|
|
|
|
|
|
|
|
BERMUDA
|
|
98-0438382
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
O'Hara House, 3 Bermudiana Road, Hamilton, Bermuda
|
|
HM 08
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
Class A Common Stock, par value $0.08
|
CETV
|
NASDAQ Global Select Market
|
Large accelerated filer
£
|
Accelerated filer
T
|
Non-accelerated filer
£
|
Smaller reporting company
£
|
|
|
|
Emerging growth company
£
|
Class
|
Outstanding as of July 19, 2019
|
Class A Common Stock, par value $0.08
|
253,607,026
|
|
|
|
|
|
Page
|
||
Part I Financial Information
|
|
||
|
|||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|||
|
|||
|
|||
Part II Other Information
|
|
||
|
|||
|
|||
|
|||
|
June 30, 2019
|
|
|
December 31, 2018
|
|
||
ASSETS
|
|
|
|
||||
Current assets
|
|
|
|
||||
Cash and cash equivalents
|
$
|
74,639
|
|
|
$
|
62,031
|
|
Accounts receivable, net (Note 6)
|
175,846
|
|
|
193,371
|
|
||
Program rights, net (Note 5)
|
77,606
|
|
|
77,624
|
|
||
Other current assets (Note 7)
|
32,872
|
|
|
41,067
|
|
||
Total current assets
|
360,963
|
|
|
374,093
|
|
||
Non-current assets
|
|
|
|
|
|
||
Property, plant and equipment, net (Note 8)
|
110,627
|
|
|
117,604
|
|
||
Program rights, net (Note 5)
|
164,587
|
|
|
171,871
|
|
||
Goodwill (Note 3)
|
676,730
|
|
|
676,333
|
|
||
Other intangible assets, net (Note 3)
|
132,483
|
|
|
136,052
|
|
||
Other non-current assets (Note 7)
|
23,136
|
|
|
12,408
|
|
||
Total non-current assets
|
1,107,563
|
|
|
1,114,268
|
|
||
Total assets
|
$
|
1,468,526
|
|
|
$
|
1,488,361
|
|
LIABILITIES AND EQUITY
|
|
|
|
||||
Current liabilities
|
|
|
|
||||
Accounts payable and accrued liabilities (Note 9)
|
$
|
130,671
|
|
|
$
|
120,468
|
|
Current portion of long-term debt and other financing arrangements (Note 4)
|
6,089
|
|
|
5,545
|
|
||
Other current liabilities (Note 10)
|
32,653
|
|
|
13,679
|
|
||
Total current liabilities
|
169,413
|
|
|
139,692
|
|
||
Non-current liabilities
|
|
|
|
|
|
||
Long-term debt and other financing arrangements (Note 4)
|
664,110
|
|
|
782,685
|
|
||
Other non-current liabilities (Note 10)
|
82,121
|
|
|
67,293
|
|
||
Total non-current liabilities
|
746,231
|
|
|
849,978
|
|
||
Commitments and contingencies (Note 20)
|
|
|
|
|
|
||
TEMPORARY EQUITY
|
|
|
|
||||
200,000 shares of Series B Convertible Redeemable Preferred Stock of $0.08 each (December 31, 2018 - 200,000) (Note 13)
|
269,370
|
|
|
269,370
|
|
||
EQUITY
|
|
|
|
|
|||
CME Ltd. shareholders’ equity (Note 14):
|
|
|
|
|
|||
One share of Series A Convertible Preferred Stock of $0.08 each (December 31, 2018 – one)
|
—
|
|
|
—
|
|
||
253,559,298 shares of Class A Common Stock of $0.08 each (December 31, 2018 – 252,853,554)
|
20,285
|
|
|
20,228
|
|
||
Nil shares of Class B Common Stock of $0.08 each (December 31, 2018 – nil)
|
—
|
|
|
—
|
|
||
Additional paid-in capital
|
2,005,215
|
|
|
2,003,518
|
|
||
Accumulated deficit
|
(1,522,359
|
)
|
|
(1,578,076
|
)
|
||
Accumulated other comprehensive loss
|
(220,088
|
)
|
|
(216,650
|
)
|
||
Total CME Ltd. shareholders’ equity
|
283,053
|
|
|
229,020
|
|
||
Noncontrolling interests
|
459
|
|
|
301
|
|
||
Total equity
|
283,512
|
|
|
229,321
|
|
||
Total liabilities and equity
|
$
|
1,468,526
|
|
|
$
|
1,488,361
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||
Net revenues
|
$
|
183,599
|
|
|
$
|
181,908
|
|
|
$
|
330,158
|
|
|
$
|
338,617
|
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
Content costs
|
70,356
|
|
|
79,967
|
|
|
140,716
|
|
|
158,427
|
|
||||
Other operating costs
|
13,806
|
|
|
14,202
|
|
|
27,054
|
|
|
28,669
|
|
||||
Depreciation of property, plant and equipment
|
8,154
|
|
|
8,561
|
|
|
16,380
|
|
|
16,948
|
|
||||
Amortization of broadcast licenses and other intangibles
|
2,113
|
|
|
2,267
|
|
|
4,307
|
|
|
4,623
|
|
||||
Cost of revenues
|
94,429
|
|
|
104,997
|
|
|
188,457
|
|
|
208,667
|
|
||||
Selling, general and administrative expenses
|
28,708
|
|
|
26,894
|
|
|
53,602
|
|
|
55,352
|
|
||||
Operating income
|
60,462
|
|
|
50,017
|
|
|
88,099
|
|
|
74,598
|
|
||||
Interest expense (Note 15)
|
(7,735
|
)
|
|
(12,411
|
)
|
|
(15,977
|
)
|
|
(30,229
|
)
|
||||
Other non-operating income / (expense), net (Note 16)
|
2,237
|
|
|
(6,926
|
)
|
|
(860
|
)
|
|
(2,718
|
)
|
||||
Income before tax
|
54,964
|
|
|
30,680
|
|
|
71,262
|
|
|
41,651
|
|
||||
Provision for income taxes
|
(10,886
|
)
|
|
(7,005
|
)
|
|
(15,433
|
)
|
|
(11,220
|
)
|
||||
Income from continuing operations
|
44,078
|
|
|
23,675
|
|
|
55,829
|
|
|
30,431
|
|
||||
Income from discontinued operations, net of tax
|
—
|
|
|
2,350
|
|
|
—
|
|
|
2,666
|
|
||||
Net income
|
44,078
|
|
|
26,025
|
|
|
55,829
|
|
|
33,097
|
|
||||
Net (income) / loss attributable to noncontrolling interests
|
(119
|
)
|
|
16
|
|
|
(112
|
)
|
|
194
|
|
||||
Net income attributable to CME Ltd.
|
$
|
43,959
|
|
|
$
|
26,041
|
|
|
$
|
55,717
|
|
|
$
|
33,291
|
|
|
|
|
|
|
|
|
|
||||||||
Net income
|
$
|
44,078
|
|
|
$
|
26,025
|
|
|
$
|
55,829
|
|
|
$
|
33,097
|
|
Other comprehensive income / (loss)
|
|
|
|
|
|
|
|
||||||||
Currency translation adjustment
|
17,002
|
|
|
(34,629
|
)
|
|
1,159
|
|
|
(22,844
|
)
|
||||
Unrealized loss on derivative instruments (Note 12)
|
(1,220
|
)
|
|
(3,119
|
)
|
|
(4,551
|
)
|
|
(2,928
|
)
|
||||
Total other comprehensive income / (loss)
|
15,782
|
|
|
(37,748
|
)
|
|
(3,392
|
)
|
|
(25,772
|
)
|
||||
Comprehensive income / (loss)
|
59,860
|
|
|
(11,723
|
)
|
|
52,437
|
|
|
7,325
|
|
||||
Comprehensive income attributable to noncontrolling interests
|
(28
|
)
|
|
(416
|
)
|
|
(158
|
)
|
|
(30
|
)
|
||||
Comprehensive income / (loss) attributable to CME Ltd.
|
$
|
59,832
|
|
|
$
|
(12,139
|
)
|
|
$
|
52,279
|
|
|
$
|
7,295
|
|
PER SHARE DATA (Note 18):
|
|
|
|
|
|
|
|
||||||||
Net income per share:
|
|
|
|
|
|
|
|
||||||||
Continuing operations — basic
|
$
|
0.12
|
|
|
$
|
0.06
|
|
|
$
|
0.15
|
|
|
$
|
0.08
|
|
Continuing operations — diluted
|
0.12
|
|
|
0.06
|
|
|
0.15
|
|
|
0.07
|
|
||||
Discontinued operations — basic
|
—
|
|
|
0.01
|
|
|
—
|
|
|
0.01
|
|
||||
Discontinued operations — diluted
|
—
|
|
|
0.00
|
|
|
—
|
|
|
0.01
|
|
||||
Attributable to CME Ltd. — basic
|
0.12
|
|
|
0.07
|
|
|
0.15
|
|
|
0.09
|
|
||||
Attributable to CME Ltd. — diluted
|
0.12
|
|
|
0.06
|
|
|
0.15
|
|
|
0.08
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Weighted average common shares used in computing per share amounts (000’s):
|
|
|
|
|
|
|
|
||||||||
Basic
|
264,570
|
|
|
235,148
|
|
|
264,385
|
|
|
196,807
|
|
||||
Diluted
|
265,932
|
|
|
258,783
|
|
|
265,628
|
|
|
250,515
|
|
|
CME Ltd.
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Series A Convertible Preferred Stock
|
|
Class A
Common Stock
|
|
Class B
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Number of shares
|
Par value
|
|
Number
of shares
|
Par value
|
|
Number of shares
|
Par value
|
Additional Paid-In Capital
|
|
Accumulated Deficit
|
|
Accumulated Other Comprehensive Loss
|
|
|
Noncontrolling Interest
|
|
|
Total Equity
|
|
||||||||||||||
BALANCE March 31, 2019
|
1
|
|
$
|
—
|
|
|
253,279,975
|
|
$
|
20,262
|
|
|
—
|
|
$
|
—
|
|
$
|
2,004,188
|
|
$
|
(1,566,318
|
)
|
$
|
(235,961
|
)
|
|
$
|
431
|
|
|
$
|
222,602
|
|
Stock-based compensation
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
1,124
|
|
—
|
|
—
|
|
|
—
|
|
|
1,124
|
|
||||||||
Share issuance, stock-based compensation
|
—
|
|
—
|
|
|
279,323
|
|
23
|
|
|
—
|
|
—
|
|
(23
|
)
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Withholding tax on net share settlement of stock-based compensation
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
(74
|
)
|
—
|
|
—
|
|
|
—
|
|
|
(74
|
)
|
||||||||
Net income
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
43,959
|
|
—
|
|
|
119
|
|
|
44,078
|
|
||||||||
Unrealized loss on derivative instruments
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(1,220
|
)
|
|
—
|
|
|
(1,220
|
)
|
||||||||
Currency translation adjustment
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
17,093
|
|
|
(91
|
)
|
|
17,002
|
|
||||||||
BALANCE
June 30, 2019
|
1
|
|
$
|
—
|
|
|
253,559,298
|
|
$
|
20,285
|
|
|
—
|
|
$
|
—
|
|
$
|
2,005,215
|
|
$
|
(1,522,359
|
)
|
$
|
(220,088
|
)
|
|
$
|
459
|
|
|
$
|
283,512
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
CME Ltd.
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Series A Convertible Preferred Stock
|
|
Class A
Common Stock
|
|
Class B
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Number of shares
|
Par value
|
|
Number
of shares
|
Par value
|
|
Number of shares
|
Par value
|
Additional Paid-In Capital
|
|
Accumulated Deficit
|
|
Accumulated Other Comprehensive Loss
|
|
|
Noncontrolling Interest
|
|
|
Total Equity
|
|
||||||||||||||
BALANCE
March 31, 2018
|
1
|
|
$
|
—
|
|
|
148,235,428
|
|
$
|
11,858
|
|
|
—
|
|
$
|
—
|
|
$
|
1,905,969
|
|
$
|
(1,728,518
|
)
|
$
|
(175,254
|
)
|
|
$
|
(368
|
)
|
|
$
|
13,687
|
|
Stock-based compensation
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
1,128
|
|
—
|
|
—
|
|
|
—
|
|
|
1,128
|
|
||||||||
Exercise of warrants (Note 14)
|
—
|
|
—
|
|
|
103,371,465
|
|
8,270
|
|
|
—
|
|
—
|
|
95,101
|
|
—
|
|
—
|
|
|
—
|
|
|
103,371
|
|
||||||||
Share issuance, stock-based compensation
|
—
|
|
—
|
|
|
514,114
|
|
42
|
|
|
—
|
|
—
|
|
(42
|
)
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Withholding tax on net share settlement of stock-based compensation
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
(216
|
)
|
—
|
|
—
|
|
|
—
|
|
|
(216
|
)
|
||||||||
Preferred dividend paid in kind
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
(2,330
|
)
|
—
|
|
—
|
|
|
—
|
|
|
(2,330
|
)
|
||||||||
Net income / (loss)
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
26,041
|
|
—
|
|
|
(16
|
)
|
|
26,025
|
|
||||||||
Unrealized loss on derivative instruments
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(3,119
|
)
|
|
—
|
|
|
(3,119
|
)
|
||||||||
Currency translation adjustment
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(35,061
|
)
|
|
432
|
|
|
(34,629
|
)
|
||||||||
BALANCE
June 30, 2018
|
1
|
|
$
|
—
|
|
|
252,121,007
|
|
$
|
20,170
|
|
|
—
|
|
$
|
—
|
|
$
|
1,999,610
|
|
$
|
(1,702,477
|
)
|
$
|
(213,434
|
)
|
|
$
|
48
|
|
|
$
|
103,917
|
|
|
CME Ltd.
