
|
|
||
Accrued interest payable
|
6,589
|
|
|
19,516
|
|
||
Related party accrued interest payable
|
13
|
|
|
—
|
|
||
Income taxes payable
|
570
|
|
|
636
|
|
||
Accrued services and other supplies
|
42,801
|
|
|
28,465
|
|
||
Accrued professional fees
|
2,787
|
|
|
4,477
|
|
||
Authors’ rights
|
6,324
|
|
|
2,700
|
|
||
Other accrued liabilities
|
1,714
|
|
|
1,958
|
|
||
Total accounts payable and accrued liabilities
|
$
|
264,571
|
|
|
$
|
290,377
|
|
|
June 30, 2014
|
|
|
December 31, 2013
|
|
||
Current:
|
|
|
|
||||
Deferred revenue
|
$
|
25,729
|
|
|
$
|
10,973
|
|
Deferred tax
|
5,459
|
|
|
933
|
|
||
Restructuring provision (Note 15)
|
2,213
|
|
|
3,305
|
|
||
Legal provision (Note 20)
|
8,253
|
|
|
1,158
|
|
||
Other
|
32
|
|
|
260
|
|
||
Total other current liabilities
|
$
|
41,686
|
|
|
$
|
16,629
|
|
|
|
|
|
||||
|
June 30, 2014
|
|
|
December 31, 2013
|
|
||
Non-current:
|
|
|
|
|
|
||
Deferred tax
|
$
|
31,322
|
|
|
$
|
31,286
|
|
Programming liabilities
|
2,569
|
|
|
1,962
|
|
||
Related party programming liabilities
|
—
|
|
|
386
|
|
||
Accrued interest
|
1,530
|
|
|
—
|
|
||
Related party accrued interest
|
8,303
|
|
|
—
|
|
||
Other
|
999
|
|
|
183
|
|
||
Total other non-current liabilities
|
$
|
44,723
|
|
|
$
|
33,817
|
|
Level 1
|
Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted instruments.
|
Level 2
|
Quoted prices in markets that are not considered to be active or financial instruments for which all significant inputs are observable, either directly or indirectly.
|
Level 3
|
Prices or valuations that require inputs that are both significant to the fair value measurement and unobservable.
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
||||
Currency swap
|
$
|
2,361
|
|
|
$
|
—
|
|
|
$
|
2,311
|
|
|
$
|
—
|
|
Interest rate swap
|
—
|
|
|
—
|
|
|
—
|
|
|
104
|
|
||||
Change in fair value of derivatives
|
$
|
2,361
|
|
|
$
|
—
|
|
|
$
|
2,311
|
|
|
$
|
104
|
|
|
Segment Reorganization Plan
|
|
2014 Initiatives
|
|
|
||||||||||||||||||||||
|
Employee Termination Costs
|
|
|
Other Exit Costs
|
|
|
Total
|
|
|
Employee Termination Costs
|
|
|
Other Exit Costs
|
|
|
Total
|
|
|
Grand
Total
|
|
|||||||
BALANCE December 31, 2013
|
$
|
2,674
|
|
|
$
|
631
|
|
|
$
|
3,305
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,305
|
|
Costs incurred
|
—
|
|
|
—
|
|
|
—
|
|
|
8,781
|
|
|
65
|
|
|
8,846
|
|
|
8,846
|
|
|||||||
Cash paid
|
(2,160
|
)
|
|
(82
|
)
|
|
(2,242
|
)
|
|
(7,105
|
)
|
|
(42
|
)
|
|
(7,147
|
)
|
|
(9,389
|
)
|
|||||||
Accrual reversal
|
—
|
|
|
(560
|
)
|
|
(560
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(560
|
)
|
|||||||
Foreign currency movements
|
—
|
|
|
11
|
|
|
11
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11
|
|
|||||||
BALANCE June 30, 2014
|
$
|
514
|
|
|
$
|
—
|
|
|
$
|
514
|
|
|
$
|
1,676
|
|
|
$
|
23
|
|
|
$
|
1,699
|
|
|
$
|
2,213
|
|
|
For the Three Months Ended June 30, 2014
|
|
For the Three Months Ended June 30, 2013
|
||||||||||||||||||||
|
Employee Termination Costs
|
|
|
Other Exit Costs
|
|
|
Total
|
|
|
Employee Termination Costs
|
|
|
Other Exit Costs
|
|
|
Total
|
|
||||||
Croatia
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
460
|
|
|
$
|
59
|
|
|
$
|
519
|
|
Czech Republic
|
901
|
|
|
—
|
|
|
901
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Romania
|
1,976
|
|
|
—
|
|
|
1,976
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Slovak Republic
|
39
|
|
|
4
|
|
|
43
|
|
|
204
|
|
|
—
|
|
|
204
|
|
||||||
Slovenia
|
—
|
|
|
—
|
|
|
—
|
|
|
412
|
|
|
—
|
|
|
412
|
|
||||||
Corporate
|
—
|
|
|
—
|
|
|
—
|
|
|
3,473
|
|
|
90
|
|
|
3,563
|
|
||||||
Total restructuring costs
|
$
|
2,916
|
|
|
$
|
4
|
|
|
$
|
2,920
|
|
|
$
|
4,549
|
|
|
$
|
149
|
|
|
$
|
4,698
|
|
|
For the Six Months Ended June 30, 2014
|
|
For the Six Months Ended June 30, 2013
|
||||||||||||||||||||||||
|
Employee Termination Costs
|
|
|
Other Exit Costs
|
|
|
Accrual Reversal
|
|
|
Total
|
|
|
Employee Termination Costs
|
|
|
Other Exit Costs
|
|
|
Total
|
|
|||||||
Bulgaria
|
$
|
3,317
|
|
|
$
|
42
|
|
|
$
|
—
|
|
|
$
|
3,359
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Czech Republic
|
1,341
|
|
|
—
|
|
|
—
|
|
|
1,341
|
|
|
460
|
|
|
59
|
|
|
519
|
|
|||||||
Romania
|
3,723
|
|
|
—
|
|
|
—
|
|
|
3,723
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Slovak Republic
|
400
|
|
|
23
|
|
|
(560
|
)
|
|
(137
|
)
|
|
204
|
|
|
—
|
|
|
204
|
|
|||||||
Slovenia
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
412
|
|
|
—
|
|
|
412
|
|
|||||||
Corporate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,473
|
|
|
90
|
|
|
3,563
|
|
|||||||
Total restructuring costs
|
$
|
8,781
|
|
|
$
|
65
|
|
|
$
|
(560
|
)
|
|
$
|
8,286
|
|
|
$
|
4,549
|
|
|
$
|
149
|
|
|
$
|
4,698
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
||||
Interest on senior debt
|
$
|
27,769
|
|
|
$
|
28,193
|
|
|
$
|
49,307
|
|
|
$
|
57,088
|
|
Interest on capital leases and other financing arrangements
|
991
|
|
|
153
|
|
|
1,169
|
|
|
285
|
|
||||
|
28,760
|
|
|
28,346
|
|
|
50,476
|
|
|
57,373
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Amortization of capitalized debt issuance costs
|
5,817
|
|
|
1,146
|
|
|
10,061
|
|
|
2,290
|
|
||||
Amortization of debt issuance discount and premium, net
|
4,521
|
|
|
1,687
|
|
|
6,472
|
|
|
3,523
|
|
||||
|
10,338
|
|
|
2,833
|
|
|
16,533
|
|
|
5,813
|
|
||||
Total interest expense
|
$
|
39,098
|
|
|
$
|
31,179
|
|
|
$
|
67,009
|
|
|
$
|
63,186
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
||||
Selling, general and administrative expenses
|
$
|
330
|
|
|
$
|
1,186
|
|
|
$
|
581
|
|
|
$
|
2,180
|
|
|
Shares
|
|
|
Weighted Average Exercise Price per Share
|
|
|
Weighted Average Remaining Contractual Term (years)
|
|
Aggregate Intrinsic Value
|
|
||
Outstanding at January 1, 2014
|
390,500
|
|
|
$
|
27.26
|
|
|
1.40
|
|
$
|
—
|
|
Forfeited
|
(109,500
|
)
|
|
30.06
|
|
|
|
|
|
|||
Expired
|
(116,000
|
)
|
|
$
|
19.88
|
|
|
|
|
|
||
Outstanding at June 30, 2014
|
165,000
|
|
|
$
|
27.26
|
|
|
1.39
|
|
$
|
—
|
|
Vested
|
165,000
|
|
|
27.26
|
|
|
1.39
|
|
—
|
|
||
Exercisable at June 30, 2014
|
165,000
|
|
|
$
|
27.26
|
|
|
1.39
|
|
$
|
—
|
|
|
Number of
Shares/Units
|
|
|
Weighted Average
Grant Date
Fair Value
|
|
|
Unvested at December 31, 2013
|
1,017,622
|
|
|
$
|
3.79
|
|
Granted
|
1,194,909
|
|
|
3.00
|
|
|
Vested
|
(535,168
|
)
|
|
3.95
|
|
|
Forfeited
|
(118,468
|
)
|
|
4.01
|
|
|
Unvested at June 30, 2014
|
1,558,895
|
|
|
$
|
3.11
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
||||
Net loss attributable to CME Ltd.
|
|
|
|
|
|
|
|
||||||||
Net loss
|
$
|
(52,438
|
)
|
|
$
|
(40,962
|
)
|
|
$
|
(100,353
|
)
|
|
$
|
(149,238
|
)
|
Less: preferred dividend paid in-kind
|
3,959
|
|
|
247
|
|
|
7,803
|
|
|
247
|
|
||||
Net loss attributable to CME Ltd. – Basic
|
$
|
(56,397
|
)
|
|
$
|
(41,209
|
)
|
|
$
|
(108,156
|
)
|
|
$
|
(149,485
|
)
|
|
|
|
|
|
|
|
|
||||||||
Effect of dilutive securities
|
|
|
|
|
|
|
|
||||||||
Preferred dividend paid in-kind
|
(3,959
|
)
|
|
(247
|
)
|
|
(7,803
|
)
|
|
(247
|
)
|
||||
Net loss attributable to CME Ltd. – Diluted
|
$
|
(52,438
|
)
|
|
$
|
(40,962
|
)
|
|
$
|
(100,353
|
)
|
|
$
|
(149,238
|
)
|
|
|
|
|
|
|
|
|
||||||||
Weighted average outstanding shares of common stock - basic
(1)
|
146,455
|
|
|
122,115
|
|
|
146,410
|
|
|
105,349
|
|
||||
Dilutive effect of employee stock options,RSUs and common stock warrants
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Weighted average outstanding shares of common stock - diluted
|
146,455
|
|
|
122,115
|
|
|
146,410
|
|
|
105,349
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Net loss per share:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
(0.36
|
)
|
|
$
|
(0.34
|
)
|
|
$
|
(0.69
|
)
|
|
$
|
(1.42
|
)
|
Diluted
|
$
|
(0.36
|
)
|
|
$
|
(0.34
|
)
|
|
$
|
(0.69
|
)
|
|
$
|
(1.42
|
)
|
(1)
|
For the purpose of computing basic earnings per share, the
11,211,449
shares of Class A common stock underlying the Series A Preferred Share are included in the weighted average outstanding shares of common stock - basic, primarily because the holder of the Series A Preferred Share is entitled to receive any dividends payable when dividends are declared by the Board of Directors with respect to any shares of common stock.
