|
|
|
|
|
|
|
|
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 24, 2015
|
Class A Common Stock, par value $0.08
|
135,802,274
|
|
|
|
|
|
|
|
|
|
Page
|
||
Part I Financial Information
|
|
||
|
|||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|||
|
|||
|
|||
Part II Other Information
|
|
||
|
|||
|
|||
|
|||
|
June 30, 2015
|
|
|
December 31, 2014
|
|
||
ASSETS
|
|
|
|
||||
Current assets
|
|
|
|
||||
Cash and cash equivalents
|
$
|
38,013
|
|
|
$
|
34,298
|
|
Accounts receivable, net (Note 7)
|
162,800
|
|
|
175,866
|
|
||
Program rights, net (Note 6)
|
99,692
|
|
|
99,358
|
|
||
Other current assets (Note 8)
|
38,860
|
|
|
35,481
|
|
||
Assets held for sale (Note 3)
|
9,347
|
|
|
29,866
|
|
||
Total current assets
|
348,712
|
|
|
374,869
|
|
||
Non-current assets
|
|
|
|
|
|
||
Property, plant and equipment, net (Note 9)
|
106,342
|
|
|
114,335
|
|
||
Program rights, net (Note 6)
|
174,716
|
|
|
207,264
|
|
||
Goodwill (Note 4)
|
636,267
|
|
|
681,398
|
|
||
Broadcast licenses and other intangible assets, net (Note 4)
|
163,643
|
|
|
183,378
|
|
||
Other non-current assets (Note 8)
|
52,573
|
|
|
58,116
|
|
||
Total non-current assets
|
1,133,541
|
|
|
1,244,491
|
|
||
Total assets
|
$
|
1,482,253
|
|
|
$
|
1,619,360
|
|
LIABILITIES AND EQUITY
|
|
|
|
||||
Current liabilities
|
|
|
|
||||
Accounts payable and accrued liabilities (Note 10)
|
$
|
166,628
|
|
|
$
|
179,224
|
|
Current portion of long-term debt and other financing arrangements (Note 5)
|
258,385
|
|
|
252,859
|
|
||
Other current liabilities (Note 11)
|
21,557
|
|
|
7,812
|
|
||
Liabilities held for sale (Note 3)
|
4,997
|
|
|
10,632
|
|
||
Total current liabilities
|
451,567
|
|
|
450,527
|
|
||
Non-current liabilities
|
|
|
|
|
|
||
Long-term debt and other financing arrangements (Note 5)
|
620,256
|
|
|
621,240
|
|
||
Other non-current liabilities (Note 11)
|
55,104
|
|
|
46,485
|
|
||
Total non-current liabilities
|
675,360
|
|
|
667,725
|
|
||
Commitments and contingencies (Note 20)
|
|
|
|
|
|
||
Temporary equity
|
|
|
|
||||
200,000 shares of Series B Convertible Redeemable Preferred Stock of $0.08 each (December 31, 2014 - 200,000) (Note 13)
|
232,330
|
|
|
223,926
|
|
||
EQUITY
|
|
|
|
|
|
||
CME Ltd. shareholders’ equity (Note 14):
|
|
|
|
|
|
||
One share of Series A Convertible Preferred Stock of $0.08 each (December 31, 2014 – one)
|
—
|
|
|
—
|
|
||
135,801,524 shares of Class A Common Stock of $0.08 each (December 31, 2014 – 135,335,258)
|
10,864
|
|
|
10,827
|
|
||
Nil shares of Class B Common Stock of $0.08 each (December 31, 2014 – nil)
|
—
|
|
|
—
|
|
||
Additional paid-in capital
|
1,921,470
|
|
|
1,928,920
|
|
||
Accumulated deficit
|
(1,572,296
|
)
|
|
(1,490,344
|
)
|
||
Accumulated other comprehensive loss
|
(234,640
|
)
|
|
(169,609
|
)
|
||
Total CME Ltd. shareholders’ equity
|
125,398
|
|
|
279,794
|
|
||
Noncontrolling interests
|
(2,402
|
)
|
|
(2,612
|
)
|
||
Total equity
|
122,996
|
|
|
277,182
|
|
||
Total liabilities and equity
|
$
|
1,482,253
|
|
|
$
|
1,619,360
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
||||
Net revenues
|
$
|
166,834
|
|
|
$
|
192,811
|
|
|
$
|
292,967
|
|
|
$
|
333,516
|
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
Content costs
|
73,437
|
|
|
93,167
|
|
|
144,727
|
|
|
179,988
|
|
||||
Other operating costs
|
17,422
|
|
|
21,109
|
|
|
34,460
|
|
|
42,580
|
|
||||
Depreciation of property, plant and equipment
|
6,936
|
|
|
8,051
|
|
|
13,937
|
|
|
16,111
|
|
||||
Amortization of broadcast licenses and other intangibles
|
3,434
|
|
|
3,187
|
|
|
6,933
|
|
|
6,414
|
|
||||
Cost of revenues
|
101,229
|
|
|
125,514
|
|
|
200,057
|
|
|
245,093
|
|
||||
Selling, general and administrative expenses
|
28,712
|
|
|
41,690
|
|
|
72,613
|
|
|
72,170
|
|
||||
Restructuring costs (Note 15)
|
452
|
|
|
2,920
|
|
|
1,095
|
|
|
8,248
|
|
||||
Operating income
|
36,441
|
|
|
22,687
|
|
|
19,202
|
|
|
8,005
|
|
||||
Interest income
|
118
|
|
|
101
|
|
|
230
|
|
|
182
|
|
||||
Interest expense (Note 16)
|
(41,746
|
)
|
|
(39,070
|
)
|
|
(81,864
|
)
|
|
(66,950
|
)
|
||||
Loss on extinguishment of debt
|
—
|
|
|
(24,161
|
)
|
|
—
|
|
|
(24,161
|
)
|
||||
Foreign currency exchange gain / (loss), net
|
2,289
|
|
|
(337
|
)
|
|
(9,200
|
)
|
|
(967
|
)
|
||||
Change in fair value of derivatives (Note 12)
|
(2,220
|
)
|
|
2,361
|
|
|
(3,230
|
)
|
|
2,311
|
|
||||
Other expense, net
|
(3,091
|
)
|
|
(533
|
)
|
|
(3,445
|
)
|
|
(498
|
)
|
||||
Loss before tax
|
(8,209
|
)
|
|
(38,952
|
)
|
|
(78,307
|
)
|
|
(82,078
|
)
|
||||
Provision for income taxes
|
(3,460
|
)
|
|
(2,400
|
)
|
|
(3,605
|
)
|
|
(274
|
)
|
||||
Loss from continuing operations
|
(11,669
|
)
|
|
(41,352
|
)
|
|
(81,912
|
)
|
|
(82,352
|
)
|
||||
Income / (loss) from discontinued operations, net of tax (Note 3)
|
2,684
|
|
|
(11,154
|
)
|
|
(604
|
)
|
|
(18,787
|
)
|
||||
Net loss
|
(8,985
|
)
|
|
(52,506
|
)
|
|
(82,516
|
)
|
|
(101,139
|
)
|
||||
Net loss attributable to noncontrolling interests
|
307
|
|
|
69
|
|
|
564
|
|
|
786
|
|
||||
Net loss attributable to CME Ltd.
|
$
|
(8,678
|
)
|
|
$
|
(52,437
|
)
|
|
$
|
(81,952
|
)
|
|
$
|
(100,353
|
)
|
|
|
|
|
|
|
|
|
||||||||
Net loss
|
$
|
(8,985
|
)
|
|
$
|
(52,506
|
)
|
|
$
|
(82,516
|
)
|
|
$
|
(101,139
|
)
|
Other comprehensive income / (loss):
|
|
|
|
|
|
|
|
||||||||
Currency translation adjustment
|
39,581
|
|
|
(8,309
|
)
|
|
(64,183
|
)
|
|
(6,937
|
)
|
||||
Unrealized gain / (loss) on derivative instruments (Note 12)
|
533
|
|
|
—
|
|
|
(74
|
)
|
|
—
|
|
||||
Total other comprehensive income / (loss)
|
40,114
|
|
|
(8,309
|
)
|
|
(64,257
|
)
|
|
(6,937
|
)
|
||||
Comprehensive income / (loss)
|
31,129
|
|
|
(60,815
|
)
|
|
(146,773
|
)
|
|
(108,076
|
)
|
||||
Comprehensive loss / (income) attributable to noncontrolling interests
|
639
|
|
|
5
|
|
|
(210
|
)
|
|
725
|
|
||||
Comprehensive income / (loss) attributable to CME Ltd.
|
$
|
31,768
|
|
|
$
|
(60,810
|
)
|
|
$
|
(146,983
|
)
|
|
$
|
(107,351
|
)
|
PER SHARE DATA (Note 18):
|
|
|
|
|
|
|
|
||||||||
Net (loss) / income per share:
|
|
|
|
|
|
|
|
||||||||
Continuing operations attributable to CME Ltd. - Basic
|
$
|
(0.11
|
)
|
|
$
|
(0.31
|
)
|
|
$
|
(0.61
|
)
|
|
$
|
(0.61
|
)
|
Continuing operations attributable to CME Ltd. - Diluted
|
(0.11
|
)
|
|
(0.31
|
)
|
|
(0.61
|
)
|
|
(0.61
|
)
|
||||
Discontinued operations attributable to CME Ltd. - Basic
|
0.02
|
|
|
(0.08
|
)
|
|
(0.01
|
)
|
|
(0.13
|
)
|
||||
Discontinued operations attributable to CME Ltd. - Diluted
|
0.02
|
|
|
(0.08
|
)
|
|
(0.01
|
)
|
|
(0.13
|
)
|
||||
Net loss attributable to CME Ltd. - Basic
|
(0.09
|
)
|
|
(0.39
|
)
|
|
(0.62
|
)
|
|
(0.74
|
)
|
||||
Net loss attributable to CME Ltd. - Diluted
|
(0.09
|
)
|
|
(0.39
|
)
|
|
(0.62
|
)
|
|
(0.74
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Weighted average common shares used in computing per share amounts (000’s):
|
|
|
|
|
|
|
|
||||||||
Basic
|
146,743
|
|
|
146,445
|
|
|
146,675
|
|
|
146,410
|
|
||||
Diluted
|
146,743
|
|
|
146,445
|
|
|
146,675
|
|
|
146,410
|
|
|
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, 2014
|
1
|
|
$
|
—
|
|
|
135,335,258
|
|
$
|
10,827
|
|
|
—
|
|
$
|
—
|
|
$
|
1,928,920
|
|
$
|
(1,490,344
|
)
|
$
|
(169,609
|
)
|
$
|
(2,612
|
)
|
$
|
277,182
|
|
Stock-based compensation
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
992
|
|
—
|
|
—
|
|
—
|
|
992
|
|
||||||||
Share issuance, stock-based compensation
|
—
|
|
—
|
|
|
466,266
|
|
37
|
|
|
—
|
|
—
|
|
(37
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||
Preferred dividend paid in kind
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
(8,405
|
)
|
—
|
|
—
|
|
—
|
|
(8,405
|
)
|
||||||||
Net loss
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
(81,952
|
)
|
—
|
|
(564
|
)
|
(82,516
|
)
|
||||||||
Unrealized loss on derivative instruments
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(74
|
)
|
—
|
|
(74
|
)
|
||||||||
Currency translation adjustment
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(64,957
|
)
|
774
|
|
(64,183
|
)
|
||||||||
BALANCE
June 30, 2015
|
1
|
|
$
|
—
|
|
|
135,801,524
|
|
$
|
10,864
|
|
|
—
|
|
$
|
—
|
|
$
|
1,921,470
|
|
$
|
(1,572,296
|
)
|
$
|
(234,640
|
)
|
$
|
(2,402
|
)
|
$
|
122,996
|
|
|
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
|
|
|
For the Six Months Ended June 30,
|
||||||
|
2015
|
|
|
2014
|
|
||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
Net loss
|
$
|
(82,516
|
)
|
|
$
|
(101,139
|
)
|
Adjustments to reconcile net loss to net cash used in continuing operating activities:
|
|
|
|
|
|||
Loss from discontinued operations, net of tax (Note 3)
|
604
|
|
|
18,787
|
|
||
Amortization of program rights
|
142,972
|
|
|
174,728
|
|
||
Depreciation and other amortization
|
47,044
|
|
|
39,058
|
|
||
Interest paid in kind
|
43,681
|
|
|
727
|
|
||
Loss on extinguishment of debt
|
—
|
|
|
24,161
|
|
||
Loss / (gain) on disposal of fixed assets
|
3,280
|
|
|
(59
|
)
|
||
Stock-based compensation (Note 17)
|
992
|
|
|
581
|
|
||
Change in fair value of derivatives (Note 12)
|
2,241
|
|
|
—
|
|
||
Foreign currency exchange loss, net
|
564
|
|
|
3,177
|
|
||
Net change in (net of effects of disposals of businesses):
|
|
|
|
|
|||
Accounts receivable, net
|
2,774
|
|
|
(19,121
|
)
|
||
Accounts payable and accrued liabilities
|
(7,417
|
)
|
|
(2,008
|
)
|
||
Program rights
|
(148,217
|
)
|
|
(171,374
|
)
|
||
Other assets
|
(850
|
)
|
|
1,651
|
|
||
Accrued interest
|
2,367
|
|
|
(3,136
|
)
|
||
Income taxes payable
|
(263
|
)
|
|
100
|
|
||
Deferred revenue
|
12,948
|
|
|
16,318
|
|
||
Deferred taxes
|
2,996
|
|
|
109
|
|
||
VAT and other taxes payable
|
18,322
|
|
|
4,881
|
|
||
Net cash generated from / (used in) continuing operating activities
|
$
|
41,522
|
|
|
$
|
(12,559
|
)
|
|
|
|
|
||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||
Purchase of property, plant and equipment
|
$
|
(14,462
|
)
|
|
$
|
(14,044
|
)
|
Disposal of property, plant and equipment
|
74
|
|
|
81
|
|
||
Net cash used in continuing investing activities
|
$
|
(14,388
|
)
|
|
$
|
(13,963
|
)
|
|
|
|
|
||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
||
Issuance of Senior Debt
|
$
|
—
|
|
|
$
|
221,374
|
|
Repayments of Senior Debt
|
—
|
|
|
(400,673
|
)
|
||
Debt transaction costs
|
(627
|
)
|
|
(12,592
|
)
|
||
Proceeds from credit facilities
|
—
|
|
|
16,801
|
|
||
Payment of credit facilities and capital leases
|
(26,726
|
)
|
|
(463
|
)
|
||
Issuance of common stock
|
—
|
|
|
191,825
|
|
||
Dividends paid to holders of noncontrolling interests
|
—
|
|
|
(46
|
)
|
||
Net cash (used in) / provided by continuing financing activities
|
$
|
(27,353
|
)
|
|
$
|
16,226
|
|
|
|
|
|
||||
Net cash used in discontinued operations - operating activities
|
(1,630
|
)
|
|
(1,684
|
)
|
||
Net cash provided by / (used in) discontinued operations - investing activities
|
6,954
|
|
|
(116
|
)
|
||
Net cash used in discontinued operations - financing activities
|
(56
|
)
|
|
(605
|
)
|
||
|
|
|
|
||||
Impact of exchange rate fluctuations on cash and cash equivalents
|
(1,334
|
)
|
|
(3,555
|
)
|
||
Net increase / (decrease) in cash and cash equivalents
|
$
|
3,715
|
|
|
$
|
(16,256
|
)
|
CASH AND CASH EQUIVALENTS, beginning of period
|
34,298
|
|
|
102,322
|
|
||
CASH AND CASH EQUIVALENTS, end of period
|
$
|
38,013
|
|
|
$
|
86,066
|
|
|
|
|
|
||||
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING ACTIVITIES
|
|
|
|
||||
Accretion on Series B Convertible Redeemable Preferred Stock
|
$
|
8,405
|
|
|
$
|
7,803
|
|
Interest paid in kind
|
43,681
|
|
|
727
|
|
|
June 30, 2015
|
|
|
December 31, 2014
|
|
||
Assets held for sale
|
|
|
|
||||
Cash and cash equivalents
|
$
|
284
|
|
|
$
|
1,742
|
|
Accounts receivable, net
|
1,276
|
|
|
3,232
|
|
||
Program rights
|
82
|
|
|
10,347
|
|
||
Property, plant and equipment
|
5,998
|
|
|
6,999
|
|
||
Other assets
|
1,707
|
|
|
7,546
|
|
||
Total assets held for sale
|
$
|
9,347
|
|
|
$
|
29,866
|
|
|
|
|
|
||||
Liabilities held for sale
|
|
|
|
||||
Accounts payable and accrued liabilities
|
$
|
1,946
|
|
|
$
|
6,893
|
|
Other liabilities
|
3,051
|
|
|
3,739
|
|
||
Total liabilities held for sale
|
$
|
4,997
|
|
|
$
|
10,632
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
||||
Net revenues
|
$
|
2,621
|
|
|
$
|
10,246
|
|
|
$
|
5,106
|
|
|
$
|
22,591
|
|
|
|
|
|
|
|
|
|
||||||||
Income / (loss) from discontinued operations before income taxes
|
46
|
|
|
(2,273
|
)
|
|
(460
|
)
|
|
(2,311
|
)
|
||||
Credit for income taxes
|
114
|
|
|
25
|
|
|
67
|
|
|
16
|
|
||||
Income / (loss) from discontinued operations, net of tax, before gain / (loss) on sale
|
160
|
|
|
(2,248
|
)
|
|
(393
|
)
|
|
(2,295
|
)
|
||||
Gain / (loss) on sale of divested businesses, net of tax
(1)
|
2,524
|
|
|
(8,906
|
)
|
|
(211
|
)
|
|
(16,492
|
)
|
||||
Income / (loss) from discontinued operations, net of tax
|
$
|
2,684
|
|
|
$
|
(11,154
|
)
|
|
$
|
(604
|
)
|
|
$
|
(18,787
|
)
|
(1)
|
Amount includes realized gains / losses on completed disposal transactions and losses related to fair value adjustments required to measure our assets held for sale at fair value less costs to sell for business classified as discontinued operations which are expected to be disposed in 2015. The fair value adjustment is a non-recurring fair value measurement based on active bids obtained from third-parties as part of the disposal process. This measurement of estimated fair value uses Level 3 inputs as described in
Note 12, "Financial Instruments and Fair Value Measurements"
.