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Series A Convertible Preferred Stock
|
|
Class A
Common Stock |
|
Class B
Common Stock |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Number of shares
|
Par value
|
|
Number
of shares |
Par value
|
|
Number of shares
|
Par value
|
Additional Paid-In Capital
|
|
Accumulated Deficit
|
|
Accumulated Other Comprehensive Loss
|
|
|
Noncontrolling Interest
|
|
|
Total Equity
|
|
||||||||||||||
BALANCE December 31, 2018
|
1
|
|
$
|
—
|
|
|
252,853,554
|
|
$
|
20,228
|
|
|
—
|
|
$
|
—
|
|
$
|
2,003,518
|
|
$
|
(1,578,076
|
)
|
$
|
(216,650
|
)
|
|
$
|
301
|
|
|
$
|
229,321
|
|
Stock-based compensation
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
2,127
|
|
—
|
|
—
|
|
|
—
|
|
|
2,127
|
|
||||||||
Share issuance, stock-based compensation
|
—
|
|
—
|
|
|
705,744
|
|
57
|
|
|
—
|
|
—
|
|
(57
|
)
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Withholding tax on net share settlement of stock-based compensation
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
(373
|
)
|
—
|
|
—
|
|
|
—
|
|
|
(373
|
)
|
||||||||
Net income
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
55,717
|
|
—
|
|
|
112
|
|
|
55,829
|
|
||||||||
Unrealized loss on derivative instruments
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(4,551
|
)
|
|
—
|
|
|
(4,551
|
)
|
||||||||
Currency translation adjustment
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,113
|
|
|
46
|
|
|
1,159
|
|
||||||||
BALANCE
June 30, 2019
|
1
|
|
$
|
—
|
|
|
253,559,298
|
|
$
|
20,285
|
|
|
—
|
|
$
|
—
|
|
$
|
2,005,215
|
|
$
|
(1,522,359
|
)
|
$
|
(220,088
|
)
|
|
$
|
459
|
|
|
$
|
283,512
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
CME Ltd.
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Series A Convertible Preferred Stock
|
|
Class A
Common Stock
|
|
Class B
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Number of shares
|
Par value
|
|
Number
of shares
|
Par value
|
|
Number of shares
|
Par value
|
Additional Paid-In Capital
|
|
Accumulated Deficit
|
|
Accumulated Other Comprehensive Loss
|
|
|
Noncontrolling Interest
|
|
|
Total Equity
|
|
||||||||||||||
BALANCE
December 31, 2017
|
1
|
|
$
|
—
|
|
|
145,486,497
|
|
$
|
11,639
|
|
|
—
|
|
$
|
—
|
|
$
|
1,905,779
|
|
$
|
(1,735,768
|
)
|
$
|
(187,438
|
)
|
|
$
|
18
|
|
|
$
|
(5,770
|
)
|
Stock-based compensation
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
2,240
|
|
—
|
|
—
|
|
|
—
|
|
|
2,240
|
|
||||||||
Exercise of warrants (Note 14)
|
—
|
|
—
|
|
|
105,652,401
|
|
8,452
|
|
|
—
|
|
—
|
|
97,200
|
|
—
|
|
—
|
|
|
—
|
|
|
105,652
|
|
||||||||
Share issuance, stock-based compensation
|
—
|
|
—
|
|
|
982,109
|
|
79
|
|
|
—
|
|
—
|
|
(79
|
)
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Withholding tax on net share settlement of stock-based compensation
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
(753
|
)
|
—
|
|
—
|
|
|
—
|
|
|
(753
|
)
|
||||||||
Preferred dividend paid in kind
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
(4,777
|
)
|
—
|
|
—
|
|
|
—
|
|
|
(4,777
|
)
|
||||||||
Net income / (loss)
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
33,291
|
|
—
|
|
|
(194
|
)
|
|
33,097
|
|
||||||||
Unrealized loss on derivative instruments
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(2,928
|
)
|
|
—
|
|
|
(2,928
|
)
|
||||||||
Currency translation adjustment
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(23,068
|
)
|
|
224
|
|
|
(22,844
|
)
|
||||||||
BALANCE
June 30, 2018
|
1
|
|
$
|
—
|
|
|
252,121,007
|
|
$
|
20,170
|
|
|
—
|
|
$
|
—
|
|
$
|
1,999,610
|
|
$
|
(1,702,477
|
)
|
$
|
(213,434
|
)
|
|
$
|
48
|
|
|
$
|
103,917
|
|
|
For the Six Months Ended June 30,
|
||||||
|
2019
|
|
|
2018
|
|
||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
Net income
|
$
|
55,829
|
|
|
$
|
33,097
|
|
Adjustments to reconcile net income to net cash generated from continuing operating activities:
|
|
|
|
|
|||
Income from discontinued operations, net of tax
|
—
|
|
|
(2,666
|
)
|
||
Amortization of program rights
|
140,716
|
|
|
158,427
|
|
||
Depreciation and other amortization
|
22,414
|
|
|
24,285
|
|
||
Interest and related Guarantee Fees paid in kind
|
—
|
|
|
2,934
|
|
||
Loss on extinguishment of debt (Note 16)
|
235
|
|
|
288
|
|
||
Gain on disposal of fixed assets
|
(11
|
)
|
|
(83
|
)
|
||
Deferred income taxes
|
(46
|
)
|
|
(380
|
)
|
||
Stock-based compensation (Note 17)
|
2,127
|
|
|
2,240
|
|
||
Change in fair value of derivatives
|
36
|
|
|
1,166
|
|
||
Foreign currency exchange loss / (gain), net
|
(198
|
)
|
|
1,344
|
|
||
Changes in assets and liabilities:
|
|
|
|
||||
Accounts receivable, net
|
16,551
|
|
|
8,463
|
|
||
Accounts payable and accrued liabilities
|
1,349
|
|
|
(5,942
|
)
|
||
Program rights
|
(120,040
|
)
|
|
(150,033
|
)
|
||
Other assets and liabilities
|
(918
|
)
|
|
(2,287
|
)
|
||
Accrued interest
|
(229
|
)
|
|
(1,895
|
)
|
||
Income taxes payable
|
4,153
|
|
|
(6,475
|
)
|
||
Deferred revenue
|
18,508
|
|
|
19,369
|
|
||
VAT and other taxes payable
|
(196
|
)
|
|
(2,181
|
)
|
||
Net cash generated from continuing operating activities
|
$
|
140,280
|
|
|
$
|
79,671
|
|
|
|
|
|
||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||
Purchase of property, plant and equipment
|
$
|
(8,272
|
)
|
|
$
|
(10,181
|
)
|
Disposal of property, plant and equipment
|
6
|
|
|
17
|
|
||
Net cash used in continuing investing activities
|
$
|
(8,266
|
)
|
|
$
|
(10,164
|
)
|
|
|
|
|
||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
||
Repayment of debt
|
$
|
(113,988
|
)
|
|
$
|
(193,557
|
)
|
Debt transaction costs
|
—
|
|
|
(1,518
|
)
|
||
Settlement of derivative instruments
|
(1,173
|
)
|
|
—
|
|
||
Payment of credit facilities and finance leases
|
(3,395
|
)
|
|
(2,043
|
)
|
||
Proceeds from exercise of warrants
|
—
|
|
|
105,652
|
|
||
Payments of withholding tax on net share settlement of share-based compensation
|
(373
|
)
|
|
(537
|
)
|
||
Net cash used in continuing financing activities
|
$
|
(118,929
|
)
|
|
$
|
(92,003
|
)
|
|
|
|
|
||||
Net cash provided by discontinued operations - operating activities
|
—
|
|
|
8,622
|
|
||
Net cash used in discontinued operations - investing activities
|
—
|
|
|
217
|
|
||
|
|
|
|
||||
Impact of exchange rate fluctuations on cash and cash equivalents
|
(477
|
)
|
|
(681
|
)
|
||
Net increase in cash and cash equivalents
|
$
|
12,608
|
|
|
$
|
(14,338
|
)
|
CASH AND CASH EQUIVALENTS, beginning of period
|
62,031
|
|
|
58,748
|
|
||
CASH AND CASH EQUIVALENTS, end of period
|
$
|
74,639
|
|
|
$
|
44,410
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
|
|
|
|
||||
Cash paid for interest (including Guarantee Fees)
|
$
|
14,017
|
|
|
$
|
26,630
|
|
Cash paid for income taxes, net of refunds
|
11,348
|
|
|
18,203
|
|
||
|
|
|
|
||||
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING ACTIVITIES:
|
|
|
|
||||
Accretion on Series B Convertible Redeemable Preferred Stock
|
$
|
—
|
|
|
$
|
(4,777
|
)
|
|
Bulgaria
|
|
Czech Republic
|
|
Romania
|
|
Slovak Republic
|
|
Slovenia
|
|
Total
|
||||||||||||
Gross Balance, December 31, 2018
|
$
|
173,694
|
|
|
$
|
808,970
|
|
|
$
|
86,800
|
|
|
$
|
50,081
|
|
|
$
|
19,400
|
|
|
$
|
1,138,945
|
|
Accumulated impairment losses
|
(144,639
|
)
|
|
(287,545
|
)
|
|
(11,028
|
)
|
|
—
|
|
|
(19,400
|
)
|
|
(462,612
|
)
|
||||||
Balance, December 31, 2018
|
29,055
|
|
|
521,425
|
|
|
75,772
|
|
|
50,081
|
|
|
—
|
|
|
676,333
|
|
||||||
Foreign currency
|
(178
|
)
|
|
2,401
|
|
|
(1,521
|
)
|
|
(305
|
)
|
|
—
|
|
|
397
|
|
||||||
Balance, June 30, 2019
|
28,877
|
|
|
523,826
|
|
|
74,251
|
|
|
49,776
|
|
|
—
|
|
|
676,730
|
|
||||||
Accumulated impairment losses
|
(144,639
|
)
|
|
(287,545
|
)
|
|
(11,028
|
)
|
|
—
|
|
|
(19,400
|
)
|
|
(462,612
|
)
|
||||||
Gross Balance, June 30, 2019
|
$
|
173,516
|
|
|
$
|
811,371
|
|
|
$
|
85,279
|
|
|
$
|
49,776
|
|
|
$
|
19,400
|
|
|
$
|
1,139,342
|
|
|
June 30, 2019
|
|
December 31, 2018
|
||||||||||||||||||||
|
Gross
|
|
Accumulated Amortization
|
|
Net
|
|
Gross
|
|
Accumulated Amortization
|
|
Net
|
||||||||||||
Indefinite-lived:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Trademarks
|
$
|
86,770
|
|
|
$
|
—
|
|
|
$
|
86,770
|
|
|
$
|
87,356
|
|
|
$
|
—
|
|
|
$
|
87,356
|
|
Amortized:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Broadcast licenses
|
211,117
|
|
|
(167,310
|
)
|
|
43,807
|
|
|
210,447
|
|
|
(162,936
|
)
|
|
47,511
|
|
||||||
Trademarks
|
621
|
|
|
(621
|
)
|
|
—
|
|
|
631
|
|
|
(631
|
)
|
|
—
|
|
||||||
Customer relationships
|
55,639
|
|
|
(55,071
|
)
|
|
568
|
|
|
56,024
|
|
|
(55,158
|
)
|
|
866
|
|
||||||
Other
|
3,036
|
|
|
(1,698
|
)
|
|
1,338
|
|
|
1,868
|
|
|
(1,549
|
)
|
|
319
|
|
||||||
Total
|
$
|
357,183
|
|
|
$
|
(224,700
|
)
|
|
$
|
132,483
|
|
|
$
|
356,326
|
|
|
$
|
(220,274
|
)
|
|
$
|
136,052
|
|
|
June 30, 2019
|
|
|
December 31, 2018
|
|
||
Long-term debt
|
$
|
654,672
|
|
|
$
|
772,339
|
|
Other credit facilities and finance leases
|
15,527
|
|
|
15,891
|
|
||
Total long-term debt and other financing arrangements
|
670,199
|
|
|
788,230
|
|
||
Less: current maturities
|
(6,089
|
)
|
|
(5,545
|
)
|
||
Total non-current long-term debt and other financing arrangements
|
$
|
664,110
|
|
|
$
|
782,685
|
|
|
Principal Amount of Liability Component
|
|
|
Debt Issuance
Costs
(1)
|
|
|
Net Carrying Amount
|
|
|||
2021 Euro Loan
|
$
|
125,562
|
|
|
$
|
(231
|
)
|
|
$
|
125,331
|
|
2023 Euro Loan
|
533,494
|
|
|
(4,153
|
)
|
|
529,341
|
|
|||
2023 Revolving Credit Facility
|
—
|
|
|
—
|
|
|
—
|
|
|||
Total long-term debt and credit facilities
|
$
|
659,056
|
|
|
$
|
(4,384
|
)
|
|
$
|
654,672
|
|
(1)
|
Debt issuance costs related to the 2021 Euro Loan, the 2023 Euro Loan and the 2023 Revolving Credit Facility (each as defined below) 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 2023 Revolving Credit Facility are classified as non-current assets in our condensed consolidated balance sheet.
|
2019
|
$
|
—
|
|
2020
|
—
|
|
|
2021
|
125,562
|
|
|
2022
|
—
|
|
|
2023
|
533,494
|
|
|
2024 and thereafter
|
—
|
|
|
Total long-term debt and credit facilities
|
659,056
|
|
|
Debt issuance costs
|
(4,384
|
)
|
|
Carrying amount of long-term debt and credit facilities
|
$
|
654,672
|
|
|
Carrying Amount
|
|
Fair Value
|
||||||||||||
|
June 30, 2019
|
|
|
December 31, 2018
|
|
|
June 30, 2019
|
|
|
December 31, 2018
|
|
||||
2021 Euro Loan
|
$
|
125,331
|
|
|
$
|
240,296
|
|
|
$
|
126,864
|
|
|
$
|
233,058
|
|
2023 Euro Loan
|
529,341
|
|
|
532,043
|
|
|
540,469
|
|
|
502,617
|
|
||||
|
$
|
654,672
|
|
|
$
|
772,339
|
|
|
$
|
667,333
|
|
|
$
|
735,675
|
|
Consolidated Net Leverage
|
2021 Euro Loan
|
|
|
2023 Euro Loan
|
|
||||
≥
|
7.0x
|
|
|
|
6.00
|
%
|
|
6.50
|
%
|
<
|
7.0x
|
-
|
6.0x
|
|
5.00
|
%
|
|
5.50
|
%
|
<
|
6.0x
|
-
|
5.0x
|
|
4.25
|
%
|
|
4.75
|
%
|
<
|
5.0x
|
-
|
4.0x
|
|
3.75
|
%
|
|
4.25
|
%
|
<
|
4.0x
|
-
|
3.0x
|
|
3.25
|
%
|
|
3.75
|
%
|
<
|
3.0x
|
|
|
|
3.25
|
%
|
|
3.50
|
%
|
|
Base Rate
|
|
|
Rate Fixed Pursuant to Interest Rate Hedges
|
|
|
Guarantee Fee Rate
|
|
|
All-in Borrowing Rate
|
|
2021 Euro Loan
|
1.28
|
%
|
|
0.31
|
%
|
(1)
|
1.66
|
%
|
|
3.25
|
%
|
2023 Euro Loan
|
1.28
|
%
|
|
0.28
|
%
|
(2)
|
2.19
|
%
|
|
3.75
|
%
|
2023 Revolving Credit Facility (if drawn)
|
5.82
|
%
|
(3)
|
—
|
%
|
|
—
|
%
|
|
5.82
|
%
|
(1)
|
Effective until November 1, 2019. From November 1, 2019 through maturity on November 1, 2021, the rate fixed pursuant to interest rate hedges will increase to
0.47%
, with a corresponding decrease in the Guarantee Fee rate, such that the all-in borrowing rate remains
3.25%
if our net leverage ratio remains unchanged.