|
Net revenues:
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
||||
Bulgaria
|
$
|
23,912
|
|
|
$
|
24,245
|
|
|
$
|
43,188
|
|
|
$
|
40,669
|
|
Croatia
|
19,470
|
|
|
17,796
|
|
|
32,967
|
|
|
29,889
|
|
||||
Czech Republic
|
59,299
|
|
|
42,733
|
|
|
98,332
|
|
|
74,811
|
|
||||
Romania
|
62,858
|
|
|
52,046
|
|
|
110,704
|
|
|
92,027
|
|
||||
Slovak Republic
|
24,211
|
|
|
22,000
|
|
|
42,357
|
|
|
38,923
|
|
||||
Slovenia
|
17,585
|
|
|
18,724
|
|
|
31,846
|
|
|
33,200
|
|
||||
Intersegment revenues
(1)
|
(2,465
|
)
|
|
(1,978
|
)
|
|
(3,287
|
)
|
|
(3,293
|
)
|
||||
Total net revenues
|
$
|
204,870
|
|
|
$
|
175,566
|
|
|
$
|
356,107
|
|
|
$
|
306,226
|
|
OIBDA:
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
||||
Bulgaria
|
$
|
5,634
|
|
|
$
|
3,931
|
|
|
$
|
2,888
|
|
|
$
|
1,504
|
|
Croatia
|
4,858
|
|
|
4,176
|
|
|
5,527
|
|
|
3,569
|
|
||||
Czech Republic
|
20,700
|
|
|
933
|
|
|
23,413
|
|
|
(5,950
|
)
|
||||
Romania
|
12,580
|
|
|
8,085
|
|
|
18,002
|
|
|
9,179
|
|
||||
Slovak Republic
|
3,060
|
|
|
(556
|
)
|
|
(102
|
)
|
|
(4,124
|
)
|
||||
Slovenia
|
2,690
|
|
|
4,235
|
|
|
3,205
|
|
|
6,072
|
|
||||
Elimination
|
(102
|
)
|
|
380
|
|
|
276
|
|
|
400
|
|
||||
Total operating segments
|
49,420
|
|
|
21,184
|
|
|
53,209
|
|
|
10,650
|
|
||||
Corporate
|
(7,841
|
)
|
|
(13,229
|
)
|
|
(13,942
|
)
|
|
(23,404
|
)
|
||||
Total OIBDA
|
$
|
41,579
|
|
|
$
|
7,955
|
|
|
$
|
39,267
|
|
|
$
|
(12,754
|
)
|
Reconciliation to condensed consolidated statements of operations
and comprehensive income:
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
||||
Total OIBDA
|
$
|
41,579
|
|
|
$
|
7,955
|
|
|
$
|
39,267
|
|
|
$
|
(12,754
|
)
|
Depreciation of property, plant and equipment
|
(8,877
|
)
|
|
(8,902
|
)
|
|
(17,595
|
)
|
|
(19,073
|
)
|
||||
Amortization of intangible assets
|
(3,231
|
)
|
|
(3,649
|
)
|
|
(6,511
|
)
|
|
(7,627
|
)
|
||||
Other items
(1)
|
(6,898
|
)
|
|
—
|
|
|
(6,898
|
)
|
|
—
|
|
||||
Operating income / (loss)
|
22,573
|
|
|
(4,596
|
)
|
|
8,263
|
|
|
(39,454
|
)
|
||||
Interest expense, net
|
(38,949
|
)
|
|
(30,999
|
)
|
|
(66,714
|
)
|
|
(62,773
|
)
|
||||
Loss on extinguishment of debt (Note 5)
|
(24,161
|
)
|
|
(23,115
|
)
|
|
(24,161
|
)
|
|
(23,115
|
)
|
||||
Foreign currency exchange gain / (loss), net
|
26
|
|
|
15,047
|
|
|
(392
|
)
|
|
(34,805
|
)
|
||||
Change in fair value of derivatives
|
2,361
|
|
|
—
|
|
|
2,311
|
|
|
104
|
|
||||
Other expense, net
|
(1,775
|
)
|
|
(412
|
)
|
|
(1,768
|
)
|
|
(425
|
)
|
||||
(Provision) / credit for income taxes
|
(2,487
|
)
|
|
3,332
|
|
|
(290
|
)
|
|
11,313
|
|
||||
Loss from discontinued operations, net of tax
|
(10,095
|
)
|
|
(350
|
)
|
|
(18,388
|
)
|
|
(896
|
)
|
||||
Net loss
|
$
|
(52,507
|
)
|
|
$
|
(41,093
|
)
|
|
$
|
(101,139
|
)
|
|
$
|
(150,051
|
)
|
Total assets
(1)
:
|
June 30, 2014
|
|
|
December 31, 2013
|
|
||
Bulgaria
|
$
|
170,225
|
|
|
$
|
172,189
|
|
Croatia
|
74,687
|
|
|
72,301
|
|
||
Czech Republic
|
924,866
|
|
|
920,630
|
|
||
Romania
|
443,691
|
|
|
452,876
|
|
||
Slovak Republic
|
156,583
|
|
|
150,562
|
|
||
Slovenia
|
90,861
|
|
|
99,619
|
|
||
Total operating segments
|
1,860,913
|
|
|
1,868,177
|
|
||
Corporate
|
98,805
|
|
|
71,035
|
|
||
Assets held for sale
|
1,418
|
|
|
22,661
|
|
||
Total assets
|
$
|
1,961,136
|
|
|
$
|
1,961,873
|
|
Capital Expenditures:
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
||||
Bulgaria
|
$
|
555
|
|
|
$
|
356
|
|
|
$
|
1,078
|
|
|
$
|
650
|
|
Croatia
|
382
|
|
|
232
|
|
|
847
|
|
|
734
|
|
||||
Czech Republic
|
742
|
|
|
915
|
|
|
5,364
|
|
|
5,590
|
|
||||
Romania
|
1,413
|
|
|
746
|
|
|
2,212
|
|
|
2,178
|
|
||||
Slovak Republic
|
137
|
|
|
571
|
|
|
930
|
|
|
988
|
|
||||
Slovenia
|
930
|
|
|
695
|
|
|
1,714
|
|
|
2,224
|
|
||||
Total operating segments
|
4,159
|
|
|
3,515
|
|
|
12,145
|
|
|
12,364
|
|
||||
Corporate
|
1,089
|
|
|
1,055
|
|
|
2,054
|
|
|
2,444
|
|
||||
Total capital expenditures
|
$
|
5,248
|
|
|
$
|
4,570
|
|
|
$
|
14,199
|
|
|
$
|
14,808
|
|
Long-lived assets
(1)
:
|
June 30, 2014
|
|
|
December 31, 2013
|
|
||
Bulgaria
|
$
|
13,565
|
|
|
$
|
13,742
|
|
Croatia
|
5,326
|
|
|
6,234
|
|
||
Czech Republic
|
44,944
|
|
|
47,683
|
|
||
Romania
|
79,115
|
|
|
81,111
|
|
||
Slovak Republic
|
18,441
|
|
|
20,299
|
|
||
Slovenia
|
18,901
|
|
|
20,226
|
|
||
Total operating segments
|
180,292
|
|
|
189,295
|
|
||
Corporate
|
8,989
|
|
|
8,997
|
|
||
Total long-lived assets
|
$
|
189,281
|
|
|
$
|
198,292
|
|
Revenue by type:
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
||||
Television advertising
|
$
|
161,612
|
|
|
$
|
140,763
|
|
|
$
|
275,000
|
|
|
$
|
243,146
|
|
Carriage fees and subscriptions
|
21,095
|
|
|
13,645
|
|
|
40,921
|
|
|
26,691
|
|
||||
Other
|
22,163
|
|
|
21,158
|
|
|
40,186
|
|
|
36,389
|
|
||||
Total net revenues
|
$
|
204,870
|
|
|
$
|
175,566
|
|
|
$
|
356,107
|
|
|
$
|
306,226
|
|
|
Programming purchase obligations
|
|
|
Digital transmission obligations
|
|
|
Operating
leases
|
|
|
Capital
expenditures
|
|
||||
2014
|
$
|
45,211
|
|
|
$
|
14,585
|
|
|
$
|
2,926
|
|
|
$
|
3,535
|
|
2015
|
76,610
|
|
|
18,906
|
|
|
3,702
|
|
|
1,057
|
|
||||
2016
|
64,208
|
|
|
12,268
|
|
|
2,438
|
|
|
—
|
|
||||
2017
|
28,171
|
|
|
6,432
|
|
|
1,756
|
|
|
—
|
|
||||
2018
|
12,662
|
|
|
3,920
|
|
|
1,389
|
|
|
—
|
|
||||
2019 and thereafter
|
2,629
|
|
|
1,466
|
|
|
8,730
|
|
|
—
|
|
||||
Total
|
$
|
229,491
|
|
|
$
|
57,577
|
|
|
$
|
20,941
|
|
|
$
|
4,592
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
||||
Purchases of programming
|
$
|
4,069
|
|
|
$
|
20,611
|
|
|
$
|
10,787
|
|
|
$
|
35,156
|
|
Sales
|
14
|
|
|
19
|
|
|
18
|
|
|
60
|
|
||||
Interest expense
|
18,501
|
|
|
—
|
|
|
18,501
|
|
|
—
|
|
|
June 30, 2014
|
|
|
December 31, 2013
|
|
||
Programming liabilities
|
$
|
78,053
|
|
|
$
|
70,371
|
|
Other accounts payable and accrued liabilities
|
364
|
|
|
—
|
|
||
Accounts receivable, gross
|
185
|
|
|
168
|
|
||
Long-term debt and other financing arrangements
(1)
|
206,448
|
|
|
—
|
|
||
Accrued interest payable
(2)
|
8,316
|
|
|
—
|
|
(1)
|
Amount represents the principal amount outstanding of the 2017 PIK Notes held by Time Warner and the amounts drawn on the 2017 Term Loan, less respective issuance discounts, plus interest for which we made an election to pay in-kind.
|
(2)
|
Amount represents the accrued interest on the principal amount of the outstanding 2017 PIK Notes held by Time Warner and the outstanding balance of the 2017 Term Loan which the Company may elect to pay in cash or in-kind.
