|
|
|
|
|
|
|
|
Title of each class
|
|
Name of each exchange on which registered
|
Securities registered pursuant to Section 12(b) of the Act:
|
||
CLASS A COMMON STOCK, $0.08 PAR VALUE
|
|
NASDAQ Global Select Market, Prague Stock Exchange
|
|
|
|
Securities registered pursuant to Section 12(g) of the Act:
|
||
UNIT WARRANTS TO PURCHASE SHARES OF CLASS A COMMON STOCK
|
|
None.
|
|
|
|
|
|
|
|
|
Large accelerated filer
☐
|
Accelerated filer
☒
|
Non-accelerated filer
☐
|
Smaller reporting company
☐
|
Emerging growth company
☐
|
Document
|
|
Location in 10-K in Which Document is Incorporated
|
Registrant's Proxy Statement for the 2018 Annual General Meeting of Shareholders
|
|
Part III
|
TABLE OF CONTENTS
|
Page
|
||
|
|
||
PART I
|
|
||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|
|
|
PART II
|
|
||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|
|
|
PART III
|
|
||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|
|
|
PART IV
|
|
||
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
•
|
"
2015 Convertible Notes
" refers to our 5.0% senior convertible notes due November 2015, redeemed in November 2015;
|
•
|
"
2017 PIK Notes
" refers to our 15.0% senior secured notes due 2017, redeemed in April 2016;
|
•
|
"
2017 Term Loan
" refers to our 15.0% term loan facility due 2017, repaid in April 2016;
|
•
|
"
2018 Euro Term Loan
" refers to our floating rate senior unsecured term credit facility guaranteed by Time Warner, dated as of November 14, 2014 and amended on March 9, 2015, February 19, 2016, June 22, 2017 and February 5, 2018 which matures on May 1, 2019 (see Part II, Item 8,
Note 24, "Subsequent Events"
for further information);
|
•
|
"
2019 Euro Term Loan
" refers to our floating rate senior unsecured term credit facility due 2019 guaranteed by Time Warner, dated as of September 30, 2015 and amended on February 19, 2016 and June 22, 2017;
|
•
|
"
2021 Euro Term Loan
" refers to our floating rate senior unsecured term credit facility due 2021 entered into by CME BV (as defined below), guaranteed by Time Warner and CME Ltd., dated as of February 19, 2016 and amended on June 22, 2017;
|
•
|
"
Euro Term Loans
" refers collectively to the 2018 Euro Term Loan, 2019 Euro Term Loan and 2021 Euro Term Loan;
|
•
|
"
2021 Revolving Credit Facility
" refers to our amended and restated revolving credit facility dated as of February 28, 2014, as amended and restated as of November 14, 2014, further amended and restated on February 19, 2016 and amended on June 22, 2017;
|
•
|
"
Divestment Transaction
" refers to the framework agreement dated July 9, 2017 with Slovenia Broadband S.à r.l. for the sale of our Croatia and Slovenia operations (see Part II, Item 8,
Note 3, "Discontinued Operations and Assets Held for Sale"
for further information)
|
•
|
"
Guarantee Fees
" refers to amounts accrued and payable to Time Warner as consideration for Time Warner's guarantees of the Euro Term Loans;
|
•
|
"
Reimbursement Agreement
" refers to an agreement with Time Warner which provides that we will reimburse Time Warner for any amounts paid by them under any guarantee or through any loan purchase right exercised by Time Warner, dated as of November 14, 2014, amended and restated on February 19, 2016 and amended on March 2, 2017 and June 22, 2017;
|
•
|
"
CME BV
" refers to CME Media Enterprises B.V., our 100% owned subsidiary;
|
•
|
"
CME NV
" refers to Central European Media Enterprises N.V., our 100% owned subsidiary;
|
•
|
"
Time Warner
" refers to Time Warner Inc.; and
|
•
|
"
TW Investor
" refers to Time Warner Media Holdings B.V.
|
Target Demographic
|
|
Channel
|
|
Ownership
|
|
All day audience share
|
|
Prime time audience share
|
||||
|
|
|
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
18-49
|
|
BTV
|
|
CME
|
|
31.8%
|
|
30.5%
|
|
34.8%
|
|
33.6%
|
|
|
NOVA TV
|
|
MTG
|
|
16.7%
|
|
19.2%
|
|
18.5%
|
|
21.1%
|
|
|
BNT 1
|
|
Public television
|
|
6.0%
|
|
7.0%
|
|
7.4%
|
|
8.9%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Target Demographic
|
|
Channel
|
|
Ownership
|
|
All day audience share
|
|
Prime time audience share
|
||||
|
|
|
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
15-54
|
|
TV NOVA
|
|
CME
|
|
23.7%
|
|
23.7%
|
|
27.9%
|
|
28.2%
|
|
|
Prima
|
|
MTG / GME
|
|
10.7%
|
|
10.8%
|
|
13.5%
|
|
13.2%
|
|
|
CT 1
|
|
Public television
|
|
12.2%
|
|
12.3%
|
|
14.1%
|
|
14.7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Target Demographic
|
|
Channel
|
|
Ownership
|
|
All day audience share
|
|
Prime time audience share
|
||||
|
|
|
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
18-49 Urban
|
|
PRO TV
|
|
CME
|
|
23.3%
|
|
20.6%
|
|
27.0%
|
|
25.0%
|
|
|
Antena 1
|
|
Intact group
|
|
14.9%
|
|
15.7%
|
|
15.9%
|
|
15.9%
|
|
|
TVR 1
|
|
Public television
|
|
1.4%
|
|
1.3%
|
|
1.5%
|
|
1.5%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Target Demographic
|
|
Channel
|
|
Ownership
|
|
All day audience share
|
|
Prime time audience share
|
||||
|
|
|
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
12-54
|
|
TV MARKIZA
|
|
CME
|
|
19.5%
|
|
22.2%
|
|
20.3%
|
|
23.3%
|
|
|
TV JOJ
|
|
J&T Media Enterprises
|
|
16.5%
|
|
15.4%
|
|
20.2%
|
|
18.8%
|
|
|
Jednotka
|
|
Public Television
|
|
8.6%
|
|
8.0%
|
|
10.8%
|
|
9.7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Location
|
|
Property
|
|
Use
|
Hamilton, Bermuda
|
|
Leased office
|
|
Registered office, Corporate
|
Amsterdam, The Netherlands
|
|
Leased office
|
|
Corporate office, Corporate
|
Sofia, Bulgaria
|
|
Leased buildings
|
|
Office and studio space (Bulgaria segment)
|
Prague, Czech Republic
|
|
Owned and leased buildings
|
|
Administrative center, Corporate;
Office and studio space (Czech Republic segment)
|
Bucharest, Romania
|
|
Owned and leased buildings
|
|
Office and studio space (Romania segment)
|
Bratislava, Slovak Republic
|
|
Owned buildings
|
|
Office and studio space (Slovak Republic segment)
|
ITEM 5.
|
MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|
|
2017
|
|
2016
|
||||||||||||
|
High
(US$ / Share)
|
|
Low
(US$ / Share)
|
|
High
(US$ / Share)
|
|
Low
(US$ / Share)
|
||||||||
Fourth Quarter
|
$
|
5.20
|
|
|
$
|
4.00
|
|
|
$
|
2.88
|
|
|
$
|
2.15
|
|
Third Quarter
|
4.55
|
|
|
3.90
|
|
|
2.48
|
|
|
2.05
|
|
||||
Second Quarter
|
4.45
|
|
|
2.90
|
|
|
2.96
|
|
|
2.03
|
|
||||
First Quarter
|
3.15
|
|
|
2.40
|
|
|
2.71
|
|
|
2.17
|
|
Central European Media Enterprises Ltd.
|
$
|
75.24
|
|
NASDAQ Composite Index
|
$
|
228.63
|
|
Dow Jones Europe Stock Index
|
$
|
129.34
|
|
|
For The Year Ended December 31,
|
||||||||||||||||||
|
(US$ 000's, except per share data)
|
||||||||||||||||||
|
2017
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
|
2013
|
|
|||||
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME / LOSS DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net revenues
|
$
|
574,212
|
|
|
$
|
526,174
|
|
|
$
|
496,195
|
|
|
$
|
557,273
|
|
|
$
|
504,401
|
|
Operating income / (loss)
|
129,949
|
|
|
105,532
|
|
|
88,047
|
|
|
32,599
|
|
|
(179,045
|
)
|
|||||
Income / (loss) from continuing operations
|
54,053
|
|
|
(164,425
|
)
|
|
(86,176
|
)
|
|
(154,912
|
)
|
|
(277,421
|
)
|
|||||
Loss from discontinued operations, net of tax
|
(4,626
|
)
|
|
(16,172
|
)
|
|
(29,396
|
)
|
|
(76,990
|
)
|
|
(4,127
|
)
|
|||||
Net income / (loss) attributable to CME Ltd.
|
$
|
49,768
|
|
|
$
|
(180,291
|
)
|
|
$
|
(114,901
|
)
|
|
$
|
(227,428
|
)
|
|
$
|
(277,651
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
PER SHARE DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income / (loss) per common share from:
|
|
|
|
|
|
|
|
|
|
||||||||||
Continuing operations — basic
|
$
|
0.17
|
|
|
$
|
(1.18
|
)
|
|
$
|
(0.70
|
)
|
|
$
|
(1.14
|
)
|
|
$
|
(2.24
|
)
|
Continuing operations — diluted
|
0.15
|
|
|
(1.18
|
)
|
|
(0.70
|
)
|
|
(1.14
|
)
|
|
(2.24
|
)
|
|||||
Discontinued operations — basic
|
(0.03
|
)
|
|
(0.10
|
)
|
|
(0.20
|
)
|
|
(0.52
|
)
|
|
(0.03
|
)
|
|||||
Discontinued operations — diluted
|
(0.03
|
)
|
|
(0.10
|
)
|
|
(0.20
|
)
|
|
(0.52
|
)
|
|
(0.03
|
)
|
|||||
Net income / (loss) attributable to CME Ltd. — basic
|
0.14
|
|
|
(1.28
|
)
|
|
(0.90
|
)
|
|
(1.66
|
)
|
|
(2.27
|
)
|
|||||
Net income / (loss) attributable to CME Ltd. — diluted
|
0.12
|
|
|
(1.28
|
)
|
|
(0.90
|
)
|
|
(1.66
|
)
|
|
(2.27
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average common shares used in computing per share amounts (000’s):
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
155,846
|
|
|
151,017
|
|
|
146,866
|
|
|
146,509
|
|
|
125,723
|
|
|||||
Diluted
|
236,404
|
|
|
151,017
|
|
|
146,866
|
|
|
146,509
|
|
|
125,723
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
As at December 31,
|
||||||||||||||||||
|
(US$ 000's)
|
||||||||||||||||||
|
2017
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
|
2013
|
|
|||||
CONSOLIDATED BALANCE SHEET DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
54,903
|
|
|
$
|
40,606
|
|
|
$
|
59,120
|
|
|
$
|
28,844
|
|
|
$
|
90,921
|
|
Other current assets
(1)
|
409,871
|
|
|
299,814
|
|
|
299,164
|
|
|
345,784
|
|
|
432,609
|
|
|||||
Non-current assets
|
1,163,281
|
|
|
1,050,297
|
|
|
1,082,133
|
|
|
1,230,200
|
|
|
1,425,321
|
|
|||||
Total assets
|
$
|
1,628,055
|
|
|
$
|
1,390,717
|
|
|
$
|
1,440,417
|
|
|
$
|
1,604,828
|
|
|
$
|
1,948,851
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Current liabilities
(1)
|
$
|
188,264
|
|
|
$
|
171,564
|
|
|
$
|
146,308
|
|
|
$
|
450,286
|
|
|
$
|
318,931
|
|
Non-current liabilities
|
1,180,968
|
|
|
1,070,786
|
|
|
974,270
|
|
|
653,434
|
|
|
981,029
|
|
|||||
Temporary equity
|
264,593
|
|
|
254,899
|
|
|
241,198
|
|
|
223,926
|
|
|
207,890
|
|
|||||
CME Ltd. shareholders' (deficit) / equity
|
(5,788
|
)
|
|
(107,804
|
)
|
|
77,260
|
|
|
279,794
|
|
|
440,108
|
|
|||||
Noncontrolling interests
|
18
|
|
|
1,272
|
|
|
1,381
|
|
|
(2,612
|
)
|
|
893
|
|
|||||
Total liabilities and equity
|
$
|
1,628,055
|
|
|
$
|
1,390,717
|
|
|
$
|
1,440,417
|
|
|
$
|
1,604,828
|
|
|
$
|
1,948,851
|
|
(1)
|
Other current assets and current liabilities as at December 31, 2017 include total assets held for sale and total liabilities held for sale, respectively.
|
•
|
leveraging content popular with our target demographics to maintain or increase our television audience share leadership and advertising market shares;
|
•
|
driving growth in television advertising revenues through our pricing strategies;
|
•
|
increasing carriage fees and subscription revenues to provide more diversified and predictable income;
|
•
|
expanding our online content offerings to further diversify revenues; and
|
•
|
maintaining a strict cost discipline and identifying cost synergies while safeguarding our brands and competitive strengths.
|
|
For The Year Ended December 31, (US$ 000's)
|
||||||||||||||||||||||||||
|
|
|
|
|
Movement
|
|
|
|
|
|
Movement
|
||||||||||||||||
|
2017
|
|
|
2016
|
|
|
% Act
|
|
|
% Lfl
|
|
|
2016
|
|
|
2015
|
|
|
% Act
|
|
|
% Lfl
|
|
||||
Net revenues
|
$
|
574,212
|
|
|
$
|
526,174
|
|
|
9.1
|
%
|
|
5.5
|
%
|
|
$
|
526,174
|
|
|
$
|
496,195
|
|
|
6.0
|
%
|
|
6.3
|
%
|
Operating income
|
129,949
|
|
|
105,532
|
|
|
23.1
|
%
|
|
18.8
|
%
|
|
105,532
|
|
|
88,047
|
|
|
19.9
|
%
|
|
19.4
|
%
|
||||
Operating margin
|
22.6
|
%
|
|
20.1
|
%
|
|
2.5 p.p.
|
|
2.5 p.p.
|
|
20.1
|
%
|
|
17.7
|
%
|
|
2.4 p.p.
|
|
2.2 p.p.
|
||||||||
OIBDA
|
$
|
165,532
|
|
|
$
|
136,908
|
|
|
20.9
|
%
|
|
16.5
|
%
|
|
$
|
136,908
|
|
|
$
|
109,442
|
|
|
25.1
|
%
|
|
24.4
|
%
|
OIBDA margin
|
28.8
|
%
|
|
26.0
|
%
|
|
2.8 p.p.
|
|
2.7 p.p.
|
|
26.0
|
%
|
|
22.1
|
%
|
|
3.9 p.p.
|
|
3.8 p.p.
|
•
|
Following significant GDP growth in Romania during 2017, which saw the highest GDP growth rate in the European Union for a second year, expansion is expected to moderate in 2018. However, analysts estimate that GDP growth in the countries in which we operate will continue to outpace that of the developed markets (as defined below). We anticipate the television advertising market in each of our operating countries will grow in 2018.
|
•
|
Television continues to be the strongest medium for advertising in our operating countries, and demand for television advertising remains robust. This is particularly true in Romania and the Slovak Republic, as both our operations and the respective markets were largely sold-out in 2017. As a result, we have introduced higher list prices in our sales policies for all of our operating countries for 2018. Average realized prices for the year will ultimately depend on a number of factors, including the timing of commitments made for spending in 2018, the portion of those commitments that is prepaid, the volume of those commitments relative to the previous year, and the seasonality of advertisements actually placed.
|
•
|
We expect to continue growing non-advertising based carriage fees and subscription revenues. Following the successful transition from DTT broadcasting of our channels in the Slovak Republic, we expect growth in these consolidated revenues will be driven by contract renewals and increases in the number of subscribers to cable, satellite and IPTV platforms, which would benefit profitability in all countries.
|
•
|
The production of local content remains a key pillar of our strategy as it generally attracts larger audiences. We continually refine our program grids and intend to maintain targeted investments in local content in a cost effective manner. This is particularly true in the Slovak Republic, where we will maintain a strong line-up of local content as we seek to regain audience share and television advertising market share lost in 2017 during the change in the way our channels were distributed.
|
•
|
Local content also continues to be important for attracting audiences that consume content through alternatives to linear television. Increased investments in content will also be utilized to expand our offerings on subscription video on demand ("SVOD") platforms as well as advertising based video on demand ("AVOD") platforms to further diversify our revenues.
|
•
|
We believe increased investments in local content will be mostly offset by cost savings on foreign content, as well as savings in other operating costs, including cost synergies from optimizing certain elements of our operations.
|
•
|
Our cash paid for income taxes will continue to increase as the operating companies in each jurisdiction return to generating profits and previous net operating losses are fully utilized.
|
•
|
The dollar is currently weaker than it was, on average, in 2017, and if this persists for the duration of 2018 our local currency results compared to the prior year will be even higher when translated into dollars, further improving our overall results at actual exchange rates.
|
•
|
In 2018 we anticipate using increased cash generated by the business, expected proceeds from the sale of our operations in Croatia and Slovenia, any proceeds from warrant exercises, and savings from lower debt service obligations to repay a significant balance of principal on our outstanding long-term debt. If we are able to reach a net leverage ratio near 3x as a result of these transactions, we expect to review our capital allocation strategy to ensure we are appropriately balancing the benefits of further deleveraging with other uses for excess cash.