|
(2)
|
Effective until February 19, 2021. From February 19, 2021 through maturity on April 26, 2023, the rate fixed pursuant to interest rate hedges will increase to
0.97%
, with a corresponding decrease in the Guarantee Fee rate, such that the all-in borrowing rate remains
3.75%
if our net leverage ratio remains unchanged.
|
(3)
|
Based on the three-month LIBOR of
2.32%
as at
June 30, 2019
.
|
Consolidated Net Leverage
|
Alternate Base Rate Loans
|
|
|
Eurodollar Loans
|
|
||||
≥
|
7.0x
|
|
|
|
5.25
|
%
|
|
6.25
|
%
|
<
|
7.0x
|
-
|
6.0x
|
|
4.25
|
%
|
|
5.25
|
%
|
<
|
6.0x
|
-
|
5.0x
|
|
3.50
|
%
|
|
4.50
|
%
|
<
|
5.0x
|
-
|
4.0x
|
|
3.00
|
%
|
|
4.00
|
%
|
<
|
4.0x
|
-
|
3.0x
|
|
2.50
|
%
|
|
3.50
|
%
|
<
|
3.0x
|
|
|
|
2.25
|
%
|
|
3.25
|
%
|
|
June 30, 2019
|
|
|
December 31, 2018
|
|
||
Credit facilities
(1) – (4)
|
$
|
—
|
|
|
$
|
—
|
|
Finance leases (Note 11)
|
15,527
|
|
|
15,891
|
|
||
Total credit facilities and finance leases
|
15,527
|
|
|
15,891
|
|
||
Less: current maturities
|
(6,089
|
)
|
|
(5,545
|
)
|
||
Total non-current credit facilities and finance leases
|
$
|
9,438
|
|
|
$
|
10,346
|
|
(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)
|
Under a factoring framework agreement with Factoring Česka spořitelna a.s., up to CZK
475.0 million
(approximately US$
21.2 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)
|
Under a factoring framework agreement with Factoring KB, a.s., up to CZK
270.0 million
(approximately US$
12.1 million
) from certain customers in the Czech Republic may be factored on a non-recourse basis. The facility has a factoring fee of
0.11%
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 up to a maximum of 60 days from the due date.
|
(4)
|
Under a factoring framework agreement with Global Funds IFN S.A., 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.
|
|
June 30, 2019
|
|
|
December 31, 2018
|
|
||
Program rights:
|
|
|
|
||||
Acquired program rights, net of amortization
|
$
|
147,704
|
|
|
$
|
153,761
|
|
Less: current portion of acquired program rights
|
(77,606
|
)
|
|
(77,624
|
)
|
||
Total non-current acquired program rights
|
70,098
|
|
|
76,137
|
|
||
Produced program rights – Feature Films:
|
|
|
|
|
|||
Released, net of amortization
|
589
|
|
|
653
|
|
||
Produced program rights – Television Programs:
|
|
|
|
|
|
||
Released, net of amortization
|
54,503
|
|
|
55,220
|
|
||
Completed and not released
|
12,921
|
|
|
8,347
|
|
||
In production
|
25,976
|
|
|
30,904
|
|
||
Development and pre-production
|
500
|
|
|
610
|
|
||
Total produced program rights
|
94,489
|
|
|
95,734
|
|
||
Total non-current acquired program rights and produced program rights
|
$
|
164,587
|
|
|
$
|
171,871
|
|
|
June 30, 2019
|
|
|
December 31, 2018
|
|
||
Third-party customers
|
$
|
185,711
|
|
|
$
|
203,068
|
|
Less: allowance for bad debts and credit notes
|
(9,865
|
)
|
|
(9,697
|
)
|
||
Total accounts receivable
|
$
|
175,846
|
|
|
$
|
193,371
|
|
|
June 30, 2019
|
|
|
December 31, 2018
|
|
||
Current:
|
|
|
|
||||
Prepaid acquired programming
|
$
|
21,445
|
|
|
$
|
29,918
|
|
Other prepaid expenses
|
9,752
|
|
|
9,119
|
|
||
VAT recoverable
|
1,413
|
|
|
1,702
|
|
||
Other
|
262
|
|
|
328
|
|
||
Total other current assets
|
$
|
32,872
|
|
|
$
|
41,067
|
|
|
|
|
|
||||
|
June 30, 2019
|
|
|
December 31, 2018
|
|
||
Non-current:
|
|
|
|
|
|
||
Capitalized debt costs (Note 4)
|
$
|
8,486
|
|
|
$
|
9,660
|
|
Deferred tax
|
2,380
|
|
|
2,411
|
|
||
Operating lease - right-of-use asset (Note 11)
|
11,928
|
|
|
—
|
|
||
Other
|
342
|
|
|
337
|
|
||
Total other non-current assets
|
$
|
23,136
|
|
|
$
|
12,408
|
|
|
June 30, 2019
|
|
|
December 31, 2018
|
|
||
Land and buildings
|
$
|
100,849
|
|
|
$
|
100,574
|
|
Machinery, fixtures and equipment
|
211,346
|
|
|
206,491
|
|
||
Other equipment
|
36,098
|
|
|
35,022
|
|
||
Software
|
68,305
|
|
|
68,239
|
|
||
Construction in progress
|
1,523
|
|
|
4,663
|
|
||
Total cost
|
418,121
|
|
|
414,989
|
|
||
Less: accumulated depreciation
|
(307,494
|
)
|
|
(297,385
|
)
|
||
Total net book value
|
$
|
110,627
|
|
|
$
|
117,604
|
|
|
|
|
|
||||
Assets held under finance leases (included in the above)
|
|
|
|
|
|
||
Land and buildings
|
$
|
3,965
|
|
|
$
|
3,989
|
|
Machinery, fixtures and equipment
|
28,507
|
|
|
25,414
|
|
||
Total cost
|
32,472
|
|
|
29,403
|
|
||
Less: accumulated depreciation
|
(13,302
|
)
|
|
(10,705
|
)
|
||
Total net book value
|
$
|
19,170
|
|
|
$
|
18,698
|
|
|
For the Six Months Ended June 30,
|
||||||
|
2019
|
|
|
2018
|
|
||
Opening balance
|
$
|
117,604
|
|
|
$
|
119,349
|
|
Additions
(1)
|
10,200
|
|
|
13,233
|
|
||
Disposals
|
(2
|
)
|
|
(23
|
)
|
||
Depreciation
|
(16,380
|
)
|
|
(16,948
|
)
|
||
Foreign currency movements
|
(795
|
)
|
|
(3,994
|
)
|
||
Ending balance
|
$
|
110,627
|
|
|
$
|
111,617
|
|
(1)
|
Includes assets acquired under finance leases of US$
2.7 million
and US$
2.1 million
for the
six months
ended
June 30, 2019
and
2018
, respectively.
|
|
June 30, 2019
|
|
|
December 31, 2018
|
|
||
Accounts payable and accrued expenses
|
$
|
56,365
|
|
|
$
|
48,708
|
|
Related party accounts payable
|
128
|
|
|
292
|
|
||
Programming liabilities
|
16,663
|
|
|
16,072
|
|
||
Related party programming liabilities
|
11,667
|
|
|
12,171
|
|
||
Duties and other taxes payable
|
8,446
|
|
|
9,014
|
|
||
Accrued staff costs
|
15,238
|
|
|
17,425
|
|
||
Accrued interest payable
|
2,194
|
|
|
2,456
|
|
||
Related party accrued interest payable (including Guarantee Fees)
|
1,569
|
|
|
1,749
|
|
||
Income taxes payable
|
14,719
|
|
|
10,415
|
|
||
Other accrued liabilities
|
3,682
|
|
|
2,166
|
|
||
Total accounts payable and accrued liabilities
|
$
|
130,671
|
|
|
$
|
120,468
|
|
|
June 30, 2019
|
|
|
December 31, 2018
|
|
||
Current:
|
|
|
|
||||
Deferred revenue
|
$
|
28,278
|
|
|
$
|
9,906
|
|
Legal provisions
|
673
|
|
|
1,978
|
|
||
Operating lease liability (Note 11)
|
3,325
|
|
|
—
|
|
||
Other
|
377
|
|
|
1,795
|
|
||
Total other current liabilities
|
$
|
32,653
|
|
|
$
|
13,679
|
|
|
|
|
|
||||
|
June 30, 2019
|
|
|
December 31, 2018
|
|
||
Non-current:
|
|
|
|
|
|
||
Deferred tax
|
$
|
22,397
|
|
|
$
|
22,545
|
|
Derivative instruments
|
13,678
|
|
|
9,817
|
|
||
Operating lease liability (Note 11)
|
8,553
|
|
|
—
|
|
||
Related party Guarantee Fee payable (Note 4)
|
33,465
|
|
|
33,465
|
|
||
Other
|
4,028
|
|
|
1,466
|
|
||
Total other non-current liabilities
|
$
|
82,121
|
|
|
$
|
67,293
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||
Operating lease cost:
|
|
|
|
||||
Short-term operating lease cost
|
$
|
1,128
|
|
|
$
|
2,812
|
|
Long-term operating lease cost
|
1,149
|
|
|
2,299
|
|
||
Total operating lease cost
|
$
|
2,277
|
|
|
$
|
5,111
|
|
|
|
|
|
||||
Finance lease cost:
|
|
|
|
||||
Amortization of right-of-use asset
|
$
|
1,464
|
|
|
$
|
2,719
|
|
Interest on lease liabilities
|
88
|
|
|
196
|
|
||
Total finance lease cost
|
$
|
1,552
|
|
|
$
|
2,915
|
|
|
For the Six Months Ended June 30,
|
||
Cash paid for amounts included in the measurement of lease liabilities:
|
|
||
Operating cash flows from operating leases
|
$
|
2,749
|
|
Operating cash flows from finance leases
|
186
|
|
|
Financing cash flows from finance leases
|
3,395
|
|
|
|
|
||
Right-of-use assets obtained in exchange for lease obligations:
|
|
||
Operating leases
|
$
|
2,607
|
|
Finance leases
|
2,746
|
|
|
June 30, 2019
|
|
|
Operating Leases
|
|
||
Operating lease right-of-use-assets, gross
|
$
|
13,875
|
|
Accumulated amortization
|
(1,947
|
)
|
|
Operating lease right-of-use-assets, net
|
$
|
11,928
|
|
|
|
||
Other current liabilities
|
$
|
3,325
|
|
Other non-current liabilities
|
8,553
|
|
|
Total operating lease liabilities
|
$
|
11,878
|
|
|
|
||
Finance Leases
|
|
||
Property, plant and equipment, gross
|
$
|
32,472
|
|
Accumulated depreciation
|
(13,302
|
)
|
|
Property, plant and equipment, net
|
$
|
19,170
|
|
|
|
||
Current portion of long-term debt and other financing arrangements
|
$
|
6,089
|
|
Long-term debt and other financing arrangements
|
9,438
|
|
|
Total finance lease liabilities
|
$
|
15,527
|
|
|
|
||
Weighted Average Remaining Lease Term
|
Years
|
|
|
Operating leases
|
5.3
|
|
|
Finance leases
|
2.7
|
|
|
|
|
||
Weighted Average Discount Rate
|
Discount Rate
|
|
|
Operating leases
|
4.77
|
%
|
|
Finance leases
|
2.08
|
%
|
|
Operating Leases
|
|
|
Finance Leases
|
|
||
2019
|
$
|
2,794
|
|
|
$
|
3,260
|
|
2020
|
2,568
|
|
|
6,111
|
|
||
2021
|
2,431
|
|
|
4,609
|
|
||
2022
|
1,629
|
|
|
1,846
|
|
||
2023
|
1,377
|
|
|
154
|
|
||
2024 and thereafter
|
2,771
|
|
|
—
|
|
||
Total undiscounted payments
|
13,570
|
|
|
15,980
|
|
||
Less: amount representing interest
|
(1,692
|
)
|
|
(453
|
)
|
||
Present value of net minimum lease payments
|
$
|
11,878
|
|
|
$
|
15,527
|
|
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
|
|
|
Aggregate Notional Amount
|
|
|
Maturity Date
|
|
Objective
|
|
Fair Value as at June 30, 2019
|
|
||
November 10, 2015
|
|
3
|
|
|
EUR
|
110,335
|
|
|
November 1, 2019
|
|
Interest rate hedge underlying 2021 Euro Loan
|
|
$
|
(136
|
)
|
April 26, 2018
|
|
3
|
|
|
EUR
|
110,335
|
|
|
November 1, 2021
|
|
Interest rate hedge underlying 2021 Euro Loan, forward starting on November 1, 2019
|
|
$
|
(1,147
|
)
|
April 5, 2016
|
|
5
|
|
|
EUR
|
468,800
|
|
|
February 19, 2021
|
|
Interest rate hedge underlying 2023 Euro Loan
|
|
$
|
(2,402
|
)
|
April 26, 2018
|
|
4
|
|
|
EUR
|
468,800
|
|
|
April 26, 2023
|
|
Interest rate hedge underlying 2023 Euro Loan, forward starting on February 19, 2021
|
|
$
|
(10,128
|
)
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||
Loss on interest rate swaps
|
—
|
|
|
(1,101
|
)
|
|
(36
|
)
|
|
(1,329
|
)
|
||||
Change in fair value of derivatives
|
$
|
—
|
|
|
$
|
(1,101
|
)
|
|
$
|
(36
|
)
|
|
$
|
(1,329
|
)
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||
BALANCE, beginning of period
|
$
|
(235,961
|
)
|
|
$
|
(175,254
|
)
|
|
$
|
(216,650
|
)
|
|
$
|
(187,438
|
)
|
|
|
|
|
|
|
|
|
||||||||
Currency translation adjustment, net
|
|
|
|
|
|
|
|
||||||||
Balance, beginning of period
|
$
|
(223,648
|
)
|
|
$
|
(172,263
|
)
|
|
$
|
(207,668
|
)
|
|
$
|
(184,256
|
)
|
Foreign exchange gain / (loss) on intercompany loans
(1)
|
2,868
|
|
|
(5,055
|
)
|
|
2,256
|
|
|
(3,524
|
)
|
||||
Foreign exchange gain / (loss) on the Series B Preferred Shares
|
3,455
|
|
|
(14,828
|
)
|
|
(1,651
|
)
|
|
(7,677
|
)
|
||||
Currency translation adjustment
|
10,770
|
|
|
(15,178
|
)
|
|
508
|
|
|
(11,867
|
)
|
||||
Balance, end of period
|
$
|
(206,555
|
)
|
|
$
|
(207,324
|
)
|
|
$
|
(206,555
|
)
|
|
$
|
(207,324
|
)
|
|
|
|
|
|
|
|
|
||||||||
Unrealized loss on derivative instruments designated as hedging instruments
|
|
|
|
|
|
|
|
||||||||
Balance, beginning of period
|
$
|
(12,313
|
)
|
|
$
|
(2,991
|
)
|
|
$
|
(8,982
|
)
|
|
$
|
(3,182
|
)
|
Change in the fair value of hedging instruments
|
(1,700
|
)
|
|
(4,864
|
)
|
|
(5,402
|
)
|
|
(5,595
|
)
|
||||
Amounts reclassified from accumulated other comprehensive loss:
|
|
|
|
|
|
|
|
||||||||
Changes in fair value of hedging instruments reclassified to interest expense
|
480
|
|
|
610
|
|
|
851
|
|
|
1,231
|
|
||||
Changes in fair value of hedging instruments reclassified to other non-operating income / expense, net
|
—
|
|
|
1,135
|
|
|
—
|
|
|
1,436
|
|
||||
Balance, end of period
|
$
|
(13,533
|
)
|
|
$
|
(6,110
|
)
|
|
$
|
(13,533
|
)
|
|
$
|
(6,110
|
)
|
|
|
|
|
|
|
|
|
||||||||
BALANCE, end of period
|
$
|
(220,088
|
)
|
|
$
|
(213,434
|
)
|
|
$
|
(220,088
|
)
|
|
$
|
(213,434
|
)
|
(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.