|
Condensed Consolidating Balance Sheets as at June 30, 2014
|
|||||||||||||||||||
|
Parent Issuer
|
|
|
Guarantor Subsidiaries
|
|
|
Non-Guarantor Subsidiaries
|
|
|
Eliminations
|
|
|
Consolidated
|
|
|||||
ASSETS
|
|
|
|
|
|
|
|
|
|
||||||||||
Current assets
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
9,522
|
|
|
$
|
841
|
|
|
$
|
77,461
|
|
|
$
|
—
|
|
|
$
|
87,824
|
|
Accounts receivable, net
|
—
|
|
|
—
|
|
|
190,699
|
|
|
—
|
|
|
190,699
|
|
|||||
Program rights, net
|
—
|
|
|
—
|
|
|
132,808
|
|
|
—
|
|
|
132,808
|
|
|||||
Other current assets
|
542
|
|
|
312
|
|
|
42,439
|
|
|
—
|
|
|
43,293
|
|
|||||
Assets held for sale
|
—
|
|
|
—
|
|
|
1,418
|
|
|
—
|
|
|
1,418
|
|
|||||
Intercompany current assets
|
18,905
|
|
|
884
|
|
|
49,854
|
|
|
(69,643
|
)
|
|
—
|
|
|||||
Total current assets
|
28,969
|
|
|
2,037
|
|
|
494,679
|
|
|
(69,643
|
)
|
|
456,042
|
|
|||||
Non-current assets
|
|
|
|
|
|
|
|
|
|
||||||||||
Investments in subsidiaries
|
—
|
|
|
545,072
|
|
|
—
|
|
|
(545,072
|
)
|
|
—
|
|
|||||
Property, plant and equipment, net
|
—
|
|
|
—
|
|
|
189,281
|
|
|
—
|
|
|
189,281
|
|
|||||
Program rights, net
|
—
|
|
|
—
|
|
|
260,411
|
|
|
—
|
|
|
260,411
|
|
|||||
Goodwill
|
—
|
|
|
—
|
|
|
777,147
|
|
|
—
|
|
|
777,147
|
|
|||||
Broadcast licenses and other intangible assets, net
|
—
|
|
|
—
|
|
|
215,171
|
|
|
—
|
|
|
215,171
|
|
|||||
Other non-current assets
|
52,534
|
|
|
—
|
|
|
10,550
|
|
|
—
|
|
|
63,084
|
|
|||||
Intercompany non-current assets
|
1,618,263
|
|
|
312,858
|
|
|
20,628
|
|
|
(1,951,749
|
)
|
|
—
|
|
|||||
Total non-current assets
|
1,670,797
|
|
|
857,930
|
|
|
1,473,188
|
|
|
(2,496,821
|
)
|
|
1,505,094
|
|
|||||
Total assets
|
$
|
1,699,766
|
|
|
$
|
859,967
|
|
|
$
|
1,967,867
|
|
|
$
|
(2,566,464
|
)
|
|
$
|
1,961,136
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
||||||||||
Current liabilities
|
|
|
|
|
|
|
|
|
|
||||||||||
Accounts payable and accrued liabilities
|
$
|
3,399
|
|
|
$
|
239
|
|
|
$
|
260,933
|
|
|
$
|
—
|
|
|
$
|
264,571
|
|
Current portion of long-term debt and other financing arrangements
|
—
|
|
|
—
|
|
|
1,479
|
|
|
—
|
|
|
1,479
|
|
|||||
Other current liabilities
|
469
|
|
|
—
|
|
|
41,217
|
|
|
—
|
|
|
41,686
|
|
|||||
Liabilities held for sale
|
—
|
|
|
—
|
|
|
1,418
|
|
|
—
|
|
|
1,418
|
|
|||||
Intercompany current liabilities
|
8,330
|
|
|
42,408
|
|
|
18,905
|
|
|
(69,643
|
)
|
|
—
|
|
|||||
Total current liabilities
|
12,198
|
|
|
42,647
|
|
|
323,952
|
|
|
(69,643
|
)
|
|
309,154
|
|
|||||
Non-current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Deficiency in excess of investments in subsidiaries
|
95,853
|
|
|
—
|
|
|
—
|
|
|
(95,853
|
)
|
|
—
|
|
|||||
Long-term debt and other financing arrangements
|
487,493
|
|
|
—
|
|
|
338,784
|
|
|
—
|
|
|
826,277
|
|
|||||
Other non-current liabilities
|
9,833
|
|
|
—
|
|
|
34,890
|
|
|
—
|
|
|
44,723
|
|
|||||
Intercompany non-current liabilities
|
313,407
|
|
|
1,638,342
|
|
|
—
|
|
|
(1,951,749
|
)
|
|
—
|
|
|||||
Total non-current liabilities
|
906,586
|
|
|
1,638,342
|
|
|
373,674
|
|
|
(2,047,602
|
)
|
|
871,000
|
|
|||||
Temporary equity
|
215,693
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
215,693
|
|
|||||
Total equity / (deficit)
|
565,289
|
|
|
(821,022
|
)
|
|
1,270,241
|
|
|
(449,219
|
)
|
|
565,289
|
|
|||||
Total liabilities and equity
|
$
|
1,699,766
|
|
|
$
|
859,967
|
|
|
$
|
1,967,867
|
|
|
$
|
(2,566,464
|
)
|
|
$
|
1,961,136
|
|
Condensed Consolidating Balance Sheets as at December 31, 2013
|
|||||||||||||||||||
|
Parent Issuer
|
|
|
Guarantor Subsidiaries
|
|
|
Non-Guarantor Subsidiaries
|
|
|
Eliminations
|
|
|
Consolidated
|
|
|||||
ASSETS
|
|
|
|
|
|
|
|
|
|
||||||||||
Current assets
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
19,461
|
|
|
$
|
5,422
|
|
|
$
|
78,741
|
|
|
$
|
—
|
|
|
$
|
103,624
|
|
Accounts receivable, net
|
—
|
|
|
—
|
|
|
174,081
|
|
|
—
|
|
|
174,081
|
|
|||||
Program rights, net
|
—
|
|
|
—
|
|
|
109,238
|
|
|
—
|
|
|
109,238
|
|
|||||
Other current assets
|
2,638
|
|
|
31
|
|
|
42,513
|
|
|
—
|
|
|
45,182
|
|
|||||
Assets held for sale
|
—
|
|
|
—
|
|
|
22,661
|
|
|
—
|
|
|
22,661
|
|
|||||
Intercompany current assets
|
53,396
|
|
|
2,052
|
|
|
—
|
|
|
(55,448
|
)
|
|
—
|
|
|||||
Total current assets
|
75,495
|
|
|
7,505
|
|
|
427,234
|
|
|
(55,448
|
)
|
|
454,786
|
|
|||||
Non-current assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Investments in subsidiaries
|
—
|
|
|
479,435
|
|
|
—
|
|
|
(479,435
|
)
|
|
—
|
|
|||||
Property, plant and equipment, net
|
—
|
|
|
—
|
|
|
198,292
|
|
|
—
|
|
|
198,292
|
|
|||||
Program rights, net
|
—
|
|
|
—
|
|
|
288,344
|
|
|
—
|
|
|
288,344
|
|
|||||
Goodwill
|
—
|
|
|
—
|
|
|
782,870
|
|
|
—
|
|
|
782,870
|
|
|||||
Broadcast licenses and other intangible assets, net
|
—
|
|
|
—
|
|
|
223,815
|
|
|
—
|
|
|
223,815
|
|
|||||
Other non-current assets
|
3,976
|
|
|
—
|
|
|
9,790
|
|
|
—
|
|
|
13,766
|
|
|||||
Intercompany non-current assets
|
1,822,966
|
|
|
315,017
|
|
|
18,887
|
|
|
(2,156,870
|
)
|
|
—
|
|
|||||
Total non-current assets
|
1,826,942
|
|
|
794,452
|
|
|
1,521,998
|
|
|
(2,636,305
|
)
|
|
1,507,087
|
|
|||||
Total assets
|
$
|
1,902,437
|
|
|
$
|
801,957
|
|
|
$
|
1,949,232
|
|
|
$
|
(2,691,753
|
)
|
|
$
|
1,961,873
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
||||||||||
Current liabilities
|
|
|
|
|
|
|
|
|
|
||||||||||
Accounts payable and accrued liabilities
|
$
|
18,234
|
|
|
$
|
41
|
|
|
$
|
272,102
|
|
|
$
|
—
|
|
|
$
|
290,377
|
|
Current portion of long-term debt and other financing arrangements
|
—
|
|
|
71
|
|
|
2,040
|
|
|
—
|
|
|
2,111
|
|
|||||
Other current liabilities
|
500
|
|
|
—
|
|
|
16,129
|
|
|
—
|
|
|
16,629
|
|
|||||
Liabilities held for sale
|
—
|
|
|
—
|
|
|
7,105
|
|
|
—
|
|
|
7,105
|
|
|||||
Intercompany current liabilities
|
7,788
|
|
|
45,988
|
|
|
1,672
|
|
|
(55,448
|
)
|
|
—
|
|
|||||
Total current liabilities
|
26,522
|
|
|
46,100
|
|
|
299,048
|
|
|
(55,448
|
)
|
|
316,222
|
|
|||||
Non-current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Deficiency in excess of investments in subsidiaries
|
296,351
|
|
|
—
|
|
|
—
|
|
|
(296,351
|
)
|
|
—
|
|
|||||
Long-term debt and other financing arrangements
|
620,375
|
|
|
—
|
|
|
342,568
|
|
|
—
|
|
|
962,943
|
|
|||||
Other non-current liabilities
|
—
|
|
|
—
|
|
|
33,817
|
|
|
—
|
|
|
33,817
|
|
|||||
Intercompany non-current liabilities
|
310,298
|
|
|
1,846,572
|
|
|
—
|
|
|
(2,156,870
|
)
|
|
—
|
|
|||||
Total non-current liabilities
|
1,227,024
|
|
|
1,846,572
|
|
|
376,385
|
|
|
(2,453,221
|
)
|
|
996,760
|
|
|||||
Temporary equity
|
207,890
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
207,890
|
|
|||||
Total equity / (deficit)
|
441,001
|
|
|
(1,090,715
|
)
|
|
1,273,799
|
|
|
(183,084
|
)
|
|
441,001
|
|
|||||
Total liabilities and equity
|
$
|
1,902,437
|
|
|
$
|
801,957
|
|
|
$
|
1,949,232
|
|
|
$
|
(2,691,753
|
)
|
|
$
|
1,961,873
|
|
Condensed Consolidating Statements of Operations for the three months ended June 30, 2014
|
|||||||||||||||||||
|
Parent Issuer
|
|
|
Guarantor Subsidiaries
|
|
|
Non-Guarantor Subsidiaries
|
|
|
Eliminations
|
|
|
Consolidated
|
|
|||||
Net revenues
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
204,870
|
|
|
$
|
—
|
|
|
$
|
204,870
|
|
Cost of revenues
|
—
|
|
|
—
|
|
|
135,689
|
|
|
—
|
|
|
135,689
|
|
|||||
Selling, general and administrative expenses
|
5,289
|
|
|
275
|
|
|
38,124
|
|
|
—
|
|
|
43,688
|
|
|||||
Restructuring costs
|
—
|
|
|
—
|
|
|
2,920
|
|
|
—
|
|
|
2,920
|
|
|||||
Operating (loss) / income
|
(5,289
|
)
|
|
(275
|
)
|
|
28,137
|
|
|
—
|
|
|
22,573
|
|
|||||
Interest income
|
34,537
|
|
|
7,058
|
|
|
145
|
|
|
(41,591
|
)
|
|
149
|
|
|||||
Interest expense
|
(38,217
|
)
|
|
(34,476
|
)
|
|
(7,996
|
)
|
|
41,591
|
|
|
(39,098
|
)
|
|||||
Loss on extinguishment of debt
|
(24,161
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(24,161
|
)
|
|||||
Foreign currency exchange gain / (loss), net
|
784
|
|
|
(2,822
|
)
|
|
2,064
|
|
|
—
|
|
|
26
|
|
|||||
Change in fair value of derivatives
|
2,361
|
|
|
418
|
|
|
(418
|
)
|
|
—
|
|
|
2,361
|
|
|||||
Other expense
|
—
|
|
|
—
|
|
|
(1,775
|
)
|
|
—
|
|
|
(1,775
|
)
|
|||||
(Loss) / gain from continuing operations before tax and loss from investment in subsidiaries
|
(29,985
|
)
|
|
(30,097
|
)
|
|
20,157
|
|
|
—
|
|
|
(39,925
|
)
|
|||||
Credit / (provision) for income taxes
|
—
|
|
|
4,326
|
|
|
(6,813
|
)
|
|
—
|
|
|
(2,487
|
)
|
|||||
(Loss) / income from continuing operations before loss from investment in subsidiaries
|
(29,985
|
)
|
|
(25,771
|
)
|
|
13,344
|
|
|
—
|
|
|
(42,412
|
)
|
|||||
Loss from investment in subsidiaries
|
(30,825
|
)
|
|
(5,054
|
)
|
|
—
|
|
|
35,879
|
|
|
—
|
|
|||||
(Loss) / income from continuing operations
|
(60,810
|
)
|
|
(30,825
|
)
|
|
13,344
|
|
|
35,879
|
|
|
(42,412
|
)
|
|||||
Loss from discontinued operations, net of tax
|
—
|
|
|
—
|
|
|
(10,095
|
)
|
|
—
|
|
|
(10,095
|
)
|
|||||
Net (loss) / income
|
(60,810
|
)
|
|
(30,825
|
)
|
|
3,249
|
|
|
35,879
|
|
|
(52,507
|
)
|
|||||
Net loss attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
69
|
|
|
—
|
|
|
69
|
|
|||||
Net (loss) / income attributable to CME Ltd.