|
•
|
Our weighted average borrowing cost immediately decreased 150 basis points to 7.25%, and decreased another 125 basis points to 6.00% in October 2017 when the net leverage ratio decreased below 6x.
|
•
|
The all-in rate now applicable to all currently outstanding senior term credit facilities automatically improves to 5.0% when our net leverage ratio is less than 5x.
|
•
|
Our cost of borrowing will decrease 50 basis points if the total of outstanding senior term credit facilities is reduced below €815 million, subject to certain adjustments for specified debt repayments, by September 30, 2018.
|
•
|
There is a minimum level of cash-pay interest and related Guarantee Fees totaling 5% applicable to all Euro Term Loans.
|
•
|
There were no changes to our existing debt prepayment rights and no changes to the 2021 Revolving Credit Facility.
|
|
For The Year Ended December 31, (US$ 000's)
|
||||||||||||||||||||
|
2017
|
|
|
2016
|
|
|
Movement
|
|
|
2016
|
|
|
2015
|
|
|
Movement
|
|
||||
Net cash generated from continuing operating activities
|
$
|
95,321
|
|
|
$
|
59,387
|
|
|
60.5
|
%
|
|
$
|
59,387
|
|
|
$
|
79,580
|
|
|
(25.4
|
)%
|
Capital expenditures, net
|
(24,742
|
)
|
|
(22,201
|
)
|
|
(11.4
|
)%
|
|
(22,201
|
)
|
|
(23,563
|
)
|
|
5.8
|
%
|
||||
Free cash flow
|
70,579
|
|
|
37,186
|
|
|
89.8
|
%
|
|
37,186
|
|
|
56,017
|
|
|
(33.6
|
)%
|
||||
Cash paid for interest (including mandatory cash-pay Guarantee Fees)
|
40,619
|
|
|
50,611
|
|
|
(19.7
|
)%
|
|
50,611
|
|
|
14,976
|
|
|
NM
(1)
|
|
||||
Cash paid for Guarantee Fees that may be paid in kind
|
1,735
|
|
|
7,464
|
|
|
(76.8
|
)%
|
|
7,464
|
|
|
—
|
|
|
NM
(1)
|
|
||||
Unlevered free cash flow from continuing operations
|
$
|
112,933
|
|
|
$
|
95,261
|
|
|
18.6
|
%
|
|
$
|
95,261
|
|
|
$
|
70,993
|
|
|
34.2
|
%
|
|
December 31, 2017
|
|
|
December 31, 2016
|
|
|
Movement
|
|
||
Cash and cash equivalents
|
$
|
54,903
|
|
|
$
|
40,606
|
|
|
35.2
|
%
|
•
|
Per capita nominal GDP at purchasing power parity in our markets remains approximately half that of the developed markets;
|
•
|
Total advertising spend per capita remains around 10% of levels in the developed markets;
|
•
|
The ratio of total advertising spend per capita to nominal GDP per capita, also known as advertising intensity, was approximately a third that of the developed markets in 2017; and
|
•
|
In the markets in which we operate, basic products such as food, beverages and household cleaning supplies comprise the main source of advertising revenues, whereas in the developed markets, the marketing of premium products, including finance, automotive, entertainment and travel products, makes up the majority of current television advertising spending.
|
Country
|
2017
|
|
|
2016
|
|
|
2015
|
|
|||
Bulgaria
|
$
|
105
|
|
|
$
|
101
|
|
|
$
|
97
|
|
Czech Republic
|
313
|
|
|
303
|
|
|
292
|
|
|||
Romania*
|
245
|
|
|
218
|
|
|
193
|
|
|||
Slovak Republic
|
144
|
|
|
138
|
|
|
128
|
|
|||
Total CME Markets
|
$
|
807
|
|
|
$
|
760
|
|
|
$
|
710
|
|
Growth rate
|
6
|
%
|
|
7
|
%
|
|
7
|
%
|
|
NET REVENUES
|
||||||||||||||||||||||||||
|
For The Year Ended December 31, (US$ 000's)
|
||||||||||||||||||||||||||
|
|
|
|
|
Movement
|
|
|
|
|
|
Movement
|
||||||||||||||||
|
2017
|
|
|
2016
|
|
|
% Act
|
|
|
% Lfl
|
|
|
2016
|
|
|
2015
|
|
|
% Act
|
|
|
% Lfl
|
|
||||
Bulgaria
|
$
|
77,341
|
|
|
$
|
72,651
|
|
|
6.5
|
%
|
|
3.7
|
%
|
|
$
|
72,651
|
|
|
$
|
73,090
|
|
|
(0.6
|
)%
|
|
(0.3
|
)%
|
Czech Republic
|
209,041
|
|
|
190,372
|
|
|
9.8
|
%
|
|
3.5
|
%
|
|
190,372
|
|
|
182,636
|
|
|
4.2
|
%
|
|
3.5
|
%
|
||||
Romania
|
191,244
|
|
|
172,951
|
|
|
10.6
|
%
|
|
9.5
|
%
|
|
172,951
|
|
|
157,578
|
|
|
9.8
|
%
|
|
11.3
|
%
|
||||
Slovak Republic
|
97,721
|
|
|
90,549
|
|
|
7.9
|
%
|
|
4.7
|
%
|
|
90,549
|
|
|
84,434
|
|
|
7.2
|
%
|
|
7.5
|
%
|
||||
Intersegment revenues
|
(1,135
|
)
|
|
(349
|
)
|
|
NM
(1)
|
|
|
NM
(1)
|
|
|
(349
|
)
|
|
(1,543
|
)
|
|
NM
(1)
|
|
|
NM
(1)
|
|
||||
Total Net Revenues
|
$
|
574,212
|
|
|
$
|
526,174
|
|
|
9.1
|
%
|
|
5.5
|
%
|
|
$
|
526,174
|
|
|
$
|
496,195
|
|
|
6.0
|
%
|
|
6.3
|
%
|
|
For the Year Ended December 31, (US$ 000's)
|
||||||||||||||||||||||||||
|
|
|
|
|
Movement
|
|
|
|
|
|
Movement
|
||||||||||||||||
|
2017
|
|
|
2016
|
|
|
% Act
|
|
|
% Lfl
|
|
|
2016
|
|
|
2015
|
|
|
% Act
|
|
|
% Lfl
|
|
||||
Television advertising
|
$
|
53,446
|
|
|
$
|
49,111
|
|
|
8.8
|
%
|
|
6.0
|
%
|
|
$
|
49,111
|
|
|
$
|
50,717
|
|
|
(3.2
|
)%
|
|
(3.0
|
)%
|
Carriage fees and subscriptions
|
19,462
|
|
|
18,703
|
|
|
4.1
|
%
|
|
1.5
|
%
|
|
18,703
|
|
|
17,853
|
|
|
4.8
|
%
|
|
5.3
|
%
|
||||
Other
|
4,433
|
|
|
4,837
|
|
|
(8.4
|
)%
|
|
(10.8
|
)%
|
|
4,837
|
|
|
4,520
|
|
|
7.0
|
%
|
|
7.2
|
%
|
||||
Net revenues
|
77,341
|
|
|
72,651
|
|
|
6.5
|
%
|
|
3.7
|
%
|
|
72,651
|
|
|
73,090
|
|
|
(0.6
|
)%
|
|
(0.3
|
)%
|
||||
Costs charged in arriving at OIBDA
|
60,500
|
|
|
60,409
|
|
|
0.2
|
%
|
|
(2.6
|
)%
|
|
60,409
|
|
|
57,611
|
|
|
4.9
|
%
|
|
5.1
|
%
|
||||
OIBDA
|
$
|
16,841
|
|
|
$
|
12,242
|
|
|
37.6
|
%
|
|
34.9
|
%
|
|
$
|
12,242
|
|
|
$
|
15,479
|
|
|
(20.9
|
)%
|
|
(20.7
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
OIBDA margin
|
21.8
|
%
|
|
16.9
|
%
|
|
4.9 p.p.
|
|
|
5.1 p.p.
|
|
|
16.9
|
%
|
|
21.2
|
%
|
|
(4.3) p.p.
|
|
|
(4.3) p.p.
|
|
|
For the Year Ended December 31, (US$ 000's)
|
||||||||||||||||||||||||||
|
|
|
|
|
Movement
|
|
|
|
|
|
Movement
|
||||||||||||||||
|
2017
|
|
|
2016
|
|
|
% Act
|
|
|
% Lfl
|
|
|
2016
|
|
|
2015
|
|
|
% Act
|
|
|
% Lfl
|
|
||||
Television advertising
|
$
|
188,373
|
|
|
$
|
172,392
|
|
|
9.3
|
%
|
|
3.0
|
%
|
|
$
|
172,392
|
|
|
$
|
166,158
|
|
|
3.8
|
%
|
|
3.0
|
%
|
Carriage fees and subscriptions
|
12,141
|
|
|
10,325
|
|
|
17.6
|
%
|
|
11.6
|
%
|
|
10,325
|
|
|
7,176
|
|
|
43.9
|
%
|
|
43.0
|
%
|
||||
Other
|
8,527
|
|
|
7,655
|
|
|
11.4
|
%
|
|
3.1
|
%
|
|
7,655
|
|
|
9,302
|
|
|
(17.7
|
)%
|
|
(18.1
|
)%
|
||||
Net revenues
|
209,041
|
|
|
190,372
|
|
|
9.8
|
%
|
|
3.5
|
%
|
|
190,372
|
|
|
182,636
|
|
|
4.2
|
%
|
|
3.5
|
%
|
||||
Costs charged in arriving at OIBDA
|
125,441
|
|
|
113,354
|
|
|
10.7
|
%
|
|
5.0
|
%
|
|
113,354
|
|
|
110,939
|
|
|
2.2
|
%
|
|
1.7
|
%
|
||||
OIBDA
|
$
|
83,600
|
|
|
$
|
77,018
|
|
|
8.5
|
%
|
|
1.3
|
%
|
|
$
|
77,018
|
|
|
$
|
71,697
|
|
|
7.4
|
%
|
|
6.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
OIBDA margin
|
40.0
|
%
|
|
40.5
|
%
|
|
(0.5) p.p.
|
|
|
(0.9) p.p.
|
|
|
40.5
|
%
|
|
39.3
|
%
|
|
1.2 p.p.
|
|
|
1.1 p.p.
|
|
|
For the Year Ended December 31, (US$ 000's)
|
||||||||||||||||||||||||||
|
|
|
|
|
Movement
|
|
|
|
|
|
Movement
|
||||||||||||||||
|
2017
|
|
|
2016
|
|
|
% Act
|
|
|
% Lfl
|
|
|
2016
|
|
|
2015
|
|
|
% Act
|
|
|
% Lfl
|
|
||||
Television advertising
|
$
|
143,693
|
|
|
$
|
128,814
|
|
|
11.6
|
%
|
|
10.3
|
%
|
|
$
|
128,814
|
|
|
$
|
113,460
|
|
|
13.5
|
%
|
|
14.9
|
%
|
Carriage fees and subscriptions
|
44,032
|
|
|
40,202
|
|
|
9.5
|
%
|
|
8.8
|
%
|
|
40,202
|
|
|
40,292
|
|
|
(0.2
|
)%
|
|
1.5
|
%
|
||||
Other
|
3,519
|
|
|
3,935
|
|
|
(10.6
|
)%
|
|
(12.0
|
)%
|
|
3,935
|
|
|
3,826
|
|
|
2.8
|
%
|
|
4.2
|
%
|
||||
Net revenues
|
191,244
|
|
|
172,951
|
|
|
10.6
|
%
|
|
9.5
|
%
|
|
172,951
|
|
|
157,578
|
|
|
9.8
|
%
|
|
11.3
|
%
|
||||
Costs charged in arriving at OIBDA
|
116,809
|
|
|
110,935
|
|
|
5.3
|
%
|
|
3.8
|
%
|
|
110,935
|
|
|
116,402
|
|
|
(4.7
|
)%
|
|
(3.2
|
)%
|
||||
OIBDA
|
$
|
74,435
|
|
|
$
|
62,016
|
|
|
20.0
|
%
|
|
19.7
|
%
|
|
$
|
62,016
|
|
|
$
|
41,176
|
|
|
50.6
|
%
|
|
51.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
OIBDA margin
|
38.9
|
%
|
|
35.9
|
%
|
|
3.0 p.p.
|
|
|
3.3 p.p.
|
|
|
35.9
|
%
|
|
26.1
|
%
|
|
9.8 p.p.
|
|
|
9.6 p.p.
|
|
|
For the Year Ended December 31, (US$ 000's)
|
||||||||||||||||||||||||||
|
|
|
|
|
Movement
|
|
|
|
|
|
Movement
|
||||||||||||||||
|
2017
|
|
|
2016
|
|
|
% Act
|
|
|
% Lfl
|
|
|
2016
|
|
|
2015
|
|
|
% Act
|
|
|
% Lfl
|
|
||||
Television advertising
|
$
|
85,715
|
|
|
$
|
84,779
|
|
|
1.1
|
%
|
|
(1.9
|
)%
|
|
$
|
84,779
|
|
|
$
|
79,135
|
|
|
7.1
|
%
|
|
7.4
|
%
|
Carriage fees and subscriptions
|
7,597
|
|
|
2,101
|
|
|
NM
(1)
|
|
|
NM
(1)
|
|
|
2,101
|
|
|
1,324
|
|
|
58.7
|
%
|
|
59.0
|
%
|
||||
Other
|
4,409
|
|
|
3,669
|
|
|
20.2
|
%
|
|
15.2
|
%
|
|
3,669
|
|
|
3,975
|
|
|
(7.7
|
)%
|
|
(7.5
|
)%
|
||||
Net revenues
|
97,721
|
|
|
90,549
|
|
|
7.9
|
%
|
|
4.7
|
%
|
|
90,549
|
|
|
84,434
|
|
|
7.2
|
%
|
|
7.5
|
%
|
||||
Costs charged in arriving at OIBDA
|
72,979
|
|
|
74,602
|
|
|
(2.2
|
)%
|
|
(4.7
|
)%
|
|
74,602
|
|
|
73,849
|
|
|
1.0
|
%
|
|
1.6
|
%
|
||||
OIBDA
|
$
|
24,742
|
|
|
$
|
15,947
|
|
|
55.2
|
%
|
|
47.4
|
%
|
|
$
|
15,947
|
|
|
$
|
10,585
|
|
|
50.7
|
%
|
|
47.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
OIBDA margin
|
25.3
|
%
|
|
17.6
|
%
|
|
7.7 p.p.
|
|
|
7.3 p.p.
|
|
|
17.6
|
%
|
|
12.5
|
%
|
|
5.1 p.p.
|
|
|
4.8 p.p.
|
|
|
For The Year Ended December 31, (US$ 000's)
|
||||||||||||||||||||||||||
|
|
|
|
|
Movement
|
|
|
|
|
|
Movement
|
||||||||||||||||
|
2017
|
|
|
2016
|
|
|
% Act
|
|
|
% Lfl
|
|
|
2016
|
|
|
2015
|
|
|
% Act
|
|
|
% Lfl
|
|
||||
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Television advertising
|
$
|
471,227
|
|
|
$
|
435,096
|
|
|
8.3
|
%
|
|
4.5
|
%
|
|
$
|
435,096
|
|
|
$
|
409,469
|
|
|
6.3
|
%
|
|
6.4
|
%
|
Carriage fees and subscriptions
|
83,232
|
|
|
71,331
|
|
|
16.7
|
%
|
|
14.5
|
%
|
|
71,331
|
|
|
66,644
|
|
|
7.0
|
%
|
|
8.2
|
%
|
||||
Other revenue
|
19,753
|
|
|
19,747
|
|
|
0.0
|
%
|
|
(4.6
|
)%
|
|
19,747
|
|
|
20,082
|
|
|
(1.7
|
)%
|
|
(1.5
|
)%
|
||||
Net Revenues
|
574,212
|
|
|
526,174
|
|
|
9.1
|
%
|
|
5.5
|
%
|
|
526,174
|
|
|
496,195
|
|
|
6.0
|
%
|
|
6.3
|
%
|
||||
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Content costs
|
254,061
|
|
|
238,063
|
|
|
6.7
|
%
|
|
3.8
|
%
|
|
238,063
|
|
|
227,510
|
|
|
4.6
|
%
|
|
5.2
|
%
|
||||
Other operating costs
|
49,864
|
|
|
54,949
|
|
|
(9.3
|
)%
|
|
(12.2
|
)%
|
|
54,949
|
|
|
55,731
|
|
|
(1.4
|
)%
|
|
(1.1
|
)%
|
||||
Depreciation of property, plant and equipment
|
26,991
|
|
|
23,106
|
|
|
16.8
|
%
|
|
12.5
|
%
|
|
23,106
|
|
|
21,327
|
|
|
8.3
|
%
|
|
8.5
|
%
|
||||
Amortization of intangibles
|
8,592
|
|
|
8,270
|
|
|
3.9
|
%
|
|
(1.0
|
)%
|
|
8,270
|
|
|
12,050
|
|
|
(31.4
|
)%
|
|
(31.4
|
)%
|
||||
Cost of revenues
|
339,508
|
|
|
324,388
|
|
|
4.7
|
%
|
|
1.6
|
%
|
|
324,388
|
|
|
316,618
|
|
|
2.5
|
%
|
|
2.9
|
%
|
||||
Selling, general and administrative expenses
|
104,755
|
|
|
96,254
|
|
|
8.8
|
%
|
|
4.1
|
%
|
|
96,254
|
|
|
89,816
|
|
|
7.2
|
%
|
|
7.3
|
%
|
||||
Restructuring costs
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
—
|
|
|
1,714
|
|
|
(100.0
|
)%
|
|
(100.0
|
)%
|
||||
Operating income
|
$
|
129,949
|
|
|
$
|
105,532
|
|
|
23.1
|
%
|
|
18.8
|
%
|
|
$
|
105,532
|
|
|
$
|
88,047
|
|
|
19.9
|
%
|
|
19.4
|
%
|
|
For The Year Ended December 31, (US$ 000's)
|
||||||||||||||||||||
|
2017
|
|
|
2016
|
|
|
% Act
|
|
|
2016
|
|
|
2015
|
|
|
% Act
|
|
||||
Interest expense
|
$
|
(70,633
|
)
|
|
$
|
(111,389
|
)
|
|
36.6
|
%
|
|
$
|
(111,389
|
)
|
|
$
|
(151,767
|
)
|
|
26.6
|
%
|
Loss on extinguishment of debt
|
(101
|
)
|
|
(150,158
|
)
|
|
99.9
|
%
|
|
(150,158
|
)
|
|
—
|
|
|
NM
(1)
|
|
||||
Other non-operating income / (expense), net:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest income
|
523
|
|
|
573
|
|
|
(8.7
|
)%
|
|
573
|
|
|
426
|
|
|
34.5
|
%
|
||||
Foreign currency exchange gain / (loss), net
|
17,185
|
|
|
7,149
|
|
|
140.4
|
%
|
|
7,149
|
|
|
(11,550
|
)
|
|
NM
(1)
|
|
||||
Change in fair value of derivatives
|
(1,783
|
)
|
|
(10,213
|
)
|
|
82.5
|
%
|
|
(10,213
|
)
|
|
4,848
|
|
|
NM
(1)
|
|
||||
Other income / (expense), net
|
396
|
|
|
417
|
|
|
(5.0
|
)%
|
|
417
|
|
|
(17,333
|
)
|
|
NM
(1)
|
|
||||
(Provision) / credit for income taxes
|
(21,483
|
)
|
|
(6,336
|
)
|
|
NM
(1)
|
|
|
(6,336
|
)
|
|
1,153
|
|
|
NM
(1)
|
|
||||
Loss from discontinued operations, net of tax
|
(4,626
|
)
|
|
(16,172
|
)
|
|
71.4
|
%
|
|
(16,172
|
)
|
|
(29,396
|
)
|
|
45.0
|
%
|
||||
Net loss attributable to noncontrolling interests
|
341
|
|
|
306
|
|
|
11.4
|
%
|
|
306
|
|
|
671
|
|
|
(54.4
|
)%
|
(1)
|
Number is not meaningful.