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||
Interest on long-term debt and other financing arrangements
|
$
|
6,882
|
|
|
$
|
11,306
|
|
|
$
|
14,250
|
|
|
$
|
27,515
|
|
Amortization of capitalized debt issuance costs
|
853
|
|
|
1,105
|
|
|
1,727
|
|
|
2,714
|
|
||||
Total interest expense
|
$
|
7,735
|
|
|
$
|
12,411
|
|
|
$
|
15,977
|
|
|
$
|
30,229
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||
Interest income
|
$
|
115
|
|
|
$
|
263
|
|
|
$
|
267
|
|
|
$
|
407
|
|
Foreign currency exchange gain / (loss), net
|
2,155
|
|
|
(6,234
|
)
|
|
(922
|
)
|
|
(1,844
|
)
|
||||
Change in fair value of derivatives (Note 12)
|
—
|
|
|
(1,101
|
)
|
|
(36
|
)
|
|
(1,329
|
)
|
||||
Loss on extinguishment of debt
|
(84
|
)
|
|
(179
|
)
|
|
(235
|
)
|
|
(288
|
)
|
||||
Other income, net
|
51
|
|
|
325
|
|
|
66
|
|
|
336
|
|
||||
Total other non-operating income / (expense), net
|
$
|
2,237
|
|
|
$
|
(6,926
|
)
|
|
$
|
(860
|
)
|
|
$
|
(2,718
|
)
|
|
Shares
|
|
|
Weighted Average Exercise Price per Share
|
|
|
Weighted Average Remaining Contractual Term (years)
|
|
Aggregate Intrinsic Value
|
|
||
Outstanding at December 31, 2018
|
2,011,392
|
|
|
$
|
2.32
|
|
|
6.58
|
|
$
|
916
|
|
Outstanding at June 30, 2019
|
2,011,392
|
|
|
2.32
|
|
|
6.08
|
|
4,094
|
|
||
Vested and expected to vest
|
2,011,392
|
|
|
2.32
|
|
|
6.08
|
|
4,094
|
|
||
Exercisable at June 30, 2019
|
1,908,544
|
|
|
$
|
2.32
|
|
|
6.05
|
|
$
|
3,898
|
|
|
Number of
Shares / Units
|
|
|
Weighted Average
Grant Date
Fair Value
|
|
|
Unvested at December 31, 2018
|
1,996,355
|
|
|
$
|
3.68
|
|
Granted
|
1,191,586
|
|
|
3.57
|
|
|
Vested
|
(855,260
|
)
|
|
3.49
|
|
|
Unvested at June 30, 2019
|
2,332,681
|
|
|
$
|
3.69
|
|
|
Number of
Shares / Units
|
|
|
Weighted-Average
Grant Date Fair Value
|
|
|
Unvested at December 31, 2018
|
501,572
|
|
|
$
|
3.19
|
|
Granted
|
—
|
|
|
—
|
|
|
Vested
|
—
|
|
|
—
|
|
|
Unvested at June 30, 2019
|
501,572
|
|
|
$
|
3.19
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||
Income from continuing operations
|
$
|
44,078
|
|
|
$
|
23,675
|
|
|
$
|
55,829
|
|
|
$
|
30,431
|
|
Net (income) / loss attributable to noncontrolling interests
|
(119
|
)
|
|
16
|
|
|
(112
|
)
|
|
194
|
|
||||
Less: preferred share accretion paid in kind (Note 13)
|
—
|
|
|
(2,330
|
)
|
|
—
|
|
|
(4,777
|
)
|
||||
Less: income allocated to Series B Preferred Shares
|
(13,003
|
)
|
|
(6,837
|
)
|
|
(16,490
|
)
|
|
(9,277
|
)
|
||||
Income from continuing operations available to common shareholders, net of noncontrolling interest
|
30,956
|
|
|
14,524
|
|
|
39,227
|
|
|
16,571
|
|
||||
Income from discontinued operations, net of tax
|
—
|
|
|
2,350
|
|
|
—
|
|
|
2,666
|
|
||||
Less income allocated to Series B Preferred Shares
|
—
|
|
|
(752
|
)
|
|
—
|
|
|
(957
|
)
|
||||
Net income attributable to CME Ltd. available to common shareholders — basic
|
30,956
|
|
|
16,122
|
|
|
39,227
|
|
|
18,280
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Effect of dilutive securities
|
|
|
|
|
|
|
|
||||||||
Dilutive effect of employee stock options, RSUs and Series B Preferred Shares
|
47
|
|
|
485
|
|
|
54
|
|
|
1,524
|
|
||||
Net income attributable to CME Ltd. available to common shareholders — diluted
|
$
|
31,003
|
|
|
$
|
16,607
|
|
|
$
|
39,281
|
|
|
$
|
19,804
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average outstanding shares of common stock — basic
(1)
|
264,570
|
|
|
235,148
|
|
|
264,385
|
|
|
196,807
|
|
||||
Dilutive effect of employee stock options, RSUs and common stock warrants
|
1,362
|
|
|
23,635
|
|
|
1,243
|
|
|
53,708
|
|
||||
Weighted average outstanding shares of common stock — diluted
|
265,932
|
|
|
258,783
|
|
|
265,628
|
|
|
250,515
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Net income per share:
|
|
|
|
|
|
|
|
||||||||
Continuing operations — basic
|
$
|
0.12
|
|
|
$
|
0.06
|
|
|
$
|
0.15
|
|
|
$
|
0.08
|
|
Continuing operations — diluted
|
0.12
|
|
|
0.06
|
|
|
0.15
|
|
|
0.07
|
|
||||
Discontinued operations — basic
|
—
|
|
|
0.01
|
|
|
—
|
|
|
0.01
|
|
||||
Discontinued operations — diluted
|
—
|
|
|
0.00
|
|
|
—
|
|
|
0.01
|
|
||||
Attributable to CME Ltd. — basic
|
0.12
|
|
|
0.07
|
|
|
0.15
|
|
|
0.09
|
|
||||
Attributable to CME Ltd. — diluted
|
0.12
|
|
|
0.06
|
|
|
0.15
|
|
|
0.08
|
|
(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 rights of the Series A Preferred Share are considered substantially similar to that of our Class A common stock.
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
RSUs
|
1,233
|
|
|
1,013
|
|
|
1,233
|
|
|
1,013
|
|
Total
|
1,233
|
|
|
1,013
|
|
|
1,233
|
|
|
1,013
|
|
Net revenues:
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||
Bulgaria
|
$
|
22,607
|
|
|
$
|
23,427
|
|
|
$
|
41,900
|
|
|
$
|
42,860
|
|
Czech Republic
|
64,379
|
|
|
61,028
|
|
|
114,695
|
|
|
112,562
|
|
||||
Romania
|
48,362
|
|
|
49,594
|
|
|
87,172
|
|
|
95,555
|
|
||||
Slovak Republic
|
27,313
|
|
|
26,770
|
|
|
48,645
|
|
|
49,723
|
|
||||
Slovenia
|
22,276
|
|
|
22,367
|
|
|
40,126
|
|
|
39,897
|
|
||||
Intersegment revenues
(1)
|
(1,338
|
)
|
|
(1,278
|
)
|
|
(2,380
|
)
|
|
(1,980
|
)
|
||||
Total net revenues
|
$
|
183,599
|
|
|
$
|
181,908
|
|
|
$
|
330,158
|
|
|
$
|
338,617
|
|
(1)
|
Reflects revenues earned from the sale of content to other country segments in CME Ltd. All other revenues are third party revenues.
|
OIBDA:
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|||||
Bulgaria
|
$
|
7,888
|
|
|
$
|
5,622
|
|
|
$
|
14,009
|
|
|
$
|
8,603
|
|
Czech Republic
|
32,293
|
|
|
28,251
|
|
|
47,240
|
|
|
43,621
|
|
||||
Romania
|
25,243
|
|
|
24,196
|
|
|
42,776
|
|
|
43,089
|
|
||||
Slovak Republic
|
8,555
|
|
|
3,906
|
|
|
10,284
|
|
|
5,009
|
|
||||
Slovenia
|
6,213
|
|
|
5,199
|
|
|
11,144
|
|
|
9,852
|
|
||||
Elimination
|
(24
|
)
|
|
17
|
|
|
24
|
|
|
33
|
|
||||
Total operating segments
|
80,168
|
|
|
67,191
|
|
|
125,477
|
|
|
110,207
|
|
||||
Corporate
|
(6,826
|
)
|
|
(6,346
|
)
|
|
(14,078
|
)
|
|
(14,038
|
)
|
||||
Total OIBDA
|
73,342
|
|
|
60,845
|
|
|
111,399
|
|
|
96,169
|
|
||||
Depreciation of property, plant and equipment
|
(8,154
|
)
|
|
(8,561
|
)
|
|
(16,380
|
)
|
|
(16,948
|
)
|
||||
Amortization of broadcast licenses and other intangibles
|
(2,113
|
)
|
|
(2,267
|
)
|
|
(4,307
|
)
|
|
(4,623
|
)
|
||||
Other items
(1)
|
(2,613
|
)
|
|
—
|
|
|
(2,613
|
)
|
|
—
|
|
||||
Operating income
|
60,462
|
|
|
50,017
|
|
|
88,099
|
|
|
74,598
|
|
||||
Interest expense (Note 15)
|
(7,735
|
)
|
|
(12,411
|
)
|
|
(15,977
|
)
|
|
(30,229
|
)
|
||||
Other non-operating income / (expense), net (Note 16)
|
2,237
|
|
|
(6,926
|
)
|
|
(860
|
)
|
|
(2,718
|
)
|
||||
Income before tax
|
$
|
54,964
|
|
|
$
|
30,680
|
|
|
$
|
71,262
|
|
|
$
|
41,651
|
|
(1)
|
Reflects costs relating to our strategic review, primarily financial and professional fees.
|
Total assets:
(1)
|
June 30, 2019
|
|
|
December 31, 2018
|
|
||
Bulgaria
|
$
|
138,097
|
|
|
$
|
142,165
|
|
Czech Republic
|
765,425
|
|
|
771,286
|
|
||
Romania
|
282,354
|
|
|
297,937
|
|
||
Slovak Republic
|
145,998
|
|
|
146,252
|
|
||
Slovenia
|
84,508
|
|
|
89,440
|
|
||
Total operating segments
|
1,416,382
|
|
|
1,447,080
|
|
||
Corporate
|
52,144
|
|
|
41,281
|
|
||
Total assets
|
$
|
1,468,526
|
|
|
$
|
1,488,361
|
|
(1)
|
Segment assets exclude any intercompany balances.
|
Capital expenditures:
|
For the Six Months Ended June 30,
|
||||||
|
2019
|
|
|
2018
|
|
||
Bulgaria
|
$
|
1,635
|
|
|
$
|
1,349
|
|
Czech Republic
|
3,072
|
|
|
3,539
|
|
||
Romania
|
1,033
|
|
|
1,528
|
|
||
Slovak Republic
|
442
|
|
|
1,080
|
|
||
Slovenia
|
1,912
|
|
|
2,347
|
|
||
Total operating segments
|
8,094
|
|
|
9,843
|
|
||
Corporate
|
178
|
|
|
338
|
|
||
Total capital expenditures
|
$
|
8,272
|
|
|
$
|
10,181
|
|
Long-lived assets:
(1)
|
June 30, 2019
|
|
|
December 31, 2018
|
|
||
Bulgaria
|
$
|
11,522
|
|
|
$
|
10,627
|
|
Czech Republic
|
37,565
|
|
|
39,314
|
|
||
Romania
|
29,730
|
|
|
33,368
|
|
||
Slovak Republic
|
15,640
|
|
|
16,376
|
|
||
Slovenia
|
14,614
|
|
|
15,955
|
|
||
Total operating segments
|
109,071
|
|
|
115,640
|
|
||
Corporate
|
1,556
|
|
|
1,964
|
|
||
Total long-lived assets
|
$
|
110,627
|
|
|
$
|
117,604
|
|
(1)
|
Reflects property, plant and equipment, net.