|
|
Bulgaria
|
|
Croatia
|
|
Czech Republic
|
|
Romania
|
|
Slovak Republic
|
|
Slovenia
|
|
Total
|
||||||||||||||
Gross Balance, December 31, 2014
|
$
|
175,494
|
|
|
$
|
11,065
|
|
|
$
|
800,640
|
|
|
$
|
94,777
|
|
|
$
|
53,088
|
|
|
$
|
19,400
|
|
|
$
|
1,154,464
|
|
Accumulated impairment losses
|
(144,639
|
)
|
|
(10,454
|
)
|
|
(287,545
|
)
|
|
(11,028
|
)
|
|
—
|
|
|
(19,400
|
)
|
|
(473,066
|
)
|
|||||||
Balance, December 31, 2014
|
30,855
|
|
|
611
|
|
|
513,095
|
|
|
83,749
|
|
|
53,088
|
|
|
—
|
|
|
681,398
|
|
|||||||
Foreign currency
|
(2,462
|
)
|
|
(47
|
)
|
|
(31,897
|
)
|
|
(6,562
|
)
|
|
(4,163
|
)
|
|
—
|
|
|
(45,131
|
)
|
|||||||
Balance, June 30, 2015
|
28,393
|
|
|
564
|
|
|
481,198
|
|
|
77,187
|
|
|
48,925
|
|
|
—
|
|
|
636,267
|
|
|||||||
Accumulated impairment losses
|
(144,639
|
)
|
|
(10,454
|
)
|
|
(287,545
|
)
|
|
(11,028
|
)
|
|
—
|
|
|
(19,400
|
)
|
|
(473,066
|
)
|
|||||||
Gross Balance, June 30, 2015
|
$
|
173,032
|
|
|
$
|
11,018
|
|
|
$
|
768,743
|
|
|
$
|
88,215
|
|
|
$
|
48,925
|
|
|
$
|
19,400
|
|
|
$
|
1,109,333
|
|
|
June 30, 2015
|
|
December 31, 2014
|
||||||||||||||||||||
|
Gross
|
|
Accumulated Amortization
|
|
Net
|
|
Gross
|
|
Accumulated Amortization
|
|
Net
|
||||||||||||
Indefinite-lived:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Trademarks
|
$
|
85,603
|
|
|
$
|
—
|
|
|
$
|
85,603
|
|
|
$
|
98,250
|
|
|
$
|
—
|
|
|
$
|
98,250
|
|
Amortized:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Broadcast licenses
|
195,757
|
|
|
(126,649
|
)
|
|
69,108
|
|
|
209,279
|
|
|
(131,750
|
)
|
|
77,529
|
|
||||||
Trademarks
|
5,629
|
|
|
(2,150
|
)
|
|
3,479
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Customer relationships
|
54,580
|
|
|
(49,501
|
)
|
|
5,079
|
|
|
59,011
|
|
|
(51,858
|
)
|
|
7,153
|
|
||||||
Other
|
3,683
|
|
|
(3,309
|
)
|
|
374
|
|
|
3,877
|
|
|
(3,431
|
)
|
|
446
|
|
||||||
Total
|
$
|
345,252
|
|
|
$
|
(181,609
|
)
|
|
$
|
163,643
|
|
|
$
|
370,417
|
|
|
$
|
(187,039
|
)
|
|
$
|
183,378
|
|
|
June 30, 2015
|
|
|
December 31, 2014
|
|
||
Senior debt
|
$
|
872,035
|
|
|
$
|
867,367
|
|
Other credit facilities and capital leases
|
6,606
|
|
|
6,732
|
|
||
Total long-term debt and other financing arrangements
|
878,641
|
|
|
874,099
|
|
||
Less: current maturities
|
(258,385
|
)
|
|
(252,859
|
)
|
||
Total non-current long-term debt and other financing arrangements
|
$
|
620,256
|
|
|
$
|
621,240
|
|
|
Principal Amount of Liability Component
|
|
|
Unamortized Discount
|
|
|
Net Carrying Amount
|
|
|
Equity Component
|
|
||||
2015 Convertible Notes
|
$
|
261,034
|
|
|
$
|
(3,805
|
)
|
|
$
|
257,229
|
|
|
$
|
11,907
|
|
2017 PIK Notes
(1)
|
467,446
|
|
|
(157,174
|
)
|
|
310,272
|
|
|
178,626
|
|
||||
2017 Term Loan
(2) (3)
|
35,509
|
|
|
(11,595
|
)
|
|
23,914
|
|
|
13,199
|
|
||||
2017 Revolving Credit Facility
(3)
|
—
|
|
|
—
|
|
|
—
|
|
|
50,596
|
|
||||
2017 Euro Term Loan
|
280,620
|
|
|
—
|
|
|
280,620
|
|
|
—
|
|
||||
|
1,044,609
|
|
|
(172,574
|
)
|
|
872,035
|
|
|
|
|||||
Other credit facilities
(4)
|
3,048
|
|
|
(251
|
)
|
|
2,797
|
|
|
—
|
|
||||
Total senior debt and credit facilities
|
$
|
1,047,657
|
|
|
$
|
(172,825
|
)
|
|
$
|
874,832
|
|
|
|
(1)
|
The principal amount presented represents the original principal amount of US$
400.0 million
plus interest paid in kind by adding such amount to the original principal amount. The equity component above represents the fair value ascribed to the Unit Warrants (as described in
Note 14, "Equity"
). The fair value of the equity component 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 principal amount presented represents the original principal amount of US$
30.0 million
plus interest paid in kind by adding such amount to the original principal amount.
|
(4)
|
The unamortized discount on our Other credit facilities represents the fair value adjustment recorded on issuance of the CNC loans (as defined and further described in item (c) under the heading 'Other Credit Facilities and Capital Lease Obligations' below).
|
|
Carrying Amount
|
|
Fair Value
|
||||||||||||
|
June 30, 2015
|
|
|
December 31, 2014
|
|
|
June 30, 2015
|
|
|
December 31, 2014
|
|
||||
2015 Convertible Notes
|
$
|
257,229
|
|
|
$
|
251,669
|
|
|
$
|
262,321
|
|
|
$
|
260,922
|
|
2017 PIK Notes
|
310,272
|
|
|
265,629
|
|
|
528,008
|
|
|
476,957
|
|
||||
2017 Term Loan
|
23,914
|
|
|
20,573
|
|
|
39,684
|
|
|
35,923
|
|
||||
2017 Revolving Credit Facility
|
—
|
|
|
25,000
|
|
|
—
|
|
|
25,000
|
|
||||
2017 Euro Term Loan
|
280,620
|
|
|
304,496
|
|
|
280,620
|
|
|
304,496
|
|
||||
|
$
|
872,035
|
|
|
$
|
867,367
|
|
|
$
|
1,110,633
|
|
|
$
|
1,103,298
|
|
|
Principal Amount of Liability Component
|
|
|
Unamortized Discount
|
|
|
Net Carrying Amount
|
|
|
Equity Component
|
|
||||
BALANCE December 31, 2014
|
$
|
261,034
|
|
|
$
|
(9,365
|
)
|
|
$
|
251,669
|
|
|
$
|
11,907
|
|
Amortization of debt issuance discount
|
—
|
|
|
5,560
|
|
|
5,560
|
|
|
—
|
|
||||
BALANCE June 30, 2015
|
$
|
261,034
|
|
|
$
|
(3,805
|
)
|
|
$
|
257,229
|
|
|
$
|
11,907
|
|
|
|
June 30, 2015
|
|
|
December 31, 2014
|
|
||
Credit facilities
|
(a) – (c)
|
$
|
2,797
|
|
|
$
|
3,100
|
|
Capital leases
|
|
3,809
|
|
|
3,632
|
|
||
Total credit facilities and capital leases
|
|
6,606
|
|
|
6,732
|
|
||
Less: current maturities
|
|
(1,156
|
)
|
|
(1,190
|
)
|
||
Total non-current credit facilities and capital leases
|
|
$
|
5,450
|
|
|
$
|
5,542
|
|
(a)
|
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.
|
(b)
|
As at
June 30, 2015
and
December 31, 2014
, there were
no
drawings outstanding under a CZK
825.0 million
(approximately US$
33.9 million
) factoring framework agreement with Factoring Ceska Sporitelna (“FCS”). Under this facility up to CZK
825.0 million
(approximately US$
33.9 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 receivables are factored and outstanding.
|
(c)
|
At
June 30, 2015
, our operations in Romania had an aggregate principal amount of RON
12.2 million
(approximately US$
3.0 million
) (
December 31, 2014
, RON
12.5 million
, approximately US$
3.1 million
based on
June 30, 2015
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, 2015
, we had
15
loans outstanding with the CNC with maturity dates ranging from
2017
to
2024
. The carrying amounts at
June 30, 2015
and
December 31, 2014
are net of a fair value adjustment of US$
0.3 million
and US$
0.3 million
, respectively, arising on acquisition.
|
2015
(1)
|
$
|
261,034
|
|
2016
|
—
|
|
|
2017
|
783,921
|
|
|
2018
|
425
|
|
|
2019
|
289
|
|
|
2020 and thereafter
|
1,988
|
|
|
Total senior debt and credit facilities
|
1,047,657
|
|
|
Net discount
|
(172,825
|
)
|
|
Carrying amount of senior debt and credit facilities
|
$
|
874,832
|
|
(1)
|
Amount includes the outstanding principal amount of the 2015 Convertible Notes due November 15, 2015. As noted above, we have entered into the 2015 Refinancing Commitment Letter to refinance the 2015 Convertible Notes at or immediately prior to their maturity with a new facility which will mature in 2019.
|
2015
|
$
|
640
|
|
2016
|
1,112
|
|
|
2017
|
992
|
|
|
2018
|
728
|
|
|
2019
|
405
|
|
|
2020 and thereafter
|
75
|
|
|
Total undiscounted payments
|
3,952
|
|
|
Less: amount representing interest
|
(143
|
)
|
|
Present value of net minimum lease payments
|
$
|
3,809
|
|
|
June 30, 2015
|
|
|
December 31, 2014
|
|
||
Program rights:
|
|
|
|
||||
Acquired program rights, net of amortization
|
$
|
196,273
|
|
|
$
|
217,183
|
|
Less: current portion of acquired program rights
|
(99,692
|
)
|
|
(99,358
|
)
|
||
Total non-current acquired program rights
|
96,581
|
|
|
117,825
|
|
||
Produced program rights – Feature Films:
|
|
|
|
|
|||
Released, net of amortization
|
3,716
|
|
|
4,553
|
|
||
Completed and not released
|
—
|
|
|
558
|
|
||
Produced program rights – Television Programs:
|
|
|
|
|
|
||
Released, net of amortization
|
59,302
|
|
|
60,691
|
|
||
Completed and not released
|
3,415
|
|
|
7,370
|
|
||
In production
|
11,193
|
|
|
15,786
|
|
||
Development and pre-production
|
509
|
|
|
481
|
|
||
Total produced program rights
|
78,135
|
|
|
89,439
|
|
||
Total non-current acquired program rights and produced program rights
|
$
|
174,716
|
|
|
$
|
207,264
|
|
|
June 30, 2015
|
|
|
December 31, 2014
|
|
||
Unrelated customers
|
$
|
173,740
|
|
|
$
|
186,404
|
|
Less: allowance for bad debts and credit notes
|
(10,940
|
)
|
|
(10,692
|
)
|
||
Related parties
|
—
|
|
|
197
|
|
||
Less: allowance for bad debts and credit notes
|
—
|
|
|
(43
|
)
|
||
Total accounts receivable
|
$
|
162,800
|
|
|
$
|
175,866
|
|
|
June 30, 2015
|
|
|
December 31, 2014
|
|
||
Current:
|
|
|
|
||||
Prepaid acquired programming
|
$
|
19,353
|
|
|
$
|
19,162
|
|
Other prepaid expenses
|
8,514
|
|
|
5,627
|
|
||
Deferred tax
|
7,875
|
|
|
8,127
|
|
||
VAT recoverable
|
1,083
|
|
|
835
|
|
||
Income taxes recoverable
|
189
|
|
|
135
|
|
||
Other
|
1,846
|
|
|
1,595
|
|
||
Total other current assets
|
$
|
38,860
|
|
|
$
|
35,481
|
|
|
|
|
|
||||
|
June 30, 2015
|
|
|
December 31, 2014
|
|
||
Non-current:
|
|
|
|
|
|
||
Capitalized debt costs
|
$
|
47,914
|
|
|
$
|
55,472
|
|
Deferred tax
|
169
|
|
|
456
|
|
||
Other
|
4,490
|
|
|
2,188
|
|
||
Total other non-current assets
|
$
|
52,573
|
|
|
$
|
58,116
|
|
|
June 30, 2015
|
|
|
December 31, 2014
|
|
||
Land and buildings
|
$
|
95,790
|
|
|
$
|
103,248
|
|
Machinery, fixtures and equipment
|
162,359
|
|
|
172,929
|
|
||
Other equipment
|
33,187
|
|
|
36,516
|
|
||
Software licenses
|
54,665
|
|
|
56,176
|
|
||
Construction in progress
|
4,707
|
|
|
3,325
|
|
||
Total cost
|
350,708
|
|
|
372,194
|
|
||
Less: Accumulated depreciation
|
(244,366
|
)
|
|
(257,859
|
)
|
||
Total net book value
|
$
|
106,342
|
|
|
$
|
114,335
|
|
|
|
|
|
||||
Assets held under capital leases (included in the above)
|
|
|
|
|
|
||
Land and buildings
|
$
|
3,910
|
|
|
$
|
4,243
|
|
Machinery, fixtures and equipment
|
4,125
|
|
|
3,325
|
|
||
Total cost
|
8,035
|
|
|
7,568
|
|
||
Less: Accumulated depreciation
|
(3,049
|
)
|
|
(2,760
|
)
|
||
Total net book value
|
$
|
4,986
|
|
|
$
|
4,808
|
|
|
For the Six Months Ended June 30,
|
||||||
|
2015
|
|
|
2014
|
|
||
Opening balance
|
$
|
114,335
|
|
|
$
|
142,907
|
|
Additions
|
14,313
|
|
|
9,271
|
|
||
Disposals
|
(252
|
)
|
|
(22
|
)
|
||
Depreciation
|
(13,937
|
)
|
|
(16,111
|
)
|
||
Foreign currency movements
|
(8,117
|
)
|
|
(780
|
)
|
||
Ending balance
|
$
|
106,342
|
|
|
$
|
135,265
|
|
|
June 30, 2015
|
|
|
December 31, 2014
|
|
||
Accounts payable and accrued expenses
|
$
|
49,417
|
|
|
$
|
55,564
|
|
Related party accounts payable
|
98
|
|
|
43
|
|
||
Programming liabilities
|
36,647
|
|
|
42,828
|
|
||
Related party programming liabilities
|
16,728
|
|
|
24,980
|
|
||
Duties and other taxes payable
|
40,477
|
|
|
23,341
|
|
||
Accrued staff costs
|
15,977
|
|
|
21,168
|
|
||
Accrued interest payable
|
1,923
|
|
|
1,958
|
|
||
Related party accrued interest payable
|
101
|
|
|
173
|
|
||
Income taxes payable
|
220
|
|
|
460
|
|
||
Accrued legal contingencies and professional fees
|
1,347
|
|
|
3,004
|
|
||
Authors’ rights
|
2,486
|
|
|
4,434
|
|
||
Other accrued liabilities
|
1,207
|
|
|
1,271
|
|
||
Total accounts payable and accrued liabilities
|
$
|
166,628
|
|
|
$
|
179,224
|
|
|
June 30, 2015
|
|
|
December 31, 2014
|
|
||
Current:
|
|
|
|
||||
Deferred revenue
|
$
|
17,165
|
|
|
$
|
4,938
|
|
Deferred tax
|
251
|
|
|
279
|
|
||
Derivative liabilities
|
2,241
|
|
|
—
|
|
||
Restructuring provision (Note 15)
|
947
|
|
|
1,558
|
|
||
Legal provision
|
923
|
|
|
995
|
|
||
Other
|
30
|
|
|
42
|
|
||
Total other current liabilities
|
$
|
21,557
|
|
|
$
|
7,812
|
|
|
|
|
|
||||
|
June 30, 2015
|
|
|
December 31, 2014
|
|
||
Non-current:
|
|
|
|
|
|
||
Deferred tax
|
$
|
28,560
|
|
|
$
|
27,370
|
|
Programming liabilities
|
14
|
|
|
1,699
|
|
||
Related party programming liabilities
|
—
|
|
|
316
|
|
||
Related party commitment fee payable
(1)
|
9,136
|
|
|
9,136
|
|
||
Related party guarantee fee payable
(2)
|
10,726
|
|
|
1,163
|
|
||
Accrued interest
(3)
|
909
|
|
|
846
|
|
||
Related party accrued interest
(3)
|
4,934
|
|
|
4,589
|
|
||
Other
|
825
|
|
|
1,366
|
|
||
Total other non-current liabilities
|
$
|
55,104
|
|
|
$
|
46,485
|
|
(1)
|
Represents the commitment fee payable to Time Warner in respect of its obligation under the 2015 Refinancing Commitment Letter. The commitment fee is payable by the maturity date of the replacement facility, November 1, 2019, or earlier if the repayment of the replacement facility is accelerated. The commitment fee will bear interest at
8.5%
per annum commencing on the effective date of the replacement facility. Interest on the commitment fee is payable in arrears on each May 1 and November 1, beginning May 1, 2016 and may be paid in cash or in kind, at our election.