|
|
For The Year Ended December 31, (US$ 000's)
|
||||||||||||||||||
|
2017
|
|
|
2016
|
|
|
% Act
|
|
2016
|
|
|
2015
|
|
|
% Act
|
||||
Currency translation adjustment, net
|
$
|
54,368
|
|
|
$
|
1,649
|
|
|
NM
(1)
|
|
$
|
1,649
|
|
|
$
|
(89,714
|
)
|
|
NM
(1)
|
Unrealized gain / (loss) on derivative instruments
|
1,269
|
|
|
(3,031
|
)
|
|
NM
(1)
|
|
(3,031
|
)
|
|
(839
|
)
|
|
NM
(1)
|
(1)
|
Number is not meaningful.
|
|
For The Year Ended December 31, (US$ 000's)
|
|||||||||||||||||||
|
2017
|
|
|
2016
|
|
|
% Act
|
|
|
2016
|
|
|
2015
|
|
|
% Act
|
||||
Foreign exchange gain on intercompany loans
|
$
|
11,326
|
|
|
$
|
8,848
|
|
|
28.0
|
%
|
|
$
|
8,848
|
|
|
$
|
(88,997
|
)
|
|
NM
(1)
|
Foreign exchange gain / (loss) on the Series B Preferred Shares
|
33,444
|
|
|
(19,412
|
)
|
|
NM
(1)
|
|
|
(19,412
|
)
|
|
—
|
|
|
NM
(1)
|
||||
Currency translation adjustment
|
9,598
|
|
|
12,213
|
|
|
(21.4
|
)%
|
|
12,213
|
|
|
(717
|
)
|
|
NM
(1)
|
||||
Currency translation adjustment, net
|
$
|
54,368
|
|
|
$
|
1,649
|
|
|
NM
(1)
|
|
|
$
|
1,649
|
|
|
$
|
(89,714
|
)
|
|
NM
(1)
|
(1)
|
Number is not meaningful.
|
|
December 31, 2017
|
|
|
December 31, 2016
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Current assets
|
$
|
464,774
|
|
|
$
|
340,420
|
|
|
36.5
|
%
|
|
19.2
|
%
|
Non-current assets
|
1,163,281
|
|
|
1,050,297
|
|
|
10.8
|
%
|
|
(5.5
|
)%
|
||
Current liabilities
|
188,264
|
|
|
171,564
|
|
|
9.7
|
%
|
|
(4.6
|
)%
|
||
Non-current liabilities
|
1,180,968
|
|
|
1,070,786
|
|
|
10.3
|
%
|
|
(2.7
|
)%
|
||
Temporary equity
|
264,593
|
|
|
254,899
|
|
|
3.8
|
%
|
|
3.8
|
%
|
||
CME Ltd. shareholders’ deficit
|
(5,788
|
)
|
|
(107,804
|
)
|
|
94.6
|
%
|
|
87.1
|
%
|
||
Noncontrolling interests in consolidated subsidiaries
|
18
|
|
|
1,272
|
|
|
(98.6
|
)%
|
|
(95.5
|
)%
|
|
For The Year Ended December 31, (US$ 000's)
|
||||||||||
|
2017
|
|
|
2016
|
|
|
2015
|
|
|||
Net cash generated from continuing operating activities
|
$
|
95,321
|
|
|
$
|
59,387
|
|
|
$
|
79,580
|
|
Net cash used in continuing investing activities
|
(24,742
|
)
|
|
(22,201
|
)
|
|
(23,563
|
)
|
|||
Net cash used in continuing financing activities
|
(58,154
|
)
|
|
(22,472
|
)
|
|
(28,643
|
)
|
|||
Net cash (used in) / provided by discontinued operations
|
(8,573
|
)
|
|
(32,108
|
)
|
|
4,753
|
|
|||
Impact of exchange rate fluctuations on cash
|
10,445
|
|
|
(1,120
|
)
|
|
(1,851
|
)
|
|||
Net increase / (decrease) in cash and cash equivalents
|
$
|
14,297
|
|
|
$
|
(18,514
|
)
|
|
$
|
30,276
|
|
|
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
|
$
|
1,085,289
|
|
|
$
|
240,819
|
|
(1)
|
$
|
282,238
|
|
|
$
|
562,232
|
|
|
$
|
—
|
|
Long-term debt – interest
|
229,723
|
|
|
58,699
|
|
|
112,411
|
|
|
58,613
|
|
|
—
|
|
|||||
Unconditional purchase obligations
|
100,413
|
|
|
34,581
|
|
|
46,610
|
|
|
15,664
|
|
|
3,558
|
|
|||||
Operating leases
|
6,385
|
|
|
2,830
|
|
|
1,132
|
|
|
695
|
|
|
1,728
|
|
|||||
Capital lease obligations
|
9,878
|
|
|
3,238
|
|
|
5,344
|
|
|
1,296
|
|
|
—
|
|
|||||
Other long-term obligations
|
29,152
|
|
|
14,983
|
|
|
13,857
|
|
|
300
|
|
|
12
|
|
|||||
Total contractual obligations
|
$
|
1,460,840
|
|
|
$
|
355,150
|
|
|
$
|
461,592
|
|
|
$
|
638,800
|
|
|
$
|
5,298
|
|
(1)
|
On February 5, 2018, we entered into an amendment to extend the maturity date of the 2018 Euro Term Loan from November 1, 2018 to May 1, 2019. On February 6, 2018, we paid EUR
50.0 million
(approximately US$
61.6 million
at February 6, 2018 rates) of the outstanding principal balance of the 2018 Euro Term Loan (see Item 8,
Note 24, "Subsequent Events"
).
|
Measurement
|
|
Valuation Method
|
Recoverability of carrying amounts
|
|
Undiscounted future cash flows
|
Fair value of broadcast licenses
|
|
Build-out method
|
Fair value of indefinite-lived trademarks
|
|
Relief from royalty method
|
Fair value of reporting units
|
|
Discounted cash flow model
|
•
|
Cost of capital: The cost of capital reflects the return a hypothetical market participant would require for a long-term investment in an asset and can be viewed as a proxy for the risk of that asset. We calculate the cost of capital according to the Capital Asset Pricing Model using a number of assumptions, the most significant of which is a Country Risk Premium (“CRP”). The CRP reflects the excess risk to an investor of investing in markets other than the United States and generally fluctuates with expectations of changes in a country's macro-economic environment. The costs of capital that we have applied to cash flows for our 2017 annual impairment test are generally lower than those we had used in the 2016 impairment test due to a decrease in country specific risk factors.
|
•
|
Total advertising market: The size of the television advertising market effectively places an upper limit on the advertising revenue we can expect to earn in each country. Our estimate of the total advertising market is developed from a number of external sources, in combination with a process of on-going consultation with our segment management teams. In our 2017 annual impairment review, we increased or slightly decreased our medium- and long-term view of the size of our individual television advertising markets compared to the estimates used in the 2016 annual impairment review based on our estimate of the macro-economic outlook of each of our operating markets.
|
•
|
Market share: This is a function of the audience share we expect our stations to generate, and the relative price at which we can sell advertising. Our estimate of the total advertising market is developed from a number of external sources, in combination with a process of on-going consultation with our segment management teams. Our estimates for our market share in our 2017 annual impairment review decreased from those in our 2016 impairment review, however, revenues are expected to increase due to the estimated growth in the total advertising market.
|
•
|
Forecast OIBDA: The level of cash flow generated by each operation is ultimately governed by the extent to which we manage the relationship between revenues and costs. We forecast the level of operating costs by reference to (a) the historical absolute and relative levels of costs we have incurred in generating revenue in each reporting unit, (b) the operating strategy of each business and (c) specific forecast costs to be incurred. Our annual impairment review includes assumptions to reflect benefits of cost control measures taken to date, and contemplated further cost control efforts.
|
•
|
Forecast capital expenditure: The size and phasing of capital expenditure, both recurring expenditure to replace retired assets and investments in new projects, has a significant impact on cash flows. We forecast the level of future capital expenditure based on current strategies and specific forecast costs to be incurred. The absolute levels of capital expenditure forecast have generally increased since the prior year impairment review due to the replacement of end of life production equipment.
|
•
|
Growth rate into perpetuity: This reflects the level of economic growth in each of our markets from the final year in our discrete forecast period into perpetuity and is the sum of an estimated real growth rate, which reflects our belief that macro-economic growth in our markets will ultimately converge to Western European markets, and long-term expectations for inflation. Our estimates of these rates are based on observable market data and, in most operating countries, have increased since the prior year impairment review due to improved economic outlook.
|
Expected Maturity Dates
|
|
2018
|
|
2019
|
|
|
2020
|
|
|
2021
|
|
|
2022
|
|
|
Thereafter
|
|
||
Long-term Debt (000's):
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Variable rate (EUR)
|
|
200,800
|
|
(1)
|
|
235,335
|
|
|
—
|
|
|
468,800
|
|
|
—
|
|
|
—
|
|
Average interest rate
(2)
|
|
1.50
|
%
|
|
|
1.50
|
%
|
|
—
|
|
|
1.50
|
%
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest Rate Swaps (000's):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Variable to fixed (EUR)
|
|
200,800
|
|
|
|
235,335
|
|
|
—
|
|
|
468,800
|
|
|
—
|
|
|
—
|
|
Average pay rate
|
|
0.14
|
%
|
|
|
0.31
|
%
|
|
—
|
|
|
0.28
|
%
|
|
—
|
|
|
—
|
|
Average receive rate
|
|
—
|
%
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
|
(1)
|
On February 5, 2018, we entered into an amendment to extend the maturity date of the 2018 Euro Term Loan from November 1, 2018 to May 1, 2019. On February 6, 2018, we paid EUR
50.0 million
(approximately US$
61.6 million
at February 6, 2018 rates) of the outstanding principal balance of the 2018 Euro Term Loan (see Item 8,
Note 24, "Subsequent Events"
).
|
(2)
|
As discussed in Item 8,
Note 5, "Long-term Debt and Other Financing Arrangements"
, as consideration for Time Warner's guarantee of the Euro Term Loans, we pay Guarantee Fees to Time Warner based on the amounts outstanding on the Euro Term Loans. As of
December 31, 2017
, the all-in borrowing rate on each of the Euro Term Loans was 6.0% per annum.
|
Expected Maturity Dates
|
|
2017
|
|
|
2018
|
|
2019
|
|
|
2020
|
|
|
2021
|
|
|
Thereafter
|
|
||
Long-term Debt (000's):
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Variable rate (EUR)
|
|
—
|
|
|
250,800
|
|
|
|
235,335
|
|
|
—
|
|
|
468,800
|
|
|
—
|
|
Average interest rate
(1)
|
|
—
|
|
|
1.50
|
%
|
|
|
1.50
|
%
|
|
—
|
|
|
1.50
|
%
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest Rate Swaps (000's):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Variable to fixed (EUR)
|
|
250,800
|
|
|
250,800
|
|
(2)
|
|
235,335
|
|
|
—
|
|
|
468,800
|
|
|
—
|
|
Average pay rate
|
|
0.21
|
%
|
|
0.14
|
%
|
|
|
0.31
|
%
|
|
—
|
|
|
0.28
|
%
|
|
—
|
|
Average receive rate
|
|
—
|
%
|
|
—
|
%
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
(1)
|
We pay Guarantee Fees to Time Warner based on the amounts outstanding on the Euro Term Loans. As of
December 31, 2016
, the all-in borrowing rate on each the 2018 Euro Term Loan and the 2019 Euro Term Loan was 8.5% per annum and the all-in borrowing rate on the 2021 Euro Term Loan was 9.0% per annum.
|
(2)
|
The interest rate swaps maturing in 2018 were forward starting to coincide with the maturity date of the interest rate swaps maturing in 2017. See Item 8,
Note 14, "Financial Instruments and Fair Value Measurements"
.