|
Consolidated revenue by type:
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||
Television advertising
|
$
|
147,184
|
|
|
$
|
146,662
|
|
|
$
|
258,231
|
|
|
$
|
269,968
|
|
Carriage fees and subscriptions
|
29,239
|
|
|
28,312
|
|
|
58,789
|
|
|
56,876
|
|
||||
Other
|
7,176
|
|
|
6,934
|
|
|
13,138
|
|
|
11,773
|
|
||||
Total net revenues
|
$
|
183,599
|
|
|
$
|
181,908
|
|
|
$
|
330,158
|
|
|
$
|
338,617
|
|
|
Programming purchase obligations
|
|
|
Other commitments
|
|
||
2019
|
$
|
15,393
|
|
|
$
|
8,139
|
|
2020
|
25,978
|
|
|
8,494
|
|
||
2021
|
15,756
|
|
|
2,821
|
|
||
2022
|
10,579
|
|
|
2,842
|
|
||
2023
|
843
|
|
|
3,137
|
|
||
2024 and thereafter
|
752
|
|
|
—
|
|
||
Total
|
$
|
69,301
|
|
|
$
|
25,433
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||
Cost of revenues
|
$
|
4,659
|
|
|
$
|
5,486
|
|
|
$
|
9,635
|
|
|
$
|
11,488
|
|
Interest expense
|
4,615
|
|
|
7,735
|
|
|
9,369
|
|
|
20,251
|
|
|
June 30, 2019
|
|
|
December 31, 2018
|
|
||
Programming liabilities
|
$
|
11,667
|
|
|
$
|
12,171
|
|
Other accounts payable and accrued liabilities
|
128
|
|
|
292
|
|
||
Accrued interest payable
(1)
|
1,569
|
|
|
1,749
|
|
||
Other non-current liabilities
(2)
|
33,465
|
|
|
33,465
|
|
(1)
|
Amount represents accrued Guarantee Fees for which we have not yet paid. See
Note 4, "Long-term Debt and Other Financing Arrangements"
.
|
(2)
|
Amount represents Guarantee Fees for which we had previously made an election to pay in kind.
|
•
|
"
2019 Euro Loan
" refers to our floating rate senior unsecured term credit facility guaranteed by Warner Media, dated as of November 14, 2014, as amended on March 9, 2015, February 19, 2016, June 22, 2017 and February 5, 2018 which was repaid in full on July 31, 2018;
|
•
|
"
2021 Euro Loan
" refers to our floating rate senior unsecured term credit facility due November 1, 2021, guaranteed by Warner Media, dated as of September 30, 2015, as amended on February 19, 2016, June 22, 2017 and April 25, 2018;
|
•
|
"
2023 Euro Loan
" refers to our floating rate senior unsecured term credit facility due April 26, 2023, entered into by CME BV (as defined below), guaranteed by Warner Media and CME Ltd., dated as of February 19, 2016, as amended on June 22, 2017 and April 25, 2018;
|
•
|
"
Euro Loans
" refers collectively to the 2021 Euro Loan and 2023 Euro Loan;
|
•
|
"
2023 Revolving Credit Facility
" refers to our revolving credit facility due April 26, 2023, dated as of May 2, 2014, as amended and restated as of February 19, 2016, and as further amended and restated on April 25, 2018;
|
•
|
"
Guarantee Fees
" refers to amounts accrued and payable to Warner Media as consideration for Warner Media's guarantees of the Euro Loans;
|
•
|
"
Reimbursement Agreement
" refers to our reimbursement agreement with Warner Media which provides that we will reimburse Warner Media for any amounts paid by them under any guarantee or through any loan purchase right exercised by Warner Media, dated as of November 14, 2014, as amended and restated on February 19, 2016, and as further amended and restated on April 25, 2018;
|
•
|
"
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;
|
•
|
"
AT&T
" refers to AT&T, Inc.
|
•
|
"
Warner Media
" refers to Warner Media, LLC. (formerly Time Warner, Inc.), a wholly owned subsidiary of AT&T; and
|
•
|
"
TW Investor
" refers to Time Warner Media Holdings B.V., a wholly owned subsidiary of Warner Media.
|
|
For the Three Months Ended June 30, (US$ 000's)
|
|
For the Six Months Ended June 30, (US$ 000's)
|
||||||||||||||||||||||||
|
|
|
|
|
Movement
|
|
|
|
|
|
Movement
|
||||||||||||||||
|
2019
|
|
|
2018
|
|
|
% Act
|
|
|
% Lfl
|
|
|
2019
|
|
|
2018
|
|
|
% Act
|
|
|
% Lfl
|
|
||||
Net revenues
|
$
|
183,599
|
|
|
$
|
181,908
|
|
|
0.9
|
%
|
|
7.9
|
%
|
|
$
|
330,158
|
|
|
$
|
338,617
|
|
|
(2.5
|
)%
|
|
5.0
|
%
|
Operating income
|
60,462
|
|
|
50,017
|
|
|
20.9
|
%
|
|
29.0
|
%
|
|
88,099
|
|
|
74,598
|
|
|
18.1
|
%
|
|
27.1
|
%
|
||||
Operating margin
|
32.9
|
%
|
|
27.5
|
%
|
|
5.4 p.p.
|
|
|
5.4 p.p.
|
|
|
26.7
|
%
|
|
22.0
|
%
|
|
4.7 p.p.
|
|
|
4.7 p.p.
|
|
||||
OIBDA
|
$
|
73,342
|
|
|
$
|
60,845
|
|
|
20.5
|
%
|
|
28.6
|
%
|
|
$
|
111,399
|
|
|
$
|
96,169
|
|
|
15.8
|
%
|
|
24.6
|
%
|
OIBDA margin
|
39.9
|
%
|
|
33.4
|
%
|
|
6.5 p.p.
|
|
|
6.4 p.p.
|
|
|
33.7
|
%
|
|
28.4
|
%
|
|
5.3 p.p.
|
|
|
5.3 p.p.
|
|
|
For the Six Months Ended June 30, (US$ 000's)
|
|||||||||
|
2019
|
|
|
2018
|
|
|
Movement
|
|
||
Net cash generated from continuing operating activities
|
$
|
140,280
|
|
|
$
|
79,671
|
|
|
76.1
|
%
|
Capital expenditures, net
|
(8,266
|
)
|
|
(10,164
|
)
|
|
(18.7
|
)%
|
||
Free cash flow
|
132,014
|
|
|
69,507
|
|
|
89.9
|
%
|
||
Cash paid for interest (including Guarantee Fees)
|
14,017
|
|
|
26,630
|
|
|
(47.4
|
)%
|
||
Unlevered free cash flow
|
$
|
146,031
|
|
|
$
|
96,137
|
|
|
51.9
|
%
|
(US$ 000's)
|
June 30, 2019
|
|
|
December 31, 2018
|
|
|
Movement
|
|
||
Cash and cash equivalents
|
$
|
74,639
|
|
|
$
|
62,031
|
|
|
20.3
|
%
|
|
For the Six Months Ended June 30, 2019
|
|||||||
Country
|
Real GDP Growth
|
|
|
Real Private Consumption Growth
|
|
|
Net TV Ad Market Growth
|
|
Bulgaria
|
3.8
|
%
|
|
3.6
|
%
|
|
0.4
|
%
|
Czech Republic
|
2.6
|
%
|
|
2.7
|
%
|
|
5.8
|
%
|
Romania*
|
4.3
|
%
|
|
6.3
|
%
|
|
(2.3
|
)%
|
Slovak Republic
|
3.5
|
%
|
|
2.1
|
%
|
|
5.6
|
%
|
Slovenia
|
3.4
|
%
|
|
2.9
|
%
|
|
(0.7
|
)%
|
Total CME Ltd. Markets
|
3.4
|
%
|
|
3.8
|
%
|
|
2.4
|
%
|
|
NET REVENUES
|
||||||||||||||||||||||||||
|
For the Three Months Ended June 30, (US$ 000's)
|
|
For the Six Months Ended June 30, (US$ 000's)
|
||||||||||||||||||||||||
|
|
|
|
|
Movement
|
|
|
|
|
|
Movement
|
||||||||||||||||
|
2019
|
|
|
2018
|
|
|
% Act
|
|
|
% Lfl
|
|
|
2019
|
|
|
2018
|
|
|
% Act
|
|
|
% Lfl
|
|
||||
Bulgaria
|
$
|
22,607
|
|
|
$
|
23,427
|
|
|
(3.5
|
)%
|
|
2.5
|
%
|
|
$
|
41,900
|
|
|
$
|
42,860
|
|
|
(2.2
|
)%
|
|
4.5
|
%
|
Czech Republic
|
64,379
|
|
|
61,028
|
|
|
5.5
|
%
|
|
12.1
|
%
|
|
114,695
|
|
|
112,562
|
|
|
1.9
|
%
|
|
9.5
|
%
|
||||
Romania
|
48,362
|
|
|
49,594
|
|
|
(2.5
|
)%
|
|
5.8
|
%
|
|
87,172
|
|
|
95,555
|
|
|
(8.8
|
)%
|
|
(0.6
|
)%
|
||||
Slovak Republic
|
27,313
|
|
|
26,770
|
|
|
2.0
|
%
|
|
8.5
|
%
|
|
48,645
|
|
|
49,723
|
|
|
(2.2
|
)%
|
|
4.6
|
%
|
||||
Slovenia
|
22,276
|
|
|
22,367
|
|
|
(0.4
|
)%
|
|
5.9
|
%
|
|
40,126
|
|
|
39,897
|
|
|
0.6
|
%
|
|
7.5
|
%
|
||||
Intersegment revenues
|
(1,338
|
)
|
|
(1,278
|
)
|
|
NM
(1)
|
|
|
NM
(1)
|
|
|
(2,380
|
)
|
|
(1,980
|
)
|
|
NM
(1)
|
|
|
NM
(1)
|
|
||||
Total net revenues
|
$
|
183,599
|
|
|
$
|
181,908
|
|
|
0.9
|
%
|
|
7.9
|
%
|
|
$
|
330,158
|
|
|
$
|
338,617
|
|
|
(2.5
|
)%
|
|
5.0
|
%
|
(1)
|
Number is not meaningful.
|
|
OIBDA
|
||||||||||||||||||||||||||
|
For the Three Months Ended June 30, (US$ 000's)
|
|
For the Six Months Ended June 30, (US$ 000's)
|
||||||||||||||||||||||||
|
|
|
|
|
Movement
|
|
|
|
|
|
Movement
|
||||||||||||||||
|
2019
|
|
|
2018
|
|
|
% Act
|
|
|
% Lfl
|
|
|
2019
|
|
|
2018
|
|
|
% Act
|
|
|
% Lfl
|
|
||||
Bulgaria
|
$
|
7,888
|
|
|
$
|
5,622
|
|
|
40.3
|
%
|
|
47.2
|
%
|
|
$
|
14,009
|
|
|
$
|
8,603
|
|
|
62.8
|
%
|
|
72.4
|
%
|
Czech Republic
|
32,293
|
|
|
28,251
|
|
|
14.3
|
%
|
|
21.0
|
%
|
|
47,240
|
|
|
43,621
|
|
|
8.3
|
%
|
|
15.9
|
%
|
||||
Romania
|
25,243
|
|
|
24,196
|
|
|
4.3
|
%
|
|
13.0
|
%
|
|
42,776
|
|
|
43,089
|
|
|
(0.7
|
)%
|
|
8.1
|
%
|
||||
Slovak Republic
|
8,555
|
|
|
3,906
|
|
|
119.0
|
%
|
|
131.0
|
%
|
|
10,284
|
|
|
5,009
|
|
|
105.3
|
%
|
|
118.3
|
%
|
||||
Slovenia
|
6,213
|
|
|
5,199
|
|
|
19.5
|
%
|
|
27.0
|
%
|
|
11,144
|
|
|
9,852
|
|
|
13.1
|
%
|
|
21.0
|
%
|
||||
Eliminations
|
(24
|
)
|
|
17
|
|
|
NM
(1)
|
|
|
NM
(1)
|
|
|
24
|
|
|
33
|
|
|
NM
(1)
|
|
|
NM
(1)
|
|
||||
Total operating segments
|
80,168
|
|
|
67,191
|
|
|
19.3
|
%
|
|
27.3
|
%
|
|
125,477
|
|
|
110,207
|
|
|
13.9
|
%
|
|
22.5
|
%
|
||||
Corporate
|
(6,826
|
)
|
|
(6,346
|
)
|
|
(7.6
|
)%
|
|
(14.7
|
)%
|
|
(14,078
|
)
|
|
(14,038
|
)
|
|
(0.3
|
)%
|
|
(7.9
|
)%
|
||||
Consolidated OIBDA
|
$
|
73,342
|
|
|
$
|
60,845
|
|
|
20.5
|
%
|
|
28.6
|
%
|
|
$
|
111,399
|
|
|
$
|
96,169
|
|
|
15.8
|
%
|
|
24.6
|
%
|
(1)
|
Number is not meaningful.
|
|
For the Three Months Ended June 30, (US$ 000's)
|
|
For the Six Months Ended June 30, (US$ 000's)
|
||||||||||||||||||||||||
|
|
|
|
|
Movement
|
|
|
|
|
|
Movement
|
||||||||||||||||
|
2019
|
|
|
2018
|
|
|
% Act
|
|
|
% Lfl
|
|
|
2019
|
|
|
2018
|
|
|
% Act
|
|
|
% Lfl
|
|
||||
Television advertising
|
$
|
15,951
|
|
|
$
|
16,848
|
|
|
(5.3
|
)%
|
|
0.6
|
%
|
|
$
|
28,541
|
|
|
$
|
29,980
|
|
|
(4.8
|
)%
|
|
1.7
|
%
|
Carriage fees and subscriptions
|
5,283
|
|
|
5,201
|
|
|
1.6
|
%
|
|
7.9
|
%
|
|
10,604
|
|
|
10,508
|
|
|
0.9
|
%
|
|
7.9
|
%
|
||||
Other
|
1,373
|
|
|
1,378
|
|
|
(0.4
|
)%
|
|
5.8
|
%
|
|
2,755
|
|
|
2,372
|
|
|
16.1
|
%
|
|
23.9
|
%
|
||||
Net revenues
|
22,607
|
|
|
23,427
|
|
|
(3.5
|
)%
|
|
2.5
|
%
|
|
41,900
|
|
|
42,860
|
|
|
(2.2
|
)%
|
|
4.5
|
%
|
||||
Costs charged in arriving at OIBDA
|
14,719
|
|
|
17,805
|
|
|
(17.3
|
)%
|
|
(11.8
|
)%
|
|
27,891
|
|
|
34,257
|
|
|
(18.6
|
)%
|
|
(12.8
|
)%
|
||||
OIBDA
|
$
|
7,888
|
|
|
$
|
5,622
|
|
|
40.3
|
%
|
|
47.2
|
%
|
|
$
|
14,009
|
|
|
$
|
8,603
|
|
|
62.8
|
%
|
|
72.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
OIBDA margin
|
34.9
|
%
|
|
24.0
|
%
|
|
10.9 p.p.