|
(60,810
|
)
|
|
(30,825
|
)
|
|
3,318
|
|
|
35,879
|
|
|
(52,438
|
)
|
|||||
Comprehensive loss attributable to CME Ltd.
|
$
|
(60,810
|
)
|
|
$
|
(30,825
|
)
|
|
$
|
(5,054
|
)
|
|
$
|
35,879
|
|
|
$
|
(60,810
|
)
|
Condensed Consolidating Statements of Operations for the six months ended June 30, 2014
|
|||||||||||||||||||
|
Parent Issuer
|
|
|
Guarantor Subsidiaries
|
|
|
Non-Guarantor Subsidiaries
|
|
|
Eliminations
|
|
|
Consolidated
|
|
|||||
Net revenues
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
356,107
|
|
|
$
|
—
|
|
|
$
|
356,107
|
|
Cost of revenues
|
—
|
|
|
—
|
|
|
263,729
|
|
|
—
|
|
|
263,729
|
|
|||||
Selling, general and administrative expenses
|
8,956
|
|
|
527
|
|
|
66,346
|
|
|
—
|
|
|
75,829
|
|
|||||
Restructuring costs
|
—
|
|
|
—
|
|
|
8,286
|
|
|
—
|
|
|
8,286
|
|
|||||
Operating (loss) / income
|
(8,956
|
)
|
|
(527
|
)
|
|
17,746
|
|
|
—
|
|
|
8,263
|
|
|||||
Interest income
|
73,728
|
|
|
14,105
|
|
|
281
|
|
|
(87,819
|
)
|
|
295
|
|
|||||
Interest expense
|
(64,624
|
)
|
|
(73,606
|
)
|
|
(16,598
|
)
|
|
87,819
|
|
|
(67,009
|
)
|
|||||
Loss on extinguishment of debt
|
(24,161
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(24,161
|
)
|
|||||
Foreign currency exchange gain / (loss), net
|
962
|
|
|
(3,722
|
)
|
|
2,368
|
|
|
—
|
|
|
(392
|
)
|
|||||
Change in fair value of derivatives
|
2,311
|
|
|
(2,429
|
)
|
|
2,429
|
|
|
—
|
|
|
2,311
|
|
|||||
Other expense
|
—
|
|
|
—
|
|
|
(1,768
|
)
|
|
—
|
|
|
(1,768
|
)
|
|||||
(Loss) / gain from continuing operations before tax and loss from investment in subsidiaries
|
(20,740
|
)
|
|
(66,179
|
)
|
|
4,458
|
|
|
—
|
|
|
(82,461
|
)
|
|||||
Credit / (provision) for income taxes
|
—
|
|
|
7,929
|
|
|
(8,219
|
)
|
|
—
|
|
|
(290
|
)
|
|||||
Loss from continuing operations before loss from investment in subsidiaries
|
(20,740
|
)
|
|
(58,250
|
)
|
|
(3,761
|
)
|
|
—
|
|
|
(82,751
|
)
|
|||||
Loss from investment in subsidiaries
|
(86,611
|
)
|
|
(28,548
|
)
|
|
—
|
|
|
115,159
|
|
|
—
|
|
|||||
Loss from continuing operations
|
(107,351
|
)
|
|
(86,798
|
)
|
|
(3,761
|
)
|
|
115,159
|
|
|
(82,751
|
)
|
|||||
Loss from discontinued operations, net of tax
|
—
|
|
|
—
|
|
|
(18,388
|
)
|
|
—
|
|
|
(18,388
|
)
|
|||||
Net loss
|
(107,351
|
)
|
|
(86,798
|
)
|
|
(22,149
|
)
|
|
115,159
|
|
|
(101,139
|
)
|
|||||
Net loss attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
786
|
|
|
—
|
|
|
786
|
|
|||||
Net loss attributable to CME Ltd.
|
(107,351
|
)
|
|
(86,798
|
)
|
|
(21,363
|
)
|
|
115,159
|
|
|
(100,353
|
)
|
|||||
Comprehensive loss attributable to CME Ltd.
|
$
|
(107,351
|
)
|
|
$
|
(86,611
|
)
|
|
$
|
(28,548
|
)
|
|
$
|
115,159
|
|
|
$
|
(107,351
|
)
|
Condensed Consolidating Statements of Operations for the three months ended June 30, 2013
|
|||||||||||||||||||
|
Parent Issuer
|
|
|
Guarantor Subsidiaries
|
|
|
Non-Guarantor Subsidiaries
|
|
|
Eliminations
|
|
|
Consolidated
|
|
|||||
Net revenues
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
175,566
|
|
|
$
|
—
|
|
|
$
|
175,566
|
|
Cost of revenues
|
—
|
|
|
—
|
|
|
141,303
|
|
|
—
|
|
|
141,303
|
|
|||||
Selling, general and administrative expenses
|
6,114
|
|
|
980
|
|
|
27,067
|
|
|
—
|
|
|
34,161
|
|
|||||
Restructuring costs
|
—
|
|
|
—
|
|
|
4,698
|
|
|
—
|
|
|
4,698
|
|
|||||
Operating (loss) / income
|
(6,114
|
)
|
|
(980
|
)
|
|
2,498
|
|
|
—
|
|
|
(4,596
|
)
|
|||||
Interest income
|
31,749
|
|
|
799
|
|
|
178
|
|
|
(32,546
|
)
|
|
180
|
|
|||||
Interest expense
|
(24,645
|
)
|
|
(28,274
|
)
|
|
(10,806
|
)
|
|
32,546
|
|
|
(31,179
|
)
|
|||||
Loss on extinguishment of debt
|
(23,115
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(23,115
|
)
|
|||||
Foreign currency exchange gain / (loss), net
|
17,186
|
|
|
1,218
|
|
|
(3,357
|
)
|
|
—
|
|
|
15,047
|
|
|||||
Other income / (expense)
|
—
|
|
|
38
|
|
|
(450
|
)
|
|
—
|
|
|
(412
|
)
|
|||||
Loss from continuing operations before tax and loss on investment in subsidiaries
|
(4,939
|
)
|
|
(27,199
|
)
|
|
(11,937
|
)
|
|
—
|
|
|
(44,075
|
)
|
|||||
Credit for income taxes
|
—
|
|
|
1,797
|
|
|
1,535
|
|
|
—
|
|
|
3,332
|
|
|||||
Loss from continuing operations before loss on investment in subsidiaries
|
(4,939
|
)
|
|
(25,402
|
)
|
|
(10,402
|
)
|
|
—
|
|
|
(40,743
|
)
|
|||||
Loss on investment in subsidiaries
|
(47,333
|
)
|
|
(21,934
|
)
|
|
—
|
|
|
69,267
|
|
|
—
|
|
|||||
Loss from continuing operations
|
(52,272
|
)
|
|
(47,336
|
)
|
|
(10,402
|
)
|
|
69,267
|
|
|
(40,743
|
)
|
|||||
Loss from discontinued operations, net of tax
|
—
|
|
|
—
|
|
|
(350
|
)
|
|
—
|
|
|
(350
|
)
|
|||||
Net loss
|
(52,272
|
)
|
|
(47,336
|
)
|
|
(10,752
|
)
|
|
69,267
|
|
|
(41,093
|
)
|
|||||
Net loss attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
131
|
|
|
—
|
|
|
131
|
|
|||||
Net loss attributable to CME Ltd.
|
(52,272
|
)
|
|
(47,336
|
)
|
|
(10,621
|
)
|
|
69,267
|
|
|
(40,962
|
)
|
|||||
Comprehensive loss attributable to CME Ltd.