|
|
December 31, 2017
|
|
|
December 31, 2016
|
|
||
ASSETS
|
|
|
|
||||
Current assets
|
|
|
|
||||
Cash and cash equivalents
|
$
|
54,903
|
|
|
$
|
40,606
|
|
Accounts receivable, net (Note 7)
|
158,903
|
|
|
141,371
|
|
||
Program rights, net (Note 6)
|
69,706
|
|
|
69,662
|
|
||
Other current assets (Note 8)
|
33,106
|
|
|
27,541
|
|
||
Current assets held for sale (Note 3)
|
148,156
|
|
|
61,240
|
|
||
Total current assets
|
464,774
|
|
|
340,420
|
|
||
Non-current assets
|
|
|
|
||||
Property, plant and equipment, net (Note 9)
|
103,648
|
|
|
89,080
|
|
||
Program rights, net (Note 6)
|
182,170
|
|
|
143,428
|
|
||
Goodwill (Note 4)
|
712,359
|
|
|
601,535
|
|
||
Other intangible assets, net (Note 4)
|
148,235
|
|
|
134,705
|
|
||
Other non-current assets (Note 8)
|
16,869
|
|
|
21,273
|
|
||
Non-current assets held for sale (Note 3)
|
—
|
|
|
60,276
|
|
||
Total non-current assets
|
1,163,281
|
|
|
1,050,297
|
|
||
Total assets
|
$
|
1,628,055
|
|
|
$
|
1,390,717
|
|
LIABILITIES AND EQUITY
|
|
|
|
||||
Current liabilities
|
|
|
|
||||
Accounts payable and accrued liabilities (Note 10)
|
$
|
143,893
|
|
|
$
|
134,378
|
|
Current portion of long-term debt and other financing arrangements (Note 5)
|
2,960
|
|
|
1,228
|
|
||
Other current liabilities (Note 11)
|
9,280
|
|
|
8,467
|
|
||
Current liabilities held for sale (Note 3)
|
32,131
|
|
|
27,491
|
|
||
Total current liabilities
|
188,264
|
|
|
171,564
|
|
||
Non-current liabilities
|
|
|
|
|
|
||
Long-term debt and other financing arrangements (Note 5)
|
1,085,714
|
|
|
1,001,408
|
|
||
Other non-current liabilities (Note 11)
|
95,254
|
|
|
67,963
|
|
||
Non-current liabilities held for sale (Note 3)
|
—
|
|
|
1,415
|
|
||
Total non-current liabilities
|
1,180,968
|
|
|
1,070,786
|
|
||
Commitments and contingencies (Note 21)
|
|
|
|
|
|
||
TEMPORARY EQUITY
|
|
|
|
||||
200,000 shares of Series B Convertible Redeemable Preferred Stock of $0.08 each (December 31, 2016 - 200,000) (Note 12)
|
264,593
|
|
|
254,899
|
|
||
EQUITY
|
|
|
|
|
|
||
CME Ltd. shareholders’ equity (Note 13):
|
|
|
|
|
|
||
One share of Series A Convertible Preferred Stock of $0.08 each (December 31, 2016 – one)
|
—
|
|
|
—
|
|
||
145,486,497 shares of Class A Common Stock of $0.08 each (December 31, 2016 – 143,449,913)
|
11,639
|
|
|
11,476
|
|
||
Nil shares of Class B Common Stock of $0.08 each (December 31, 2016 – nil)
|
—
|
|
|
—
|
|
||
Additional paid-in capital
|
1,905,779
|
|
|
1,910,244
|
|
||
Accumulated deficit
|
(1,735,768
|
)
|
|
(1,785,536
|
)
|
||
Accumulated other comprehensive loss
|
(187,438
|
)
|
|
(243,988
|
)
|
||
Total CME Ltd. shareholders’ deficit
|
(5,788
|
)
|
|
(107,804
|
)
|
||
Noncontrolling interests
|
18
|
|
|
1,272
|
|
||
Total deficit
|
(5,770
|
)
|
|
(106,532
|
)
|
||
Total liabilities and equity
|
$
|
1,628,055
|
|
|
$
|
1,390,717
|
|
|
For The Year Ended December 31,
|
||||||||||
|
2017
|
|
|
2016
|
|
|
2015
|
|
|||
Net revenues
|
$
|
574,212
|
|
|
$
|
526,174
|
|
|
$
|
496,195
|
|
Operating expenses:
|
|
|
|
|
|
||||||
Content costs
|
254,061
|
|
|
238,063
|
|
|
227,510
|
|
|||
Other operating costs
|
49,864
|
|
|
54,949
|
|
|
55,731
|
|
|||
Depreciation of property, plant and equipment
|
26,991
|
|
|
23,106
|
|
|
21,327
|
|
|||
Amortization of intangibles
|
8,592
|
|
|
8,270
|
|
|
12,050
|
|
|||
Cost of revenues
|
339,508
|
|
|
324,388
|
|
|
316,618
|
|
|||
Selling, general and administrative expenses
|
104,755
|
|
|
96,254
|
|
|
89,816
|
|
|||
Restructuring costs
|
—
|
|
|
—
|
|
|
1,714
|
|
|||
Operating income
|
129,949
|
|
|
105,532
|
|
|
88,047
|
|
|||
Interest expense (Note 15)
|
(70,633
|
)
|
|
(111,389
|
)
|
|
(151,767
|
)
|
|||
Loss on extinguishment of debt (Note 5)
|
(101
|
)
|
|
(150,158
|
)
|
|
—
|
|
|||
Other non-operating income / (expense), net (Note 16)
|
16,321
|
|
|
(2,074
|
)
|
|
(23,609
|
)
|
|||
Income / (loss) before tax
|
75,536
|
|
|
(158,089
|
)
|
|
(87,329
|
)
|
|||
(Provision) / credit for income taxes (Note 18)
|
(21,483
|
)
|
|
(6,336
|
)
|
|
1,153
|
|
|||
Income / (loss) from continuing operations
|
54,053
|
|
|
(164,425
|
)
|
|
(86,176
|
)
|
|||
Loss from discontinued operations, net of tax (Note 3)
|
(4,626
|
)
|
|
(16,172
|
)
|
|
(29,396
|
)
|
|||
Net income / (loss)
|
49,427
|
|
|
(180,597
|
)
|
|
(115,572
|
)
|
|||
Net loss attributable to noncontrolling interests
|
341
|
|
|
306
|
|
|
671
|
|
|||
Net income / (loss) attributable to CME Ltd.
|
$
|
49,768
|
|
|
$
|
(180,291
|
)
|
|
$
|
(114,901
|
)
|
|
|
|
|
|
|
||||||
Net income / (loss)
|
$
|
49,427
|
|
|
$
|
(180,597
|
)
|
|
$
|
(115,572
|
)
|
Other comprehensive income / (loss)
|
|
|
|
|
|
||||||
Currency translation adjustment (Note 13)
|
54,368
|
|
|
1,649
|
|
|
(89,714
|
)
|
|||
Gain / (loss) on derivative instruments (Note 14)
|
1,269
|
|
|
(3,031
|
)
|
|
(839
|
)
|
|||
Total other comprehensive income / (loss)
|
55,637
|
|
|
(1,382
|
)
|
|
(90,553
|
)
|
|||
Comprehensive income / (loss)
|
105,064
|
|
|
(181,979
|
)
|
|
(206,125
|
)
|
|||
Comprehensive loss / (income) attributable to noncontrolling interests
|
1,254
|
|
|
109
|
|
|
(712
|
)
|
|||
Comprehensive income / (loss) attributable to CME Ltd.
|
$
|
106,318
|
|
|
$
|
(181,870
|
)
|
|
$
|
(206,837
|
)
|
PER SHARE DATA (Note 19):
|
|
|
|
|
|
||||||
Net income / (loss) per share:
|
|
|
|
|
|
||||||
Continuing operations — basic
|
$
|
0.17
|
|
|
$
|
(1.18
|
)
|
|
$
|
(0.70
|
)
|
Continuing operations — diluted
|
0.15
|
|
|
(1.18
|
)
|
|
(0.70
|
)
|
|||
Discontinued operations — basic
|
(0.03
|
)
|
|
(0.10
|
)
|
|
(0.20
|
)
|
|||
Discontinued operations — diluted
|
(0.03
|
)
|
|
(0.10
|
)
|
|
(0.20
|
)
|
|||
Net income / (loss) attributable to CME Ltd. — basic
|
0.14
|
|
|
(1.28
|
)
|
|
(0.90
|
)
|
|||
Net income / (loss) attributable to CME Ltd. — diluted
|
0.12
|
|
|
(1.28
|
)
|
|
(0.90
|
)
|
|||
|
|
|
|
|
|
||||||
Weighted average common shares used in computing per share amounts (000’s):
|
|
|
|
|
|
||||||
Basic
|
155,846
|
|
|
151,017
|
|
|
146,866
|
|
|||
Diluted
|
236,404
|
|
|
151,017
|
|
|
146,866
|
|
|
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 / (Deficit)
|
|
||||||||||||||
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
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
2,439
|
|
—
|
|
—
|
|
|
—
|
|
|
2,439
|
|
||||||||
Share issuance, stock based compensation
|
—
|
|
—
|
|
|
468,963
|
|
37
|
|
|
—
|
|
—
|
|
(37
|
)
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Preferred dividend paid in kind
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
(17,272
|
)
|
—
|
|
—
|
|
|
—
|
|
|
(17,272
|
)
|
||||||||
Net loss
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
(114,901
|
)
|
—
|
|
|
(671
|
)
|
|
(115,572
|
)
|
||||||||
Unrealized loss on derivative instruments
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(839
|
)
|
|
—
|
|
|
(839
|
)
|
||||||||
Currency translation adjustment
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(91,097
|
)
|
|
1,383
|
|
|
(89,714
|
)
|
||||||||
Reclassified to net income upon sale of subsidiaries
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
19,136
|
|
|
3,281
|
|
|
22,417
|
|
||||||||
BALANCE
December 31, 2015
|
1
|
|
$
|
—
|
|
|
135,804,221
|
|
$
|
10,864
|
|
|
—
|
|
$
|
—
|
|
$
|
1,914,050
|
|
$
|
(1,605,245
|
)
|
$
|
(242,409
|
)
|
|
$
|
1,381
|
|
|
$
|
78,641
|
|
Stock-based compensation
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
3,510
|
|
—
|
|
—
|
|
|
—
|
|
|
3,510
|
|
||||||||
Exercise of warrants (Note 13)
|
—
|
|
—
|
|
|
6,996,955
|
|
560
|
|
|
—
|
|
—
|
|
6,437
|
|
—
|
|
—
|
|
|
—
|
|
|
6,997
|
|
||||||||
Share issuance, stock based compensation
|
—
|
|
—
|
|
|
648,737
|
|
52
|
|
|
—
|
|
—
|
|
(52
|
)
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Preferred dividend paid in kind
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
(13,701
|
)
|
—
|
|
—
|
|
|
—
|
|
|
(13,701
|
)
|
||||||||
Net loss
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
(180,291
|
)
|
—
|
|
|
(306
|
)
|
|
(180,597
|
)
|
||||||||
Unrealized loss on derivative instruments
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(3,031
|
)
|
|
—
|
|
|
(3,031
|
)
|
||||||||
Currency translation adjustment
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,452
|
|
|
197
|
|
|
1,649
|
|
||||||||
BALANCE
December 31, 2016
|
1
|
|
$
|
—
|
|
|
143,449,913
|
|
$
|
11,476
|
|
|
—
|
|
$
|
—
|
|
$
|
1,910,244
|
|
$
|
(1,785,536
|
)
|
$
|
(243,988
|
)
|
|
$
|
1,272
|
|
|
$
|
(106,532
|
)
|
Stock-based compensation
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
4,412
|
|
—
|
|
—
|
|
|
—
|
|
|
4,412
|
|
||||||||
Exercise of warrants (Note 13)
|
—
|
|
—
|
|
|
1,148,469
|
|
92
|
|
|
—
|
|
—
|
|
1,056
|
|
—
|
|
—
|
|
|
—
|
|
|
1,148
|
|
||||||||
Share issuance, stock-based compensation
|
—
|
|
—
|
|
|
888,115
|
|
71
|
|
|
—
|
|
—
|
|
(71
|
)
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Withholding tax on net share settlement of stock-based compensation
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
(168
|
)
|
—
|
|
—
|
|
|
—
|
|
|
(168
|
)
|
||||||||
Preferred dividend paid in kind
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
(9,694
|
)
|
—
|
|
—
|
|
|
—
|
|
|
(9,694
|
)
|
||||||||
Net income / (loss)
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
49,768
|
|
—
|
|
|
(341
|
)
|
|
49,427
|
|
||||||||
Unrealized gain on derivative instruments
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,269
|
|
|
—
|
|
|
1,269
|
|
||||||||
Currency translation adjustment
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
55,281
|
|
|
(913
|
)
|
|
54,368
|
|
||||||||
BALANCE
December 31, 2017
|
1
|
|
$
|
—
|
|
|
145,486,497
|
|
$
|
11,639
|
|
|
—
|
|
$
|
—
|
|
$
|
1,905,779
|
|
$
|
(1,735,768
|
)
|
$
|
(187,438
|
)
|
|
$
|
18
|
|
|
$
|
(5,770
|
)
|
|
For The Year Ended December 31,
|
||||||||||
|
2017
|
|
|
2016
|
|
|
2015
|
|
|||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
||||||
Net income / (loss)
|
$
|
49,427
|
|
|
$
|
(180,597
|
)
|
|
$
|
(115,572
|
)
|
Adjustments to reconcile net income / (loss) to net cash generated from continuing operating activities:
|
|
|
|
|
|
|
|||||
Loss from discontinued operations, net of tax
|
4,626
|
|
|
16,172
|
|
|
29,396
|
|
|||
Amortization of program rights
|
254,061
|
|
|
238,063
|
|
|
227,510
|
|
|||
Depreciation and other amortization
|
41,361
|
|
|
53,163
|
|
|
89,725
|
|
|||
Interest and related Guarantee Fees paid in kind
|
23,137
|
|
|
36,491
|
|
|
75,426
|
|
|||
Loss on extinguishment of debt (Note 5)
|
101
|
|
|
150,158
|
|
|
—
|
|
|||
(Gain) / loss on disposal of fixed assets
|
(73
|
)
|
|
(268
|
)
|
|
17,371
|
|
|||
Deferred income taxes
|
(483
|
)
|
|
1,360
|
|
|
(1,768
|
)
|
|||
Stock-based compensation (Note 17)
|
4,280
|
|
|
3,383
|
|
|
2,311
|
|
|||
Change in fair value of derivatives
|
231
|
|
|
11,473
|
|
|
(7,333
|
)
|
|||
Foreign currency exchange (gain) / loss, net
|
(13,425
|
)
|
|
(8,683
|
)
|
|
1,517
|
|
|||
Changes in assets and liabilities:
|
|
|
|
|
|
|
|||||
Accounts receivable, net
|
1,555
|
|
|
(17,459
|
)
|
|
(7,430
|
)
|
|||
Accounts payable and accrued liabilities
|
(1,264
|
)
|
|
2,911
|
|
|
4,588
|
|
|||
Program rights
|
(269,573
|
)
|
|
(245,099
|
)
|
|
(235,618
|
)
|
|||
Other assets and liabilities
|
2,503
|
|
|
(111
|
)
|
|
(6,686
|
)
|
|||
Accrued interest
|
(2,624
|
)
|
|
(5,560
|
)
|
|
4,407
|
|
|||
Income taxes payable
|
6,387
|
|
|
4,445
|
|
|
(845
|
)
|
|||
Deferred revenue
|
(2,316
|
)
|
|
(680
|
)
|
|
3,459
|
|
|||
VAT and other taxes payable
|
(2,590
|
)
|
|
225
|
|
|
(878
|
)
|
|||
Net cash generated from continuing operating activities
|
$
|
95,321
|
|
|
$
|
59,387
|
|
|
$
|
79,580
|
|
|
|
|
|
|
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Purchase of property, plant and equipment
|
$
|
(24,905
|
)
|
|
$
|
(22,379
|
)
|
|
$
|
(26,654
|
)
|
Proceeds from disposal of property, plant and equipment
|
163
|
|
|
178
|
|
|
3,091
|
|
|||
Net cash used in continuing investing activities
|
$
|
(24,742
|
)
|
|
$
|
(22,201
|
)
|
|
$
|
(23,563
|
)
|
|
|
|
|
|
|
||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Proceeds from debt
|
$
|
—
|
|
|
$
|
533,963
|
|
|
$
|
253,051
|
|
Repayments of debt
|
(59,060
|
)
|
|
(540,699
|
)
|
|
(261,034
|
)
|
|||
Debt transactions costs
|
(106
|
)
|
|
(9,541
|
)
|
|
(1,541
|
)
|
|||
Payment of credit facilities and capital leases
|
(2,714
|
)
|
|
(1,086
|
)
|
|
(27,102
|
)
|
|||
Settlement of forward currency swaps
|
—
|
|
|
(12,106
|
)
|
|
7,983
|
|
|||
Proceeds from exercise of warrants
|
1,148
|
|
|
6,997
|
|
|
—
|
|
|||
Proceeds from sale-leaseback transactions
|
2,746
|
|
|
—
|
|
|
—
|
|
|||
Payments of withholding tax on net share settlement of share-based compensation
|
(168
|
)
|
|
—
|
|
|
—
|
|
|||
Net cash used in continuing financing activities
|
$
|
(58,154
|
)
|
|
$
|
(22,472
|
)
|
|
$
|
(28,643
|
)
|
|
|
|
|
|
|
||||||
Net cash (used in) / provided by discontinued operations - operating activities
|
(4,206
|
)
|
|
(25,900
|
)
|
|
5,347
|
|
|||
Net cash used in discontinued operations - investing activities
|
(4,082
|
)
|
|
(5,961
|
)
|
|
(265
|
)
|
|||
Net cash used in discontinued operations - financing activities
|
(285
|
)
|
|
(247
|
)
|
|
(329
|
)
|
|||
|
|
|
|
|
|
||||||
Impact of exchange rate fluctuations on cash
|
10,445
|
|
|
(1,120
|
)
|
|
(1,851
|
)
|
|||
Net increase / (decrease) in cash and cash equivalents
|
$
|
14,297
|
|
|
$
|
(18,514
|
)
|
|
$
|
30,276
|
|
CASH AND CASH EQUIVALENTS, beginning of period
|
40,606
|
|
|
59,120
|
|
|
28,844
|
|
|||
CASH AND CASH EQUIVALENTS, end of period
|
$
|
54,903
|
|
|
$
|
40,606
|
|
|
$
|
59,120
|
|
Asset category
|
Estimated useful life
|
Land
|
Indefinite
|
Buildings
|
25 years
|
Machinery, fixtures and equipment
|
4 - 8 years
|
Other equipment
|
3 - 8 years
|
Software
|
3 - 5 years
|
•
|
under-performance of operating segments or changes in projected results;
|
•
|
changes in the manner of utilization of an asset;
|
•
|
severe and sustained declines in the trading price of shares of our Class A common stock that are not attributable to factors other than the underlying value of our assets;
|
•
|
negative market conditions or economic trends; and
|
•
|
specific events, such as new legislation, new market entrants, changes in technology or adverse legal judgments that we believe could have a negative impact on our business.