|
|
|
10.6 p.p.
|
|
|
33.4
|
%
|
|
20.1
|
%
|
|
13.3 p.p.
|
|
|
13.1 p.p.
|
|
|
For the Three Months Ended June 30, (US$ 000's)
|
|
For the Six Months Ended June 30, (US$ 000's)
|
||||||||||||||||||||||||
|
|
|
|
|
Movement
|
|
|
|
|
|
Movement
|
||||||||||||||||
|
2019
|
|
|
2018
|
|
|
% Act
|
|
|
% Lfl
|
|
|
2019
|
|
|
2018
|
|
|
% Act
|
|
|
% Lfl
|
|
||||
Television advertising
|
$
|
56,586
|
|
|
$
|
53,996
|
|
|
4.8
|
%
|
|
11.4
|
%
|
|
$
|
99,750
|
|
|
$
|
99,390
|
|
|
0.4
|
%
|
|
7.9
|
%
|
Carriage fees and subscriptions
|
4,333
|
|
|
3,923
|
|
|
10.5
|
%
|
|
17.4
|
%
|
|
8,601
|
|
|
7,843
|
|
|
9.7
|
%
|
|
17.9
|
%
|
||||
Other
|
3,460
|
|
|
3,109
|
|
|
11.3
|
%
|
|
17.9
|
%
|
|
6,344
|
|
|
5,329
|
|
|
19.0
|
%
|
|
27.7
|
%
|
||||
Net revenues
|
64,379
|
|
|
61,028
|
|
|
5.5
|
%
|
|
12.1
|
%
|
|
114,695
|
|
|
112,562
|
|
|
1.9
|
%
|
|
9.5
|
%
|
||||
Costs charged in arriving at OIBDA
|
32,086
|
|
|
32,777
|
|
|
(2.1
|
)%
|
|
4.4
|
%
|
|
67,455
|
|
|
68,941
|
|
|
(2.2
|
)%
|
|
5.5
|
%
|
||||
OIBDA
|
$
|
32,293
|
|
|
$
|
28,251
|
|
|
14.3
|
%
|
|
21.0
|
%
|
|
$
|
47,240
|
|
|
$
|
43,621
|
|
|
8.3
|
%
|
|
15.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
OIBDA margin
|
50.2
|
%
|
|
46.3
|
%
|
|
3.9 p.p.
|
|
|
3.7 p.p.
|
|
|
41.2
|
%
|
|
38.8
|
%
|
|
2.4 p.p.
|
|
|
2.3 p.p.
|
|
|
For the Three Months Ended June 30, (US$ 000's)
|
|
For the Six Months Ended June 30, (US$ 000's)
|
||||||||||||||||||||||||
|
|
|
|
|
Movement
|
|
|
|
|
|
Movement
|
||||||||||||||||
|
2019
|
|
|
2018
|
|
|
% Act
|
|
|
% Lfl
|
|
|
2019
|
|
|
2018
|
|
|
% Act
|
|
|
% Lfl
|
|
||||
Television advertising
|
$
|
36,553
|
|
|
$
|
36,797
|
|
|
(0.7
|
)%
|
|
7.8
|
%
|
|
$
|
63,103
|
|
|
$
|
70,227
|
|
|
(10.1
|
)%
|
|
(2.0
|
)%
|
Carriage fees and subscriptions
|
10,906
|
|
|
11,557
|
|
|
(5.6
|
)%
|
|
2.4
|
%
|
|
22,183
|
|
|
23,384
|
|
|
(5.1
|
)%
|
|
3.3
|
%
|
||||
Other
|
903
|
|
|
1,240
|
|
|
(27.2
|
)%
|
|
(21.5
|
)%
|
|
1,886
|
|
|
1,944
|
|
|
(3.0
|
)%
|
|
5.1
|
%
|
||||
Net revenues
|
48,362
|
|
|
49,594
|
|
|
(2.5
|
)%
|
|
5.8
|
%
|
|
87,172
|
|
|
95,555
|
|
|
(8.8
|
)%
|
|
(0.6
|
)%
|
||||
Costs charged in arriving at OIBDA
|
23,119
|
|
|
25,398
|
|
|
(9.0
|
)%
|
|
(1.0
|
)%
|
|
44,396
|
|
|
52,466
|
|
|
(15.4
|
)%
|
|
(7.7
|
)%
|
||||
OIBDA
|
$
|
25,243
|
|
|
$
|
24,196
|
|
|
4.3
|
%
|
|
13.0
|
%
|
|
$
|
42,776
|
|
|
$
|
43,089
|
|
|
(0.7
|
)%
|
|
8.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
OIBDA margin
|
52.2
|
%
|
|
48.8
|
%
|
|
3.4 p.p.
|
|
|
3.3 p.p.
|
|
|
49.1
|
%
|
|
45.1
|
%
|
|
4.0 p.p.
|
|
|
4.0 p.p.
|
|
|
For the Three Months Ended June 30, (US$ 000's)
|
|
For the Six Months Ended June 30, (US$ 000's)
|
||||||||||||||||||||||||
|
|
|
|
|
Movement
|
|
|
|
|
|
Movement
|
||||||||||||||||
|
2019
|
|
|
2018
|
|
|
% Act
|
|
|
% Lfl
|
|
|
2019
|
|
|
2018
|
|
|
% Act
|
|
|
% Lfl
|
|
||||
Television advertising
|
$
|
23,516
|
|
|
$
|
23,298
|
|
|
0.9
|
%
|
|
7.3
|
%
|
|
$
|
41,449
|
|
|
$
|
43,138
|
|
|
(3.9
|
)%
|
|
2.8
|
%
|
Carriage fees and subscriptions
|
2,291
|
|
|
2,193
|
|
|
4.5
|
%
|
|
10.9
|
%
|
|
4,563
|
|
|
4,436
|
|
|
2.9
|
%
|
|
10.0
|
%
|
||||
Other
|
1,506
|
|
|
1,279
|
|
|
17.7
|
%
|
|
25.4
|
%
|
|
2,633
|
|
|
2,149
|
|
|
22.5
|
%
|
|
30.9
|
%
|
||||
Net revenues
|
27,313
|
|
|
26,770
|
|
|
2.0
|
%
|
|
8.5
|
%
|
|
48,645
|
|
|
49,723
|
|
|
(2.2
|
)%
|
|
4.6
|
%
|
||||
Costs charged in arriving at OIBDA
|
18,758
|
|
|
22,864
|
|
|
(18.0
|
)%
|
|
(12.7
|
)%
|
|
38,361
|
|
|
44,714
|
|
|
(14.2
|
)%
|
|
(8.2
|
)%
|
||||
OIBDA
|
$
|
8,555
|
|
|
$
|
3,906
|
|
|
119.0
|
%
|
|
131.0
|
%
|
|
$
|
10,284
|
|
|
$
|
5,009
|
|
|
105.3
|
%
|
|
118.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
OIBDA margin
|
31.3
|
%
|
|
14.6
|
%
|
|
16.7 p.p.
|
|
|
16.6 p.p.
|
|
|
21.1
|
%
|
|
10.1
|
%
|
|
11.0 p.p.
|
|
|
11.0 p.p.
|
|
|
For the Three Months Ended June 30, (US$ 000's)
|
|
For the Six Months Ended June 30, (US$ 000's)
|
||||||||||||||||||||||||
|
|
|
|
|
Movement
|
|
|
|
|
|
Movement
|
||||||||||||||||
|
2019
|
|
|
2018
|
|
|
% Act
|
|
|
% Lfl
|
|
|
2019
|
|
|
2018
|
|
|
% Act
|
|
|
% Lfl
|
|
||||
Television advertising
|
$
|
14,578
|
|
|
$
|
15,723
|
|
|
(7.3
|
)%
|
|
(1.4
|
)%
|
|
$
|
25,388
|
|
|
$
|
27,233
|
|
|
(6.8
|
)%
|
|
(0.3
|
)%
|
Carriage fees and subscriptions
|
6,426
|
|
|
5,438
|
|
|
18.2
|
%
|
|
25.5
|
%
|
|
12,838
|
|
|
10,705
|
|
|
19.9
|
%
|
|
28.2
|
%
|
||||
Other
|
1,272
|
|
|
1,206
|
|
|
5.5
|
%
|
|
11.9
|
%
|
|
1,900
|
|
|
1,959
|
|
|
(3.0
|
)%
|
|
3.4
|
%
|
||||
Net revenues
|
22,276
|
|
|
22,367
|
|
|
(0.4
|
)%
|
|
5.9
|
%
|
|
40,126
|
|
|
39,897
|
|
|
0.6
|
%
|
|
7.5
|
%
|
||||
Costs charged in arriving at OIBDA
|
16,063
|
|
|
17,168
|
|
|
(6.4
|
)%
|
|
(0.5
|
)%
|
|
28,982
|
|
|
30,045
|
|
|
(3.5
|
)%
|
|
3.1
|
%
|
||||
OIBDA
|
$
|
6,213
|
|
|
$
|
5,199
|
|
|
19.5
|
%
|
|
27.0
|
%
|
|
$
|
11,144
|
|
|
$
|
9,852
|
|
|
13.1
|
%
|
|
21.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
OIBDA margin
|
27.9
|
%
|
|
23.2
|
%
|
|
4.7 p.p.
|
|
|
4.6 p.p.
|
|
|
27.8
|
%
|
|
24.7
|
%
|
|
3.1 p.p.
|
|
|
3.1 p.p.
|
|
|
For the Three Months Ended June 30, (US$ 000's)
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2019
|
|
|
2018
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Revenue:
|
|
|
|
|
|
|
|
||||||
Television advertising
|
$
|
147,184
|
|
|
$
|
146,662
|
|
|
0.4
|
%
|
|
7.2
|
%
|
Carriage fees and subscriptions
|
29,239
|
|
|
28,312
|
|
|
3.3
|
%
|
|
10.7
|
%
|
||
Other revenue
|
7,176
|
|
|
6,934
|
|
|
3.5
|
%
|
|
10.0
|
%
|
||
Net Revenues
|
183,599
|
|
|
181,908
|
|
|
0.9
|
%
|
|
7.9
|
%
|
||
Operating expenses:
|
|
|
|
|
|
|
|
||||||
Content costs
|
70,356
|
|
|
79,967
|
|
|
(12.0
|
)%
|
|
(5.7
|
)%
|
||
Other operating costs
|
13,806
|
|
|
14,202
|
|
|
(2.8
|
)%
|
|
3.5
|
%
|
||
Depreciation of property, plant and equipment
|
8,154
|
|
|
8,561
|
|
|
(4.8
|
)%
|
|
1.5
|
%
|
||
Amortization of broadcast licenses and other intangibles
|
2,113
|
|
|
2,267
|
|
|
(6.8
|
)%
|
|
(0.9
|
)%
|
||
Cost of revenues
|
94,429
|
|
|
104,997
|
|
|
(10.1
|
)%
|
|
(3.7
|
)%
|
||
Selling, general and administrative expenses
|
28,708
|
|
|
26,894
|
|
|
6.7
|
%
|
|
13.8
|
%
|
||
Operating income
|
$
|
60,462
|
|
|
$
|
50,017
|
|
|
20.9
|
%
|
|
29.0
|
%
|
|
For the Six Months Ended June 30, (US$ 000's)
|
||||||||||||
|
|
|
|
|
Movement
|
||||||||
|
2019
|
|
|
2018
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Revenue:
|
|
|
|
|
|
|
|
||||||
Television advertising
|
$
|
258,231
|
|
|
$
|
269,968
|
|
|
(4.3
|
)%
|
|
3.0
|
%
|
Carriage fees and subscriptions
|
58,789
|
|
|
56,876
|
|
|
3.4
|
%
|
|
11.4
|
%
|
||
Other revenue
|
13,138
|
|
|
11,773
|
|
|
11.6
|
%
|
|
19.5
|
%
|
||
Net Revenues
|
330,158
|
|
|
338,617
|
|
|
(2.5
|
)%
|
|
5.0
|
%
|
||
Operating expenses:
|
|
|
|
|
|
|
|
||||||
Content costs
|
140,716
|
|
|
158,427
|
|
|
(11.2
|
)%
|
|
(4.2
|
)%
|
||
Other operating costs
|
27,054
|
|
|
28,669
|
|
|
(5.6
|
)%
|
|
1.4
|
%
|
||
Depreciation of property, plant and equipment
|
16,380
|
|
|
16,948
|
|
|
(3.4
|
)%
|
|
3.9
|
%
|
||
Amortization of broadcast licenses and other intangibles
|
4,307
|
|
|
4,623
|
|
|
(6.8
|
)%
|
|
0.2
|
%
|
||
Cost of revenues
|
188,457
|
|
|
208,667
|
|
|
(9.7
|
)%
|
|
(2.7
|
)%
|
||
Selling, general and administrative expenses
|
53,602
|
|
|
55,352
|
|
|
(3.2
|
)%
|
|
4.2
|
%
|
||
Operating income
|
$
|
88,099
|
|
|
$
|
74,598
|
|
|
18.1
|
%
|
|
27.1
|
%
|
|
For the Three Months Ended June 30, (US$ 000's)
|
|
For the Six Months Ended June 30, (US$ 000's)
|
||||||||||||||||||
|
2019
|
|
|
2018
|
|
|
% Act
|
|
|
2019
|
|
|
2018
|
|
|
% Act
|
|
||||
Interest expense
|
$
|
(7,735
|
)
|
|
$
|
(12,411
|
)
|
|
37.7
|
%
|
|
$
|
(15,977
|
)
|
|
$
|
(30,229
|
)
|
|
47.1
|
%
|
Other non-operating income / (expense):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest income
|
115
|
|
|
263
|
|
|
(56.3
|
)%
|
|
267
|
|
|
407
|
|
|
(34.4
|
)%
|
||||
Foreign currency exchange gain / (loss), net
|
2,155
|
|
|
(6,234
|
)
|
|
134.6
|
%
|
|
(922
|
)
|
|
(1,844
|
)
|
|
50.0
|
%
|
||||
Change in fair value of derivatives
|
—
|
|
|
(1,101
|
)
|
|
NM
(1)
|
|
|
(36
|
)
|
|
(1,329
|
)
|
|
97.3
|
%
|
||||
Loss on extinguishment of debt
|
(84
|
)
|
|
(179
|
)
|
|
53.1
|
%
|
|
(235
|
)
|
|
(288
|
)
|
|
18.4
|
%
|
||||
Other income, net
|
51
|
|
|
325
|
|
|
(84.3
|
)%
|
|
66
|
|
|
336
|
|
|
(80.4
|
)%
|
||||
Provision for income taxes
|
(10,886
|
)
|
|
(7,005
|
)
|
|
(55.4
|
)%
|
|
(15,433
|
)
|
|
(11,220
|
)
|
|
(37.5
|
)%
|
||||
Income from discontinued operations, net of tax
|
—
|
|
|
2,350
|
|
|
NM
(1)
|
|
|
—
|
|
|
2,666
|
|
|
NM
(1)
|
|
||||
Net (income) / loss attributable to noncontrolling interests
|
(119
|
)
|
|
16
|
|
|
NM
(1)
|
|
|
(112
|
)
|
|
194
|
|
|
NM
(1)
|
|
(1)
|
Number is not meaningful.