|
$
|
(52,272
|
)
|
|
$
|
(47,336
|
)
|
|
$
|
(21,934
|
)
|
|
$
|
69,267
|
|
|
$
|
(52,275
|
)
|
Condensed Consolidating Statements of Operations for the six months ended June 30, 2013
|
|||||||||||||||||||
|
Parent Issuer
|
|
|
Guarantor Subsidiaries
|
|
|
Non-Guarantor Subsidiaries
|
|
|
Eliminations
|
|
|
Consolidated
|
|
|||||
Net revenues
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
306,226
|
|
|
$
|
—
|
|
|
$
|
306,226
|
|
Cost of revenues
|
—
|
|
|
—
|
|
|
274,403
|
|
|
—
|
|
|
274,403
|
|
|||||
Selling, general and administrative expenses
|
9,488
|
|
|
1,172
|
|
|
55,919
|
|
|
—
|
|
|
66,579
|
|
|||||
Restructuring costs
|
—
|
|
|
—
|
|
|
4,698
|
|
|
—
|
|
|
4,698
|
|
|||||
Operating loss
|
(9,488
|
)
|
|
(1,172
|
)
|
|
(28,794
|
)
|
|
—
|
|
|
(39,454
|
)
|
|||||
Interest income
|
68,089
|
|
|
814
|
|
|
393
|
|
|
(68,883
|
)
|
|
413
|
|
|||||
Interest expense
|
(49,235
|
)
|
|
(58,377
|
)
|
|
(24,457
|
)
|
|
68,883
|
|
|
(63,186
|
)
|
|||||
Loss on extinguishment of debt
|
(23,115
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(23,115
|
)
|
|||||
Foreign currency exchange (loss) / gain, net
|
(20,656
|
)
|
|
636
|
|
|
(14,785
|
)
|
|
—
|
|
|
(34,805
|
)
|
|||||
Change in fair value of derivatives
|
—
|
|
|
—
|
|
|
104
|
|
|
—
|
|
|
104
|
|
|||||
Other expense
|
—
|
|
|
—
|
|
|
(425
|
)
|
|
—
|
|
|
(425
|
)
|
|||||
Loss from continuing operations before tax and loss on investment in subsidiaries
|
(34,405
|
)
|
|
(58,099
|
)
|
|
(67,964
|
)
|
|
—
|
|
|
(160,468
|
)
|
|||||
Credit for income taxes
|
—
|
|
|
5,574
|
|
|
5,739
|
|
|
—
|
|
|
11,313
|
|
|||||
Loss from continuing operations before loss on investment in subsidiaries
|
(34,405
|
)
|
|
(52,525
|
)
|
|
(62,225
|
)
|
|
—
|
|
|
(149,155
|
)
|
|||||
Loss on investment in subsidiaries
|
(123,826
|
)
|
|
(71,690
|
)
|
|
—
|
|
|
195,516
|
|
|
—
|
|
|||||
Loss from continuing operations
|
(158,231
|
)
|
|
(124,215
|
)
|
|
(62,225
|
)
|
|
195,516
|
|
|
(149,155
|
)
|
|||||
Loss from discontinued operations, net of tax
|
—
|
|
|
—
|
|
|
(896
|
)
|
|
—
|
|
|
(896
|
)
|
|||||
Net loss
|
(158,231
|
)
|
|
(124,215
|
)
|
|
(63,121
|
)
|
|
195,516
|
|
|
(150,051
|
)
|
|||||
Net loss attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
813
|
|
|
—
|
|
|
813
|
|
|||||
Net loss attributable to CME Ltd.
|
(158,231
|
)
|
|
(124,215
|
)
|
|
(62,308
|
)
|
|
195,516
|
|
|
(149,238
|
)
|
|||||
Comprehensive loss attributable to CME Ltd.
|
$
|
(158,231
|
)
|
|
$
|
(123,826
|
)
|
|
$
|
(71,690
|
)
|
|
$
|
195,516
|
|
|
$
|
(158,231
|
)
|
I.
|
Forward-looking Statements
|
II.
|
Overview
|
III.
|
Analysis of the Results of Operations and Financial Position
|
IV.
|
Liquidity and Capital Resources
|
V.
|
Critical Accounting Policies and Estimates
|
|
For the Six Months Ended June 30, 2014
|
|||||||
Country
|
Real GDP Growth
|
|
|
Real Private Consumption Growth
|
|
|
Net TV Ad Market Growth
|
|
Bulgaria
|
1.7
|
%
|
|
2.0
|
%
|
|
(6
|
)%
|
Croatia
|
(0.3
|
)%
|
|
(0.4
|
)%
|
|
9
|
%
|
Czech Republic
|
2.6
|
%
|
|
1.1
|
%
|
|
8
|
%
|
Romania*
|
3.6
|
%
|
|
3.8
|
%
|
|
4
|
%
|
Slovak Republic
|
2.3
|
%
|
|
1.9
|
%
|
|
(5
|
)%
|
Slovenia
|
0.6
|
%
|
|
0.0
|
%
|
|
(7
|
)%
|
Total CME Markets
|
2.3
|
%
|
|
1.8
|
%
|
|
2
|
%
|
|
NET REVENUES
|
||||||||||||
|
For the Three Months Ended June 30, (US$ 000's)
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2014
|
|
|
2013
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Bulgaria
|
$
|
23,912
|
|
|
$
|
24,245
|
|
|
(1.4
|
)%
|
|
(6.6
|
)%
|
Croatia
|
19,470
|
|
|
17,796
|
|
|
9.4
|
%
|
|
4.3
|
%
|
||
Czech Republic
|
59,299
|
|
|
42,733
|
|
|
38.8
|
%
|
|
40.0
|
%
|
||
Romania
|
62,858
|
|
|
52,046
|
|
|
20.8
|
%
|
|
15.5
|
%
|
||
Slovak Republic
|
24,211
|
|
|
22,000
|
|
|
10.1
|
%
|
|
4.2
|
%
|
||
Slovenia
|
17,585
|
|
|
18,724
|
|
|
(6.1
|
)%
|
|
(11.0
|
)%
|
||
Intersegment revenues
|
(2,465
|
)
|
|
(1,978
|
)
|
|
NM
(1)
|
|
|
NM
(1)
|
|
||
Total net revenues
|
$
|
204,870
|
|
|
$
|
175,566
|
|
|
16.7
|
%
|
|
12.6
|
%
|
|
NET REVENUES
|
||||||||||||
|
For the Six Months Ended June 30, (US$ 000's)
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2014
|
|
|
2013
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Bulgaria
|
$
|
43,188
|
|
|
$
|
40,669
|
|
|
6.2
|
%
|
|
1.1
|
%
|
Croatia
|
32,967
|
|
|
29,889
|
|
|
10.3
|
%
|
|
5.8
|
%
|
||
Czech Republic
|
98,332
|
|
|
74,811
|
|
|
31.4
|
%
|
|
33.7
|
%
|
||
Romania
|
110,704
|
|
|
92,027
|
|
|
20.3
|
%
|
|
16.3
|
%
|
||
Slovak Republic
|
42,357
|
|
|
38,923
|
|
|
8.8
|
%
|
|
3.8
|
%
|
||
Slovenia
|
31,846
|
|
|
33,200
|
|
|
(4.1
|
)%
|
|
(8.5
|
)%
|
||
Intersegment revenues
|
(3,287
|
)
|
|
(3,293
|
)
|
|
NM
(1)
|
|
|
NM
(1)
|
|
||
Total net revenues
|
$
|
356,107
|
|
|
$
|
306,226
|
|
|
16.3
|
%
|
|
13.1
|
%
|
|
For the Three Months Ended June 30,
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2014
|
|
|
2013
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Television advertising
|
$
|
17,329
|
|
|
$
|
18,951
|
|
|
(8.6
|
)%
|
|
(13.5
|
)%
|
Carriage fees and subscriptions
|
5,052
|
|
|
3,932
|
|
|
28.5
|
%
|
|
21.8
|
%
|
||
Other
|
1,531
|
|
|
1,362
|
|
|
12.4
|
%
|
|
6.8
|
%
|
||
Net revenues
|
23,912
|
|
|
24,245
|
|
|
(1.4
|
)%
|
|
(6.6
|
)%
|
||
Costs charged in arriving at OIBDA
|
18,278
|
|
|
20,314
|
|
|
(10.0
|
)%
|
|
(14.8
|
)%
|
||
OIBDA
|
$
|
5,634
|
|
|
$
|
3,931
|
|
|
43.3
|
%
|
|
35.4
|
%
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2014
|
|
|
2013
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Television advertising
|
$
|
30,045
|
|
|
$
|
31,279
|
|
|
(3.9
|
)%
|
|
(8.6
|
)%
|
Carriage fees and subscriptions
|
9,996
|
|
|
7,237
|
|
|
38.1
|
%
|
|
31.8
|
%
|
||
Other
|
3,147
|
|
|
2,153
|
|
|
46.2
|
%
|
|
39.6
|
%
|
||
Net revenues
|
43,188
|
|
|
40,669
|
|
|
6.2
|
%
|
|
1.1
|
%
|
||
Costs charged in arriving at OIBDA
|
40,300
|
|
|
39,165
|
|
|
2.9
|
%
|
|
(1.7
|
)%
|
||
OIBDA
|
$
|
2,888
|
|
|
$
|
1,504
|
|
|
92.0
|
%
|
|
68.6
|
%
|
|
For the Three Months Ended June 30,
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2014
|
|
|
2013
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Television advertising
|
$
|
17,977
|
|
|
$
|
15,569
|
|
|
15.5
|
%
|
|
10.0
|
%
|
Carriage fees and subscriptions
|
520
|
|
|
420
|
|
|
23.8
|
%
|
|
18.2
|
%
|
||
Other
|
973
|
|
|
1,807
|
|
|
(46.2
|
)%
|
|
(48.7
|
)%
|
||
Net revenues
|
19,470
|
|
|
17,796
|
|
|
9.4
|
%
|
|
4.3
|
%
|
||
Costs charged in arriving at OIBDA
|
14,612
|
|
|
13,620
|
|
|
7.3
|
%
|
|
2.3
|
%
|
||
OIBDA
|
$
|
4,858
|
|
|
$
|
4,176
|
|
|
16.3
|
%
|
|
10.7
|
%
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2014
|
|
|
2013
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Television advertising
|
$
|
29,973
|
|
|
$
|
25,977
|
|
|
15.4
|
%
|
|
10.6
|
%
|
Carriage fees and subscriptions
|
1,008
|
|
|
866
|
|
|
16.4
|
%
|
|
12.1
|
%
|
||
Other
|
1,986
|
|
|
3,046
|
|
|
(34.8
|
)%
|
|
(37.4
|
)%
|
||
Net revenues
|
32,967
|
|
|
29,889
|
|
|
10.3
|
%
|
|
5.8
|
%
|
||
Costs charged in arriving at OIBDA
|
27,440
|
|
|
26,320
|
|
|
4.3
|
%
|
|
0.2
|
%
|
||
OIBDA
|
$
|
5,527
|
|
|
$
|
3,569
|
|
|
54.9
|
%
|
|
46.1
|
%
|
|
For the Three Months Ended June 30,
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2014
|
|
|
2013
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Television advertising
|
$
|
53,997
|
|
|
$
|
37,293
|
|
|
44.8
|
%
|
|
46.1
|
%
|
Carriage fees and subscriptions
|
2,009
|
|
|
2,741
|
|
|
(26.7
|
)%
|
|
(26.0
|
)%
|
||
Other
|
3,293
|
|
|
2,699
|
|
|
22.0
|
%
|
|
22.8
|
%
|
||
Net revenues
|
59,299
|
|
|
42,733
|
|
|
38.8
|
%
|
|
40.0
|
%
|
||
Costs charged in arriving at OIBDA
|
38,599
|
|
|
41,800
|
|
|
(7.7
|
)%
|
|
(6.8
|
)%
|
||
OIBDA
|
$
|
20,700
|
|
|
$
|
933
|
|
|
NM
(1)
|
|
|
NM
(1)
|
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2014
|
|
|
2013
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Television advertising
|
$
|
88,500
|
|
|
$
|
64,317
|
|
|
37.6
|
%
|
|
39.8
|
%
|
Carriage fees and subscriptions
|
4,208
|
|
|
5,649
|
|
|
(25.5
|
)%
|
|
(23.8
|
)%
|
||
Other
|
5,624
|
|
|
4,845
|
|
|
16.1
|
%
|
|
18.2
|
%
|
||
Net revenues
|
98,332
|
|
|
74,811
|
|
|
31.4
|
%
|
|
33.7
|
%
|
||
Costs charged in arriving at OIBDA
|
74,919
|
|
|
80,761
|
|
|
(7.2
|
)%
|
|
(5.3
|
)%
|
||
OIBDA
|
$
|
23,413
|
|
|
$
|
(5,950
|
)
|
|
NM
(1)
|
|
|
NM
(1)
|
|
|
For the Three Months Ended June 30,
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2014
|
|
|
2013
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Television advertising