|
|
December 31, 2017
|
|
|
December 31, 2016
|
|
||
Assets held for sale
|
|
|
|
||||
Current assets held for sale
|
|
|
|
||||
Cash and cash equivalents
|
$
|
8,784
|
|
|
$
|
2,853
|
|
Accounts receivable, net
|
43,540
|
|
|
36,969
|
|
||
Program rights, net
|
62,017
|
|
|
16,489
|
|
||
Property, plant and equipment, net
|
22,870
|
|
|
—
|
|
||
Other current assets
|
10,945
|
|
|
4,929
|
|
||
Total current assets held for sale
|
$
|
148,156
|
|
|
$
|
61,240
|
|
Non-current assets held for sale
|
|
|
|
||||
Program rights, net
|
$
|
—
|
|
|
$
|
35,927
|
|
Property, plant and equipment, net
|
—
|
|
|
20,010
|
|
||
Other non-current assets
|
—
|
|
|
4,339
|
|
||
Total non-current assets held for sale
|
$
|
—
|
|
|
$
|
60,276
|
|
|
|
|
|
||||
Liabilities held for sale
|
|
|
|
||||
Current liabilities held for sale
|
|
|
|
||||
Accounts payable and accrued liabilities
|
$
|
30,073
|
|
|
$
|
26,603
|
|
Other current liabilities
|
2,058
|
|
|
888
|
|
||
Total current liabilities held for sale
|
$
|
32,131
|
|
|
$
|
27,491
|
|
Non-current liabilities held for sale
|
|
|
|
||||
Other non-current liabilities
|
$
|
—
|
|
|
$
|
1,415
|
|
Total non-current liabilities held for sale
|
$
|
—
|
|
|
$
|
1,415
|
|
|
For The Year Ended December 31,
|
||||||||||
|
2017
|
|
|
2016
|
|
|
2015
|
|
|||
Net revenues
|
$
|
126,499
|
|
|
$
|
111,839
|
|
|
$
|
116,931
|
|
Cost of revenues
|
88,763
|
|
|
89,438
|
|
|
92,605
|
|
|||
Selling, general and administrative expenses
|
22,265
|
|
|
16,344
|
|
|
19,718
|
|
|||
Operating income
|
15,471
|
|
|
6,057
|
|
|
4,608
|
|
|||
Interest expense
(1)
|
(18,579
|
)
|
|
(20,835
|
)
|
|
(19,699
|
)
|
|||
Other non-operating income / (expense), net
|
729
|
|
|
(413
|
)
|
|
(2,370
|
)
|
|||
Loss from discontinued operations, before tax
|
(2,379
|
)
|
|
(15,191
|
)
|
|
(17,461
|
)
|
|||
Provision for income taxes
|
(2,247
|
)
|
|
(981
|
)
|
|
(547
|
)
|
|||
Loss from discontinued operations, net of tax, before loss on sale
|
(4,626
|
)
|
|
(16,172
|
)
|
|
(18,008
|
)
|
|||
Loss on sale of divested businesses, net of tax
|
—
|
|
|
—
|
|
|
(11,388
|
)
|
|||
Loss from discontinued operations, net of tax
|
$
|
(4,626
|
)
|
|
$
|
(16,172
|
)
|
|
$
|
(29,396
|
)
|
(1)
|
For the years ended
December 31, 2017
,
2016
and
2015
, we paid US$
17.4 million
, US$
33.3 million
and US$
3.5 million
, respectively, of interest and Guarantee Fees associated with the 2018 Euro Term Loan, both as defined in
Note 5, "Long-term Debt and Other Financing Arrangements"
. These payments were allocated to net cash (used in) / provided by discontinued operations - operating activities in our Consolidated Statements of Cash Flows as we are required to apply the expected proceeds from the sale of our Croatia and Slovenia operations towards the repayment of the remaining principal amounts owing in respect of the 2018 Euro Term Loan (see
Note 5, "Long-term Debt and Other Financing Arrangements"
).
|
|
For The Year Ended December 31,
|
||||||||||
|
2017
|
|
|
2016
|
|
|
2015
|
|
|||
Net revenues
|
$
|
126,499
|
|
|
$
|
111,839
|
|
|
$
|
109,646
|
|
Cost of revenues
|
88,763
|
|
|
89,438
|
|
|
85,925
|
|
|||
Selling, general and administrative expenses
|
22,265
|
|
|
16,344
|
|
|
17,185
|
|
|||
Operating income
|
15,471
|
|
|
6,057
|
|
|
6,536
|
|
|||
Interest expense
|
(18,579
|
)
|
|
(20,835
|
)
|
|
(19,677
|
)
|
|||
Other non-operating income / (expense), net
|
729
|
|
|
(413
|
)
|
|
(2,330
|
)
|
|||
Loss from discontinued operations, before tax
|
(2,379
|
)
|
|
(15,191
|
)
|
|
(15,471
|
)
|
|||
Provision for income taxes
|
(2,247
|
)
|
|
(981
|
)
|
|
(638
|
)
|
|||
Loss from discontinued operations, net of tax
|
$
|
(4,626
|
)
|
|
$
|
(16,172
|
)
|
|
$
|
(16,109
|
)
|
PER SHARE DATA:
|
|
|
|
|
|
||||||
Loss from discontinued operations, net of tax per share:
|
|
|
|
|
|
||||||
Basic
|
$
|
(0.03
|
)
|
|
$
|
(0.10
|
)
|
|
$
|
(0.11
|
)
|
Diluted
|
(0.03
|
)
|
|
(0.10
|
)
|
|
(0.11
|
)
|
|
For The Year Ended December 31,
|
||||||||||
|
2017
|
|
|
2016
|
|
|
2015
|
|
|||
Net cash (used in) / provided by discontinued operations - operating activities
|
$
|
(4,206
|
)
|
|
$
|
(25,900
|
)
|
|
$
|
8,366
|
|
Net cash used in discontinued operations - investing activities
|
(6,128
|
)
|
|
(7,155
|
)
|
|
(6,863
|
)
|
|||
Net cash used in discontinued operations - financing activities
|
(285
|
)
|
|
(247
|
)
|
|
(253
|
)
|
|
For The Year Ended December 31,
|
||
|
2015
|
|
|
Net revenues
|
$
|
7,285
|
|
Cost of revenues
|
6,680
|
|
|
Selling, general and administrative expenses
|
2,533
|
|
|
Operating loss
|
(1,928
|
)
|
|
Interest expense
|
(22
|
)
|
|
Other non-operating expense, net
|
(40
|
)
|
|
Loss from discontinued operations, before tax
|
(1,990
|
)
|
|
Credit for income taxes
|
91
|
|
|
Loss from discontinued operations, net of tax, before loss on sale
|
(1,899
|
)
|
|
Loss on sale of divested businesses, net of tax
(1)
|
(11,388
|
)
|
|
Loss from discontinued operations, net of tax
|
$
|
(13,287
|
)
|
(1)
|
Amount includes realized gains / losses on completed disposal transactions in 2015. The amount includes losses related to the reclassification of the cumulative translation adjustment into net income of US$
7.7 million
and the reclassification of accumulated losses attributable to noncontrolling interest of US$
3.7 million
.
|
PER SHARE DATA:
|
|
||
Loss from discontinued operations, net of tax per share:
|
|
||
Basic
|
$
|
(0.09
|
)
|
Diluted
|
(0.09
|
)
|
|
For The Year Ended December 31,
|
||||||||||
|
2017
|
|
|
2016
|
|
|
2015
|
|
|||
Net cash used in discontinued operations - operating activities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(3,019
|
)
|
Net cash provided by discontinued operations - investing activities
|
2,046
|
|
|
1,194
|
|
|
6,598
|
|
|||
Net cash used in discontinued operations - financing activities
|
—
|
|
|
—
|
|
|
(76
|
)
|
|
Bulgaria
|
|
Czech Republic
|
|
Romania
|
|
Slovak Republic
|
|
Total
|
||||||||||
Gross Balance, December 31, 2015
|
$
|
172,365
|
|
|
$
|
759,491
|
|
|
$
|
85,443
|
|
|
$
|
47,605
|
|
|
$
|
1,064,904
|
|
Accumulated impairment losses
|
(144,639
|
)
|
|
(287,545
|
)
|
|
(11,028
|
)
|
|
—
|
|
|
(443,212
|
)
|
|||||
Balance, December 31, 2015
|
27,726
|
|
|
471,946
|
|
|
74,415
|
|
|
47,605
|
|
|
621,692
|
|
|||||
Foreign currency
|
(976
|
)
|
|
(15,008
|
)
|
|
(2,657
|
)
|
|
(1,516
|
)
|
|
(20,157
|
)
|
|||||
Balance, December 31, 2016
|
26,750
|
|
|
456,938
|
|
|
71,758
|
|
|
46,089
|
|
|
601,535
|
|
|||||
Accumulated impairment losses
|
(144,639
|
)
|
|
(287,545
|
)
|
|
(11,028
|
)
|
|
—
|
|
|
(443,212
|
)
|
|||||
Gross Balance, December 31, 2016
|
$
|
171,389
|
|
|
$
|
744,483
|
|
|
$
|
82,786
|
|
|
$
|
46,089
|
|
|
$
|
1,044,747
|
|
|
Bulgaria
|
|
Czech Republic
|
|
Romania
|
|
Slovak Republic
|
|
Total
|
||||||||||
Gross Balance, December 31, 2016
|
$
|
171,389
|
|
|
$
|
744,483
|
|
|
$
|
82,786
|
|
|
$
|
46,089
|
|
|
$
|
1,044,747
|
|
Accumulated impairment losses
|
(144,639
|
)
|
|
(287,545
|
)
|
|
(11,028
|
)
|
|
—
|
|
|
(443,212
|
)
|
|||||
Balance, December 31, 2016
|
26,750
|
|
|
456,938
|
|
|
71,758
|
|
|
46,089
|
|
|
601,535
|
|
|||||
Foreign currency
|
3,682
|
|
|
93,249
|
|
|
7,519
|
|
|
6,374
|
|
|
110,824
|
|
|||||
Balance, December 31, 2017
|
30,432
|
|
|
550,187
|
|
|
79,277
|
|
|
52,463
|
|
|
712,359
|
|
|||||
Accumulated impairment losses
|
(144,639
|
)
|
|
(287,545
|
)
|
|
(11,028
|
)
|
|
—
|
|
|
(443,212
|
)
|
|||||
Gross Balance, December 31, 2017
|
$
|
175,071
|
|
|
$
|
837,732
|
|
|
$
|
90,305
|
|
|
$
|
52,463
|
|
|
$
|
1,155,571
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
Gross
|
|
Accumulated Amortization
|
|
Net
|
|
Gross
|
|
Accumulated Amortization
|
|
Net
|
||||||||||||
Indefinite-lived:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Trademarks
|
$
|
87,900
|
|
|
$
|
—
|
|
|
$
|
87,900
|
|
|
$
|
76,731
|
|
|
$
|
—
|
|
|
$
|
76,731
|
|
Amortized:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Broadcast licenses
|
220,194
|
|
|
(161,820
|
)
|
|
58,374
|
|
|
184,195
|
|
|
(128,876
|
)
|
|
55,319
|
|
||||||
Trademarks
|
421
|
|
|
(421
|
)
|
|
—
|
|
|
380
|
|
|
(380
|
)
|
|
—
|
|
||||||
Customer relationships
|
58,771
|
|
|
(56,996
|
)
|
|
1,775
|
|
|
51,338
|
|
|
(48,997
|
)
|
|
2,341
|
|
||||||
Other
|
1,753
|
|
|
(1,567
|
)
|
|
186
|
|
|
1,522
|
|
|
(1,208
|
)
|
|
314
|
|
||||||
Total
|
$
|
369,039
|
|
|
$
|
(220,804
|
)
|
|
$
|
148,235
|
|
|
$
|
314,166
|
|
|
$
|
(179,461
|
)
|
|
$
|
134,705
|
|
|
December 31, 2017
|
|
|
December 31, 2016
|
|
||
Long-term debt
|
$
|
1,079,187
|
|
|
$
|
999,209
|
|
Other credit facilities and capital leases
|
9,487
|
|
|
3,427
|
|
||
Total long-term debt and other financing arrangements
|
1,088,674
|
|
|
1,002,636
|
|
||
Less: current maturities
|
(2,960
|
)
|
|
(1,228
|
)
|
||
Total non-current long-term debt and other financing arrangements
|
$
|
1,085,714
|
|
|
$
|
1,001,408
|
|
|
Principal Amount of Liability Component
|
|
|
Debt Issuance Costs
(1)
|
|
|
Net Carrying Amount
|
|
|||
2018 Euro Term Loan
|
$
|
240,819
|
|
|
$
|
(274
|
)
|
|
$
|
240,545
|
|
2019 Euro Term Loan
|
282,238
|
|
|
(367
|
)
|
|
281,871
|
|
|||
2021 Euro Term Loan
|
562,232
|
|
|
(5,461
|
)
|
|
556,771
|
|
|||
2021 Revolving Credit Facility
|
—
|
|
|
—
|
|
|
—
|
|
|||
Total long-term debt and credit facilities
|
$
|
1,085,289
|
|
|
$
|
(6,102
|
)
|
|
$
|
1,079,187
|
|
(1)
|
Debt issuance costs related to the 2018 Euro Term Loan, 2019 Euro Term Loan and 2021 Euro Term Loan are being amortized on a straight-line basis, which approximates the effective interest method, over the life of the respective instruments. Debt issuance costs related to the 2021 Revolving Credit Facility are classified as non-current assets in our consolidated balance sheet and are being amortized on a straight-line basis over the life of the 2021 Revolving Credit Facility.
|
|
Carrying Amount
|
|
Fair Value
|
||||||||||||
|
December 31, 2017
|
|
|
December 31, 2016
|
|
|
December 31, 2017
|
|
|
December 31, 2016
|
|
||||
2018 Euro Term Loan
|
$
|
240,545
|
|
|
$
|
263,734
|
|
|
$
|
236,337
|
|
|
$
|
233,297
|
|
2019 Euro Term Loan
|
281,871
|
|
|
247,594
|
|
|
268,858
|
|
|
203,314
|
|
||||
2021 Euro Term Loan
|
556,771
|
|
|
487,881
|
|
|
510,882
|
|
|
369,738
|
|
||||
|
$
|
1,079,187
|
|
|
$
|
999,209
|
|
|
$
|
1,016,077
|
|
|
$
|
806,349
|
|
Consolidated Net Leverage
|
Cash Rate
(1)
|
|
|
PIK Fee Rate
|
|
|
Total Rate
(2)
|
|
||||
≥
|
7.0x
|
|
|
|
5.00
|
%
|
|
3.50
|
%
|
|
8.50
|
%
|
<
|
7.0x
|
-
|
6.0x
|
|
5.00
|
%
|
|
2.25
|
%
|
|
7.25
|
%
|
<
|
6.0x
|
-
|
5.0x
|
|
5.00
|
%
|
|
1.00
|
%
|
|
6.00
|
%
|
<
|
5.0x
|
|
|
|
5.00
|
%
|
|
—
|
%
|
|
5.00
|
%
|
(1)
|
Includes cash paid for interest for the Euro Term Loans and the related customary hedging arrangements.
|
(2)
|
If we reduce our long-term debt to less than EUR
815.0 million
, subject to certain adjustments in respect of specified debt repayments, prior to September 30, 2018, a
50
basis point reduction in the all-in rate would be applied.
|
|
Base Rate
|
|
|
Rate Fixed Pursuant to Interest Rate Hedges
|
|
|
Guarantee Fee Rate
|
|
|
All-in Borrowing Rate
|
|
2018 Euro Term Loan
|
1.50
|
%
|
|
0.14
|
%
|
|
4.36
|
%
|
|
6.00
|
%
|
2019 Euro Term Loan
|
1.50
|
%
|
|
0.31
|
%
|
|
4.19
|
%
|
|
6.00
|
%
|
2021 Euro Term Loan
|
1.50
|
%
|
|
0.28
|
%
|
|
4.22
|
%
|
|
6.00
|
%
|
2021 Revolving Credit Facility
(1)
|
8.69
|
%
|
(2)
|
—
|
|
|
—
|
|
|
8.69
|
%
|
(1)
|
As at
December 31, 2017
, the 2021 Revolving Credit Facility was undrawn.
|
(2)
|
Based on the three month LIBOR of
1.69%
as at
December 31, 2017
.
|
|
December 31, 2017
|
|
|
December 31, 2016
|
|
||
Credit facilities
(1) – (3)
|
$
|
—
|
|
|
$
|
—
|
|
Capital leases
|
9,487
|
|
|
3,427
|
|
||
Total credit facilities and capital leases
|
9,487
|
|
|
3,427
|
|
||
Less: current maturities
|
(2,960
|
)
|
|
(1,228
|
)
|
||
Total non-current credit facilities and capital leases
|
$
|
6,527
|
|
|
$
|
2,199
|
|
(1)
|
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 throughout 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.
|
(2)
|
As at
December 31, 2017
, there were CZK
127.2 million
(approximately US$
6.0 million
) of receivables factored on a non-recourse basis under a CZK
575.0 million
(approximately US$
27.0 million
) factoring framework agreement with Factoring Ceska Sporitelna (“FCS”) that were derecognized from the consolidated balance sheet. Under this facility, up to CZK
575.0 million
(approximately US$
27.0 million
) of receivables from certain customers in the Czech Republic may be factored on a recourse or non-recourse basis. The facility has a factoring fee of
0.19%
of any factored receivable and bears interest at one-month PRIBOR plus
0.95%
per annum for the period that receivables are factored and outstanding.
|
(3)
|
As at
December 31, 2017
there were RON
99.8 million
(approximately US$
25.6 million
) of receivables factored under a factoring framework agreement with Global Funds IFN S.A that were derecognized from the consolidated balance sheet. Under this facility, receivables from certain customers in Romania may be factored on a non-recourse basis. The facility has a factoring fee of
4.0%
of any factored receivable and bears interest at
6.0%
per annum from the date the receivables are factored to the due date of the factored receivable.
|
2018
(1)
|
$
|
240,819
|
|
2019
|
282,238
|
|
|
2020
|
—
|
|
|
2021
|
562,232
|
|
|
2022
|
—
|
|
|
2023 and thereafter
|
—
|
|
|
Total long-debt and credit facilities
|
1,085,289
|
|
|
Debt issuance costs
|
(6,102
|
)
|
|
Carrying amount of long-debt and credit facilities
|
$
|
1,079,187
|
|
(1)
|
On February 5, 2018, we entered into an amendment to extend the maturity date of the 2018 Euro Term Loan from November 1, 2018 to May 1, 2019. On February 6, 2018, we paid EUR
50.0 million
(approximately US$
61.6 million
as at February 6, 2018 rates) of the outstanding principal balance of the 2018 Euro Term Loan (see
Note 24, "Subsequent Events"
).