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||
Revaluation of intercompany loans
|
$
|
939
|
|
|
$
|
(1,426
|
)
|
|
$
|
759
|
|
|
$
|
(1,157
|
)
|
Transaction gains / (losses) on long-term debt and other financing arrangements
|
422
|
|
|
(4,550
|
)
|
|
(305
|
)
|
|
(2,530
|
)
|
||||
Transaction gains / (losses) on revaluation of monetary assets and liabilities
|
794
|
|
|
(258
|
)
|
|
(1,376
|
)
|
|
1,843
|
|
||||
Transaction gains / (losses)
|
$
|
2,155
|
|
|
$
|
(6,234
|
)
|
|
$
|
(922
|
)
|
|
$
|
(1,844
|
)
|
|
For the Three Months Ended June 30, (US$ 000's)
|
|
For the Six Months Ended June 30, (US$ 000's)
|
||||||||||||||||||
|
2019
|
|
|
2018
|
|
|
% Act
|
|
|
2019
|
|
|
2018
|
|
|
% Act
|
|
||||
Currency translation adjustment, net
|
$
|
17,002
|
|
|
$
|
(34,629
|
)
|
|
NM
(1)
|
|
|
$
|
1,159
|
|
|
$
|
(22,844
|
)
|
|
NM
(1)
|
|
Unrealized loss on derivative instruments
|
(1,220
|
)
|
|
(3,119
|
)
|
|
60.9
|
%
|
|
(4,551
|
)
|
|
(2,928
|
)
|
|
(55.4
|
)%
|
(1)
|
Number is not meaningful.
|
|
For the Three Months Ended June 30, (US$ 000's)
|
|
For the Six Months Ended June 30, (US$ 000's)
|
||||||||||||||||
|
2019
|
|
|
2018
|
|
|
% Act
|
|
2019
|
|
|
2018
|
|
|
% Act
|
||||
Foreign exchange gain / (loss) on intercompany loans
|
$
|
2,868
|
|
|
$
|
(5,055
|
)
|
|
NM
(1)
|
|
$
|
2,256
|
|
|
$
|
(3,524
|
)
|
|
NM
(1)
|
Foreign exchange gain / (loss) on the Series B Preferred Shares
|
3,455
|
|
|
(14,828
|
)
|
|
NM
(1)
|
|
(1,651
|
)
|
|
(7,677
|
)
|
|
NM
(1)
|
||||
Currency translation adjustment
|
10,679
|
|
|
(14,746
|
)
|
|
NM
(1)
|
|
554
|
|
|
(11,643
|
)
|
|
NM
(1)
|
||||
Currency translation adjustment, net
|
$
|
17,002
|
|
|
$
|
(34,629
|
)
|
|
NM
(1)
|
|
$
|
1,159
|
|
|
$
|
(22,844
|
)
|
|
NM
(1)
|
(1)
|
Number is not meaningful.
|
|
Condensed Consolidated Balance Sheet (US$ 000’s)
|
||||||||||||
|
June 30, 2019
|
|
|
December 31, 2018
|
|
|
% Act
|
|
|
% Lfl
|
|
||
Current assets
|
$
|
360,963
|
|
|
$
|
374,093
|
|
|
(3.5
|
)%
|
|
(2.8
|
)%
|
Non-current assets
|
1,107,563
|
|
|
1,114,268
|
|
|
(0.6
|
)%
|
|
(0.4
|
)%
|
||
Current liabilities
|
169,413
|
|
|
139,692
|
|
|
21.3
|
%
|
|
22.0
|
%
|
||
Non-current liabilities
|
746,231
|
|
|
849,978
|
|
|
(12.2
|
)%
|
|
(11.7
|
)%
|
||
Temporary equity
|
269,370
|
|
|
269,370
|
|
|
—
|
%
|
|
—
|
%
|
||
CME Ltd. shareholders’ equity
|
283,053
|
|
|
229,020
|
|
|
NM
(1)
|
|
|
NM
(1)
|
|
||
Noncontrolling interests in consolidated subsidiaries
|
459
|
|
|
301
|
|
|
52.5
|
%
|
|
32.7
|
%
|
(1)
|
Number is not meaningful.
|
|
For the Six Months Ended June 30, (US$ 000's)
|
||||||
|
2019
|
|
|
2018
|
|
||
Net cash generated from continuing operating activities
|
$
|
140,280
|
|
|
$
|
79,671
|
|
Net cash used in continuing investing activities
|
(8,266
|
)
|
|
(10,164
|
)
|
||
Net cash used in continuing financing activities
|
(118,929
|
)
|
|
(92,003
|
)
|
||
Net cash provided by discontinued operations
|
—
|
|
|
8,839
|
|
||
Impact of exchange rate fluctuations on cash and cash equivalents
|
(477
|
)
|
|
(681
|
)
|
||
Net increase in cash and cash equivalents
|
$
|
12,608
|
|
|
$
|
(14,338
|
)
|
|
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
|
$
|
659,056
|
|
|
$
|
—
|
|
|
$
|
125,562
|
|
|
$
|
533,494
|
|
|
$
|
—
|
|
Long-term debt – interest
|
127,896
|
|
|
25,674
|
|
|
47,924
|
|
|
54,298
|
|
|
—
|
|
|||||
Unconditional purchase obligations
|
69,301
|
|
|
23,852
|
|
|
31,566
|
|
|
13,221
|
|
|
662
|
|
|||||
Operating lease obligations
|
13,570
|
|
|
3,810
|
|
|
4,816
|
|
|
2,590
|
|
|
2,354
|
|
|||||
Finance lease obligations
|
15,980
|
|
|
6,351
|
|
|
8,785
|
|
|
844
|
|
|
—
|
|
|||||
Other long-term obligations
|
25,433
|
|
|
14,554
|
|
|
6,322
|
|
|
4,557
|
|
|
—
|
|
|||||
Total contractual obligations
|
$
|
911,236
|
|
|
$
|
74,241
|
|
|
$
|
224,975
|
|
|
$
|
609,004
|
|
|
$
|
3,016
|
|
Expected Maturity Dates
|
|
2019
|
|
|
2020
|
|
|
2021
|
|
2022
|
|
|
2023
|
|
Thereafter
|
|
||||
Long-term Debt (000's):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Variable rate (EUR)
|
|
—
|
|
|
—
|
|
|
110,335
|
|
|
|
—
|
|
|
468,800
|
|
|
|
—
|
|
Average interest rate
(1)
|
|
—
|
|
|
—
|
|
|
1.28
|
%
|
|
|
—
|
|
|
1.28
|
%
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest Rate Swaps (000's):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Variable to fixed (EUR)
|
|
110,335
|
|
|
—
|
|
|
579,135
|
|
(2)
|
|
—
|
|
|
468,800
|
|
(3)
|
|
—
|
|
Average pay rate
|
|
0.31
|
%
|
|
—
|
|
|
0.31
|
%
|
|
|
—
|
|
|
0.97
|
%
|
|
|
—
|
|
Average receive rate
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
|
—
|
|
|
—
|
%
|
|
|
—
|
|
(1)
|
As discussed in Item 1,
Note 4, "Long-term Debt and Other Financing Arrangements"
, as consideration for Warner Media's guarantee of the Euro Loans, we pay Guarantee Fees to Warner Media based on the amounts outstanding on the Euro Loans, each calculated such that the all-in borrowing rate on the 2021 Euro Loan was
3.25%
per annum and the all-in borrowing rate on the 2023 Euro Loan was
3.75%
per annum as of
June 30, 2019
.
|
(2)
|
The interest rate swaps related to the 2021 Euro Loan maturing in 2021 are forward starting to coincide with the maturity date of the interest rate swaps maturing in 2019. See Item 1,
Note 12, "Financial Instruments and Fair Value Measurements"
.
|
(3)
|
The interest rate swaps related to the 2023 Euro Loan maturing in 2023 are forward starting to coincide with the maturity date of the interest rate swaps maturing in 2021. See Item 1,
Note 12, "Financial Instruments and Fair Value Measurements"
.
|
Expected Maturity Dates
|
|
2019
|
|
|
2020
|
|
|
2021
|
|
2022
|
|
|
2023
|
|
Thereafter
|
|
||||
Long-term Debt (000's):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Variable rate (EUR)
|
|
—
|
|
|
—
|
|
|
210,335
|
|
|
|
—
|
|
|
468,800
|
|
|
|
—
|
|
Average interest rate
(1)
|
|
—
|
|
|
—
|
|
|
1.28
|
%
|
|
|
—
|
|
|
1.28
|
%
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest Rate Swaps (000's):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Variable to fixed (EUR)
|
|
210,335
|
|
|
—
|
|
|
679,135
|
|
(2)
|
|
—
|
|
|
468,800
|
|
(3)
|
|
—
|
|
Average pay rate
|
|
0.31
|
%
|
|
—
|
|
|
0.33
|
%
|
|
|
—
|
|
|
0.97
|
%
|
|
|
—
|
|
Average receive rate
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
|
—
|
|
|
—
|
%
|
|
|
—
|
|
(1)
|
As discussed in Item 1,
Note 4, "Long-term Debt and Other Financing Arrangements"
, as consideration for Warner Media's guarantee of the Euro Loans, we pay Guarantee Fees to Warner Media based on the amounts outstanding on the Euro Loans, each calculated such that the all-in borrowing rate on the 2021 Euro Loan was
3.25%
per annum and the all-in borrowing rate on the 2023 Euro Loan was
3.75%
per annum as of
December 31, 2018
.
|
(2)
|
The interest rate swaps related to the 2021 Euro Loan maturing in 2021 are forward starting to coincide with the maturity date of the interest rate swaps maturing in 2019. See Item 1,
Note 12, "Financial Instruments and Fair Value Measurements"
.
|
(3)
|
The interest rate swaps related to the 2023 Euro Loan maturing in 2023 are forward starting to coincide with the maturity date of the interest rate swaps maturing in 2021. See Item 1,
Note 12, "Financial Instruments and Fair Value Measurements"
.
|
Exhibit Number
|
|
Description
|
3.01
|
|
|
|
|
|
10.01
|
|
|
|
|
|
31.01
|
|
|
|
|
|
31.02
|
|
|
|
|
|
31.03
|
|
|
|
|
|
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:
|
July 23, 2019
|
/s/ David Sturgeon
David Sturgeon
Executive Vice President and Chief Financial Officer
Principal Financial Officer and Principal Accounting Officer
|
SUBJECT
|
BYE‑LAW NO
.
|
Interpretation
|
1-2
|
Share Capital
|
3
|
Alteration Of Capital
|
4-7
|
Share Rights
|
8-9A
|
Variation of Rights
|
10-11
|
Shares
|
12-15
|
Shares Certificates
|
16-21
|
Lien
|
22-24
|
Calls On Shares
|
25-33
|
Forfeiture Of Shares
|
34-42
|
Register of Members
|
43-44
|
Record Dates
|
45
|
Transfer of Shares
|
46-51
|
Transmission Of Shares
|
52-54
|
Untraceable Members
|
55
|
General Meetings
|
56-58
|
Notice Of General Meetings
|
59-60
|
Proceedings At General Meetings
|
61-65
|
Voting
|
66-77
|
Proxies
|
78-83
|
Corporations Acting By Representatives
|
84
|
Written Resolutions Of Members
|
85
|
Board Of Directors
|
86
|
Retirement Of Directors
|
87-88
|
Disqualification of Directors
|
89
|
Executive Directors and Committee
|
90-91A
|
Alternate Directors
|
92-95
|
Directors' Fees And Expenses
|
96-99
|
Directors' and Officers' Interests
|
100-103
|
General Powers Of The Directors
|
104-109
|
Borrowing Powers
|
110-113
|
Proceedings Of The Directors
|
114-123
|
Managers
|
124-126
|
Officers
|
127-131
|
Register of Directors and Officers
|
132
|
Minutes
|
133
|
Seal
|
134
|
Authentication Of Documents
|
135
|
Destruction Of Documents
|
136
|
Dividends And Other Payments
|
137-146
|
Reserve
|
147
|
Capitalisation
|
148-149
|
Subscription Rights Reserve
|
150
|
Accounting Records
|
151-153
|
Audit
|
154-159
|
Notices
|
160-162
|
Signatures
|
163
|
Winding Up
|
164-165
|
Indemnity
|
166
|
Alteration Of Bye-laws And Amendment To Memorandum Of Association
|
167
|
Information
|
168
|
WORD
|
MEANING
|
"Act"
|
the Companies Act 1981 of Bermuda, as amended from time to time
|
|
|
"Auditor"
|
the auditor of the Company for the time being and may include any individual or partnership
|
|
|
"Bye‑laws"
|
these Bye-laws in their present form or as supplemented or amended or substituted from time to time
|
|
|
"Board" or "Directors"
|
the Board of Directors of the Company or the Directors present at a meeting of Directors at which a quorum is present
|
|
|
"capital"
|
the share capital from time to time of the Company
|
|
|
"clear days"
|
in relation to the period of a notice that period excluding the day when the notice is given or deemed to be given and the day for which it is given or on which it is to take effect
|
|
|
"clearing house"
|
a clearing house recognised by the laws of the jurisdiction in which the shares of the Company are listed or quoted on a stock exchange in such jurisdiction
|
|
|
"Company"
|
Central European Media Enterprises Ltd.