|
$
|
34,667
|
|
|
$
|
31,898
|
|
|
8.7
|
%
|
|
4.0
|
%
|
Carriage fees and subscriptions
|
12,341
|
|
|
5,316
|
|
|
132.1
|
%
|
|
122.0
|
%
|
||
Other
|
15,850
|
|
|
14,832
|
|
|
6.9
|
%
|
|
2.1
|
%
|
||
Net revenues
|
62,858
|
|
|
52,046
|
|
|
20.8
|
%
|
|
15.5
|
%
|
||
Costs charged in arriving at OIBDA
|
50,278
|
|
|
43,961
|
|
|
14.4
|
%
|
|
9.4
|
%
|
||
OIBDA
|
$
|
12,580
|
|
|
$
|
8,085
|
|
|
55.6
|
%
|
|
48.9
|
%
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2014
|
|
|
2013
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Television advertising
|
$
|
59,103
|
|
|
$
|
56,216
|
|
|
5.1
|
%
|
|
1.6
|
%
|
Carriage fees and subscriptions
|
23,083
|
|
|
10,409
|
|
|
121.8
|
%
|
|
115.2
|
%
|
||
Other
|
28,518
|
|
|
25,402
|
|
|
12.3
|
%
|
|
8.6
|
%
|
||
Net revenues
|
110,704
|
|
|
92,027
|
|
|
20.3
|
%
|
|
16.3
|
%
|
||
Costs charged in arriving at OIBDA
|
92,702
|
|
|
82,848
|
|
|
11.9
|
%
|
|
8.4
|
%
|
||
OIBDA
|
$
|
18,002
|
|
|
$
|
9,179
|
|
|
96.1
|
%
|
|
86.2
|
%
|
|
For the Three Months Ended June 30,
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2014
|
|
|
2013
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Television advertising
|
$
|
22,391
|
|
|
$
|
20,726
|
|
|
8.0
|
%
|
|
2.3
|
%
|
Carriage fees and subscriptions
|
268
|
|
|
269
|
|
|
(0.4
|
)%
|
|
(5.3
|
)%
|
||
Other
|
1,552
|
|
|
1,005
|
|
|
54.4
|
%
|
|
46.1
|
%
|
||
Net revenues
|
24,211
|
|
|
22,000
|
|
|
10.1
|
%
|
|
4.2
|
%
|
||
Costs charged in arriving at OIBDA
|
21,151
|
|
|
22,556
|
|
|
(6.2
|
)%
|
|
(11.2
|
)%
|
||
OIBDA
|
$
|
3,060
|
|
|
$
|
(556
|
)
|
|
NM
(1)
|
|
|
NM
(1)
|
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2014
|
|
|
2013
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Television advertising
|
$
|
39,667
|
|
|
$
|
36,626
|
|
|
8.3
|
%
|
|
3.3
|
%
|
Carriage fees and subscriptions
|
543
|
|
|
518
|
|
|
4.8
|
%
|
|
0.2
|
%
|
||
Other
|
2,147
|
|
|
1,779
|
|
|
20.7
|
%
|
|
15.1
|
%
|
||
Net revenues
|
42,357
|
|
|
38,923
|
|
|
8.8
|
%
|
|
3.8
|
%
|
||
Costs charged in arriving at OIBDA
|
42,459
|
|
|
43,047
|
|
|
(1.4
|
)%
|
|
(5.8
|
)%
|
||
OIBDA
|
$
|
(102
|
)
|
|
$
|
(4,124
|
)
|
|
97.5
|
%
|
|
97.6
|
%
|
|
For the Three Months Ended June 30,
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2014
|
|
|
2013
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Television advertising
|
$
|
15,251
|
|
|
$
|
16,326
|
|
|
(6.6
|
)%
|
|
(11.5
|
)%
|
Carriage fees and subscriptions
|
905
|
|
|
967
|
|
|
(6.4
|
)%
|
|
(11.4
|
)%
|
||
Other
|
1,429
|
|
|
1,431
|
|
|
(0.1
|
)%
|
|
(5.3
|
)%
|
||
Net revenues
|
17,585
|
|
|
18,724
|
|
|
(6.1
|
)%
|
|
(11.0
|
)%
|
||
Costs charged in arriving at OIBDA
|
14,895
|
|
|
14,489
|
|
|
2.8
|
%
|
|
(2.6
|
)%
|
||
OIBDA
|
$
|
2,690
|
|
|
$
|
4,235
|
|
|
(36.5
|
)%
|
|
(39.9
|
)%
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2014
|
|
|
2013
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Television advertising
|
$
|
27,712
|
|
|
$
|
28,731
|
|
|
(3.5
|
)%
|
|
(8.1
|
)%
|
Carriage fees and subscriptions
|
2,083
|
|
|
2,012
|
|
|
3.5
|
%
|
|
(1.0
|
)%
|
||
Other
|
2,051
|
|
|
2,457
|
|
|
(16.5
|
)%
|
|
(20.3
|
)%
|
||
Net revenues
|
31,846
|
|
|
33,200
|
|
|
(4.1
|
)%
|
|
(8.5
|
)%
|
||
Costs charged in arriving at OIBDA
|
28,641
|
|
|
27,128
|
|
|
5.6
|
%
|
|
0.8
|
%
|
||
OIBDA
|
$
|
3,205
|
|
|
$
|
6,072
|
|
|
(47.2
|
)%
|
|
(50.1
|
)%
|
|
For the Six Months Ended June 30, (US$ 000's)
|
|||||||||
|
2014
|
|
|
2013
|
|
|
Movement
|
|
||
Net cash used in continuing operating activities
|
$
|
(16,916
|
)
|
|
$
|
(37,250
|
)
|
|
54.6
|
%
|
Capital expenditures, net
|
(14,054
|
)
|
|
(14,544
|
)
|
|
3.4
|
%
|
||
Free cash flow
|
$
|
(30,970
|
)
|
|
$
|
(51,794
|
)
|
|
40.2
|
%
|
|
June 30, 2014
|
|
|
December 31, 2013
|
|
|
Movement
|
|
||
Cash and cash equivalents
|
$
|
87,824
|
|
|
$
|
103,624
|
|
|
(15.2
|
)%
|
|
For the Three Months Ended June 30, (US$ 000's)
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2014
|
|
|
2013
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Revenue:
|
|
|
|
|
|
|
|
||||||
Television advertising
|
$
|
161,612
|
|
|
$
|
140,763
|
|
|
14.8
|
%
|
|
10.9
|
%
|
Carriage fees and subscriptions
|
21,095
|
|
|
13,645
|
|
|
54.6
|
%
|
|
48.9
|
%
|
||
Other revenue
|
22,163
|
|
|
21,158
|
|
|
4.7
|
%
|
|
0.4
|
%
|
||
Net Revenues
|
204,870
|
|
|
175,566
|
|
|
16.7
|
%
|
|
12.6
|
%
|
||
Operating expenses:
|
|
|
|
|
|
|
|
||||||
Content costs
|
93,913
|
|
|
96,736
|
|
|
(2.9
|
)%
|
|
(6.2
|
)%
|
||
Other operating costs
|
29,668
|
|
|
32,016
|
|
|
(7.3
|
)%
|
|
(10.6
|
)%
|
||
Depreciation of property, plant and equipment
|
8,877
|
|
|
8,902
|
|
|
(0.3
|
)%
|
|
(3.5
|
)%
|
||
Amortization of broadcast licenses and other intangibles
|
3,231
|
|
|
3,649
|
|
|
(11.5
|
)%
|
|
(12.5
|
)%
|
||
Cost of revenues
|
135,689
|
|
|
141,303
|
|
|
(4.0
|
)%
|
|
(7.2
|
)%
|
||
Selling, general and administrative expenses
|
43,688
|
|
|
34,161
|
|
|
27.9
|
%
|
|
24.7
|
%
|
||
Restructuring costs
|
2,920
|
|
|
4,698
|
|
|
(37.8
|
)%
|
|
(37.3
|
)%
|
||
Operating income / (loss)
|
$
|
22,573
|
|
|
$
|
(4,596
|
)
|
|
NM
(1)
|
|
|
NM
(1)
|
|
|
For the Six Months Ended June 30, (US$ 000's)
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2014
|
|
|
2013
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Revenue:
|
|
|
|
|
|
|
|
||||||
Television advertising
|
$
|
275,000
|
|
|
$
|
243,146
|
|
|
13.1
|
%
|
|
10.0
|
%
|
Carriage fees and subscriptions
|
40,921
|
|
|
26,691
|
|
|
53.3
|
%
|
|
49.4
|
%
|
||
Other revenue
|
40,186
|
|
|
36,389
|
|
|
10.4
|
%
|
|
7.1
|
%
|
||
Net Revenues
|
356,107
|
|
|
306,226
|
|
|
16.3
|
%
|
|
13.1
|
%
|
||
Operating expenses:
|
|
|
|
|
|
|
|
||||||
Content costs
|
182,853
|
|
|
185,910
|
|
|
(1.6
|
)%
|
|
(4.0
|
)%
|
||
Other operating costs
|
56,770
|
|
|
61,793
|
|
|
(8.1
|
)%
|
|
(10.3
|
)%
|
||
Depreciation of property, plant and equipment
|
17,595
|
|
|
19,073
|
|
|
(7.7
|
)%
|
|
(9.8
|
)%
|
||
Amortization of broadcast licenses and other intangibles
|
6,511
|
|
|
7,627
|
|
|
(14.6
|
)%
|
|
(14.6
|
)%
|
||
Cost of revenues
|
263,729
|
|
|
274,403
|
|
|
(3.9
|
)%
|
|
(6.1
|
)%
|
||
Selling, general and administrative expenses
|
75,829
|
|
|
66,579
|
|
|
13.9
|
%
|
|
12.4
|
%
|
||
Restructuring costs
|
8,286
|
|
|
4,698
|
|
|
76.4
|
%
|
|
78.0
|
%
|
||
Operating income / (loss)
|
$
|
8,263
|
|
|
$
|
(39,454
|
)
|
|
NM
(1)
|
|
|
NM
(1)
|
|
|
For the Three Months Ended June 30, (US$ 000's)
|
|||||||||
|
2014
|
|
|
2013
|
|
|
% Act
|
|
||
Interest income
|
$
|
149
|
|
|
$
|
180
|
|
|
(17.2
|
)%
|
Interest expense
|
(39,098
|
)
|
|
(31,179
|
)
|
|
(25.4
|
)%
|
||
Loss on extinguishment of debt
|
(24,161
|
)
|
|
(23,115
|
)
|
|
(4.5
|
)%
|
||
Foreign currency exchange gain, net
|
26
|
|
|
15,047
|
|
|
NM
(1)
|
|
||
Change in fair value of derivatives
|
2,361
|
|
|
—
|
|
|
NM
(1)
|
|
||
Other expense, net
|
(1,775
|
)
|
|
(412
|
)
|
|
NM
(1)
|
|
||
(Provision) / credit for income taxes
|
(2,487
|
)
|
|
3,332
|
|
|
NM
(1)
|
|
||
Loss from discontinued operations, net of tax
|
(10,095
|
)
|
|
(350
|
)
|
|
NM
(1)
|
|
||
Net loss attributable to noncontrolling interests
|
69
|
|
|
131
|
|
|
(47.3
|
)%
|
||
Currency translation adjustment, net
|
(8,308
|
)
|
|
(11,407
|
)
|
|
27.2
|
%
|
|
For the Six Months Ended June 30, (US$ 000's)
|
|||||||||
|
2014
|
|
|
2013
|
|
|
% Act
|
|
||
Interest income
|
$
|
295
|
|
|
$
|
413
|
|
|
(28.6
|
)%
|
Interest expense
|
(67,009
|
)
|
|
(63,186
|
)
|
|
(6.1
|
)%
|
||
Loss on extinguishment of debt
|
(24,161
|
)
|
|
(23,115
|
)
|
|
(4.5
|
)%
|
||
Foreign currency exchange loss, net
|
(392
|
)
|
|
(34,805
|
)
|
|
98.9
|
%
|
||
Change in fair value of derivatives
|
2,311
|
|
|
104
|
|
|
NM
(1)
|
|
||
Other expense, net
|
(1,768
|
)
|
|
(425
|
)
|
|
NM
(1)
|
|
||
(Provision) / credit for income taxes
|
(290
|
)
|
|
11,313
|
|
|
NM
(1)
|
|
||
Loss from discontinued operations, net of tax
|
(18,388
|
)
|
|
(896
|
)
|
|
NM
(1)
|
|
||
Net loss attributable to noncontrolling interests
|
786
|
|
|
813
|
|
|
(3.3
|
)%
|
||
Currency translation adjustment, net
|
(6,937
|
)
|
|
(8,944
|
)
|
|
22.4
|
%
|
|
Change in Average Rates
|
|
Bulgarian Lev
|
(4
|
)%
|
Croatian Kuna
|
(4
|
)%
|
Czech Koruna
|
2
|
%
|
Euro
|
(4
|
)%
|
New Romanian Lei
|
(3
|
)%
|
|
Summarized Consolidated Balance Sheet (US$ 000’s)
|
|||||||||
|
June 30, 2014
|
|
|
December 31, 2013
|
|
|
Movement
|
|
||
Current assets
|
$
|
456,042
|
|
|
$
|
454,786
|
|
|
0.3
|
%
|
Non-current assets
|
1,505,094
|
|
|
1,507,087