|
(2)
|
Represents the fee payable to Time Warner for Time Warner's guarantee of the 2017 Euro Term Loan. The guarantee fee is calculated as
8.5%
less the interest rate per annum payable under the 2017 Euro Term Loan (fixed pursuant to the interest rate hedges entered into) (the "Guarantee Fee Rate") multiplied by the average outstanding principal of the 2017 Euro Term Loan. The guarantee fee is payable, in cash or in kind on a semi-annual basis in arrears on each May 1 and November 1. The Company has elected to pay the guarantee fee in kind to date. Amounts of the guarantee fee paid in kind bear interest at the Guarantee Fee Rate, which is payable, in cash or in kind, in arrears on each May 1 and November 1.
|
(3)
|
Represents interest on the 2017 PIK Notes, which the Company must pay in kind on a semi-annual basis in arrears on each June 1 and December 1, from December 1, 2014 until November 15, 2015 by adding such accrued interest to the principal amount of the 2017 PIK Notes.
|
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.
|
|
Accumulated Other Comprehensive Loss
|
|
|
BALANCE December 31, 2014
|
$
|
(581
|
)
|
Loss on interest rate swaps
|
(297
|
)
|
|
Reclassified to interest expense
|
223
|
|
|
BALANCE June 30, 2015
|
$
|
(655
|
)
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
||||
Currency forward contracts
|
$
|
(2,220
|
)
|
|
$
|
2,361
|
|
|
$
|
(3,230
|
)
|
|
$
|
2,311
|
|
|
2014 Initiatives
|
|
2015 Initiatives
|
|
|
||||||||||||||||||||||
|
Employee Termination Costs
|
|
|
Other Exit Costs
|
|
|
Total
|
|
|
Employee Termination Costs
|
|
|
Other Exit Costs
|
|
|
Total
|
|
|
Grand
Total
|
|
|||||||
BALANCE December 31, 2014
|
$
|
1,385
|
|
|
$
|
173
|
|
|
$
|
1,558
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,558
|
|
Costs incurred
|
—
|
|
|
—
|
|
|
—
|
|
|
1,278
|
|
|
—
|
|
|
1,278
|
|
|
1,278
|
|
|||||||
Cash paid
|
(771
|
)
|
|
(95
|
)
|
|
(866
|
)
|
|
(762
|
)
|
|
—
|
|
|
(762
|
)
|
|
(1,628
|
)
|
|||||||
Accrual reversal
|
(183
|
)
|
|
—
|
|
|
(183
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(183
|
)
|
|||||||
Foreign currency movements
|
(29
|
)
|
|
(13
|
)
|
|
(42
|
)
|
|
(36
|
)
|
|
—
|
|
|
(36
|
)
|
|
(78
|
)
|
|||||||
BALANCE June 30, 2015
|
$
|
402
|
|
|
$
|
65
|
|
|
$
|
467
|
|
|
$
|
480
|
|
|
$
|
—
|
|
|
$
|
480
|
|
|
$
|
947
|
|
|
For the Three Months Ended June 30,
|
||||||||||||||||||||||||||||||
|
2015
|
|
2014
|
||||||||||||||||||||||||||||
|
Employee Termination Costs
|
|
|
Other Exit Costs
|
|
|
Accrual Reversal
|
|
|
Total
|
|
|
Employee Termination Costs
|
|
|
Other Exit Costs
|
|
|
Accrual Reversal
|
|
|
Total
|
|
||||||||
Czech Republic
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
901
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
901
|
|
Romania
|
452
|
|
|
—
|
|
|
—
|
|
|
452
|
|
|
1,976
|
|
|
—
|
|
|
—
|
|
|
1,976
|
|
||||||||
Slovak Republic
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
39
|
|
|
4
|
|
|
—
|
|
|
43
|
|
||||||||
Total restructuring costs
|
$
|
452
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
452
|
|
|
$
|
2,916
|
|
|
$
|
4
|
|
|
$
|
—
|
|
|
$
|
2,920
|
|
|
For the Six Months Ended June 30,
|
||||||||||||||||||||||||||||||
|
2015
|
|
2014
|
||||||||||||||||||||||||||||
|
Employee Termination Costs
|
|
|
Other Exit Costs
|
|
|
Accrual Reversal
|
|
|
Total
|
|
|
Employee Termination Costs
|
|
|
Other Exit Costs
|
|
|
Accrual Reversal
|
|
|
Total
|
|
||||||||
Bulgaria
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,317
|
|
|
$
|
42
|
|
|
$
|
—
|
|
|
$
|
3,359
|
|
Czech Republic
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,341
|
|
|
—
|
|
|
—
|
|
|
1,341
|
|
||||||||
Romania
|
1,278
|
|
|
—
|
|
|
(183
|
)
|
|
1,095
|
|
|
3,685
|
|
|
—
|
|
|
—
|
|
|
3,685
|
|
||||||||
Slovak Republic
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
400
|
|
|
23
|
|
|
(560
|
)
|
|
(137
|
)
|
||||||||
Total restructuring costs
|
$
|
1,278
|
|
|
$
|
—
|
|
|
$
|
(183
|
)
|
|
$
|
1,095
|
|
|
$
|
8,743
|
|
|
$
|
65
|
|
|
$
|
(560
|
)
|
|
$
|
8,248
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
||||
Interest on Senior Debt and other financing arrangements
|
$
|
28,072
|
|
|
$
|
28,733
|
|
|
$
|
55,690
|
|
|
$
|
50,417
|
|
Amortization of capitalized debt issuance costs
|
3,864
|
|
|
5,817
|
|
|
7,701
|
|
|
10,061
|
|
||||
Amortization of debt issuance discount and premium, net
|
9,810
|
|
|
4,520
|
|
|
18,473
|
|
|
6,472
|
|
||||
Total interest expense
|
$
|
41,746
|
|
|
$
|
39,070
|
|
|
$
|
81,864
|
|
|
$
|
66,950
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
||||
Selling, general and administrative expenses
|
$
|
584
|
|
|
$
|
330
|
|
|
$
|
992
|
|
|
$
|
581
|
|
|
Shares
|
|
|
Weighted Average Exercise Price per Share
|
|
|
Weighted Average Remaining Contractual Term (years)
|
|
Aggregate Intrinsic Value
|
|
||
Outstanding at January 1, 2015
|
155,000
|
|
|
$
|
29.88
|
|
|
0.92
|
|
$
|
—
|
|
Granted
|
1,600,000
|
|
|
2.29
|
|
|
|
|
|
|||
Forfeited
|
(20,000
|
)
|
|
23.12
|
|
|
|
|
|
|||
Expired
|
(69,000
|
)
|
|
28.23
|
|
|
|
|
|
|||
Outstanding at June 30, 2015
|
1,666,000
|
|
|
$
|
3.53
|
|
|
9.57
|
|
$
|
—
|
|
Vested and expected to vest
|
1,666,000
|
|
|
3.53
|
|
|
9.57
|
|
—
|
|
||
Exercisable at June 30, 2015
|
66,000
|
|
|
$
|
33.66
|
|
|
0.93
|
|
$
|
—
|
|
|
Number of
Shares / Units
|
|
|
Weighted Average
Grant Date
Fair Value
|
|
|
Unvested at December 31, 2014
|
1,367,234
|
|
|
$
|
3.06
|
|
Granted RSUs
|
1,661,430
|
|
|
2.56
|
|
|
Vested
|
(465,136
|
)
|
|
3.16
|
|
|
Forfeited
|
(5,272
|
)
|
|
3.71
|
|
|
Unvested at June 30, 2015
|
2,558,256
|
|
|
$
|
2.72
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
||||
Loss from continuing operations
|
$
|
(11,669
|
)
|
|
$
|
(41,352
|
)
|
|
$
|
(81,912
|
)
|
|
$
|
(82,352
|
)
|
Net loss attributable to noncontrolling interests
|
307
|
|
|
69
|
|
|
564
|
|
|
786
|
|
||||
Less: preferred dividend paid in kind
|
(4,264
|
)
|
|
(3,959
|
)
|
|
(8,405
|
)
|
|
(7,803
|
)
|
||||
Loss from continuing operations available to common shareholders, net of noncontrolling interest
|
(15,626
|
)
|
|
(45,242
|
)
|
|
(89,753
|
)
|
|
(89,369
|
)
|
||||
Income / (loss) from discontinued operations, net of tax (Note 3)
|
2,684
|
|
|
(11,154
|
)
|
|
(604
|
)
|
|
(18,787
|
)
|
||||
Net loss attributable to CME Ltd. available to common shareholders - Basic
|
$
|
(12,942
|
)
|
|
$
|
(56,396
|
)
|
|
$
|
(90,357
|
)
|
|
$
|
(108,156
|
)
|
|
|
|
|
|
|
|
|
||||||||
Effect of dilutive securities
|
|
|
|
|
|
|
|
||||||||
Preferred dividend paid in kind
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Net loss attributable to CME Ltd. available to common shareholders - Diluted
|
$
|
(12,942
|
)
|
|
$
|
(56,396
|
)
|
|
$
|
(90,357
|
)
|
|
$
|
(108,156
|
)
|
|
|
|
|
|
|
|
|
||||||||
Weighted average outstanding shares of common stock - Basic
(1)
|
146,743
|
|
|
146,445
|
|
|
146,675
|
|
|
146,410
|
|
||||
Dilutive effect of employee stock options and RSUs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Weighted average outstanding shares of common stock - Diluted
|
146,743
|
|
|
146,445
|
|
|
146,675
|
|
|
146,410
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Net (loss) / income per share:
|
|
|
|
|
|
|
|
||||||||
Continuing operations attributable to CME Ltd. - Basic
|
$
|
(0.11
|
)
|
|
$
|
(0.31
|
)
|
|
$
|
(0.61
|
)
|
|
$
|
(0.61
|
)
|
Continuing operations attributable to CME Ltd. - Diluted
|
(0.11
|
)
|
|
(0.31
|
)
|
|
(0.61
|
)
|
|
(0.61
|
)
|
||||
Discontinued operations attributable to CME Ltd. - Basic
|
0.02
|
|
|
(0.08
|
)
|
|
(0.01
|
)
|
|
(0.13
|
)
|
||||
Discontinued operations attributable to CME Ltd. - Diluted
|
0.02
|
|
|
(0.08
|
)
|
|
(0.01
|
)
|
|
(0.13
|
)
|
||||
Net loss attributable to CME Ltd. - Basic
|
(0.09
|
)
|
|
(0.39
|
)
|
|
(0.62
|
)
|
|
(0.74
|
)
|
||||
Net loss attributable to CME Ltd. - Diluted
|
(0.09
|
)
|
|
(0.39
|
)
|
|
(0.62
|
)
|
|
(0.74
|
)
|
(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,
|
||||||||||||
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
||||
Bulgaria
|
$
|
19,420
|
|
|
$
|
23,912
|
|
|
$
|
36,204
|
|
|
$
|
43,188
|
|
Croatia
|
16,242
|
|
|
19,470
|
|
|
28,235
|
|
|
32,967
|
|
||||
Czech Republic
|
52,131
|
|
|
59,299
|
|
|
87,096
|
|
|
98,332
|
|
||||
Romania
|
44,034
|
|
|
49,431
|
|
|
77,556
|
|
|
86,288
|
|
||||
Slovak Republic
|
20,236
|
|
|
24,211
|
|
|
37,774
|
|
|
42,357
|
|
||||
Slovenia
|
15,063
|
|
|
17,585
|
|
|
26,543
|
|
|
31,846
|
|
||||
Intersegment revenues
(1)
|
(292
|
)
|
|
(1,097
|
)
|
|
(441
|
)
|
|
(1,462
|
)
|
||||
Total net revenues
|
$
|
166,834
|
|
|
$
|
192,811
|
|
|
$
|
292,967
|
|
|
$
|
333,516
|
|
(1)
|
Reflects revenues earned from the sale of content to other country segments in CME Ltd. All other revenues are third party revenues.