|
2018
|
$
|
3,238
|
|
2019
|
2,828
|
|
|
2020
|
2,516
|
|
|
2021
|
1,294
|
|
|
2022
|
2
|
|
|
2023 and thereafter
|
—
|
|
|
Total undiscounted payments
|
9,878
|
|
|
Less: amount representing interest
|
(391
|
)
|
|
Present value of net minimum lease payments
|
$
|
9,487
|
|
|
December 31, 2017
|
|
|
December 31, 2016
|
|
||
Program rights:
|
|
|
|
||||
Acquired program rights, net of amortization
|
$
|
161,929
|
|
|
$
|
146,070
|
|
Less: current portion of acquired program rights
|
(69,706
|
)
|
|
(69,662
|
)
|
||
Total non-current acquired program rights
|
92,223
|
|
|
76,408
|
|
||
Produced program rights – Feature Films:
|
|
|
|
||||
Released, net of amortization
|
939
|
|
|
1,039
|
|
||
Produced program rights – Television Programs:
|
|
|
|
||||
Released, net of amortization
|
49,888
|
|
|
43,970
|
|
||
Completed and not released
|
9,987
|
|
|
2,592
|
|
||
In production
|
28,971
|
|
|
19,109
|
|
||
Development and pre-production
|
162
|
|
|
310
|
|
||
Total produced program rights
|
89,947
|
|
|
67,020
|
|
||
Total non-current acquired program rights and produced program rights
|
$
|
182,170
|
|
|
$
|
143,428
|
|
|
December 31, 2017
|
|
|
December 31, 2016
|
|
||
Third-party customers
|
$
|
168,805
|
|
|
$
|
149,957
|
|
Less: allowance for bad debts and credit notes
|
(9,902
|
)
|
|
(8,586
|
)
|
||
Total accounts receivable
|
$
|
158,903
|
|
|
$
|
141,371
|
|
|
December 31, 2017
|
|
|
December 31, 2016
|
|
||
Current:
|
|
|
|
||||
Prepaid acquired programming
|
$
|
22,579
|
|
|
$
|
19,123
|
|
Other prepaid expenses
|
7,616
|
|
|
4,610
|
|
||
VAT recoverable
|
650
|
|
|
635
|
|
||
Income taxes recoverable
|
109
|
|
|
166
|
|
||
Other
|
2,152
|
|
|
3,007
|
|
||
Total other current assets
|
$
|
33,106
|
|
|
$
|
27,541
|
|
|
|
|
|
||||
|
December 31, 2017
|
|
|
December 31, 2016
|
|
||
Non-current:
|
|
|
|
|
|
||
Capitalized debt costs
|
$
|
12,947
|
|
|
$
|
15,019
|
|
Deferred tax
|
2,964
|
|
|
4,550
|
|
||
Other
|
958
|
|
|
1,704
|
|
||
Total other non-current assets
|
$
|
16,869
|
|
|
$
|
21,273
|
|
|
December 31, 2017
|
|
|
December 31, 2016
|
|
||
Land and buildings
|
$
|
86,480
|
|
|
$
|
72,820
|
|
Machinery, fixtures and equipment
|
195,682
|
|
|
160,097
|
|
||
Other equipment
|
16,121
|
|
|
13,682
|
|
||
Software
|
53,143
|
|
|
40,627
|
|
||
Construction in progress
|
3,026
|
|
|
5,311
|
|
||
Total cost
|
354,452
|
|
|
292,537
|
|
||
Less: accumulated depreciation
|
(250,804
|
)
|
|
(203,457
|
)
|
||
Total net book value
|
$
|
103,648
|
|
|
$
|
89,080
|
|
|
|
|
|
||||
Assets held under capital leases (included in the above)
|
|
|
|
|
|
||
Machinery, fixtures and equipment
|
$
|
14,193
|
|
|
$
|
6,338
|
|
Total cost
|
14,193
|
|
|
6,338
|
|
||
Less: accumulated depreciation
|
(5,151
|
)
|
|
(2,579
|
)
|
||
Total net book value
|
$
|
9,042
|
|
|
$
|
3,759
|
|
|
For The Year Ended December 31,
|
||||||
|
2017
|
|
|
2016
|
|
||
Opening balance
|
$
|
89,080
|
|
|
$
|
87,943
|
|
Additions
|
27,442
|
|
|
27,203
|
|
||
Disposals
|
(32
|
)
|
|
(88
|
)
|
||
Depreciation
|
(26,991
|
)
|
|
(23,106
|
)
|
||
Foreign currency movements
|
14,149
|
|
|
(2,872
|
)
|
||
Ending balance
|
$
|
103,648
|
|
|
$
|
89,080
|
|
|
December 31, 2017
|
|
|
December 31, 2016
|
|
||
Accounts payable and accrued expenses
|
$
|
53,408
|
|
|
$
|
45,037
|
|
Related party accounts payable
|
252
|
|
|
194
|
|
||
Programming liabilities
|
16,923
|
|
|
26,603
|
|
||
Related party programming liabilities
|
20,027
|
|
|
17,126
|
|
||
Duties and other taxes payable
|
8,769
|
|
|
10,325
|
|
||
Accrued staff costs
|
18,430
|
|
|
16,476
|
|
||
Accrued interest payable
|
3,326
|
|
|
2,935
|
|
||
Related party accrued interest payable (including Guarantee Fees)
|
6,273
|
|
|
9,588
|
|
||
Income taxes payable
|
14,018
|
|
|
5,091
|
|
||
Other accrued liabilities
|
2,467
|
|
|
1,003
|
|
||
Total accounts payable and accrued liabilities
|
$
|
143,893
|
|
|
$
|
134,378
|
|
|
December 31, 2017
|
|
|
December 31, 2016
|
|
||
Current:
|
|
|
|
||||
Deferred revenue
|
$
|
5,675
|
|
|
$
|
4,979
|
|
Legal provisions
|
2,907
|
|
|
2,412
|
|
||
Other
|
698
|
|
|
1,076
|
|
||
Total other current liabilities
|
$
|
9,280
|
|
|
$
|
8,467
|
|
|
|
|
|
||||
|
December 31, 2017
|
|
|
December 31, 2016
|
|
||
Non-current:
|
|
|
|
|
|
||
Deferred tax
|
$
|
20,569
|
|
|
$
|
19,710
|
|
Related party commitment fee payable
(1)
|
10,765
|
|
|
9,905
|
|
||
Related party Guarantee Fee payable (Note 5)
|
58,855
|
|
|
34,492
|
|
||
Other
|
5,065
|
|
|
3,856
|
|
||
Total other non-current liabilities
|
$
|
95,254
|
|
|
$
|
67,963
|
|
(1)
|
Represents the commitment fee ("Commitment Fee") payable to Time Warner, including accrued interest, in respect of its obligation under a commitment letter dated November 14, 2014 between Time Warner and us whereby Time Warner agreed to provide or assist with arranging a loan facility to repay our
5.0%
senior convertible notes at maturity in November 2015. The Commitment Fee is payable by November 1, 2019, the maturity date of the 2019 Euro Term Loan, or earlier if the repayment of the 2019 Euro Term Loan is accelerated. The Commitment Fee bears interest at
8.5%
per annum and such interest is payable in arrears on each May 1 and November 1, and may be paid in cash or in kind, at our election.
|
|
Currency translation adjustment, net
|
|
|
Unrealized (loss) / gain on derivative instruments designated as hedging instruments
|
|
|
TOTAL
Accumulated Other Comprehensive Loss
|
|
|||
BALANCE December 31, 2014
|
$
|
(169,028
|
)
|
|
$
|
(581
|
)
|
|
$
|
(169,609
|
)
|
Other comprehensive income / (loss) before reclassifications:
|
|
|
|
|
|
||||||
Foreign exchange loss on intercompany loans
(1)
|
(88,997
|
)
|
|
—
|
|
|
(88,997
|
)
|
|||
Reclassified to net income upon sale of subsidiaries
|
19,136
|
|
|
—
|
|
|
19,136
|
|
|||
Currency translation adjustment
|
(2,100
|
)
|
|
—
|
|
|
(2,100
|
)
|
|||
Change in the fair value of hedging instruments
|
—
|
|
|
(1,418
|
)
|
|
(1,418
|
)
|
|||
Amounts reclassified from accumulated other comprehensive loss:
|
|
|
|
|
|
||||||
Changes in fair value reclassified to interest expense
|
—
|
|
|
579
|
|
|
579
|
|
|||
Net other comprehensive loss
|
(71,961
|
)
|
|
(839
|
)
|
|
(72,800
|
)
|
|||
BALANCE December 31, 2015
|
$
|
(240,989
|
)
|
|
$
|
(1,420
|
)
|
|
$
|
(242,409
|
)
|
Other comprehensive income / (loss) before reclassifications:
|
|
|
|
|
|
||||||
Foreign exchange gain on intercompany loans
(1)
|
8,848
|
|
|
—
|
|
|
8,848
|
|
|||
Foreign exchange loss on the Series B Preferred Shares
|
(19,412
|
)
|
|
—
|
|
|
(19,412
|
)
|
|||
Currency translation adjustment
|
12,016
|
|
|
—
|
|
|
12,016
|
|
|||
Change in the fair value of hedging instruments
|
—
|
|
|
(5,447
|
)
|
|
(5,447
|
)
|
|||
Amounts reclassified from accumulated other comprehensive loss:
|
|
|
|
|
|
||||||
Changes in fair value reclassified to interest expense
|
—
|
|
|
2,416
|
|
|
2,416
|
|
|||
Net other comprehensive income / (loss)
|
1,452
|
|
|
(3,031
|
)
|
|
(1,579
|
)
|
|||
BALANCE December 31, 2016
|
$
|
(239,537
|
)
|
|
$
|
(4,451
|
)
|
|
$
|
(243,988
|
)
|
Other comprehensive income / (loss) before reclassifications:
|
|
|
|
|
|
||||||
Foreign exchange gain on intercompany loans
(1)
|
11,326
|
|
|
—
|
|
|
11,326
|
|
|||
Foreign exchange gain on the Series B Preferred Shares
|
33,444
|
|
|
—
|
|
|
33,444
|
|
|||
Currency translation adjustment
|
10,511
|
|
|
—
|
|
|
10,511
|
|
|||
Change in the fair value of hedging instruments
|
—
|
|
|
(1,942
|
)
|
|
(1,942
|
)
|
|||
Amounts reclassified from accumulated other comprehensive loss:
|
|
|
|
|
|
||||||
Changes in fair value reclassified to interest expense
|
—
|
|
|
2,764
|
|
|
2,764
|
|
|||
Changes in fair value reclassified to other non-operating income, net
(2)
|
—
|
|
|
447
|
|
|
447
|
|
|||
Net other comprehensive income
|
55,281
|
|
|
1,269
|
|
|
56,550
|
|
|||
BALANCE December 31, 2017
|
$
|
(184,256
|
)
|
|
$
|
(3,182
|
)
|
|
$
|
(187,438
|
)
|
(1)
|
Represents foreign exchange gains on intercompany loans that are of a long-term investment nature which are reported in the same manner as translation adjustments.
|
(2)
|
We expect to repay the 2018 Euro Term Loan with the expected proceeds from the Divestment Transaction and have dedesignated the related hedging instruments during the third quarter of 2017. Dedesignation precludes recognition of the effective portion of the changes in fair value within accumulated other comprehensive income / loss. All related changes in fair value and those previously recognized in accumulated other comprehensive income / loss are recognized in other non-operating income, net in our consolidated statements of operations and comprehensive income / loss. See
Note 14, "Financial Instruments and Fair Value Measurements"
.
|
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.
|
Trade Date
|
|
Number of Contracts
|
|
|
Description
|
|
Aggregate Notional Amount
|
|
|
Maturity Date
|
|
Objective
|
|
Fair Value as at December 31, 2017
|
|
||
April 5, 2016
|
|
5
|
|
|
Interest rate swap
|
|
EUR
|
468,800
|
|
|
February 21, 2021
|
|
Interest rate hedge underlying 2021 Euro Term Loan
|
|
$
|
(1,795
|
)
|
April 5, 2016
|
|
4
|
|
|
Interest rate swap
|
|
EUR
|
200,800
|
|
|
November 1, 2018
|
|
Interest rate hedge underlying 2018 Euro Term Loan
|
|
$
|
(292
|
)
|
November 10, 2015
|
|
3
|
|
|
Interest rate swap
|
|
EUR
|
235,335
|
|
|
November 1, 2019
|
|
Interest rate hedge underlying 2019 Euro Term Loan
|
|
$
|
(1,512
|
)
|
|
For The Year Ended December 31,
|
||||||||||
|
2017
|
|
|
2016
|
|
|
2015
|
|
|||
(Loss) / gain on currency swaps
|
$
|
(1,380
|
)
|
|
$
|
(10,213
|
)
|
|
$
|
4,848
|
|
Loss on interest rate swaps
|
(403
|
)
|
|
—
|
|
|
—
|
|
|||
Change in fair value of derivatives
|
$
|
(1,783
|
)
|
|
$
|
(10,213
|
)
|
|
$
|
4,848
|
|
|
For The Year Ended December 31,
|
||||||||||
|
2017
|
|
|
2016
|
|
|
2015
|
|
|||
Interest on long-term debt and other financing arrangements
|
$
|
64,855
|
|
|
$
|
89,602
|
|
|
$
|
95,419
|
|
Amortization of capitalized debt issuance costs
|
5,778
|
|
|
8,842
|
|
|
15,118
|
|
|||
Amortization of debt issuance discount
|
—
|
|
|
12,945
|
|
|
41,230
|
|
|||
Total interest expense
|
$
|
70,633
|
|
|
$
|
111,389
|
|
|
$
|
151,767
|
|
|
For The Year Ended December 31,
|
||||||||||
|
2017
|
|
|
2016
|
|
|
2015
|
|
|||
Interest income
|
$
|
523
|
|
|
$
|
573
|
|
|
$
|
426
|
|
Foreign currency exchange gain / (loss), net
|
17,185
|
|
|
7,149
|
|
|
(11,550
|
)
|
|||
Change in fair value of derivatives (Note 14)
|
(1,783
|
)
|
|
(10,213
|
)
|
|
4,848
|
|
|||
Other income / (expense), net
|
396
|
|
|
417
|
|
|
(17,333
|
)
|
|||
Total other non-operating income / (expense)
|
$
|
16,321
|
|
|
$
|
(2,074
|
)
|
|
$
|
(23,609
|
)
|
|
For The Year Ended December 31,
|
||||||||||
|
2017
|
|
|
2016
|
|
|
2015
|
|
|||
Stock-based compensation expense from continuing operations
|
$
|
4,280
|
|
|
$
|
3,383
|
|
|
$
|
2,311
|
|
Stock-based compensation expense from discontinued operations
(1)
|
132
|
|
|
127
|
|
|
128
|
|
(1)
|
All stock-based compensation expense from discontinued operations relate to employees of Croatia and Slovenia.