|
|
|
(0.1
|
)%
|
||
Current liabilities
|
309,154
|
|
|
316,222
|
|
|
(2.2
|
)%
|
||
Non-current liabilities
|
871,000
|
|
|
996,760
|
|
|
(12.6
|
)%
|
||
Temporary equity
|
215,693
|
|
|
207,890
|
|
|
3.8
|
%
|
||
CME Ltd. shareholders’ equity
|
565,121
|
|
|
440,108
|
|
|
28.4
|
%
|
||
Noncontrolling interests in consolidated subsidiaries
|
$
|
168
|
|
|
$
|
893
|
|
|
(81.2
|
)%
|
|
For the Six Months Ended June 30, (US$ 000's)
|
||||||
|
2014
|
|
|
2013
|
|
||
Net cash used in continuing operating activities
|
$
|
(16,916
|
)
|
|
$
|
(37,250
|
)
|
Net cash used in continuing investing activities
|
(14,054
|
)
|
|
(14,544
|
)
|
||
Net cash provided by continuing financing activities
|
15,940
|
|
|
61,471
|
|
||
Net cash used in discontinued operations
|
(752
|
)
|
|
(986
|
)
|
||
Impact of exchange rate fluctuations on cash
|
(18
|
)
|
|
(3,477
|
)
|
||
Net (decrease) / increase in cash and cash equivalents
|
$
|
(15,800
|
)
|
|
$
|
5,214
|
|
|
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
|
$
|
1,023,737
|
|
|
$
|
571
|
|
|
$
|
261,199
|
|
|
$
|
759,343
|
|
|
$
|
2,624
|
|
Long-term debt – interest
|
416,331
|
|
|
43,120
|
|
|
66,695
|
|
|
306,516
|
|
|
—
|
|
|||||
Unconditional purchase obligations
|
234,083
|
|
|
94,333
|
|
|
114,525
|
|
|
25,039
|
|
|
186
|
|
|||||
Operating leases
|
20,941
|
|
|
5,072
|
|
|
4,995
|
|
|
2,798
|
|
|
8,076
|
|
|||||
Capital lease obligations
|
4,213
|
|
|
1,203
|
|
|
1,819
|
|
|
913
|
|
|
278
|
|
|||||
Other long-term obligations
|
57,577
|
|
|
24,398
|
|
|
25,725
|
|
|
7,357
|
|
|
97
|
|
|||||
Total contractual obligations
|
$
|
1,756,882
|
|
|
$
|
168,697
|
|
|
$
|
474,958
|
|
|
$
|
1,101,966
|
|
|
$
|
11,261
|
|
Expected Maturity Dates
|
|
2014
|
|
|
2015
|
|
|
2016
|
|
|
2017
|
|
|
2018
|
|
|
Thereafter
|
|
Total debt in Euro (000's)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Fixed rate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
240,000
|
|
|
—
|
|
|
—
|
|
Average interest rate (%)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9.0
|
%
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total debt in US$ (000's)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Fixed rate
|
|
—
|
|
|
261,034
|
|
|
—
|
|
|
430,727
|
|
|
—
|
|
|
—
|
|
Average interest rate (%)
|
|
—
|
|
|
5.0
|
%
|
|
—
|
|
|
15.0
|
%
|
|
—
|
|
|
—
|
|
Exhibit Number
|
|
Description
|
10.01+
|
|
Form of Restricted Stock Unit Award Agreement (time-based vesting).
|
|
|
|
10.02+
|
|
Amendment to Amended and Restated Contract of Employment between David Sturgeon and CME Media Services Limited, dated June 5, 2014.
|
|
|
|
31.01
|
|
Certification of Co-Principal Executive Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
31.02
|
|
Certification of Co-Principal Executive Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
31.03
|
|
Certification of Principal Financial Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
32.01
|
|
Certifications of co-Principal Executive Officers and Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished only).
|
|
|
|
101.INS
|
|
XBRL Instance Document
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Schema Document
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Calculation Linkbase Document
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Definition Linkbase Document
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Label Linkbase Document
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Presentation Linkbase Document
|
Date:
|
July 30, 2014
|
/s/ David Sturgeon
David Sturgeon
Executive Vice President and Chief Financial Officer
Principal Financial Officer and Principal Accounting Officer
|
Exhibit Number
|
|
Description
|
10.01+
|
|
Form of Restricted Stock Unit Award Agreement (time-based vesting).
|
|
|
|
10.02+
|
|
Amendment to Amended and Restated Contract of Employment between David Sturgeon and CME Media Services Limited, dated June 5, 2014.
|
|
|
|
31.01
|
|
Certification of Co-Principal Executive Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
31.02
|
|
Certification of Co-Principal Executive Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
31.03
|
|
Certification of Principal Financial Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
32.01
|
|
Certifications of co-Principal Executive Officers and Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished only).
|
|
|
|
101.INS
|
|
XBRL Instance Document
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Schema Document
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Calculation Linkbase Document
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Definition Linkbase Document
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Label Linkbase Document
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Presentation Linkbase Document
|
1.
|
Grant of Award
. The Company hereby grants to the Grantee, in accordance with the terms of the Company’s Amended and Restated Stock Incentive Plan, as amended (the “Plan”) and this Agreement, the number of restricted stock units (the “Restricted Stock Units”, “RSUs” or the “Award”) as follows:
|
STOCK UNITS GRANTED:
|
[ ] (in words: [ ])
|
DATE OF GRANT:
|
[ ]
|
VESTING SCHEDULE:
|
Restricted Stock Units will vest in [ ] installments on the date in the following schedule (the “Regular Vesting Schedule”), subject to the Grantee’s continuous employment with the Company or any of its Subsidiaries or service as a non-executive director of the Company (together, “Service”) from the date hereof through the applicable vesting date:
|
Vesting Date
|
Restricted Stock Units Vesting
|
|
|
Incremental Amount of
RSUs Vesting
|
Cumulative Amount of
RSUs Vested
|
[ ]
|
[ ]% of Award / [ ] RSUs
|
[ ] RSUs
|
2.
|
Additional Vesting Provisions
.
|
(a)
|
Right to Award
. This Award shall vest in accordance with the vesting schedule set forth on the Regular Vesting Schedule in Section 1 and with the applicable provisions of the Plan and this Agreement.
|
(b)
|
Termination of Service
. In the event the Grantee’s Service ceases for any reason (other than as provided in Section 2(c) below), Restricted Stock Units that have not previously vested prior to such cessation of Service shall immediately be forfeited to the Company without payment of any consideration for the Restricted Stock Units, and the Grantee will have no further right, title or interest in or to such Restricted Stock Units or the underlying shares.
|
(c)
|
Death or Disability
. In the event the Grantee’s Service ceases due to the Grantee’s death or termination by the Company due to disability, the Restricted Stock Units that have not previously vested shall become fully vested upon such cessation. For purposes of this Agreement, “disability” means the Grantee’s inability to perform the duties and responsibilities required of the Grantee by reason of a physical or mental disability or infirmity which has continued for more than one hundred and twenty (120) consecutive calendar days in any twelve (12) consecutive month period, as determined by the Committee.
|
(d)
|
Change of Control Trigger Event
. Awards of Restricted Stock Units that have not previously vested will become fully vested following certain Change of Control Trigger Events pursuant to the Plan provided that the Grantee remains in Service through the date of such Change of Control Trigger Event.
|
3.
|
Settlement of the Award; Delivery of Shares
.
|
(a)
|
Delivery of Shares
. Subject to Sections 5, 7 and 8, the Company shall issue shares of Class A Common Stock within sixty (60) days following the vesting of the Award or portion thereof.
|
(b)
|
Book-entry Settlement
. Upon issuance of shares of Class A Common Stock, the Company shall name the Grantee as the registered holder of such shares in the Company’s share register.
|
4.
|
Adjustments for Changes in Capitalization
. In the event the Committee makes any adjustment to the Restricted Stock Units underlying the Award pursuant to the Plan following a change of capitalization, any additional Restricted Stock Units or other property that become subject to the Award will, unless otherwise determined by the Committee, be subject to the same forfeiture restrictions, delivery requirements and other provisions of this Agreement applicable to Restricted Stock Units underlying this Award. No fractional shares or rights to fractional shares of Class A Common Stock will be created or issued. Any fraction of a share will be rounded down to the nearest whole share.