|
OIBDA:
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
||||
Bulgaria
|
$
|
4,045
|
|
|
$
|
5,634
|
|
|
$
|
6,243
|
|
|
$
|
2,888
|
|
Croatia
|
4,972
|
|
|
4,856
|
|
|
6,834
|
|
|
5,527
|
|
||||
Czech Republic
|
24,238
|
|
|
20,700
|
|
|
34,329
|
|
|
23,413
|
|
||||
Romania
|
15,419
|
|
|
11,774
|
|
|
18,780
|
|
|
16,100
|
|
||||
Slovak Republic
|
3,627
|
|
|
3,060
|
|
|
3,482
|
|
|
(102
|
)
|
||||
Slovenia
|
963
|
|
|
2,690
|
|
|
1,323
|
|
|
3,205
|
|
||||
Elimination
|
15
|
|
|
(63
|
)
|
|
(35
|
)
|
|
322
|
|
||||
Total operating segments
|
53,279
|
|
|
48,651
|
|
|
70,956
|
|
|
51,353
|
|
||||
Corporate
|
(6,468
|
)
|
|
(7,841
|
)
|
|
(12,697
|
)
|
|
(13,938
|
)
|
||||
Total OIBDA
|
$
|
46,811
|
|
|
$
|
40,810
|
|
|
$
|
58,259
|
|
|
$
|
37,415
|
|
Reconciliation to condensed consolidated statements of operations
and comprehensive income:
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
|||||
Total OIBDA
|
$
|
46,811
|
|
|
$
|
40,810
|
|
|
$
|
58,259
|
|
|
$
|
37,415
|
|
Depreciation of property, plant and equipment
|
(6,936
|
)
|
|
(8,051
|
)
|
|
(13,937
|
)
|
|
(16,111
|
)
|
||||
Amortization of broadcast licenses and other intangibles
|
(3,434
|
)
|
|
(3,187
|
)
|
|
(6,933
|
)
|
|
(6,414
|
)
|
||||
Other items
(1)
|
—
|
|
|
(6,885
|
)
|
|
(18,187
|
)
|
|
(6,885
|
)
|
||||
Operating income
|
36,441
|
|
|
22,687
|
|
|
19,202
|
|
|
8,005
|
|
||||
Interest income
|
118
|
|
|
101
|
|
|
230
|
|
|
182
|
|
||||
Interest expense (Note 16)
|
(41,746
|
)
|
|
(39,070
|
)
|
|
(81,864
|
)
|
|
(66,950
|
)
|
||||
Loss on extinguishment of debt
|
—
|
|
|
(24,161
|
)
|
|
—
|
|
|
(24,161
|
)
|
||||
Foreign currency exchange gain / (loss), net
|
2,289
|
|
|
(337
|
)
|
|
(9,200
|
)
|
|
(967
|
)
|
||||
Change in fair value of derivatives (Note 12)
|
(2,220
|
)
|
|
2,361
|
|
|
(3,230
|
)
|
|
2,311
|
|
||||
Other expense, net
|
(3,091
|
)
|
|
(533
|
)
|
|
(3,445
|
)
|
|
(498
|
)
|
||||
Loss before tax
|
$
|
(8,209
|
)
|
|
$
|
(38,952
|
)
|
|
$
|
(78,307
|
)
|
|
$
|
(82,078
|
)
|
(1)
|
Other items for the six months ended June 30, 2015 consists solely of a charge related to the ongoing tax audit of Pro TV in Romania which was accrued in the first quarter of 2015. Following legislation enacted in July 2015 in Romania, we expect to reverse substantially all of the charges related to the tax audits during the third quarter of 2015 (see
Note 20, "Commitments and Contingencies"
). Other items for the three and six months ended ended June 30, 2014, is comprised of a fine the competition committee in Slovenia was seeking to impose which was subsequently overturned in the fourth quarter of 2014.
|
Total assets
(1)
:
|
June 30, 2015
|
|
|
December 31, 2014
|
|
||
Bulgaria
|
$
|
130,513
|
|
|
$
|
141,055
|
|
Croatia
|
55,867
|
|
|
58,000
|
|
||
Czech Republic
|
753,647
|
|
|
803,361
|
|
||
Romania
|
269,156
|
|
|
297,256
|
|
||
Slovak Republic
|
120,036
|
|
|
134,544
|
|
||
Slovenia
|
72,527
|
|
|
78,403
|
|
||
Total operating segments
|
1,401,746
|
|
|
1,512,619
|
|
||
Corporate
|
71,160
|
|
|
76,875
|
|
||
Assets held for sale
|
9,347
|
|
|
29,866
|
|
||
Total assets
|
$
|
1,482,253
|
|
|
$
|
1,619,360
|
|
(1)
|
Segment assets exclude any intercompany balances.
|
Capital expenditures:
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
||||
Bulgaria
|
$
|
764
|
|
|
$
|
555
|
|
|
$
|
1,463
|
|
|
$
|
1,078
|
|
Croatia
|
407
|
|
|
382
|
|
|
935
|
|
|
847
|
|
||||
Czech Republic
|
2,080
|
|
|
742
|
|
|
4,576
|
|
|
5,364
|
|
||||
Romania
|
1,867
|
|
|
1,242
|
|
|
2,587
|
|
|
2,057
|
|
||||
Slovak Republic
|
601
|
|
|
137
|
|
|
1,747
|
|
|
930
|
|
||||
Slovenia
|
626
|
|
|
930
|
|
|
1,560
|
|
|
1,714
|
|
||||
Total operating segments
|
6,345
|
|
|
3,988
|
|
|
12,868
|
|
|
11,990
|
|
||||
Corporate
|
636
|
|
|
1,089
|
|
|
1,594
|
|
|
2,054
|
|
||||
Total capital expenditures
|
$
|
6,981
|
|
|
$
|
5,077
|
|
|
$
|
14,462
|
|
|
$
|
14,044
|
|
Long-lived assets
(1)
:
|
June 30, 2015
|
|
|
December 31, 2014
|
|
||
Bulgaria
|
$
|
4,588
|
|
|
$
|
4,187
|
|
Croatia
|
4,399
|
|
|
5,579
|
|
||
Czech Republic
|
39,049
|
|
|
40,940
|
|
||
Romania
|
21,479
|
|
|
22,110
|
|
||
Slovak Republic
|
16,192
|
|
|
17,374
|
|
||
Slovenia
|
14,518
|
|
|
16,647
|
|
||
Total operating segments
|
100,225
|
|
|
106,837
|
|
||
Corporate
|
6,117
|
|
|
7,498
|
|
||
Total long-lived assets
|
$
|
106,342
|
|
|
$
|
114,335
|
|
(1)
|
Reflects property, plant and equipment.
|
Revenue by type:
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
||||
Television advertising
|
$
|
141,557
|
|
|
$
|
161,686
|
|
|
$
|
243,172
|
|
|
$
|
275,176
|
|
Carriage fees and subscriptions
|
18,427
|
|
|
21,095
|
|
|
37,205
|
|
|
40,921
|
|
||||
Other
|
6,850
|
|
|
10,030
|
|
|
12,590
|
|
|
17,419
|
|
||||
Total net revenues
|
$
|
166,834
|
|
|
$
|
192,811
|
|
|
$
|
292,967
|
|
|
$
|
333,516
|
|
|
Programming purchase obligations
|
|
|
Other
commitments
|
|
|
Operating
leases
|
|
|
Capital
expenditures
|
|
||||
2015
|
$
|
30,121
|
|
|
$
|
13,033
|
|
|
$
|
1,810
|
|
|
$
|
6,940
|
|
2016
|
63,932
|
|
|
12,129
|
|
|
2,298
|
|
|
626
|
|
||||
2017
|
39,325
|
|
|
3,962
|
|
|
1,515
|
|
|
—
|
|
||||
2018
|
27,869
|
|
|
3,204
|
|
|
1,007
|
|
|
—
|
|
||||
2019
|
10,423
|
|
|
10,411
|
|
|
806
|
|
|
—
|
|
||||
2020 and thereafter
|
220
|
|
|
386
|
|
|
1,511
|
|
|
—
|
|
||||
Total
|
$
|
171,890
|
|
|
$
|
43,125
|
|
|
$
|
8,947
|
|
|
$
|
7,566
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
||||
Net revenues
|
$
|
—
|
|
|
$
|
14
|
|
|
$
|
22
|
|
|
$
|
18
|
|
Cost of revenues
|
9,565
|
|
|
3,535
|
|
|
11,864
|
|
|
9,334
|
|
||||
Interest expense
|
30,419
|
|
|
18,501
|
|
|
59,585
|
|
|
18,501
|
|
|
June 30, 2015
|
|
|
December 31, 2014
|
|
||
Programming liabilities
|
$
|
16,728
|
|
|
$
|
24,980
|
|
Other accounts payable and accrued liabilities
|
42
|
|
|
150
|
|
||
Accounts receivable, gross
|
—
|
|
|
197
|
|
||
Long-term debt and other financing arrangements
(1)
|
285,898
|
|
|
269,862
|
|
||
Accrued interest payable
(2)
|
5,035
|
|
|
4,763
|
|
||
Other non-current liabilities
(3)
|
19,862
|
|
|
10,299
|
|
(1)
|
Amount represents the principal amount outstanding of the 2017 PIK Notes held by Time Warner and the amounts outstanding on the 2017 Term Loan and 2017 Revolving Credit Facility, less respective issuance discounts, including 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, which is payable in kind in arrears until November 15, 2015, and on the outstanding balance of the 2017 Term Loan and the 2017 Revolving Credit Facility.
|
(3)
|
Amount represents the commitment fee payable to Time Warner in connection with its agreement to provide or assist with arranging a loan facility to refinance the 2015 Convertible Notes at or immediately prior to their maturity in November 2015, as well as the accrued fee payable to Time Warner for guaranteeing the 2017 Euro Term Loan. See
Note 5, "Long-term Debt and Other Financing Arrangements"
.
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
||||||||||
Current liabilities
|
|
|
|
|
|
|
|
|
|
||||||||||
Accounts payable and accrued liabilities
|
$
|
2,893
|
|
|
$
|
206
|
|
|
$
|
163,529
|
|
|
$
|
—
|
|
|
$
|
166,628
|
|
Current portion of long-term debt and other financing arrangements
|
257,229
|
|
|
—
|
|
|
1,156
|
|
|
—
|
|
|
258,385
|
|
|||||
Other current liabilities
|
2,404
|
|
|
—
|
|
|
19,153
|
|
|
—
|
|
|
21,557
|
|
|||||
Liabilities held for sale
|
—
|
|
|
—
|
|
|
4,997
|
|
|
—
|
|
|
4,997
|
|
|||||
Intercompany current liabilities
|
—
|
|
|
86,361
|
|
|
1,253
|
|
|
(87,614
|
)
|
|
—
|
|
|||||
Total current liabilities
|
262,526
|
|
|
86,567
|
|
|
190,088
|
|
|
(87,614
|
)
|
|
451,567
|
|
|||||
Non-current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Long-term debt and other financing arrangements
|
614,806
|
|
|
—
|
|
|
5,450
|
|
|
—
|
|
|
620,256
|
|
|||||
Other non-current liabilities
|
26,356
|
|
|
—
|
|
|
28,748
|
|
|
—
|
|
|
55,104
|
|
|||||
Intercompany non-current liabilities
|
37,128
|
|
|
1,290,296
|
|
|
150,289
|
|
|
(1,477,713
|
)
|
|
—
|
|
|||||
Total non-current liabilities
|
678,290
|
|
|
1,290,296
|
|
|
184,487
|
|
|
(1,477,713
|
)
|
|
675,360
|
|
|||||
Temporary equity
|
232,330
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
232,330
|
|
|||||
Total CME Ltd. shareholders’ equity
|
125,398
|
|
|
57,202
|
|
|
1,414,992
|
|
|
(1,472,194
|
)
|
|
125,398
|
|
|||||
Noncontrolling interests
|
—
|
|
|
—
|
|
|
(2,402
|
)
|
|
—
|
|
|
(2,402
|
)
|
|||||
Total equity
|
125,398
|
|
|
57,202
|
|
|
1,412,590
|
|
|
(1,472,194
|
)
|
|
122,996
|
|
|||||
Total liabilities and equity
|
$
|
1,298,544
|
|
|
$
|
1,434,065
|
|
|
$
|
1,787,165
|
|
|
$
|
(3,037,521
|
)
|
|
$
|
1,482,253
|
|
Condensed Consolidating Balance Sheets as at December 31, 2014
|
|||||||||||||||||||
|
Parent Issuer
|
|
|
Guarantor Subsidiaries
|
|
|
Non-Guarantor Subsidiaries
|
|
|
Eliminations
|
|
|
Consolidated
|
|
|||||
ASSETS
|
|
|
|
|
|
|
|
|
|
||||||||||
Current assets
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
613
|
|
|
$
|
2,931
|
|
|
$
|
30,754
|
|
|
$
|
—
|
|
|
$
|
34,298
|
|
Accounts receivable, net
|
—
|
|
|
—
|
|
|
175,866
|
|
|
—
|
|
|
175,866
|
|
|||||
Program rights, net
|
—
|
|
|
—
|
|
|
99,358
|
|
|
—
|
|
|
99,358
|
|
|||||
Other current assets
|
1,007
|
|
|
346
|
|
|
34,128
|
|
|
—
|
|
|
35,481
|
|
|||||
Assets held for sale
|
—
|
|
|
—
|
|
|
29,866
|
|
|
—
|
|
|
29,866
|
|
|||||
Intercompany current assets
|
12,582
|
|
|
14,333
|
|
|
17,492
|
|
|
(44,407
|
)
|
|
—
|
|
|||||
Total current assets
|
14,202
|
|
|
17,610
|
|
|
387,464
|
|
|
(44,407
|
)
|
|
374,869
|
|
|||||
Non-current assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Investments in subsidiaries
|
110,186
|
|
|
1,516,707
|
|
|
—
|
|
|
(1,626,893
|
)
|
|
—
|
|
|||||
Property, plant and equipment, net
|
—
|
|
|
—
|
|
|
114,335
|
|
|
—
|
|
|
114,335
|
|
|||||
Program rights, net
|
—
|
|
|
—
|
|
|
207,264
|
|
|
—
|
|
|
207,264
|
|
|||||
Goodwill
|
—
|
|
|
—
|
|
|
681,398
|
|
|
—
|
|
|
681,398
|
|
|||||
Broadcast licenses and other intangible assets, net
|
—
|
|
|
—
|
|
|
183,378
|
|
|
—
|
|
|
183,378
|
|
|||||
Other non-current assets
|
55,471
|
|
|
—
|
|
|
2,645
|
|
|
—
|
|
|
58,116
|
|
|||||
Intercompany non-current assets
|
1,252,708
|
|
|
32,781
|
|
|
291,589
|
|
|
(1,577,078
|
)
|
|
—
|
|
|||||
Total non-current assets
|
1,418,365
|
|
|
1,549,488
|
|
|
1,480,609
|
|
|
(3,203,971
|
)
|
|
1,244,491
|
|
|||||
Total assets
|
$
|
1,432,567
|
|
|
$
|
1,567,098
|
|
|
$
|
1,868,073
|
|
|
$
|
(3,248,378
|
)
|
|
$
|
1,619,360
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
||||||||||
Current liabilities
|
|
|
|
|
|
|
|
|
|
||||||||||
Accounts payable and accrued liabilities
|
$
|
5,109
|
|
|
$
|
286
|
|
|
$
|
173,829
|
|
|
$
|
—
|
|
|
$
|
179,224
|
|
Current portion of long-term debt and other financing arrangements
|
251,669
|
|
|
—
|
|
|
1,190
|
|
|
—
|
|
|
252,859
|
|
|||||
Other current liabilities
|
271
|
|
|
—
|
|
|
7,541
|
|
|
—
|
|
|
7,812
|
|
|||||
Liabilities held for sale
|
—
|
|
|
—
|
|
|
10,632
|
|
|
—
|
|
|
10,632
|
|
|||||
Intercompany current liabilities
|
7,003
|
|
|
35,151
|
|
|
2,253
|
|
|
(44,407
|
)
|
|
—
|
|
|||||
Total current liabilities
|
264,052
|
|
|
35,437
|
|
|
195,445
|
|
|
(44,407
|
)
|
|
450,527
|
|
|||||
Non-current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Long-term debt and other financing arrangements
|
615,698
|
|
|
—
|
|
|
5,542
|
|
|
—
|
|
|
621,240
|
|
|||||
Other non-current liabilities
|
16,315
|
|
|
482
|
|
|
29,688
|
|
|
—
|
|
|
46,485
|
|
|||||
Intercompany non-current liabilities
|
32,782
|
|
|
1,392,535
|
|
|
151,761
|
|
|
(1,577,078
|
)
|
|
—
|
|
|||||
Total non-current liabilities
|
664,795
|
|
|
1,393,017
|
|
|
186,991
|
|
|
(1,577,078
|
)
|
|
667,725
|
|
|||||
Temporary equity
|
223,926
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
223,926
|
|
|||||
Total CME Ltd. shareholders’ equity
|
279,794
|
|
|
138,644
|
|
|
1,488,249
|
|
|
(1,626,893
|
)
|
|
279,794
|
|
|||||
Noncontrolling interests
|
—
|
|
|
—
|
|
|
(2,612
|
)
|
|
—
|
|
|
(2,612
|
)
|
|||||
Total equity
|
279,794
|
|
|
138,644
|
|
|
1,485,637
|
|
|
(1,626,893
|
)
|
|
277,182
|
|
|||||
Total liabilities and equity
|
$
|
1,432,567
|
|
|
$
|
1,567,098
|
|
|
$
|
1,868,073
|
|
|
$
|
(3,248,378
|
)
|
|
$
|
1,619,360
|
|
Condensed Consolidating Statements of Operations for the three months ended June 30, 2015
|
|||||||||||||||||||
|
Parent Issuer
|
|
|
Guarantor Subsidiaries
|
|
|
Non-Guarantor Subsidiaries
|
|
|
Eliminations
|
|
|
Consolidated
|
|
|||||
Net revenues
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
166,834
|
|
|
$
|
—
|
|
|
$
|
166,834
|
|
Cost of revenues
|
—
|
|
|
—
|
|
|
101,229
|
|
|
—
|
|
|
101,229
|
|
|||||
Selling, general and administrative expenses
|
4,186
|
|
|
46
|
|
|
24,480
|
|
|
—
|
|
|
28,712
|
|
|||||
Restructuring costs
|
—
|
|
|
—
|
|
|
452
|
|
|
—
|
|
|
452
|
|
|||||
Operating (loss) / income
|
(4,186
|
)
|
|
(46
|
)
|
|
40,673
|
|
|
—
|
|
|
36,441
|
|
|||||
Interest income
|
23,686
|
|
|
794
|
|
|
6,074
|
|
|
(30,436
|
)
|
|
118
|
|
|||||
Interest expense
|
(42,407
|
)
|
|
(26,666
|
)
|
|
(3,109
|
)
|
|
30,436
|
|
|
(41,746
|
)
|
|||||
Foreign currency exchange gain / (loss), net
|
1,370
|
|
|
(1,870
|
)
|
|
2,789
|
|
|
—
|
|
|
2,289
|
|
|||||
Change in fair value of derivatives
|
(2,220
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,220
|
)
|
|||||
Other income / (expense), net
|
—
|
|
|
301
|
|
|
(3,392
|
)
|
|
—
|
|
|
(3,091
|
)
|
|||||
(Loss) / income from continuing operations before tax and income from investment in subsidiaries
|
(23,757
|
)
|
|
(27,487
|
)
|
|
43,035
|
|
|
—
|
|
|
(8,209
|
)
|
|||||
Credit / (provision) for income taxes
|
—
|
|
|
3,963
|
|
|
(7,423
|
)
|
|
—
|
|
|
(3,460
|
)
|
|||||
(Loss) / income from continuing operations before income from investment in subsidiaries
|
(23,757
|
)
|
|
(23,524
|
)
|
|
35,612
|
|
|
—
|
|
|
(11,669
|
)
|
|||||
Income from investment in subsidiaries
|
15,079
|
|
|
36,541
|
|
|
—
|
|
|
(51,620
|
)
|
|
—
|
|
|||||
(Loss) / income from continuing operations
|
(8,678
|
)
|
|
13,017
|
|
|
35,612
|
|
|
(51,620
|
)
|
|
(11,669
|
)
|
|||||
Income from discontinued operations, net of tax
|
—
|
|
|
2,062
|
|
|
622
|
|
|
—
|
|
|
2,684
|
|
|||||
Net (loss) / income
|
(8,678
|
)
|
|
15,079
|
|
|
36,234
|
|
|
(51,620
|
)
|
|
(8,985
|
)
|
|||||
Net loss attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
307
|
|
|
—
|
|
|
307
|
|
|||||
Net (loss) / income attributable to CME Ltd.