|
|
Shares
|
|
|
Weighted Average Exercise Price per Share
|
|
|
Weighted Average Remaining Contractual Term (years)
|
|
Aggregate Intrinsic Value
|
|
||
Outstanding at December 31, 2016
|
2,011,392
|
|
|
$
|
2.32
|
|
|
8.58
|
|
$
|
453
|
|
Outstanding at December 31, 2017
|
2,011,392
|
|
|
$
|
2.32
|
|
|
7.58
|
|
$
|
4,677
|
|
Vested or expected to vest at December 31, 2017
|
2,011,392
|
|
|
$
|
2.32
|
|
|
7.58
|
|
$
|
4,677
|
|
Exercisable at December 31, 2017
|
902,848
|
|
|
$
|
2.31
|
|
|
7.51
|
|
$
|
2,113
|
|
|
2017
|
|
2016
|
|
2015
|
|||||||||||||||
|
Shares
|
|
|
Weighted Average Exercise Price (per share)
|
|
|
Shares
|
|
|
Weighted Average Exercise Price (per share)
|
|
|
Shares
|
|
|
Weighted Average Exercise Price (per share)
|
|
|||
Outstanding at January 1
|
2,011,392
|
|
|
$
|
2.32
|
|
|
1,666,000
|
|
|
$
|
3.53
|
|
|
155,000
|
|
|
$
|
29.88
|
|
Awards granted
|
—
|
|
|
—
|
|
|
411,392
|
|
|
2.46
|
|
|
1,600,000
|
|
|
2.29
|
|
|||
Awards forfeited
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20,000
|
)
|
|
23.12
|
|
|||
Awards expired
|
—
|
|
|
—
|
|
|
(66,000
|
)
|
|
33.66
|
|
|
(69,000
|
)
|
|
28.23
|
|
|||
Outstanding at December 31
|
2,011,392
|
|
|
$
|
2.32
|
|
|
2,011,392
|
|
|
$
|
2.32
|
|
|
1,666,000
|
|
|
$
|
3.53
|
|
|
Number of
Shares / Units
|
|
|
Weighted-Average
Grant Date Fair Value
|
|
|
Unvested at December 31, 2016
|
2,542,625
|
|
|
$
|
2.61
|
|
Granted
|
1,158,887
|
|
|
3.62
|
|
|
Vested
|
(931,867
|
)
|
|
2.69
|
|
|
Forfeited
|
(75,582
|
)
|
|
1.53
|
|
|
Unvested at December 31, 2017
|
2,694,063
|
|
|
$
|
3.07
|
|
|
For The Year Ended December 31,
|
||||||||||
|
2017
|
|
|
2016
|
|
|
2015
|
|
|||
Income tax (provision) / credit from continuing operations
|
$
|
(21,483
|
)
|
|
$
|
(6,336
|
)
|
|
$
|
1,153
|
|
Income tax provision from discontinued operations
|
(2,247
|
)
|
|
(981
|
)
|
|
(547
|
)
|
|||
Total tax (provision) / credit
|
$
|
(23,730
|
)
|
|
$
|
(7,317
|
)
|
|
$
|
606
|
|
|
For The Year Ended December 31,
|
||||||||||
|
2017
|
|
|
2016
|
|
|
2015
|
|
|||
Current income tax provision:
|
|
|
|
|
|
||||||
Domestic
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Foreign
|
(21,252
|
)
|
|
(4,542
|
)
|
|
(10
|
)
|
|||
|
(21,252
|
)
|
|
(4,542
|
)
|
|
(10
|
)
|
|||
Deferred tax (provision) / credit:
|
|
|
|
|
|
||||||
Domestic
|
—
|
|
|
—
|
|
|
—
|
|
|||
Foreign
|
(231
|
)
|
|
(1,794
|
)
|
|
1,163
|
|
|||
|
(231
|
)
|
|
(1,794
|
)
|
|
1,163
|
|
|||
(Provision) / credit for income taxes
|
$
|
(21,483
|
)
|
|
$
|
(6,336
|
)
|
|
$
|
1,153
|
|
|
For The Year Ended December 31,
|
||||||||||
|
2017
|
|
|
2016
|
|
|
2015
|
|
|||
Income taxes at Netherlands rates (25%)
|
$
|
(18,871
|
)
|
|
$
|
39,515
|
|
|
$
|
21,821
|
|
Jurisdictional differences in tax rates
|
10,018
|
|
|
(38,176
|
)
|
|
(12,440
|
)
|
|||
Losses expired
|
(7,583
|
)
|
|
(1,813
|
)
|
|
(2,890
|
)
|
|||
Change in valuation allowance
|
(5,384
|
)
|
|
(5,249
|
)
|
|
2,496
|
|
|||
Non-deductible expenses
|
(73
|
)
|
|
288
|
|
|
(1,731
|
)
|
|||
Other
|
410
|
|
|
(901
|
)
|
|
(6,103
|
)
|
|||
(Provision) / credit for income taxes
|
$
|
(21,483
|
)
|
|
$
|
(6,336
|
)
|
|
$
|
1,153
|
|
|
December 31, 2017
|
|
|
December 31, 2016
|
|
||
Assets:
|
|
|
|
||||
Tax benefit of loss carry-forwards and other tax credits
|
$
|
127,599
|
|
|
$
|
108,424
|
|
Programming rights
|
3,189
|
|
|
2,935
|
|
||
Property, plant and equipment
|
2,713
|
|
|
2,691
|
|
||
Accrued expenses
|
4,087
|
|
|
4,556
|
|
||
Other
|
2,445
|
|
|
1,587
|
|
||
Gross deferred tax assets
|
140,033
|
|
|
120,193
|
|
||
Valuation allowance
|
(127,794
|
)
|
|
(106,601
|
)
|
||
Net deferred tax assets
|
$
|
12,239
|
|
|
$
|
13,592
|
|
|
|
|
|
||||
Liabilities:
|
|
|
|
||||
Broadcast licenses, trademarks and customer relationships
|
$
|
(24,078
|
)
|
|
$
|
(22,017
|
)
|
Property, plant and equipment
|
(166
|
)
|
|
(142
|
)
|
||
Programming rights
|
(5,431
|
)
|
|
(6,508
|
)
|
||
Other
|
(169
|
)
|
|
(85
|
)
|
||
Total deferred tax liabilities
|
(29,844
|
)
|
|
(28,752
|
)
|
||
Net deferred income tax liability
|
$
|
(17,605
|
)
|
|
$
|
(15,160
|
)
|
|
December 31, 2017
|
|
|
December 31, 2016
|
|
||
Net non-current deferred tax assets
|
$
|
2,964
|
|
|
$
|
4,550
|
|
|
|
|
|
||||
Net non-current deferred tax liabilities
|
(20,569
|
)
|
|
(19,710
|
)
|
||
|
|
|
|
||||
Net deferred income tax liability
|
$
|
(17,605
|
)
|
|
$
|
(15,160
|
)
|
Balance at December 31, 2016
|
$
|
106,601
|
|
Created during the period
|
6,343
|
|
|
Utilized
|
(959
|
)
|
|
Foreign exchange
|
15,260
|
|
|
Other
|
549
|
|
|
Balance at December 31, 2017
|
$
|
127,794
|
|
|
2018
|
|
|
2019
|
|
|
2020
|
|
|
2021
|
|
|
2022-26
|
|
|
Indefinite
|
|
||||||
Bulgaria
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,586
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Czech Republic
|
627
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
The Netherlands
|
29,158
|
|
|
64,290
|
|
|
50,911
|
|
|
53,392
|
|
|
309,861
|
|
|
—
|
|
||||||
United Kingdom
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,726
|
|
||||||
Total
|
$
|
29,785
|
|
|
$
|
64,293
|
|
|
$
|
53,497
|
|
|
$
|
53,392
|
|
|
$
|
309,861
|
|
|
$
|
1,726
|
|
Balance at December 31, 2014
|
$
|
53
|
|
Decreases resulting from the expiry of the statute of limitations
|
(53
|
)
|
|
Balance at December 31, 2015
|
—
|
|
|
Balance at December 31, 2016
|
—
|
|
|
Balance at December 31, 2017
|
$
|
—
|
|
|
For The Year Ended December 31,
|
||||||||||
|
2017
|
|
|
2016
|
|
|
2015
|
|
|||
Income / (loss) from continuing operations
|
$
|
54,053
|
|
|
$
|
(164,425
|
)
|
|
$
|
(86,176
|
)
|
Net loss attributable to noncontrolling interests
|
341
|
|
|
306
|
|
|
671
|
|
|||
Less: preferred share accretion paid in kind (Note 12)
|
(9,694
|
)
|
|
(13,701
|
)
|
|
(17,272
|
)
|
|||
Less: income allocated to Series B Preferred Shares
|
(18,213
|
)
|
|
—
|
|
|
—
|
|
|||
Income / (loss) from continuing operations available to common shareholders, net of noncontrolling interest
|
26,487
|
|
|
(177,820
|
)
|
|
(102,777
|
)
|
|||
Loss from discontinued operations, net of tax (Note 3)
|
(4,626
|
)
|
|
(16,172
|
)
|
|
(29,396
|
)
|
|||
Net income / (loss) attributable to CME Ltd. available to common shareholders — basic
|
21,861
|
|
|
(193,992
|
)
|
|
(132,173
|
)
|
|||
|
|
|
|
|
|
||||||
Effect of dilutive securities
|
|
|
|
|
|
||||||
Dilutive effect of Series B Preferred Shares
|
5,713
|
|
|
—
|
|
|
—
|
|
|||
Net income / (loss) attributable to CME Ltd. available to common shareholders — diluted
|
$
|
27,574
|
|
|
$
|
(193,992
|
)
|
|
$
|
(132,173
|
)
|
|
|
|
|
|
|
||||||
Weighted average outstanding shares of common stock — basic
(1)
|
155,846
|
|
|
151,017
|
|
|
146,866
|
|
|||
Dilutive effect of common stock warrants, employee stock options and RSUs
|
80,558
|
|
|
—
|
|
|
—
|
|
|||
Weighted average outstanding shares of common stock — diluted
|
236,404
|
|
|
151,017
|
|
|
146,866
|
|
|||
|
|
|
|
|
|
||||||
Net income / (loss) per share:
|
|
|
|
|
|
||||||
Continuing operations — basic
|
$
|
0.17
|
|
|
$
|
(1.18
|
)
|
|
$
|
(0.70
|
)
|
Continuing operations — diluted
|
0.15
|
|
|
(1.18
|
)
|
|
(0.70
|
)
|
|||
Discontinued operations — basic
|
(0.03
|
)
|
|
(0.10
|
)
|
|
(0.20
|
)
|
|||
Discontinued operations — diluted
|
(0.03
|
)
|
|
(0.10
|
)
|
|
(0.20
|
)
|
|||
Net income / (loss) attributable to CME Ltd. — basic
|
0.14
|
|
|
(1.28
|
)
|
|
(0.90
|
)
|
|||
Net income / (loss) attributable to CME Ltd. — diluted
|
0.12
|
|
|
(1.28
|
)
|
|
(0.90
|
)
|
(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, 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 the common stock.
|
|
For The Year Ended December 31,
|
|||||||
|
2017
|
|
|
2016
|
|
|
2015
|
|
Employee stock options
|
—
|
|
|
2,011
|
|
|
1,666
|
|
RSUs
|
144
|
|
|
1,219
|
|
|
1,556
|
|
Series B Preferred Shares
|
—
|
|
|
105,167
|
|
|
—
|
|
Total
|
144
|
|
|
108,397
|
|
|
3,222
|
|
Net revenues:
|
For The Year Ended December 31,
|
||||||||||
|
2017
|
|
|
2016
|
|
|
2015
|
|
|||
Bulgaria
|
$
|
77,341
|
|
|
$
|
72,651
|
|
|
$
|
73,090
|
|
Czech Republic
|
209,041
|
|
|
190,372
|
|
|
182,636
|
|
|||
Romania
|
191,244
|
|
|
172,951
|
|
|
157,578
|
|
|||
Slovak Republic
|
97,721
|
|
|
90,549
|
|
|
84,434
|
|
|||
Intersegment revenues
(1)
|
(1,135
|
)
|
|
(349
|
)
|
|
(1,543
|
)
|
|||
Total net revenues
|
$
|
574,212
|
|
|
$
|
526,174
|
|
|
$
|
496,195
|
|
(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 Year Ended December 31,
|
||||||||||
|
2017
|
|
|
2016
|
|
|
2015
|
|
|||
Bulgaria
|
$
|
16,841
|
|
|
$
|
12,242
|
|
|
$
|
15,479
|
|
Czech Republic
|
83,600
|
|
|
77,018
|
|
|
71,697
|
|
|||
Romania
|
74,435
|
|
|
62,016
|
|
|
41,176
|
|
|||
Slovak Republic
|
24,742
|
|
|
15,947
|
|
|
10,585
|
|
|||
Elimination
|
(8
|
)
|
|
5
|
|
|
26
|
|
|||
Total operating segments
|
199,610
|
|
|
167,228
|
|
|
138,963
|
|
|||
Corporate
|
(34,078
|
)
|
|
(30,320
|
)
|
|
(29,521
|
)
|
|||
Total OIBDA
|
165,532
|
|
|
136,908
|
|
|
109,442
|
|
|||
Depreciation of property, plant and equipment
|
(26,991
|
)
|
|
(23,106
|
)
|
|
(21,327
|
)
|
|||
Amortization of intangibles
|
(8,592
|
)
|
|
(8,270
|
)
|
|
(12,050
|
)
|
|||
Other items
(1)
|
—
|
|
|
—
|
|
|
11,982
|
|
|||
Operating income
|
129,949
|
|
|
105,532
|
|
|
88,047
|
|
|||
Interest expense (Note 15)
|
(70,633
|
)
|
|
(111,389
|
)
|
|
(151,767
|
)
|
|||
Loss on extinguishment of debt (Note 5)
|
(101
|
)
|
|
(150,158
|
)
|
|
—
|
|
|||
Other non-operating income / (expense), net (Note 16)
|
16,321
|
|
|
(2,074
|
)
|
|
(23,609
|
)
|
|||
Income / (loss) before tax
|
$
|
75,536
|
|
|
$
|
(158,089
|
)
|
|
$
|
(87,329
|
)
|
(1)
|
Other items consists solely of the charges related to tax audits of our Romanian operations, which were accrued in the fourth quarter of 2014 and fully released in the third quarter of 2015.
|
Total assets:
(1)
|
December 31, 2017
|
|
|
December 31, 2016
|
|
||
Bulgaria
|
$
|
155,885
|
|
|
$
|
130,873
|
|
Czech Republic
|
842,716
|
|
|
700,190
|
|
||
Romania
|
307,286
|
|
|
266,132
|
|
||
Slovak Republic
|
149,866
|
|
|
131,220
|
|
||
Total operating segments
|
1,455,753
|
|
|
1,228,415
|
|
||
Corporate
|
24,146
|
|
|
40,786
|
|
||
Assets held for sale
|
148,156
|
|
|
121,516
|
|
||
Total assets
|
$
|
1,628,055
|
|
|
$
|
1,390,717
|
|
(1)
|
Segment assets exclude any intercompany balances.
|
Capital Expenditures:
|
For The Year Ended December 31,
|
||||||||||
|
2017
|
|
|
2016
|
|
|
2015
|
|
|||
Bulgaria
|
$
|
4,584
|
|
|
$
|
3,304
|
|
|
$
|
3,517
|
|
Czech Republic
|
10,449
|
|
|
8,043
|
|
|
10,982
|
|
|||
Romania
|
6,639
|
|
|
6,863
|
|
|
5,794
|
|
|||
Slovak Republic
|
1,963
|
|
|
1,693
|
|
|
2,921
|
|
|||
Total operating segments
|
23,635
|
|
|
19,903
|
|
|
23,214
|
|
|||
Corporate
|
1,270
|
|
|
2,476
|
|
|
3,440
|
|
|||
Total capital expenditures
|
$
|
24,905
|
|
|
$
|
22,379
|
|
|
$
|
26,654
|
|
Long-lived assets:
(1)
|
December 31, 2017
|
|
|
December 31, 2016
|
|
||
Bulgaria
|
$
|
7,863
|
|
|
$
|
6,280
|
|
Czech Republic
|
46,146
|
|
|
39,529
|
|
||
Romania
|
28,515
|
|
|
22,796
|
|
||
Slovak Republic
|
17,450
|
|
|
15,326
|
|
||
Total operating segments
|
99,974
|
|
|
83,931
|
|
||
Corporate
|
3,674
|
|
|
5,149
|
|
||
Total long-lived assets
|
$
|
103,648
|
|
|
$
|
89,080
|
|
(1)
|
Reflects property, plant and equipment, net.
|
Revenue by type:
|
For The Year Ended December 31,
|
||||||||||
|
2017
|
|
|
2016
|
|
|
2015
|
|
|||
Television advertising
|
$
|
471,227
|
|
|
$
|
435,096
|
|
|
$
|
409,469
|
|
Carriage fees and subscriptions
|
83,232
|
|
|
71,331
|
|
|
66,644
|
|
|||
Other
|
19,753
|
|
|
19,747
|
|
|
20,082
|
|
|||
Total net revenues
|
$
|
574,212
|
|
|
$
|
526,174
|
|
|
$
|
496,195
|
|
|
Programming purchase obligations
|
|
|
Other commitments
(1)
|
|
|
Operating leases
|
|
|
Capital expenditures
|
|
||||
2018
|
$
|
33,308
|
|
|
$
|
14,983
|
|
|
$
|
2,830
|
|
|
$
|
1,273
|
|
2019
|
28,700
|
|
|
11,827
|
|
|
761
|
|
|
—
|
|
||||
2020
|
17,910
|
|
|
2,030
|
|
|
371
|
|
|
—
|
|
||||
2021
|
13,077
|
|
|
161
|
|
|
349
|
|
|
—
|
|
||||
2022
|
2,587
|
|
|
139
|
|
|
346
|
|
|
—
|
|
||||
2023 and thereafter
|
3,558
|
|
|
12
|
|
|
1,728
|
|
|
—
|
|
||||
Total
|
$
|
99,140
|
|
|
$
|
29,152
|
|
|
$
|
6,385
|
|
|
$
|
1,273
|
|
(1)
|
Other commitments are primarily comprised of digital transmission commitments.
|
|
For The Year Ended December 31,
|
||||||||||
|
2017
|
|
|
2016
|
|
|
2015
|
|
|||
Net revenues
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
198
|
|
Cost of revenues
|
18,870
|
|
|
17,362
|
|
|
22,437
|
|
|||
Interest expense
|
51,952
|
|
|
91,134
|
|
|
112,144
|
|
|
December 31, 2017
|
|
|
December 31, 2016
|
|
||
Programming liabilities
|
$
|
20,027
|
|
|
$
|
17,126
|
|
Other accounts payable and accrued liabilities
|
252
|
|
|
194
|
|
||
Accrued interest payable
(1)
|
6,273
|
|
|
9,588
|
|
||
Other non-current liabilities
(2)
|
69,620
|
|
|
44,397
|
|
(1)
|
Amount represents accrued Guarantee Fees for which we have not yet paid in cash or made an election to pay in kind. See
Note 5, "Long-term Debt and Other Financing Arrangements"
.
|
(2)
|
Amount represents the Commitment Fee, as well as the Guarantee Fees for which we have made an election to pay in kind. See
Note 5, "Long-term Debt and Other Financing Arrangements"
.