|
5.
|
Withholding Taxes
. Grantee acknowledges that Grantee may be liable for taxes assessed and/or withheld on the Award pursuant to applicable federal, state, national or local law under the applicable laws of the jurisdiction where the Grantee is resident or may otherwise be applicable to the Grantee in respect of the Restricted Stock Units or the issuance of shares of Class A Common Stock underlying the Restricted Stock Units.
|
(a)
|
Amount of Withholding Taxes
. Prior to the settlement of any portion of the Award, the Company shall inform the Grantee of (i) the estimated amount of any federal, state, national, local income and employment taxes and social or national insurance (collectively, “Taxes”) which the Company determines will be owed by the Grantee, by reason of the vesting and/or settlement of the Award and (ii) the amount, if any, that the Company or any of its Subsidiaries will be required to withhold from the Grantee by reason of such vesting and/or settlement.
|
(b)
|
Payment of Withholding Taxes
. The Grantee may satisfy its obligation in respect of withholding Taxes: (a) by paying to the Company in cash an amount equal to the withholding Taxes no later than the date of settlement of the Award; or (b) subject to compliance with applicable law and the Company’s Insider Trading Policy, by delivering to the Company an instruction to a broker approved by the Company providing for the assignment of the proceeds from the sale of some or all of the shares of Class A Common Stock to be received on the settlement of an Award. The Company may withhold amounts from any compensation otherwise payable to the Grantee by the Company or any of its Subsidiaries, and the Grantee hereby authorizes the withholding from compensation payable to Grantee, any amounts required to satisfy the federal, state, national or local withholding Tax obligations of the Company or any of its Subsidiaries in connection with the Award. The Company shall not be required to deliver any shares of Class A Common Stock if it has not received satisfactory evidence of payment of any withholding Taxes.
|
(c)
|
Satisfying Withholding Tax Obligations with Shares
. The Company may, in the discretion of the Committee, permit the Grantee to satisfy all or any portion of the Company’s or any of its Subsidiaries’ obligations for withholding Taxes in respect of an Award by deducting from the shares of Class A Common Stock the Grantee would otherwise receive a number of shares having a fair market value equal to the amount of withholding Taxes that are payable (using the minimum statutory rates of withholding for purposes of determining such amount). The Grantee agrees that delivery of a number of shares of Class A Common Stock net of the amount deducted for purposes of satisfying withholding Tax obligations shall be full settlement of the Award for all purposes.
|
6.
|
Non Transferability.
The Grantee shall not sell, assign, exchange, transfer (other than by will or the laws of descent or distribution), pledge, charge, hypothecate or otherwise dispose of or encumber the Award or the Restricted Stock Units.
|
7.
|
Rights as a Shareholder
. Neither the Grantee nor the Grantee’s representative shall have any rights as a shareholder with respect to any shares of Class A Common Stock underlying any Restricted Stock Units until such Award has vested and such shares of Class A Common Stock have been issued, recorded in the records of the Company or its transfer agent and delivered to the Grantee. The Grantee must complete such administrative documentation required by this Agreement or the Committee before the Company may issue the shares of Class A Common Stock, record such issuance in the records of the Company or its transfer agent and deliver such shares of Class A Common Stock to the Grantee following a vesting date. The Company may postpone such issuance, recording and delivery of the shares of Class A Common Stock if such proper documentation is not received by the Company. If proper documentation is not received by the Company within sixty (60) days of a vesting date, the corresponding portion of the Award, in the sole discretion of the Committee, may be forfeited for no consideration.
|
8.
|
Regulatory Compliance
. The Company may postpone issuing and recording the shares of Class A Common Stock to the Grantee issuable pursuant to this Agreement in the records of the Company or its transfer agent for such period as may be required to comply with any applicable requirements under any applicable securities laws, the listing requirements of any applicable stock exchange, and any requirements under any other applicable law, and the Company shall not be obligated to deliver any such shares of Class A Common Stock to the Grantee if either delivery thereof would constitute a violation of any provision of any law or of any regulation of any governmental authority or any applicable stock exchange. The Company shall not be liable to the Grantee or its representative for any damages relating from any delays in recording the issuance and delivery of shares to the Grantee in the records of the Company or its transfer agent or any mistakes or errors connected therewith.
|
9.
|
Effect Upon Service.
Nothing contained in this Agreement or in the Plan shall confer upon the Grantee any right with respect to the continuation of the Grantee’s Service with the Company or interfere in any way with the right of the Company, subject to the terms of any separate agreement to the contrary, at any time to terminate such Service.
|
10.
|
Reference to the Plan.
The Award has been granted pursuant to and subject to the provisions of the Plan, which are hereby incorporated herein by reference. Anything herein to the contrary notwithstanding, in the event of any conflict between the terms of this Agreement and the terms of the Plan, the terms of the Plan shall govern. All capitalized terms that are used in this Agreement and not otherwise defined herein shall have the meanings ascribed to them in the Plan.
|
11.
|
Determinations.
The Committee has the power to interpret the Plan and this Agreement and to administer, interpret and apply the Plan in respect of the Restricted Stock Units in a manner consistent with the terms thereof and hereof (including, but not limited to, determining, in is sole and absolute discretion, whether any Restricted Stock Units have vested and whether any unvested Restricted Stock Units of the Grantee may be accelerated and the corresponding vesting date thereof). Each determination, interpretation or other action made or taken pursuant to the provisions of this Agreement by the Committee shall be final and conclusive for all purposes and shall be binding upon all persons, including, without limitation, the Company and the Grantee, and the Grantee’s respective successors and assigns.
|
12.
|
Incentive Compensation Recoupment Policy
. The Award and the underlying Restricted Stock Units are subject to recoupment in accordance with the Company’s Incentive Compensation Recoupment Policy in effect from time to time.
|
13.
|
Section 409A of the Code
. It is intended that the Restricted Stock Units are exempt from Sections 409A and 457A of the Code pursuant to the “short-term deferral” rule applicable to each such section, as set forth in the regulations or other guidance published thereunder. Notwithstanding the foregoing, the Grantee shall be solely responsible and liable for the satisfaction of all taxes and penalties that may be imposed on the Grantee in connection with the Award (including any taxes and penalties under Sections 409A and 457A of the Code), and neither the Company nor any of its Subsidiaries shall have any obligation to indemnify or otherwise hold the Grantee harmless from any or all of such taxes or penalties.
|
14.
|
Acceptance of Award
. The grant of Restricted Stock Units evidenced by this Agreement shall be forfeited for no consideration if this Agreement is not accepted by the Grantee by executing and returning a copy of this Agreement to the Company within ninety (90) days of the date hereof.
|
15.
|
Amendment
. The Grantee hereby consents to any amendment to this Agreement in any way the Committee deems necessary or advisable to comply with or satisfy exemption from Sections 409A and 457A of the Code, to carry out the purpose of the grant, or in connection with any change in applicable laws or regulation or any future law or regulation. Except as provided above, any amendment to this Agreement must be in writing and signed by the Company and the Grantee.
|
16.
|
Governing Law.
This Agreement and all determinations made and actions taken pursuant hereto shall be governed by the laws of Bermuda.
|
17.
|
Severability
. In the event any provision of this Agreement shall be held illegal or invalid for any reason, the illegality or invalidity shall not affect the remaining provisions of this Agreement, and this Agreement shall be construed and enforced as if such illegal or invalid provision had not been included.
|
18.
|
Counterparts
. This Agreement may be signed in counterparts, each of which shall be an original, with the same effect as if the signatures thereto and hereto were upon the same instrument.
|
|
|
CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.
|
|
|
|
|
|
|
|
|
|
By:
|
|
|
|
|
|
Name:
|
|
|
|
|
Title:
|
|
|
|
|
|
|
|
|
GRANTEE
|
|
|
|
|
|
|
|
|
|
Signed:
|
|
|
|
|
|
|
|
I.
|
Clauses 2.1 and 2.2 shall be deleted and replaced in their entirety with the following:
|
“2.1
|
Your job title is Chief Financial Officer of the CME Group reporting to the co-Chief Executive Officers of the CME Group. For purposes of this Contract, the “
CME Group
” shall mean Central European Media Enterprises Ltd. (“
CME Ltd.
”) and/or any Associated Company (as defined below).
|
2.2
|
You will perform such functions and undertake such responsibilities as are customarily associated with such position as your main duties. In addition to your main duties, you will be required to perform such other duties consistent with your position as the Company may from time to time require.”
|
II.
|
The first sentence in clause 4.1 of the Contract shall be deleted and replaced with:
|
III.
|
Clause 4.2 of the Contract shall be deleted and replaced with:
|
IV.
|
Clause 5.5 of the Contract, which has already expired in accordance with its terms, shall hereby be deleted and replaced in its entirety with the following:
|
V.
|
In clause 9.3 of the Contract, the phrase “the Monthly Allowance for a period equal to the lesser of (i) the number of months remaining in the Allowance Period; or (ii) twelve months,” shall be deleted.
|
VI.
|
In clause 9.4 of the Contract, the words “President and Chief Executive Officer or the Chief Financial Officer of the CME Group” shall be deleted and replaced with “
co-Chief Executive Officers of the CME Group
”.
|
VII.
|
In Clause 17.1 of the Contract, the words “six (6) months” shall be deleted and replaced with “
twelve (12) months
”.
|
VIII.
|
In clause 17.11 of the Contract, the references to the “Companies Act 1985 as amended” shall be deleted and replaced with reference to the “
Companies Act 2006 as amended
”.
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Central European Media Enterprises Ltd.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any changes in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report), that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
|
/s/ Michael Del Nin
|
|
Michael Del Nin
|
|
co-Chief Executive Officer
|
|
(co-Principal Executive Officer)
|
|
July 30, 2014
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Central European Media Enterprises Ltd.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any changes in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report), that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
|
/s/ Christoph Mainusch
|
|
Christoph Mainusch
|
|
co-Chief Executive Officer
|
|
(co-Principal Executive Officer)
|
|
July 30, 2014
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Central European Media Enterprises Ltd.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any changes in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report), that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
|
/s/ David Sturgeon
|
|
David Sturgeon
|
|
Chief Financial Officer
|
|
(Principal Financial Officer)
|
|
July 30, 2014
|
1
|
the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
2
|
the information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company as of the dates and for the periods explained in the Report.
|
|
/s/ Michael Del Nin
|
|
/s/ Christoph Mainusch
|
|
/s/ David Sturgeon
|
|
Michael Del Nin
|
|
Christoph Mainusch
|
|
David Sturgeon
|
|
co-Chief Executive Officer
|
|
co-Chief Executive Officer
|
|
Chief Financial Officer
|
|
(co-Principal Executive Officer)
|
|
(co-Principal Executive Officer)
|
|
(Principal Financial Officer)
|
|
July 30, 2014
|
|
July 30, 2014
|
|
July 30, 2014
|