|
$
|
(8,678
|
)
|
|
$
|
15,079
|
|
|
$
|
36,541
|
|
|
$
|
(51,620
|
)
|
|
$
|
(8,678
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net (loss) / income
|
$
|
(8,678
|
)
|
|
$
|
15,079
|
|
|
$
|
36,234
|
|
|
$
|
(51,620
|
)
|
|
$
|
(8,985
|
)
|
Other comprehensive income
|
40,446
|
|
|
1,481
|
|
|
59,921
|
|
|
(61,734
|
)
|
|
40,114
|
|
|||||
Comprehensive income
|
31,768
|
|
|
16,560
|
|
|
96,155
|
|
|
(113,354
|
)
|
|
31,129
|
|
|||||
Comprehensive loss attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
639
|
|
|
—
|
|
|
639
|
|
|||||
Comprehensive income attributable to CME Ltd.
|
$
|
31,768
|
|
|
$
|
16,560
|
|
|
$
|
96,794
|
|
|
$
|
(113,354
|
)
|
|
$
|
31,768
|
|
Condensed Consolidating Statements of Operations for the six months ended June 30, 2015
|
|||||||||||||||||||
|
Parent Issuer
|
|
|
Guarantor Subsidiaries
|
|
|
Non-Guarantor Subsidiaries
|
|
|
Eliminations
|
|
|
Consolidated
|
|
|||||
Net revenues
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
292,967
|
|
|
$
|
—
|
|
|
$
|
292,967
|
|
Cost of revenues
|
—
|
|
|
—
|
|
|
200,057
|
|
|
—
|
|
|
200,057
|
|
|||||
Selling, general and administrative expenses
|
8,532
|
|
|
215
|
|
|
63,866
|
|
|
—
|
|
|
72,613
|
|
|||||
Restructuring costs
|
—
|
|
|
—
|
|
|
1,095
|
|
|
—
|
|
|
1,095
|
|
|||||
Operating (loss) / income
|
(8,532
|
)
|
|
(215
|
)
|
|
27,949
|
|
|
—
|
|
|
19,202
|
|
|||||
Interest income
|
47,972
|
|
|
1,589
|
|
|
11,986
|
|
|
(61,317
|
)
|
|
230
|
|
|||||
Interest expense
|
(83,140
|
)
|
|
(53,807
|
)
|
|
(6,234
|
)
|
|
61,317
|
|
|
(81,864
|
)
|
|||||
Foreign currency exchange loss, net
|
(1,017
|
)
|
|
(5,012
|
)
|
|
(3,171
|
)
|
|
—
|
|
|
(9,200
|
)
|
|||||
Change in fair value of derivatives
|
(3,230
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,230
|
)
|
|||||
Other income / (expense), net
|
—
|
|
|
73
|
|
|
(3,518
|
)
|
|
—
|
|
|
(3,445
|
)
|
|||||
(Loss) / income from continuing operations before tax and (loss) / income from investment in subsidiaries
|
(47,947
|
)
|
|
(57,372
|
)
|
|
27,012
|
|
|
—
|
|
|
(78,307
|
)
|
|||||
Credit / (provision) for income taxes
|
—
|
|
|
8,473
|
|
|
(12,078
|
)
|
|
—
|
|
|
(3,605
|
)
|
|||||
(Loss) / income from continuing operations before (loss) / income from investment in subsidiaries
|
(47,947
|
)
|
|
(48,899
|
)
|
|
14,934
|
|
|
—
|
|
|
(81,912
|
)
|
|||||
(Loss) / income from investment in subsidiaries
|
(34,005
|
)
|
|
10,543
|
|
|
—
|
|
|
23,462
|
|
|
—
|
|
|||||
(Loss) / income from continuing operations
|
(81,952
|
)
|
|
(38,356
|
)
|
|
14,934
|
|
|
23,462
|
|
|
(81,912
|
)
|
|||||
Income / (loss) from discontinued operations, net of tax
|
—
|
|
|
4,351
|
|
|
(4,955
|
)
|
|
—
|
|
|
(604
|
)
|
|||||
Net (loss) / income
|
(81,952
|
)
|
|
(34,005
|
)
|
|
9,979
|
|
|
23,462
|
|
|
(82,516
|
)
|
|||||
Net loss attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
564
|
|
|
—
|
|
|
564
|
|
|||||
Net (loss) / income attributable to CME Ltd.
|
$
|
(81,952
|
)
|
|
$
|
(34,005
|
)
|
|
$
|
10,543
|
|
|
$
|
23,462
|
|
|
$
|
(81,952
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net (loss) / income
|
$
|
(81,952
|
)
|
|
$
|
(34,005
|
)
|
|
$
|
9,979
|
|
|
$
|
23,462
|
|
|
$
|
(82,516
|
)
|
Other comprehensive (loss) / income
|
(65,031
|
)
|
|
12,842
|
|
|
(102,293
|
)
|
|
90,225
|
|
|
(64,257
|
)
|
|||||
Comprehensive loss
|
(146,983
|
)
|
|
(21,163
|
)
|
|
(92,314
|
)
|
|
113,687
|
|
|
(146,773
|
)
|
|||||
Comprehensive income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
(210
|
)
|
|
—
|
|
|
(210
|
)
|
|||||
Comprehensive loss attributable to CME Ltd.
|
$
|
(146,983
|
)
|
|
$
|
(21,163
|
)
|
|
$
|
(92,524
|
)
|
|
$
|
113,687
|
|
|
$
|
(146,983
|
)
|
Condensed Consolidating Statements of Operations for the three months ended June 30, 2014
|
|||||||||||||||||||
|
Parent Issuer
|
|
|
Guarantor Subsidiaries
|
|
|
Non-Guarantor Subsidiaries
|
|
|
Eliminations
|
|
|
Consolidated
|
|
|||||
Net revenues
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
192,811
|
|
|
$
|
—
|
|
|
$
|
192,811
|
|
Cost of revenues
|
—
|
|
|
—
|
|
|
125,514
|
|
|
—
|
|
|
125,514
|
|
|||||
Selling, general and administrative expenses
|
5,289
|
|
|
275
|
|
|
36,126
|
|
|
—
|
|
|
41,690
|
|
|||||
Restructuring costs
|
—
|
|
|
—
|
|
|
2,920
|
|
|
—
|
|
|
2,920
|
|
|||||
Operating (loss) / income
|
(5,289
|
)
|
|
(275
|
)
|
|
28,251
|
|
|
—
|
|
|
22,687
|
|
|||||
Interest income
|
34,537
|
|
|
7,058
|
|
|
95
|
|
|
(41,589
|
)
|
|
101
|
|
|||||
Interest expense
|
(38,217
|
)
|
|
(34,476
|
)
|
|
(7,966
|
)
|
|
41,589
|
|
|
(39,070
|
)
|
|||||
Loss on extinguishment of debt
|
(24,161
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(24,161
|
)
|
|||||
Foreign currency exchange gain / (loss), net
|
784
|
|
|
(2,830
|
)
|
|
1,709
|
|
|
—
|
|
|
(337
|
)
|
|||||
Change in fair value of derivatives
|
2,361
|
|
|
426
|
|
|
(426
|
)
|
|
—
|
|
|
2,361
|
|
|||||
Other expense, net
|
—
|
|
|
—
|
|
|
(533
|
)
|
|
—
|
|
|
(533
|
)
|
|||||
(Loss) / income from continuing operations before tax and (loss) / income on investment in subsidiaries
|
(29,985
|
)
|
|
(30,097
|
)
|
|
21,130
|
|
|
—
|
|
|
(38,952
|
)
|
|||||
Credit / (provision) for income taxes
|
—
|
|
|
4,326
|
|
|
(6,726
|
)
|
|
—
|
|
|
(2,400
|
)
|
|||||
(Loss) / income from continuing operations before (loss) / income on investment in subsidiaries
|
(29,985
|
)
|
|
(25,771
|
)
|
|
14,404
|
|
|
—
|
|
|
(41,352
|
)
|
|||||
(Loss) / income from investment in subsidiaries
|
(22,452
|
)
|
|
3,319
|
|
|
—
|
|
|
19,133
|
|
|
—
|
|
|||||
(Loss) / income from continuing operations
|
(52,437
|
)
|
|
(22,452
|
)
|
|
14,404
|
|
|
19,133
|
|
|
(41,352
|
)
|
|||||
Loss from discontinued operations, net of tax
|
—
|
|
|
—
|
|
|
(11,154
|
)
|
|
—
|
|
|
(11,154
|
)
|
|||||
Net (loss) / income
|
(52,437
|
)
|
|
(22,452
|
)
|
|
3,250
|
|
|
19,133
|
|
|
(52,506
|
)
|
|||||
Net loss attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
69
|
|
|
—
|
|
|
69
|
|
|||||
Net (loss) / income attributable to CME Ltd.
|
$
|
(52,437
|
)
|
|
$
|
(22,452
|
)
|
|
$
|
3,319
|
|
|
$
|
19,133
|
|
|
$
|
(52,437
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net (loss) / income
|
$
|
(52,437
|
)
|
|
$
|
(22,452
|
)
|
|
$
|
3,250
|
|
|
$
|
19,133
|
|
|
$
|
(52,506
|
)
|
Other comprehensive (loss) / income
|
(8,373
|
)
|
|
142,853
|
|
|
155,843
|
|
|
(298,632
|
)
|
|
(8,309
|
)
|
|||||
Comprehensive (loss) / income
|
(60,810
|
)
|
|
120,401
|
|
|
159,093
|
|
|
(279,499
|
)
|
|
(60,815
|
)
|
|||||
Comprehensive loss attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
5
|
|
|||||
Comprehensive (loss) / income attributable to CME Ltd.
|
$
|
(60,810
|
)
|
|
$
|
120,401
|
|
|
$
|
159,098
|
|
|
$
|
(279,499
|
)
|
|
$
|
(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
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
333,516
|
|
|
$
|
—
|
|
|
$
|
333,516
|
|
Cost of revenues
|
—
|
|
|
—
|
|
|
245,093
|
|
|
—
|
|
|
245,093
|
|
|||||
Selling, general and administrative expenses
|
8,956
|
|
|
527
|
|
|
62,687
|
|
|
—
|
|
|
72,170
|
|
|||||
Restructuring costs
|
—
|
|
|
—
|
|
|
8,248
|
|
|
—
|
|
|
8,248
|
|
|||||
Operating (loss) / income
|
(8,956
|
)
|
|
(527
|
)
|
|
17,488
|
|
|
—
|
|
|
8,005
|
|
|||||
Interest income
|
73,728
|
|
|
14,105
|
|
|
169
|
|
|
(87,820
|
)
|
|
182
|
|
|||||
Interest expense
|
(64,624
|
)
|
|
(73,606
|
)
|
|
(16,540
|
)
|
|
87,820
|
|
|
(66,950
|
)
|
|||||
Loss on extinguishment of debt
|
(24,161
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(24,161
|
)
|
|||||
Foreign currency exchange gain / (loss), net
|
962
|
|
|
(3,722
|
)
|
|
1,793
|
|
|
—
|
|
|
(967
|
)
|
|||||
Change in fair value of derivatives
|
2,311
|
|
|
(2,429
|
)
|
|
2,429
|
|
|
—
|
|
|
2,311
|
|
|||||
Other expense, net
|
—
|
|
|
—
|
|
|
(498
|
)
|
|
—
|
|
|
(498
|
)
|
|||||
(Loss) / income from continuing operations before tax and loss on investment in subsidiaries
|
(20,740
|
)
|
|
(66,179
|
)
|
|
4,841
|
|
|
—
|
|
|
(82,078
|
)
|
|||||
Credit / (provision) for income taxes
|
—
|
|
|
7,929
|
|
|
(8,203
|
)
|
|
—
|
|
|
(274
|
)
|
|||||
Loss from continuing operations before loss on investment in subsidiaries
|
(20,740
|
)
|
|
(58,250
|
)
|
|
(3,362
|
)
|
|
—
|
|
|
(82,352
|
)
|
|||||
Loss from investment in subsidiaries
|
(79,613
|
)
|
|
(21,363
|
)
|
|
—
|
|
|
100,976
|
|
|
—
|
|
|||||
Loss from continuing operations
|
(100,353
|
)
|
|
(79,613
|
)
|
|
(3,362
|
)
|
|
100,976
|
|
|
(82,352
|
)
|
|||||
Loss from discontinued operations, net of tax
|
—
|
|
|
—
|
|
|
(18,787
|
)
|
|
—
|
|
|
(18,787
|
)
|
|||||
Net loss
|
(100,353
|
)
|
|
(79,613
|
)
|
|
(22,149
|
)
|
|
100,976
|
|
|
(101,139
|
)
|
|||||
Net loss attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
786
|
|
|
—
|
|
|
786
|
|
|||||
Net loss attributable to CME Ltd.
|
$
|
(100,353
|
)
|
|
$
|
(79,613
|
)
|
|
$
|
(21,363
|
)
|
|
$
|
100,976
|
|
|
$
|
(100,353
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net loss
|
$
|
(100,353
|
)
|
|
$
|
(79,613
|
)
|
|
$
|
(22,149
|
)
|
|
$
|
100,976
|
|
|
$
|
(101,139
|
)
|
Other comprehensive loss
|
(6,998
|
)
|
|
(18,743
|
)
|
|
(5,960
|
)
|
|
24,764
|
|
|
(6,937
|
)
|
|||||
Comprehensive loss
|
(107,351
|
)
|
|
(98,356
|
)
|
|
(28,109
|
)
|
|
125,740
|
|
|
(108,076
|
)
|
|||||
Comprehensive loss attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
725
|
|
|
—
|
|
|
725
|
|
|||||
Comprehensive loss attributable to CME Ltd.