|
|
For the Year Ended December 31, 2017
|
||||||||||||||
|
First Quarter (Unaudited)
|
|
Second Quarter (Unaudited)
|
|
Third Quarter (Unaudited)
|
|
Fourth Quarter (Unaudited)
|
||||||||
Consolidated Statements of Operations and Comprehensive Income / Loss Data:
|
|
|
|
|
|
|
|
||||||||
Net revenues
|
$
|
111,732
|
|
|
$
|
146,895
|
|
|
$
|
119,431
|
|
|
$
|
196,154
|
|
Cost of revenues
|
77,968
|
|
|
80,081
|
|
|
77,606
|
|
|
103,853
|
|
||||
Operating income
|
13,024
|
|
|
43,153
|
|
|
16,022
|
|
|
57,750
|
|
||||
(Loss) / income from continuing operations
|
(5,982
|
)
|
|
25,265
|
|
|
(1,945
|
)
|
|
36,715
|
|
||||
(Loss) / income from discontinued operations, net of tax
|
(5,292
|
)
|
|
2,533
|
|
|
(5,988
|
)
|
|
4,121
|
|
||||
Net (loss) / income
|
(11,274
|
)
|
|
27,798
|
|
|
(7,933
|
)
|
|
40,836
|
|
||||
Net (loss) / income attributable to CME Ltd.
|
(11,065
|
)
|
|
27,935
|
|
|
(7,745
|
)
|
|
40,643
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Net (loss) / income per share:
|
|
|
|
|
|
|
|
||||||||
Continuing operations — basic
|
$
|
(0.05
|
)
|
|
$
|
0.09
|
|
|
$
|
(0.03
|
)
|
|
$
|
0.13
|
|
Continuing operations — diluted
|
(0.05
|
)
|
|
0.07
|
|
|
(0.03
|
)
|
|
0.10
|
|
||||
Discontinued operations — basic
|
(0.04
|
)
|
|
0.01
|
|
|
(0.04
|
)
|
|
0.02
|
|
||||
Discontinued operations — diluted
|
(0.04
|
)
|
|
0.00
|
|
|
(0.04
|
)
|
|
0.01
|
|
||||
Net (loss) / income attributable to CME Ltd. — basic
|
(0.09
|
)
|
|
0.10
|
|
|
(0.07
|
)
|
|
0.15
|
|
||||
Net (loss) / income attributable to CME Ltd. — diluted
|
(0.09
|
)
|
|
0.07
|
|
|
(0.07
|
)
|
|
0.11
|
|
|
For the Year Ended December 31, 2016
|
||||||||||||||
|
First Quarter (Unaudited)
|
|
Second Quarter (Unaudited)
|
|
Third Quarter (Unaudited)
|
|
Fourth Quarter (Unaudited)
|
||||||||
Consolidated Statements of Operations and Comprehensive Income / Loss Data:
|
|
|
|
|
|
|
|
||||||||
Net revenues
|
$
|
105,817
|
|
|
$
|
142,803
|
|
|
$
|
107,527
|
|
|
$
|
170,027
|
|
Cost of revenues
|
77,125
|
|
|
80,691
|
|
|
73,276
|
|
|
93,296
|
|
||||
Operating income
|
8,903
|
|
|
39,718
|
|
|
11,450
|
|
|
45,461
|
|
||||
(Loss) / income from continuing operations
|
(34,878
|
)
|
|
(139,148
|
)
|
|
(11,769
|
)
|
|
21,370
|
|
||||
Loss from discontinued operations, net of tax
|
(5,816
|
)
|
|
(2,101
|
)
|
|
(8,054
|
)
|
|
(201
|
)
|
||||
Net (loss) / income
|
(40,694
|
)
|
|
(141,249
|
)
|
|
(19,823
|
)
|
|
21,169
|
|
||||
Net (loss) / income attributable to CME Ltd.
|
(40,435
|
)
|
|
(141,317
|
)
|
|
(19,627
|
)
|
|
21,088
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Net (loss) / income per share:
|
|
|
|
|
|
|
|
||||||||
Continuing operations — basic
|
$
|
(0.27
|
)
|
|
$
|
(0.96
|
)
|
|
$
|
(0.09
|
)
|
|
$
|
0.07
|
|
Continuing operations — diluted
|
(0.27
|
)
|
|
(0.96
|
)
|
|
(0.09
|
)
|
|
0.06
|
|
||||
Discontinued operations — basic
|
(0.04
|
)
|
|
(0.02
|
)
|
|
(0.05
|
)
|
|
0.00
|
|
||||
Discontinued operations — diluted
|
(0.04
|
)
|
|
(0.02
|
)
|
|
(0.05
|
)
|
|
0.00
|
|
||||
Net (loss) / income attributable to CME Ltd. — basic
|
(0.31
|
)
|
|
(0.98
|
)
|
|
(0.14
|
)
|
|
0.07
|
|
||||
Net (loss) / income attributable to CME Ltd. — diluted
|
(0.31
|
)
|
|
(0.98
|
)
|
|
(0.14
|
)
|
|
0.06
|
|
ITEM 12.
|
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
|
(1)
|
There were
2,229,531
shares available for issuance under CME’s 2015 Stock Incentive Plan at
December 31, 2017
after reflecting both stock options and restricted stock units in column (a).
|
•
|
Reports of Independent Registered Public Accounting Firms;
|
•
|
Consolidated Balance Sheets as of
December 31, 2017
and
2016
;
|
•
|
Consolidated Statements of Operations and Comprehensive Income / Loss for the years ended
December 31, 2017
,
2016
and
2015
;
|
•
|
Consolidated Statements of Equity for the years ended
December 31, 2017
,
2016
and
2015
;
|
•
|
Consolidated Statements of Cash Flows for the years ended
December 31, 2017
,
2016
and
2015
; and
|
•
|
Notes to Consolidated Financial Statements.
|
Exhibit Number
|
|
Description
|
3.01*
|
|
Memorandum of Association (incorporated by reference to Exhibit 3.01 to the Company's Registration Statement No. 3380344 on Form S-1 filed June 17, 1994).
|
|
|
|
3.02*
|
|
Memorandum of Increase of Share Capital (incorporated by reference Exhibit 3.03 to Amendment No. 1 to the Company's Registration Statement No. 33-80344 on Form S-1, filed August 19, 1994).
|
|
|
|
3.03*
|
|
Memorandum of Reduction of Share Capital (incorporated by reference to Exhibit 3.04 to Amendment No. 2 to the Company's Registration Statement No. 33-80344 on Form S-1, filed September 14, 1994).
|
|
|
|
3.04*
|
|
|
|
|
|
3.05*
|
|
|
|
|
|
3.06*
|
|
|
|
|
|
3.07*
|
|
|
|
|
|
3.08*
|
|
|
|
|
|
4.01*
|
|
Specimen Class A Common Stock Certificate (incorporated by reference to Exhibit 4.01 to Amendment No. 1 to the Company's Registration Statement No. 33-80344 on Form S-1, filed August 19, 1994).
|
|
|
|
4.02*
|
|
|
|
|
|
4.03*
|
|
|
|
|
|
4.04*
|
|
|
|
|
|
4.05*
|
|
|
|
|
|
4.06*
|
|
|
|
|
|
4.07*
|
|
|
|
|
|
4.08*
|
|
|
|
|
|
4.09*
|
|
|
|
|
|
10.01*+
|
|
|
|
|
|
10.02*+
|
|
|
|
|
|
10.03*+
|
|
|
|
|
|
Exhibit Number
|
|
Description
|
10.04*+
|
|
|
|
|
|
10.05*+
|
|
|
|
|
|
10.06*+
|
|
|
|
|
|
10.07*+
|
|
|
|
|
|
10.08*+
|
|
|
|
|
|
10.09*+
|
|
|
|
|
|
10.10*+
|
|
|
|
|
|
10.11*+
|
|
|
|
|
|
10.12*
|
|
|
|
|
|
10.13*
|
|
|
|
|
|
10.14*
|
|
|
|
|
|
10.15*
|
|
|
|
|
|
10.16*
|
|
|
|
|
|
10.17*
|
|
|
|
|
|
10.18*
|
|
|
|
|
|
10.19*
|
|
|
|
|
|
10.20*
|
|
|
|
|
|
10.21*
|
|
|
|
|
|
10.22*
|
|
|
|
|
|
Exhibit Number
|
|
Description
|
10.23*
|
|
|
|
|
|
10.24*
|
|
|
|
|
|
10.25*
|
|
|
|
|
|
10.26*
|
|
|
|
|
|
10.27*
|
|
|
|
|
|
10.28*
|
|
|
|
|
|
10.29*
|
|
|
|
|
|
10.30*
|
|
|
|
|
|
10.31*
|
|
|
|
|
|
10.32*
|
|
|
|
|
|
10.33*
|
|
|
|
|
|
10.34*
|
|
|
|
|
|
10.35*
|
|
|
|
|
|
10.36*
|
|
|
|
|
|
10.37*
|
|
|
|
|
|
10.38*
|
|
|
|
|
|
10.39*
|
|
|
Exhibit Number
|
|
Description
|
|
|
|
10.40*
|
|
|
|
|
|
10.41*
|
|
|
|
|
|
10.42*
|
|
|
|
|
|
10.43*
|
|
|
|
|
|
10.44*
|
|
|
|
|
|
10.45*
|
|
|
|
|
|
10.46
|
|
|
|
|
|
10.47*+
|
|
|
|
|
|
10.48*+
|
|
|
|
|
|
10.49*+
|
|
|
|
|
|
10.50*+
|
|
|
|
|
|
10.51*+
|
|
|
|
|
|
10.52*+
|
|
|
|
|
|
21.01
|
|
|
|
|
|
23.01
|
|
|
|
|
|
23.02
|
|
|
|
|
|
24.01
|
|
|
|
|
|
31.01
|
|
|
|
|
|
31.02
|
|
|
|
|
|
31.03
|
|
Exhibit Number
|
|
Description
|
|
|
|
32.01
|
|
|
|
|
|
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
|
|
|
Central European Media Enterprises Ltd.
|
Date:
|
February 8, 2018
|
/s/ David Sturgeon
David Sturgeon
Executive Vice President and Chief Financial Officer
Principal Financial Officer and Principal Accounting Officer
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
*
|
|
Chairman of the Board of Directors
|
|
February 8, 2018
|
John K. Billock
|
|
|
|
|
|
|
|
|
|
/s/ Michael Del Nin
|
|
co-Chief Executive Officer
|
|
February 8, 2018
|
Michael Del Nin
|
|
(co-Principal Executive Officer)
|
|
|
|
|
|
|
|
/s/ Christoph Mainusch
|
|
co-Chief Executive Officer
|
|
February 8, 2018
|
Christoph Mainusch
|
|
(co-Principal Executive Officer)
|
|
|
|
|
|
|
|
/s/ David Sturgeon
|
|
Chief Financial Officer
|
|
February 8, 2018
|
David Sturgeon
|
|
(Principal Financial Officer and
Principal Accounting Officer)
|
|
|
|
|
|
|
|
*
|
|
Director
|
|
February 8, 2018
|
Paul T. Cappuccio
|
|
|
|
|
|
|
|
|
|
*
|
|
Director
|
|
February 8, 2018
|
Iris Knobloch
|
|
|
|
|
|
|
|
|
|
*
|
|
Director
|
|
February 8, 2018
|
Alfred W. Langer
|
|
|
|
|
|
|
|
|
|
*
|
|
Director
|
|
February 8, 2018
|
Bruce Maggin
|
|
|
|
|
|
|
|
|
|
*
|
|
Director
|
|
February 8, 2018
|
Parm Sandhu
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
*
|
|
Director
|
|
February 8, 2018
|
Doug Shapiro
|
|
|
|
|
|
|
|
|
|
*
|
|
Director
|
|
February 8, 2018
|
Kelli Turner
|
|
|
|
|
|
|
|
|
|
*
|
|
Director
|
|
February 8, 2018
|
Gerhard Zeiler
|
|
|
|
|
|
*
|
By:
|
/s/ David Sturgeon
|
|
|
|
David Sturgeon
|
|
|
|
Attorney-in-fact **
|
|
|
|
|
|
**
|
By authority of the power of attorney filed herewith
|
|
|
|
|
|
|
Bad debt and credit note provision
|
|
Deferred tax allowance
|
||||
BALANCE December 31, 2014
|
$
|
8,586
|
|
|
$
|
119,088
|
|
Charged to costs and expenses
|
2,260
|
|
|
(2,496
|
)
|
||
Deductions
(1)
|
(2,037
|
)
|
|
—
|
|
||
Foreign exchange
|
(979
|
)
|
|
(10,983
|
)
|
||
BALANCE December 31, 2015
|
7,830
|
|
|
105,609
|
|
||
Charged to costs and expenses
|
3,662
|
|
|
5,249
|
|
||
Deductions
(1)
|
(2,615
|
)
|
|
250
|
|
||
Foreign exchange
|
(291
|
)
|
|
(4,507
|
)
|
||
BALANCE December 31, 2016
|
8,586
|
|
|
106,601
|
|
||
Charged to costs and expenses
|
1,910
|
|
|
5,384
|
|
||
Deductions
(1)
|
(1,689
|
)
|
|
549
|
|
||
Foreign exchange
|
1,095
|
|
|
15,260
|
|
||
BALANCE December 31, 2017
|
$
|
9,902
|
|
|
$
|
127,794
|
|
(1)
|
Charged to other accounts for the bad debt and credit note provision consist primarily of accounts receivable written off.
|
|
CENTRAL EUROPEAN MEDIA ENTERPRISES LTD., as Borrower
|
|
|
By:
|
/s/ David Sturgeon
Name: David Sturgeon
Title: Chief Financial Officer
|
|
TIME WARNER INC., as Guarantor
|
|
|
By:
|
/s/ Edward B. Ruggiero
Name: Edward B. Ruggiero
Title: Senior Vice President & Treasurer
|
|
BNP PARIBAS, as Administrative Agent and as Lender
|
|
|
By:
|
/s/ Nicole Rodriguez
Name: Nicole Rodriguez
Title: Director
|
|
By:
|
/s/ Karim Remtoula
Name: Karim Remtoula
Title: Vice President
|
|
CRÉDIT AGRICOLE CORPORATE AND INVESTMENT BANK, as Lender
|
|
|
By:
|
/s/ Bruno Pezy
Name: Bruno Pezy
Title: MD
|
|
By:
|
/s/ Xavier de Neuville
Name: Xavier de Neuville
Title: Director
|
|
MIZUHO BANK, LTD, as Lender
|
|
|
By:
|
/s/ Daniel Guevara
Name: Daniel Guevara
Title: Authorized Signatory
|
|
SOCIÉTÉ GENERALE, as Lender
|
|
|
By:
|
/s/ John Hogan
Name: John Hogan
Title: Director
|
|
SUMITOMO MITSUI BANKING CORPORATION, as Lender
|
|
|
By:
|
/s/ Katsuyuki Kubo
Katsuyuki Kubo
Managing Director
|
|
THE BANK OF TOKYO-MITSUBISHI UFJ, LTD., as Lender
|
|
|
By:
|
/s/ Matthew Antioco
Name: Matthew Antioco
Title: Director
|
|
TIME WARNER INC.,
as Guarantor
|
|
|
By:
|
Name:
Title:
|
|
HISTORIC TW INC., as Subsidiary Guarantor
|
|
|
By:
|
Name:
Title:
|
|
TURNER BROADCASTING SYSTEM, INC., as Subsidiary Guarantor
|
|
|
By:
|
Name:
Title:
|
|
HOME BOX OFFICE INC., as Subsidiary Guarantor
|
|
|
By:
|
Name:
Title:
|
|
CME MEDIA ENTERPRISES B.V., as CME Subsidiary Guarantor
|
|
|
By:
|
Name: Alphons van Spaendonck
Title: Managing Director
|
|
By:
|
Name: Pan-Invest B.V., represented by .........
Title: Managing Director
|
Company Name
|
Voting Interest
|
Jurisdiction of Organization
|
CME Bulgaria B.V.
|
94%
|
Netherlands
|
BTV Media Group EAD
|
94%
|
Bulgaria
|
Radiocompany C.J. OOD
|
69.56%
|
Bulgaria
|
Nova TV d.d.
|
100%
|
Croatia
|
TV NOVA s.r.o.
|
100%
|
Czech Republic
|
Pro TV S.R.L.
|
100%
|
Romania
|
CME Slovak Holdings B.V.
|
100%
|
Netherlands
|
MARKÍZA-SLOVAKIA, spol. s r.o.
|
100%
|
Slovak Republic
|
PRO PLUS d.o.o.
|
100%
|
Slovenia
|
POP TV d.o.o.
|
100%
|
Slovenia
|
Kanal A d.o.o.
|
100%
|
Slovenia
|
Pro Digital S.R.L.
|
100%
|
Moldova
|
Central European Media Enterprises N.V.
|
100%
|
Curacao
|
CME Media Enterprises B.V.
|
100%
|
Netherlands
|
CME Programming B.V.
|
100%
|
Netherlands
|
CME Investments B.V.
|
100%
|
Netherlands
|
CME Media Services Limited
|
100%
|
United Kingdom
|
CME Services s.r.o.
|
100%
|
Czech Republic
|
CME Media Enterprises Limited
|
100%
|
Bermuda
|
1.
|
I have reviewed this annual report on Form 10-K 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)
|
|
February 8, 2018
|
1.
|
I have reviewed this annual report on Form 10-K 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)
|
|
February 8, 2018
|
1.
|
I have reviewed this annual report on Form 10-K 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)
|
|
February 8, 2018
|
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)
|
|
February 8, 2018
|
February 8, 2018
|
February 8, 2018
|