|
$
|
(107,351
|
)
|
|
$
|
(98,356
|
)
|
|
$
|
(27,384
|
)
|
|
$
|
125,740
|
|
|
$
|
(107,351
|
)
|
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, 2015
|
|||||||
Country
|
Real GDP Growth
|
|
|
Real Private Consumption Growth
|
|
|
Net TV Ad Market Growth
|
|
Bulgaria
|
2.2
|
%
|
|
1.7
|
%
|
|
(1
|
)%
|
Croatia
|
0.2
|
%
|
|
0.2
|
%
|
|
1
|
%
|
Czech Republic
|
3.2
|
%
|
|
2.8
|
%
|
|
7
|
%
|
Romania*
|
3.8
|
%
|
|
4.4
|
%
|
|
12
|
%
|
Slovak Republic
|
2.8
|
%
|
|
2.0
|
%
|
|
12
|
%
|
Slovenia
|
2.5
|
%
|
|
0.7
|
%
|
|
3
|
%
|
Total CME Ltd. Markets
|
2.9
|
%
|
|
2.6
|
%
|
|
7
|
%
|
|
NET REVENUES
|
||||||||||||
|
For the Three Months Ended June 30, (US$ 000's)
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2015
|
|
|
2014
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Bulgaria
|
$
|
19,420
|
|
|
$
|
23,912
|
|
|
(18.8
|
)%
|
|
0.9
|
%
|
Croatia
|
16,242
|
|
|
19,470
|
|
|
(16.6
|
)%
|
|
4.1
|
%
|
||
Czech Republic
|
52,131
|
|
|
59,299
|
|
|
(12.1
|
)%
|
|
9.0
|
%
|
||
Romania
|
44,034
|
|
|
49,431
|
|
|
(10.9
|
)%
|
|
11.0
|
%
|
||
Slovak Republic
|
20,236
|
|
|
24,211
|
|
|
(16.4
|
)%
|
|
3.8
|
%
|
||
Slovenia
|
15,063
|
|
|
17,585
|
|
|
(14.3
|
)%
|
|
6.5
|
%
|
||
Intersegment revenues
|
(292
|
)
|
|
(1,097
|
)
|
|
NM
(1)
|
|
|
NM
(1)
|
|
||
Total net revenues
|
$
|
166,834
|
|
|
$
|
192,811
|
|
|
(13.5
|
)%
|
|
7.5
|
%
|
|
NET REVENUES
|
||||||||||||
|
For the Six Months Ended June 30, (US$ 000's)
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2015
|
|
|
2014
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Bulgaria
|
$
|
36,204
|
|
|
$
|
43,188
|
|
|
(16.2
|
)%
|
|
3.1
|
%
|
Croatia
|
28,235
|
|
|
32,967
|
|
|
(14.4
|
)%
|
|
5.9
|
%
|
||
Czech Republic
|
87,096
|
|
|
98,332
|
|
|
(11.4
|
)%
|
|
9.4
|
%
|
||
Romania
|
77,556
|
|
|
86,288
|
|
|
(10.1
|
)%
|
|
10.4
|
%
|
||
Slovak Republic
|
37,774
|
|
|
42,357
|
|
|
(10.8
|
)%
|
|
9.8
|
%
|
||
Slovenia
|
26,543
|
|
|
31,846
|
|
|
(16.7
|
)%
|
|
2.6
|
%
|
||
Intersegment revenues
|
(441
|
)
|
|
(1,462
|
)
|
|
NM
(1)
|
|
|
NM
(1)
|
|
||
Total net revenues
|
$
|
292,967
|
|
|
$
|
333,516
|
|
|
(12.2
|
)%
|
|
8.2
|
%
|
|
OIBDA
|
||||||||||||
|
For the Three Months Ended June 30, (US$ 000's)
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2015
|
|
|
2014
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Bulgaria
|
$
|
4,045
|
|
|
$
|
5,634
|
|
|
(28.2
|
)%
|
|
(10.9
|
)%
|
Croatia
|
4,972
|
|
|
4,856
|
|
|
2.4
|
%
|
|
27.7
|
%
|
||
Czech Republic
|
24,238
|
|
|
20,700
|
|
|
17.1
|
%
|
|
45.1
|
%
|
||
Romania
|
15,419
|
|
|
11,774
|
|
|
31.0
|
%
|
|
63.2
|
%
|
||
Slovak Republic
|
3,627
|
|
|
3,060
|
|
|
18.5
|
%
|
|
46.5
|
%
|
||
Slovenia
|
963
|
|
|
2,690
|
|
|
(64.2
|
)%
|
|
(55.2
|
)%
|
||
Eliminations
|
15
|
|
|
(63
|
)
|
|
NM
(1)
|
|
|
NM
(1)
|
|
||
Total operating segments
|
53,279
|
|
|
48,651
|
|
|
9.5
|
%
|
|
35.9
|
%
|
||
Corporate
|
(6,468
|
)
|
|
(7,841
|
)
|
|
17.5
|
%
|
|
2.7
|
%
|
||
Consolidated OIBDA
|
$
|
46,811
|
|
|
$
|
40,810
|
|
|
14.7
|
%
|
|
43.7
|
%
|
|
OIBDA
|
||||||||||||
|
For the Six Months Ended June 30, (US$ 000's)
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2015
|
|
|
2014
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Bulgaria
|
$
|
6,243
|
|
|
$
|
2,888
|
|
|
116.2
|
%
|
|
171.3
|
%
|
Croatia
|
6,834
|
|
|
5,527
|
|
|
23.6
|
%
|
|
55.1
|
%
|
||
Czech Republic
|
34,329
|
|
|
23,413
|
|
|
46.6
|
%
|
|
83.3
|
%
|
||
Romania
|
18,780
|
|
|
16,100
|
|
|
16.6
|
%
|
|
45.4
|
%
|
||
Slovak Republic
|
3,482
|
|
|
(102
|
)
|
|
NM
(1)
|
|
|
NM
(1)
|
|
||
Slovenia
|
1,323
|
|
|
3,205
|
|
|
(58.7
|
)%
|
|
(47.6
|
)%
|
||
Eliminations
|
(35
|
)
|
|
322
|
|
|
NM
(1)
|
|
|
NM
(1)
|
|
||
Total operating segments
|
70,956
|
|
|
51,353
|
|
|
38.2
|
%
|
|
73.5
|
%
|
||
Corporate
|
(12,697
|
)
|
|
(13,938
|
)
|
|
8.9
|
%
|
|
(8.8
|
)%
|
||
Consolidated OIBDA
|
$
|
58,259
|
|
|
$
|
37,415
|
|
|
55.7
|
%
|
|
99.4
|
%
|
|
For the Three Months Ended June 30, (US$ 000's)
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2015
|
|
|
2014
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Television advertising
|
$
|
13,864
|
|
|
$
|
17,329
|
|
|
(20.0
|
)%
|
|
(0.6
|
)%
|
Carriage fees and subscriptions
|
4,473
|
|
|
5,052
|
|
|
(11.5
|
)%
|
|
10.0
|
%
|
||
Other
|
1,083
|
|
|
1,531
|
|
|
(29.3
|
)%
|
|
(12.1
|
)%
|
||
Net revenues
|
19,420
|
|
|
23,912
|
|
|
(18.8
|
)%
|
|
0.9
|
%
|
||
Costs charged in arriving at OIBDA
|
15,375
|
|
|
18,278
|
|
|
(15.9
|
)%
|
|
4.5
|
%
|
||
OIBDA
|
$
|
4,045
|
|
|
$
|
5,634
|
|
|
(28.2
|
)%
|
|
(10.9
|
)%
|
|
For the Six Months Ended June 30, (US$ 000's)
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2015
|
|
|
2014
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Television advertising
|
$
|
25,125
|
|
|
$
|
30,045
|
|
|
(16.4
|
)%
|
|
3.0
|
%
|
Carriage fees and subscriptions
|
8,973
|
|
|
9,996
|
|
|
(10.2
|
)%
|
|
10.0
|
%
|
||
Other
|
2,106
|
|
|
3,147
|
|
|
(33.1
|
)%
|
|
(17.9
|
)%
|
||
Net revenues
|
36,204
|
|
|
43,188
|
|
|
(16.2
|
)%
|
|
3.1
|
%
|
||
Costs charged in arriving at OIBDA
|
29,961
|
|
|
40,300
|
|
|
(25.7
|
)%
|
|
(8.7
|
)%
|
||
OIBDA
|
$
|
6,243
|
|
|
$
|
2,888
|
|
|
116.2
|
%
|
|
171.3
|
%
|
|
For the Three Months Ended June 30, (US$ 000's)
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2015
|
|
|
2014
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Television advertising
|
$
|
14,720
|
|
|
$
|
17,977
|
|
|
(18.1
|
)%
|
|
2.2
|
%
|
Carriage fees and subscriptions
|
559
|
|
|
520
|
|
|
7.5
|
%
|
|
34.1
|
%
|
||
Other
|
963
|
|
|
973
|
|
|
(1.0
|
)%
|
|
23.5
|
%
|
||
Net revenues
|
16,242
|
|
|
19,470
|
|
|
(16.6
|
)%
|
|
4.1
|
%
|
||
Costs charged in arriving at OIBDA
|
11,270
|
|
|
14,614
|
|
|
(22.9
|
)%
|
|
(3.7
|
)%
|
||
OIBDA
|
$
|
4,972
|
|
|
$
|
4,856
|
|
|
2.4
|
%
|
|
27.7
|
%
|
|
For the Six Months Ended June 30, (US$ 000's)
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2015
|
|
|
2014
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Television advertising
|
$
|
25,021
|
|
|
$
|
29,973
|
|
|
(16.5
|
)%
|
|
3.2
|
%
|
Carriage fees and subscriptions
|
1,160
|
|
|
1,008
|
|
|
15.1
|
%
|
|
41.5
|
%
|
||
Other
|
2,054
|
|
|
1,986
|
|
|
3.4
|
%
|
|
27.3
|
%
|
||
Net revenues
|
28,235
|
|
|
32,967
|
|
|
(14.4
|
)%
|
|
5.9
|
%
|
||
Costs charged in arriving at OIBDA
|
21,401
|
|
|
27,440
|
|
|
(22.0
|
)%
|
|
(3.9
|
)%
|
||
OIBDA
|
$
|
6,834
|
|
|
$
|
5,527
|
|
|
23.6
|
%
|
|
55.1
|
%
|
|
For the Three Months Ended June 30, (US$ 000's)
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2015
|
|
|
2014
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Television advertising
|
$
|
48,097
|
|
|
$
|
53,997
|
|
|
(10.9
|
)%
|
|
10.5
|
%
|
Carriage fees and subscriptions
|
2,005
|
|
|
2,009
|
|
|
(0.2
|
)%
|
|
23.8
|
%
|
||
Other
|
2,029
|
|
|
3,293
|
|
|
(38.4
|
)%
|
|
(23.6
|
)%
|
||
Net revenues
|
52,131
|
|
|
59,299
|
|
|
(12.1
|
)%
|
|
9.0
|
%
|
||
Costs charged in arriving at OIBDA
|
27,893
|
|
|
38,599
|
|
|
(27.7
|
)%
|
|
(10.4
|
)%
|
||
OIBDA
|
$
|
24,238
|
|
|
$
|
20,700
|
|
|
17.1
|
%
|
|
45.1
|
%
|
|
For the Six Months Ended June 30, (US$ 000's)
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2015
|
|
|
2014
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Television advertising
|
$
|
79,545
|
|
|
$
|
88,500
|
|
|
(10.1
|
)%
|
|
11.0
|
%
|
Carriage fees and subscriptions
|
4,024
|
|
|
4,208
|
|
|
(4.4
|
)%
|
|
17.6
|
%
|
||
Other
|
3,527
|
|
|
5,624
|
|
|
(37.3
|
)%
|
|
(22.6
|
)%
|
||
Net revenues
|
87,096
|
|
|
98,332
|
|
|
(11.4
|
)%
|
|
9.4
|
%
|
||
Costs charged in arriving at OIBDA
|
52,767
|
|
|
74,919
|
|
|
(29.6
|
)%
|
|
(13.4
|
)%
|
||
OIBDA
|
$
|
34,329
|
|
|
$
|
23,413
|
|
|
46.6
|
%
|
|
83.3
|
%
|
|
For the Three Months Ended June 30, (US$ 000's)
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2015
|
|
|
2014
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Television advertising
|
$
|
32,917
|
|
|
$
|
34,741
|
|
|
(5.3
|
)%
|
|
18.0
|
%
|
Carriage fees and subscriptions
|
10,004
|
|
|
12,341
|
|
|
(18.9
|
)%
|
|
1.0
|
%
|
||
Other
|
1,113
|
|
|
2,349
|
|
|
(52.6
|
)%
|
|
(41.2
|
)%
|
||
Net revenues
|
44,034
|
|
|
49,431
|
|
|
(10.9
|
)%
|
|
11.0
|
%
|
||
Costs charged in arriving at OIBDA
|
28,615
|
|
|
37,657
|
|
|
(24.0
|
)%
|
|
(5.4
|
)%
|
||
OIBDA
|
$
|
15,419
|
|
|
$
|
11,774
|
|
|
31.0
|
%
|
|
63.2
|
%
|
|
For the Six Months Ended June 30, (US$ 000's)
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2015
|
|
|
2014
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Television advertising
|
$
|
55,264
|
|
|
$
|
59,279
|
|
|
(6.8
|
)%
|
|
14.6
|
%
|
Carriage fees and subscriptions
|
20,374
|
|
|
23,083
|
|
|
(11.7
|
)%
|
|
8.2
|
%
|
||
Other
|
1,918
|
|
|
3,926
|
|
|
(51.1
|
)%
|
|
(40.4
|
)%
|
||
Net revenues
|
77,556
|
|
|
86,288
|
|
|
(10.1
|
)%
|
|
10.4
|
%
|
||
Costs charged in arriving at OIBDA
|
58,776
|
|
|
70,188
|
|
|
(16.3
|
)%
|
|
2.5
|
%
|
||
OIBDA
|
$
|
18,780
|
|
|
$
|
16,100
|
|
|
16.6
|
%
|
|
45.4
|
%
|
|
For the Three Months Ended June 30, (US$ 000's)
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2015
|
|
|
2014
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Television advertising
|
$
|
18,793
|
|
|
$
|
22,391
|
|
|
(16.1
|
)%
|
|
4.2
|
%
|
Carriage fees and subscriptions
|
360
|
|
|
268
|
|
|
34.3
|
%
|
|
66.7
|
%
|
||
Other
|
1,083
|
|
|
1,552
|
|
|
(30.2
|
)%
|
|
(13.3
|
)%
|
||
Net revenues
|
20,236
|
|
|
24,211
|
|
|
(16.4
|
)%
|
|
3.8
|
%
|
||
Costs charged in arriving at OIBDA
|
16,609
|
|
|
21,151
|
|
|
(21.5
|
)%
|
|
(2.4
|
)%
|
||
OIBDA
|
$
|
3,627
|
|
|
$
|
3,060
|
|
|
18.5
|
%
|
|
46.5
|
%
|
|
For the Six Months Ended June 30, (US$ 000's)
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2015
|
|
|
2014
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Television advertising
|
$
|
35,099
|
|
|
$
|
39,667
|
|
|
(11.5
|
)%
|
|
9.0
|
%
|
Carriage fees and subscriptions
|
660
|
|
|
543
|
|
|
21.5
|
%
|
|
49.0
|
%
|
||
Other
|
2,015
|
|
|
2,147
|
|
|
(6.1
|
)%
|
|
15.8
|
%
|
||
Net revenues
|
37,774
|
|
|
42,357
|
|
|
(10.8
|
)%
|
|
9.8
|
%
|
||
Costs charged in arriving at OIBDA
|
34,292
|
|
|
42,459
|
|
|
(19.2
|
)%
|
|
(1.0
|
)%
|
||
OIBDA
|
$
|
3,482
|
|
|
$
|
(102
|
)
|
|
NM
(1)
|
|
|
NM
(1)
|
|
|
For the Three Months Ended June 30, (US$ 000's)
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2015
|
|
|
2014
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Television advertising
|
$
|
13,166
|
|
|
$
|
15,251
|
|
|
(13.7
|
)%
|
|
7.3
|
%
|
Carriage fees and subscriptions
|
1,026
|
|
|
905
|
|
|
13.4
|
%
|
|
40.9
|
%
|
||
Other
|
871
|
|
|
1,429
|
|
|
(39.0
|
)%
|
|
(24.3
|
)%
|
||
Net revenues
|
15,063
|
|
|
17,585
|
|
|
(14.3
|
)%
|
|
6.5
|
%
|
||
Costs charged in arriving at OIBDA
|
14,100
|
|
|
14,895
|
|
|
(5.3
|
)%
|
|
17.5
|
%
|
||
OIBDA
|
$
|
963
|
|
|
$
|
2,690
|
|
|
(64.2
|
)%
|
|
(55.2
|
)%
|
|
For the Six Months Ended June 30, (US$ 000's)
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2015
|
|
|
2014
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Television advertising
|
$
|
23,118
|
|
|
$
|
27,712
|
|
|
(16.6
|
)%
|
|
2.7
|
%
|
Carriage fees and subscriptions
|
2,014
|
|
|
2,083
|
|
|
(3.3
|
)%
|
|
18.7
|
%
|
||
Other
|
1,411
|
|
|
2,051
|
|
|
(31.2
|
)%
|
|
(15.3
|
)%
|
||
Net revenues
|
26,543
|
|
|
31,846
|
|
|
(16.7
|
)%
|
|
2.6
|
%
|
||
Costs charged in arriving at OIBDA
|
25,220
|
|
|
28,641
|
|
|
(11.9
|
)%
|
|
8.0
|
%
|
||
OIBDA
|
$
|
1,323
|
|
|
$
|
3,205
|
|
|
(58.7
|
)%
|
|
(47.6
|
)%
|
|
For the Six Months Ended June 30, (US$ 000's)
|
|||||||||
|
2015
|
|
|
2014
|
|
|
Movement
|
|
||
Net cash generated from continuing operating activities
|
$
|
41,522
|
|
|
$
|
(12,559
|
)
|
|
NM
(1)
|
|
Capital expenditures, net
|
(14,388
|
)
|
|
(13,963
|
)
|
|
3.0
|
%
|
||
Free cash flow
|
$
|
27,134
|
|
|
$
|
(26,522
|
)
|
|
NM
(1)
|
|
(US$ 000's)
|
June 30, 2015
|
|
|
December 31, 2014
|
|
|
Movement
|
|
||
Cash and cash equivalents
|
$
|
38,013
|
|
|
$
|
34,298
|
|
|
10.8
|
%
|
|
For the Three Months Ended June 30, (US$ 000's)
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2015
|
|
|
2014
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Revenue:
|
|
|
|
|
|
|
|
||||||
Television advertising
|
$
|
141,557
|
|
|
$
|
161,686
|
|
|
(12.4
|
)%
|
|
8.8
|
%
|
Carriage fees and subscriptions
|
18,427
|
|
|
21,095
|
|
|
(12.6
|
)%
|
|
8.7
|
%
|
||
Other revenue
|
6,850
|
|
|
10,030
|
|
|
(31.7
|
)%
|
|
(15.2
|
)%
|
||
Net Revenues
|
166,834
|
|
|
192,811
|
|
|
(13.5
|
)%
|
|
7.5
|
%
|
||
Operating expenses:
|
|
|
|
|
|
|
|
||||||
Content costs
|
73,437
|
|
|
93,167
|
|
|
(21.2
|
)%
|
|
(2.0
|
)%
|
||
Other operating costs
|
17,422
|
|
|
21,109
|
|
|
(17.5
|
)%
|
|
2.6
|
%
|
||
Depreciation of property, plant and equipment
|
6,936
|
|
|
8,051
|
|
|
(13.8
|
)%
|
|
7.0
|
%
|
||
Amortization of broadcast licenses and other intangibles
|
3,434
|
|
|
3,187
|
|
|
7.8
|
%
|
|
33.7
|
%
|
||
Cost of revenues
|
101,229
|
|
|
125,514
|
|
|
(19.3
|
)%
|
|
0.3
|
%
|
||
Selling, general and administrative expenses
|
28,712
|
|
|
41,690
|
|
|
(31.1
|
)%
|
|
(15.3
|
)%
|
||
Restructuring costs
|
452
|
|
|
2,920
|
|
|
(84.5
|
)%
|
|
(80.8
|
)%
|
||
Operating income
|
$
|
36,441
|
|
|
$
|
22,687
|
|
|
60.6
|
%
|
|
103.3
|
%
|
|
For the Six Months Ended June 30, (US$ 000's)
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2015
|
|
|
2014
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Revenue:
|
|
|
|
|
|
|
|
||||||
Television advertising
|
$
|
243,172
|
|
|
$
|
275,176
|
|
|
(11.6
|
)%
|
|
8.9
|
%
|
Carriage fees and subscriptions
|
37,205
|
|
|
40,921
|
|
|
(9.1
|
)%
|
|
11.5
|
%
|
||
Other revenue
|
12,590
|
|
|
17,419
|
|
|
(27.7
|
)%
|
|
(11.2
|
)%
|
||
Net Revenues
|
292,967
|
|
|
333,516
|
|
|
(12.2
|
)%
|
|
8.2
|
%
|
||
Operating expenses:
|
|
|
|
|
|
|
|
||||||
Content costs
|
144,727
|
|
|
179,988
|
|
|
(19.6
|
)%
|
|
(1.3
|
)%
|
||
Other operating costs
|
34,460
|
|
|
42,580
|
|
|
(19.1
|
)%
|
|
(0.8
|
)%
|
||
Depreciation of property, plant and equipment
|
13,937
|
|
|
16,111
|
|
|
(13.5
|
)%
|
|
6.1
|
%
|
||
Amortization of broadcast licenses and other intangibles
|
6,933
|
|
|
6,414
|
|
|
8.1
|
%
|
|
32.7
|
%
|
||
Cost of revenues
|
200,057
|
|
|
245,093
|
|
|
(18.4
|
)%
|
|
0.2
|
%
|
||
Selling, general and administrative expenses
|
72,613
|
|
|
72,170
|
|
|
0.6
|
%
|
|
22.7
|
%
|
||
Restructuring costs
|
1,095
|
|
|
8,248
|
|
|
(86.7
|
)%
|
|
(83.6
|
)%
|
||
Operating income
|
$
|
19,202
|
|
|
$
|
8,005
|
|
|
139.9
|
%
|
|
265.5
|
%
|
|
For the Three Months Ended June 30, (US$ 000's)
|
|||||||||
|
2015
|
|
|
2014
|
|
|
% Act
|
|
||
Interest income
|
$
|
118
|
|
|
$
|
101
|
|
|
16.8
|
%
|
Interest expense
|
(41,746
|
)
|
|
(39,070
|
)
|
|
(6.8
|
)%
|
||
Loss on extinguishment of debt
|
—
|
|
|
(24,161
|
)
|
|
100.0
|
%
|
||
Foreign currency exchange gain / (loss), net
|
2,289
|
|
|
(337
|
)
|
|
NM
1
|
|
||
Change in fair value of derivatives
|
(2,220
|
)
|
|
2,361
|
|
|
NM
1
|
|
||
Other expense, net
|
(3,091
|
)
|
|
(533
|
)
|
|
NM
1
|
|
||
Provision for income taxes
|
(3,460
|
)
|
|
(2,400
|
)
|
|
(44.2
|
)%
|
||
Gain / (loss) from discontinued operations, net of tax
|
2,684
|
|
|
(11,154
|
)
|
|
NM
1
|
|
||
Net loss attributable to noncontrolling interests
|
307
|
|
|
69
|
|
|
NM
1
|
|
||
Currency translation adjustment, net
|
39,581
|
|
|
(8,309
|
)
|
|
NM
1
|
|
(1)
|
Number is not meaningful.
|
|
For the Six Months Ended June 30, (US$ 000's)
|
|||||||||
|
2015
|
|
|
2014
|
|
|
% Act
|
|
||
Interest income
|
$
|
230
|
|
|
$
|
182
|
|
|
26.4
|
%
|
Interest expense
|
(81,864
|
)
|
|
(66,950
|
)
|
|
(22.3
|
)%
|
||
Loss on extinguishment of debt
|
—
|
|
|
(24,161
|
)
|
|
100.0
|
%
|
||
Foreign currency exchange loss, net
|
(9,200
|
)
|
|
(967
|
)
|
|
NM
1
|
|
||
Change in fair value of derivatives
|
(3,230
|
)
|
|
2,311
|
|
|
NM
1
|
|
||
Other expense, net
|
(3,445
|
)
|
|
(498
|
)
|
|
NM
1
|
|
||
Provision for income taxes
|
(3,605
|
)
|
|
(274
|
)
|
|
NM
1
|
|
||
Loss from discontinued operations, net of tax
|
(604
|
)
|
|
(18,787
|
)
|
|
96.8
|
%
|
||
Net loss attributable to noncontrolling interests
|
564
|
|
|
786
|
|
|
(28.2
|
)%
|
||
Currency translation adjustment, net
|
(64,183
|
)
|
|
(6,937
|
)
|
|
NM
1
|
|
(1)
|
Number is not meaningful.
|
|
Change in Average Rates
|
|
Bulgarian Lev
|
23
|
%
|
Croatian Kuna
|
23
|
%
|
Czech Koruna
|
23
|
%
|
Euro
|
23
|
%
|
New Romanian Lei
|
22
|
%
|
|
Condensed Consolidated Balance Sheet (US$ 000’s)
|
|||||||||
|
June 30, 2015
|
|
|
December 31, 2014
|
|
|
Movement
|
|
||
Current assets
|
$
|
348,712
|
|
|
$
|
374,869
|
|
|
(7.0
|
)%
|
Non-current assets
|
1,133,541
|
|
|
1,244,491
|
|
|
(8.9
|
)%
|
||
Current liabilities
|
451,567
|
|
|
450,527
|
|
|
0.2
|
%
|
||
Non-current liabilities
|
675,360
|
|
|
667,725
|
|
|
1.1
|
%
|
||
Temporary equity
|
232,330
|
|
|
223,926
|
|
|
3.8
|
%
|
||
CME Ltd. shareholders’ equity
|
125,398
|
|
|
279,794
|
|
|
(55.2
|
)%
|
||
Noncontrolling interests in consolidated subsidiaries
|
(2,402
|
)
|
|
(2,612
|
)
|
|
8.0
|
%
|
|
For the Six Months Ended June 30, (US$ 000's)
|
||||||
|
2015
|
|
|
2014
|
|
||
Net cash generated from / (used in) continuing operating activities
|
$
|
41,522
|
|
|
$
|
(12,559
|
)
|
Net cash used in continuing investing activities
|
(14,388
|
)
|
|
(13,963
|
)
|
||
Net cash (used in) / provided by continuing financing activities
|
(27,353
|
)
|
|
16,226
|
|
||
Net cash provided by / (used in) discontinued operations
|
5,268
|
|
|
(2,405
|
)
|
||
Impact of exchange rate fluctuations on cash
|
(1,334
|
)
|
|
(3,555
|
)
|
|
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
|
$
|
1,047,657
|
|
|
$
|
261,034
|
|
|
$
|
783,921
|
|
|
$
|
714
|
|
|
$
|
1,988
|
|
Long-term debt – interest
|
310,676
|
|
|
10,314
|
|
|
296,786
|
|
|
3,576
|
|
|
—
|
|
|||||
Unconditional purchase obligations
|
179,456
|
|
|
60,565
|
|
|
92,242
|
|
|
26,539
|
|
|
110
|
|
|||||
Operating leases
|
8,947
|
|
|
3,028
|
|
|
3,167
|
|
|
1,473
|
|
|
1,279
|
|
|||||
Capital lease obligations
|
3,952
|
|
|
1,230
|
|
|
1,900
|
|
|
822
|
|
|
—
|
|
|||||
Other long-term obligations
|
43,125
|
|
|
19,873
|
|
|
10,865
|
|
|
12,194
|
|
|
193
|
|
|||||
Total contractual obligations
|
$
|
1,593,813
|
|
|
$
|
356,044
|
|
|
$
|
1,188,881
|
|
|
$
|
45,318
|
|
|
$
|
3,570
|
|
Expected Maturity Dates
|
|
2015
|
|
|
2016
|
|
|
2017
|
|
|
2018
|
|
|
2019
|
|
|
Thereafter
|
|
Long-term Debt (000's):
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Variable rate (EUR)
1
|
|
—
|
|
|
—
|
|
|
250,800
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Average interest rate
|
|
—
|
|
|
—
|
|
|
1.50
|
%
|
|
—
|
|
|
—
|
|
|
—
|
|
Fixed rate (US$)
|
|
261,034
|
|
|
—
|
|
|
502,955
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Average interest rate
|
|
5.00
|
%
|
|
—
|
|
|
15.00
|
%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest Rate Swaps (000's):
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Variable to fixed (EUR)
|
|
—
|
|
|
—
|
|
|
250,800
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Average pay rate
|
|
—
|
|
|
—
|
|
|
0.21
|
%
|
|
—
|
|
|
—
|
|
|
—
|
|
Average receive rate
|
|
—
|
|
|
—
|
|
|
0.00
|
%
|
|
—
|
|
|
—
|
|
|
—
|
|
(1)
|
As discussed in
Note 5, "Long-term Debt and Other Financing Arrangements"
, as consideration for Time Warner's guarantee of the 2017 Euro Term Loan, we will pay a guarantee fee to Time Warner based on the amount outstanding on the 2017 Euro Term Loan calculated on a per annum basis equal to 8.5% minus the rate of interest paid by CME Ltd. to the lenders under the 2017 Euro Term Loan.
|
Exhibit Number
|
|
Description
|
10.01+
|
|
Central European Media Enterprises Ltd. 2015 Stock Incentive Plan.
|
|
|
|
10.02+
|
|
Form of Restricted Stock Unit Award Agreement (Directors' Version) (for use from June 2015).
|
|
|
|
10.03+
|
|
Form of Employee Non-Qualified Stock Option Agreement (for use from June 2015).
|
|
|
|
10.04+
|
|
Form of Restricted Stock Unit Award Agreement (time-based vesting) (for use from March 2015).
|
|
|
|
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 29, 2015
|
/s/ David Sturgeon
David Sturgeon
Executive Vice President and Chief Financial Officer
Principal Financial Officer and Principal Accounting Officer
|
Exhibit Number
|
|
Description
|
10.01+
|
|
Central European Media Enterprises Ltd. 2015 Stock Incentive Plan.
|
|
|
|
10.02+
|
|
Form of Restricted Stock Unit Award Agreement (Directors' Version) (for use from June 2015).
|
|
|
|
10.03+
|
|
Form of Employee Non-Qualified Stock Option Agreement (for use from June 2015).
|
|
|
|
10.04+
|
|
Form of Restricted Stock Unit Award Agreement (time-based vesting) (for use from March 2015).
|
|
|
|
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 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 [●] installment[s] on the date in the following schedule (the “Regular Vesting Schedule”), subject to the Grantee’s continuous service as a non-employee director of the Company (the “Service”) from the date hereof through the applicable vesting date:
|
Vesting Date
|
Restricted Stock Units Vesting
|
[●]
|
[●]% of Award / [●] 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, as determined by the Committee.
|
(d)
|
Change in Control
. In the event of Change in Control, Awards of Restricted Stock Units that have not previously vested will fully vest immediately prior to such Change in Control.
|
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, health 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 Affiliates 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 Affiliates, 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 Affiliates 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 all 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 Affiliates’ 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.
|
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. Except as otherwise provided herein, 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 U.S. Internal Revenue Code of 1986 (as amended, 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 Affiliates 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 may, at the sole discretion of the Committee, 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:
|
|
|
|
|
|
[•]
|
|
|
|
1.
|
Grant of Option
.
The Company hereby grants to the Optionee an option (the “Option”) to purchase up to [●] shares (the “Shares”) of Class A common stock, par value $0.08 per share, of the Company, at an exercise price of $ [●] per Share (the “Exercise Price per Share”), on the terms and conditions set forth herein. The Option is a non-qualified stock option.
|
2.
|
Vesting Provisions
.
|
(a)
|
Vesting Schedule
.
Subject to Sections 2(b), (c) and (d) hereof, the Option shall vest and become exercisable on the following schedule:
|
(b)
|
Change in Control
. Notwithstanding any other provision of this Agreement or the Plan, in the event of a Change in Control the unvested portion of the Option shall fully vest and become exercisable immediately prior to such Change in Control.
|
(c)
|
Time Warner Transaction
. Notwithstanding any other provision of this Agreement or the Plan, the unvested portion of the Option shall fully vest and become exercisable in accordance with the provisions of Annex A in connection with a Time Warner Transaction.
|
(d)
|
Death or Disability
. If the Optionee’s Service terminates due to death or disability, the unvested portion of the Option shall fully vest and become exercisable on the date of such termination. For purposes of this Agreement, “disability” means the Optionee’s inability to perform the duties and responsibilities required of the Optionee 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.
|
3.
|
Manner of Exercise of the Option
.
|
(a)
|
Exercise Notice
.
Subject to Section 4, the Optionee may exercise all or any part of the Option that has vested in accordance with Section 2 of this Agreement, by giving written notice to the Company in the form of
Exhibit 1
attached hereto (an “Exercise Notice”) specifying the number of Shares with respect to which the Option is being exercised, which notice shall be signed (whether or not in electronic form) by the person exercising the Option. The Option may be exercised with respect to whole Shares only. When delivering the Exercise Notice, the Optionee shall also, in accordance with Section 6(d) of the Plan, make provision for the payment of the aggregate Exercise Price per Shares for the Option being exercised and any applicable withholding tax for the Shares as to which the Option is exercised (together, the “Payment”). Upon any exercise of the Option, the number of Shares with respect to which the vested portion of the Option may thereafter be exercised by the Optionee shall no longer include the number of Shares with respect to which the Option has been exercised. The vested portion of the Option shall continue to be exercisable in respect of such remaining Shares until the Expiration Date unless earlier terminated pursuant to Section 4.
|
(b)
|
Payment of Exercise Price
. The Optionee shall pay to the Company the aggregate Exercise Price for Shares and any applicable withholding tax for the Shares as to which the Option is exercised by one or more of the following methods: (i) in cash, (ii) by delivering irrevocable instructions to a broker to sell such number of Shares obtained on the exercise of the Option and to deliver promptly to the Company an amount of proceeds of such sale equal to the Payment, or (iii) a combination of the foregoing.
|
(c)
|
Delivery of Shares
. As soon as practicable following the receipt by the Company of a valid Exercise Notice and Payment, the Company shall (i) register the Optionee’s ownership of and deliver such Shares electronically or (ii) deliver to the Optionee a certificate for the Shares.
|
4.
|
Termination of the Option
.
|
(a)
|
Termination
.
Subject to the provisions of the Plan and this Agreement, the Option and all rights of the Optionee hereunder, to the extent not previously exercised, shall terminate on June 1, 2025 (the “Expiration Date”) and the Optionee will have no further right, title or interest in or to such Option or the underlying Shares after the Expiration Date.
|
(b)
|
Exercise Following Certain Events
. Notwithstanding Section 4(a), if the Optionee’s Service terminates prior to the Expiration Date, the unvested portion of the Option shall terminate and be of no further effect immediately upon the Optionee’s termination of Service and the vested portion of the Option shall be exercisable for the periods set out below. If the vested portion of the Option is not exercised during the applicable period set out below, the Option will immediately terminate upon the expiration of such applicable period.
|
(i)
|
Voluntary Termination
. If the Optionee’s Service is terminated by the Company or an Affiliate (other than after a Change in Control as provided in Section 4(b)(iii) or a Qualifying Termination Event pursuant to Annex A or for Termination for Cause provided in Section 4(b)(v)) or if the Optionee terminates his or her Service [other than for Good Reason], the vested portion of the Option as of the date of such termination of Service may be exercised by the Optionee during the period ending three months after the date of such termination, but in no event after the Expiration Date.
|
(ii)
|
Death or Disability
. If the Optionee’s Service terminates as the result of the Optionee’s death or disability, the Option may be exercised by the Optionee or the Optionee’s legal representatives during the period ending twelve (12) months after the date of the Optionee’s death or disability, but in no event after the Expiration Date.
|
(iii)
|
Change in Control
. In the event the Optionee’s Service with the Company and any Affiliate terminates after a Change in Control due to a termination by the Company other than for a Termination for Cause [or due to termination by the Optionee for Good Reason (as defined in Annex A)], the Option may be exercised by the Optionee during the period ending twelve (12) months following such termination, but in no event after the Expiration Date.
|
(iv)
|
Time Warner Transaction
. In the event the Optionee’s Service with the Company and any Affiliate terminates as a result of a Qualifying Termination Event, the Option may be exercised by the Optionee during the period ending twelve (12) months following such termination, but in no event after the Expiration Date.
|
(v)
|
Termination for Cause
. If the termination of Optionee’s Service with the Company or any Affiliate occurs by reason of Termination for Cause (as defined in Annex A), the Option, whether vested or unvested, shall be immediately terminated effective as of the date when Optionee’s Service with the Company or any Affiliate terminates, for no consideration.
|
(c)
|
Exercise Date
. If the last day on which the Option may be exercised, is a Saturday, Sunday or other day that is not a trading day on the NASDAQ Global Market or, if the Company’s Shares are not then listed on the NASDAQ Global Market, such other stock exchange or trading system that is the primary exchange on which the Company’s Shares are then traded, then the last day on which the Option may be exercised shall be the preceding trading day on the NASDAQ Global Market or such other stock exchange or trading system.
|
5.
|
Withholding Taxes
. The Optionee acknowledges that Optionee may be liable for federal, state, national, local income and employment taxes and social, health or national insurance assessed and/or withheld in connection with the Option, its exercise or the issuance of Shares (collectively, “Withholding Taxes”) under the applicable laws of the jurisdiction where the Optionee is resident or may otherwise be applicable to the Optionee in respect of the Option or the issuance of Shares.
|
(a)
|
Amount of Withholding Taxes
. Prior to the exercise of any portion of the Option pursuant to Section 3 above, the Company shall inform the Optionee of (i) the estimated amount of any Withholding Taxes which the Company determines will be owed by the Optionee, by reason of the exercise of the Option and (ii) the estimated amount, if any, that the Company or any of its Affiliates will be required to withhold from the Optionee by reason of such exercise.
|
(b)
|
Payment of Withholding Taxes
. The Optionee may satisfy its obligation in respect of Withholding Taxes: (i) by paying to the Company in cash an amount equal to the Withholding Taxes no later than the date of exercise of the Option; or (ii) 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 the Shares to be received on the exercise of the Option in an amount sufficient to cover such Withholding Taxes.
|
(c)
|
Satisfying Withholding Tax Obligations with Shares
. The Company may, in the sole discretion of the Committee, permit the Optionee to satisfy all or any portion of the Company’s or any of its Affiliates’ obligations for Withholding Taxes in respect of an Option by deducting from the Shares the Optionee 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 if necessary to avoid any adverse accounting treatment). The Optionee agrees that delivery of a number of Shares net of the amount deducted for purposes of satisfying Withholding Tax obligations shall be full settlement of the Option or portion thereof being exercised for all purposes.
|
(d)
|
Set-off Right
. The Company may withhold amounts from any compensation otherwise payable to the Optionee by the Company or any of its Affiliates, and the Optionee hereby authorizes the withholding from compensation payable to Optionee, any amounts required to satisfy any Withholding Tax obligations of the Company or any of its Affiliates in connection with the Option. The Company shall not be required to deliver any Shares if it has not received satisfactory evidence of payment of all Withholding Taxes.
|
6.
|
No Rights in Shares
.
The Optionee shall not have any of the rights and privileges of a stockholder of the Company in respect of any Shares covered by the Option until the Optionee shall have become the holder of record of any such Shares and such Shares have been issued, recorded in the records of the Company or its transfer agent and delivered to the Optionee. The Optionee must complete such administrative documentation required by this Agreement or the Committee before the Company may issue the Shares, record such issuance in the records of the Company or its transfer agent and deliver such Shares to the Optionee following the Exercise of Option in accordance with Section 3 of this Agreement. The Company may postpone such issuance, recording and delivery of the Shares if such proper documentation is not received by the Company.
|
7.
|
Availability of Stock
.
The Company agrees that it will reserve such number of Shares of its authorised Class A common stock as shall be necessary to satisfy the requirements of this Agreement.
|
8.
|
Adjustment of Option
. In the event that prior to the exercise in full of the Option, the Company shall have effected one or more stock dividends, stock splits, reorganisation, recapitalization, combination of shares, mergers, consolidations, or other changes in corporate structure or stock of the Company, the Committee shall equitably adjust the number, kind and Exercise Price per Share of the Shares remaining subject to the Option in accordance with the Plan.
|
9.
|
Regulatory Compliance
. The Option may not be exercised prior to completion of, and the Company may postpone issuing and recording the Shares to the Optionee issuable pursuant to this Agreement in the records of the Company or its transfer agent for such period as may be required for, compliance with any registration or other applicable requirements under any applicable securities or other laws the listing requirements of any applicable stock exchange, or any ruling or regulation in respect thereof, and the Company shall not be obligated to deliver any such Shares to the Optionee if either delivery thereof would constitute a violation of any provision of any law or of any ruling or regulation of any governmental authority or any applicable stock exchange. The Company shall not be liable to the Optionee or its representative for any damages relating from any delays in recording the issuance and delivery of Shares to the Optionee in the records of the Company or its transfer agent, any loss of the certificates by the Optionee or otherwise, or any mistakes or errors in connection therewith.
|
10.
|
Non Transferability
.
The Optionee 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 Option.
|
11.
|
Effect Upon Services
.
Nothing contained in this Agreement or in the Plan shall confer upon the Optionee any right with respect to the continuation of the Optionee’s employment with the Company and its Affiliates 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.
|
12.
|
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 Option in a manner consistent with the terms thereof and hereof (including, but not limited to, determining, in its sole and absolute discretion, whether any Option has vested and whether any unvested portion of the Option 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 Optionee, and the Optionee’s respective successors and assigns.
|
13.
|
Reference to the Plan
.
The Option has been granted pursuant to and subject to the provisions of the Plan, which are hereby incorporated herein by reference. Except as otherwise provided herein, 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.
|
14.
|
Incentive Compensation Recoupment Policy
. The Option and the underlying Shares are subject to recoupment in accordance with the Company’s Incentive Compensation Recoupment Policy in effect from time to time.
|
15.
|
The Code
. It is intended that the Option is exempt from Sections 409A and 457A of the U.S. Internal Revenue Code of 1986 (as amended, the “Code”). Notwithstanding the foregoing, the Optionee shall be solely responsible and liable for the satisfaction of all taxes and penalties that may be imposed on the Optionee in connection with the Option (including any taxes and penalties under Sections 409A and 457A of the Code), and neither the Company nor any of its Affiliates shall have any obligation to indemnify or otherwise hold the Optionee harmless from any or all of such taxes or penalties.
|
16.
|
Amendment
. The Optionee 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. The Optionee hereby further consents to any amendment of the Plan and/or this Agreement which the Board of Directors or the Committee, in its sole discretion and upon advice of legal counsel, may deem necessary or advisable to enable the exercise of the Option to comply with any applicable rules and regulations of the Securities and Exchange Commission, including, without intending any limitation, any amendment which would exempt such exercise from the operation of Section 16 of the Exchange Act. Except as provided above, any amendment to this Agreement must be in writing and signed by the Company and the Optionee.
|
17.
|
Acceptance of Option; Electronic Delivery
. The Option grant evidenced by this Agreement shall be forfeited for no consideration if this Agreement is not accepted by the Optionee by executing and returning a copy of this Agreement to the Company within ninety (90) days of the date hereof. By executing this Agreement, the Optionee (i) consents to the electronic delivery of this Agreement, all information with respect to the Plan and the Option, and any documents of the Company that are generally provided to the Company’s shareholders (which may be delivered via the internet or as the Company otherwise directs); (ii) acknowledges that the Optionee may receive from the Company a paper copy of any documents delivered electronically at no cost by contacting the Company in writing; and (iii) further acknowledges that the Optionee may revoke the Optionee’s consent to the electronic delivery of documents at any time by notifying the Company of such revocation in writing and providing current notice information for delivery of paper copies.
|
18.
|
Notices
.
Any notice under this Agreement shall be addressed to the Company in care of its General Counsel at the principal offices of CME Media Services Limited, and to the Optionee at the address appearing in the personal records of the Company or its Affiliate or to either party at such other address as either party hereto may hereafter designate in writing to the other.
|
19.
|
Governing Law
.
This Agreement and all determinations made and actions taken pursuant hereto shall be governed by the laws of Bermuda.
|
20.
|
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.
|
21.
|
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.
|
1.
|
For purposes of this Agreement, the following definitions shall apply:
|
2.
|
In the event of a Time Warner Transaction and the Company continues to be publicly traded with its shares of Class A common stock listed on the NASDAQ Global Market, the Option granted hereunder will continue to vest in accordance with the vesting provisions set out in Section 2 of this Agreement until the earliest to occur of (i) a Qualifying Termination Event, (ii) subject to clause 3 below, a Delisting Event, or (iii) subject to clause 3 below, a Disposition Event.
|
3.
|
In connection with a Delisting Event or a Disposition Event, the unvested portion of the Option will fully vest and become exercisable immediately prior to such Delisting Event or Disposition Event.
|
1.
|
In accordance with the terms of the Agreement, please be informed that I intend to exercise the Option in respect of:
|
2.
|
Check the box that applies:
|
3.
|
I hereby represent that I have made a provision for making the Payment to the Company in respect of the Option or portion thereof to be exercised pursuant to this Exercise Notice.
|
4.
|
I understand and agree that prior to selling any shares obtained by me pursuant to this Exercise Notice I shall receive confirmation from a compliance officer of the Company that such sale (i) would not be prohibited under the securities laws of the United States of America that are applicable to such sale and (ii) is otherwise in accordance with the CME Insider Trading Policy.
|
5.
|
I represent and warrant that as of the date hereof that I am not in possession of any material inside information and shall not sell Company securities in the event I come into possession of material insider information between the date hereof and the date of any sale transaction in connection with this Exercise Notice.
|
|
|
|
|
|
|
|
|
Print name
|
|
|
|
|
|
|
|
|
|
|
|
Signature
|
|
|
|
|
|
|
|
|
|
|
|
Date
|
|
|
|
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 subject to and upon the terms, conditions and restrictions of 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 four 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
|
[●]
|
25% of Award / [●] RSUs
|
[●] RSUs
|
[●]
|
25% of Award / [●] RSUs
|
[●] RSUs
|
[●]
|
25% of Award / [●] RSUs
|
[●] RSUs
|
[●]
|
25% 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 or Annex A), 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
. Notwithstanding any other provision of this Agreement or the Plan, Awards of Restricted Stock Units that have not previously vested will vest in accordance with the provisions of Annex A in connection with a Change of Control or a Time Warner Transaction (as defined in Annex A). Section 17.B. of the Plan shall not apply to this Award.
|
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, health 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 all 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 or any of its portion, as the case may be, 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. Except as otherwise provided herein, 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 U.S. Internal Revenue Code of 1986 (as amended, 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:
|
|
|
|
|
|
[•]
|
|
|
|
1.
|
For purposes of this Agreement, the following definitions shall apply:
|
2.
|
In the event of a Change of Control, Awards of Restricted Stock Units that have not previously vested will fully vest immediately prior to such Change of Control.
|
3.
|
In the event of a Time Warner Transaction and the Company continues to be publicly traded with its shares of Class A common stock listed on the NASDAQ Global Market, the RSUs granted hereunder will continue to vest according to Regular Vesting Schedule set out in Section 1 of the Agreement until the earliest to occur of (i) the final Vesting Date, (ii) a Qualifying Termination Event, (iii) subject to clause 4 below, a Delisting Event, or (iv) subject to clause 4 below, a Disposition Event. In connection with a Qualifying Termination Event, the Awards of Restricted Stock Units that have not previously vested will fully vest immediately prior to such Qualifying Termination Event.
|
4.
|
In connection with a Delisting Event or a Disposition Event, the Awards of Restricted Stock Units that have not previously vested will fully vest immediately prior to such Delisting Event or Disposition Event.
|
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 29, 2015
|
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 29, 2015
|
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 29, 2015
|
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 29, 2015
|
|
July 29, 2015
|
|
July 29, 2015
|