|
|
|
"competent regulatory authority"
|
a competent regulatory authority in the territory where the shares of the Company are listed or quoted on a stock exchange in such territory
|
|
|
"debenture" and "debenture holder"
|
include debenture stock and debenture stockholder respectively
|
|
|
"Designated Stock Exchange"
|
a stock exchange which is an appointed stock exchange for the purposes of the Act in respect of which the shares of the Company are listed or quoted and where such appointed stock exchange deems such listing or quotation to be the primary listing or quotation of the shares of the Company
|
|
|
"dollars" and "$"
|
dollars, the legal currency of the United States of America
|
|
|
"head office"
|
such office of the Company as the Directors may from time to time determine to be the principal office of the Company
|
|
|
"Immediate Family"
|
with respect to any individual, such individual's spouse, descendants (natural or adoptive), grandparents, parents, siblings of the whole or half blood
|
|
|
"Member"
|
a duly registered holder from time to time of the shares in the capital of the Company
|
|
|
"month"
|
a calendar month
|
|
|
"Notice"
|
written notice unless otherwise specifically stated and as further defined in these Bye-laws
|
|
|
"Office"
|
the registered office of the Company for the time being
|
|
|
"paid up"
|
paid up or credited as paid up
|
|
|
"Register"
|
the principal register and where applicable, any branch register of Members of the Company to be kept pursuant to the provisions of the Act
|
|
|
"Registration Office"
|
in respect of any class of share capital such place as the Board may from time to time determine to keep a branch register of Members in respect of that class of share capital and where (except in cases where the Board otherwise directs) the transfers or other documents of title for such class of share capital are to be lodged for registration and are to be registered
|
|
|
"Seal"
|
common seal or any one or more duplicate seals of the Company (including a securities seal) for use in Bermuda or in any place outside Bermuda
|
|
|
"Secretary"
|
any person firm or corporation appointed by the Board to perform any of the duties of secretary of the Company and includes any assistant, deputy, temporary or acting secretary
|
|
|
"Statutes"
|
the Act and every other act of the Legislature of Bermuda for the time being in force applying to or affecting the Company, its memorandum of association and/or these Bye-laws
|
|
|
"year"
|
a calendar year
|
(a) words importing the singular include the plural and vice versa;
|
|
(b) words importing a gender include every gender;
|
|
(c) words importing persons include companies, associations and bodies of persons whether corporate or not;
|
|
(d) the words:
|
|
(i) "may" shall be construed as permissive;
|
|
(ii) "shall" or "will" shall be construed as imperative;
|
|
(e) expressions referring to writing shall, unless the contrary intention appears, be construed as including printing, litography, photography and other modes of representing words or figures in a visible form;
|
|
(f) references to any act, ordinance, statute or statutory provision shall be interpreted as relating to any statutory modification or re‑enactment thereof for the time being in force;
|
|
(g) save as aforesaid words and expressions defined in the Statutes shall bear the same meanings in these Bye‑laws if not inconsistent with the subject in the context;
|
|
(h) a resolution shall be a special resolution when it has been passed by a majority of not less than three‑fourths of votes cast by such Members as, being entitled so to do, vote in person or, in the case of such Members as are corporations, by their respective duly authorised representative or, where proxies are allowed, by proxy at a general meeting of which not less than twenty‑one (21) clear days' notice, specifying (without prejudice to the power contained in these Bye‑laws to amend the same) the intention to propose the resolution as a special resolution, has been duly given. Provided that, except in the case of an annual general meeting, if it is so agreed by a majority in number of the Members having the right to attend and vote at any such meeting, being a majority together holding not less than ninety‑five (95) per cent. in nominal value of the shares giving that right, a resolution may be proposed and passed as a special resolution at a meeting of which less than twenty‑one (21) clear days' Notice has been given;
|
|
(i) a resolution shall be an ordinary resolution when it has been passed by a simple majority of votes cast by such Members as, being entitled so to do, vote in person or, in the case of any Member being a corporation, by its duly authorised representative or, where proxies are allowed, by proxy at a general meeting of which not less than fourteen (14) clear days' Notice has been duly given;
|
|
(j) a special resolution shall be effective for any purpose for which an ordinary resolution is expressed to be required under any provision of these Bye‑laws or the Statutes.
|
(a) 440,000,000 Shares of Class A Common Stock, par value $0.08 per share ("Class A Shares");
|
|
(b) 15,000,000 Shares of Class B Common Stock, par value $0.08 per share ("Class B Shares"); and
|
|
(c) 5,000,000 Shares of Preferred Stock, par value $0.08 per share ("Preferred Shares").
|
(a) be entitled to one vote per Class A Share;
|
|
(b) be entitled to such dividends as the directors may from time to time declare on Class A Shares pari passu with the holders of Class B Shares; and
|
|
(c) in the event of a winding-up or dissolution of the Company, whether voluntary or involuntary or for a reorganisation or otherwise or upon a distribution of capital, be entitled, after the satisfaction of the rights of the holders of Preferred Shares, to all the surplus assets of the Company pari passu with the holders of Class B Shares.
|
(a) be entitled to ten votes per Class B Share;
|
|
(b) be entitled to such dividends as the directors may from time to time declare on Class B Shares, pari passu with the holders of Class A Shares; and
|
|
(c) in the event of a winding up or dissolution of the Company, whether voluntary or involuntary or for a re-organisation or otherwise or upon a distribution of capital, be entitled, after the satisfaction of the rights of the holders of Preferred Shares, to all the surplus assets of the Company pari passu with the holders of Class A Shares.
|
(a) increase its capital by such sum, to be divided into shares of such amounts, as the resolution shall prescribe;
|
|
(b) consolidate and divide all or any of its capital into shares of larger amount than its existing shares;
|
|
(c) divide its shares into several classes and without prejudice to any special rights previously conferred on the holders of existing shares attach thereto respectively any preferential, deferred, qualified or special rights, privileges, conditions or such restrictions which in the absence of any such determination by the Company in general meeting, as the Directors may determine provided always that where the Company issues shares which do not carry voting rights, the words "non‑voting" shall appear in the designation of such shares;
|
|
(d) sub‑divide its shares, or any of them, into shares of smaller amount than is fixed by the memorandum of association (subject, nevertheless, to the Act), and may by such resolution determine that, as between the holders of the shares resulting from such sub‑division, one or more of the shares may have any such preferred rights or be subject to any such restrictions as compared with the other or others as the Company has power to attach to unissued or new shares;
|
|
(e) change the currency denomination of its share capital; and
|
|
(f) cancel any shares which, at the date of the passing of the resolution, have not been taken, or agreed to be taken, by any person, and diminish the amount of its capital by the amount of the shares so cancelled.
|
(a) the necessary quorum (other than at an adjourned meeting) shall be two persons holding or representing by proxy not less than one‑third in nominal value of the issued shares of that class and at any adjourned meeting of such holders, two holders present in person or by proxy (whatever the number of shares held by them) shall be a quorum;
|
|
(b) every holder of shares of the class shall be entitled on a poll to one vote for every such share held by him or in the case of Class B Shares, ten votes for every such share held by him; and
|
|
(c) any holder of shares of the class present in person or by proxy may demand a poll.
|
(i) any contract or arrangement for giving to such Director any security or indemnity in respect of money lent by him or obligations incurred or undertaken by him at the request of or for the benefit of the Company or any of its subsidiaries;
|
|
(ii) any contract or arrangement for the giving of any security or indemnity to a third party in respect of a debt or obligation of the Company or any of its subsidiaries for which the Director has himself assumed responsibility in whole or in part whether alone or jointly under a guarantee or indemnity or by the giving of security;
|
|
(iii) any contract or arrangement concerning an offer of shares or debentures or other securities of or by the Company or any other company which the Company may promote or be interested in for subscription or purchase, where the Director is or is to be interested as a participant in the underwriting or sub‑underwriting of the offer;
|
|
(iv) any contract or arrangement in which he is interested in the same manner as other holders of shares or debentures or other securities of the Company or any of its subsidiaries by virtue only of his interest in shares or debentures or other securities of the Company;
|
|
(v) any contract or arrangement concerning any other company in which he is interested only, whether directly or indirectly, as an officer or executive or a shareholder other than a company in which the Director together with any of his associates (as defined by the rules, where applicable, of the Designated Stock Exchange) is beneficially interested in five (5) per cent or more of the issued shares or of the voting rights of any class of shares of such company (or any third company through which his interest is derived); or
|
|
(vi) any proposal concerning the adoption, modification or operation of a share option scheme, a pension fund or retirement, death or disability benefits scheme or other arrangement which relates both to directors and employees of the Company or of any of its subsidiaries and does not provide in respect of any Director as such any privilege or advantage not accorded to the employees to which such scheme or fund relates.
|
(a)
|
any share certificate which has been cancelled at any time after the expiry of one (1) year from the date of such cancellation;
|
|
|
(b)
|
any divident mandate or any variation or cancellation thereof or any notification of change of name or address at any time after the expiry of two (2) years from the date such mandate variation cancellation or notification was recorded by the Company;
|
|
|
(c)
|
any instrument of transfer of shares which has been registered at any time after the expiry of seven (7) years from the date of registration;
|
|
|
(d)
|
any allotment letters after the expiry of seven (7) years from the date of issue thereof; and
|
|
|
(e)
|
copies of powers of attorney, grants of probate and letters of administration at any time after the expiry of seven (7) years after the account to which the relevant power of attorney, grant of probate or letters of administration related has been closed;
|
(i)
|
the said amount in cash which the holder of such warrant is required to pay on exercise of the subscription rights represented thereby (or, as the case may be, the relevant portion thereof in the event of a partial exercise of the subscription rights); and
|
|
|
(ii)
|
the nominal amount of shares in respect of which such subscription rights would have been exercisable having regard to the provisions of the conditions of the warrants, had it been possible for such subscription rights to represent the right to subscribe for shares at less than par
|
(a)
|
by delivering it to such Member in person; or
|
|
|
(b)
|
by sending it by letter mail or courier to such Member's address in the Register of Members; or
|
|
|
(c)
|
if consented to by the Member to whom such notice is given, by transmitting it by electronic means (including facsimile and electronic mail, but not telephone) in accordance with such directions as may be given by such Member to the Company for such purpose; or
|
|
|
(d)
|
if consented to by the Member to whom such notice is given, by posting on an electronic network together with a separate notice to the Member of the specific posting; or
|
|
|
(e)
|
if consented to by the Member to whom such notice is given, by any other form of electronic transmission.
|
(a) “
Affiliate
”
means any entity (including, but not limited to, joint ventures, limited liability companies, and partnerships) which directly or indirectly, through one or more intermediaries, controls, is controlled by, or is under common control with, the Company;
provided
, that AT&T Inc. (as the successor to the beneficial ownership interest of Time Warner Inc. in the Company) shall not be an Affiliate of the Company for purposes of this definition. For this purpose, “
control
” shall mean ownership of 50% or more of the total combined voting power or value of all classes of securities or interests of the entity, or the power to direct the management and policies of the entity, by contract or otherwise.
|
|
(b) “
Award
”
means any Option, Restricted Stock Unit Award, Restricted Stock Award, or SAR .
|
|
(c) “
Award Agreement
” means a written or electronic agreement and any amendments thereto (including any amendments effected through a Participant’s employment agreement or amendments thereto), between the Company and a Participant setting out the terms and conditions of an Award granted pursuant to the Plan.
|
|
(d)
“
Board
” means the Board of Directors of the Company.
|
(e)
“Change in Control”
means:
|
|
(i) the consummation of any amalgamation, consolidation or merger of the Company pursuant to which the shareholders of the Company immediately prior to the amalgamation, merger or consolidation do not constitute, immediately after the amalgamation, consolidation or merger, the beneficial owners (within the meaning of Rule 13d-3 under the Exchange Act) of 50% or more of the voting power of the then outstanding securities of the Company (or the surviving entity) generally entitled to vote in the election of directors;
provided
, that any amalgamation, consolidation, merger or other business combination effected solely to change the domicile of the Company shall not constitute a Change in Control;
|
|
(ii) the occurrence of an event the result of which is that any “person” or “group” of related persons (as defined in Section 13(d) and 14(d)(2) of the Exchange Act), becomes the beneficial owner, directly or indirectly, of securities representing more than 50% of the combined voting power of the then outstanding securities of the Company entitled to vote generally in the election of directors;
|
|
(iii) the sale or other disposition (in one transaction or a series of transactions) of all or substantially all of the assets of the Company and its Affiliates to an unaffiliated third party or the liquidation or dissolution of the Company; or
|
|
(iv) a change in the composition of the Board in any two-year period, such that a majority of the members of the Board are not (A) persons who were directors at the beginning of such period or (B) persons who are elected, or nominated for election, to the Board by an affirmative vote of the majority of the such directors (but shall not include an individual whose election or nomination is in connection with an actual or threatened proxy contest relating to the election of directors to the Board);
|
|
provided
,
however
, that (I) a Change in Control shall not include a Time Warner Transaction, and (II) for purposes of any Award or subplan that may constitute deferred compensation within the meaning of Code section 409A, the Committee, in its discretion, may specify a different definition of Change in Control in order to comply with or cause an Award to be exempt from the provisions of Code section 409A.
|
|
(f) “
Code
”
means the U.S. Internal Revenue Code of 1986, as amended, and any successor thereto, as well as any regulations promulgated thereunder.
|
|
(g) “
Committee
” means the Compensation Committee of the Board or such other committee appointed by the Board consisting of no fewer than two members that has been delegated authority to administer the Plan as provided in Section 3 hereof.
|
|
(h) “
Company
” means Central European Media Enterprises Ltd., a Bermuda company limited by shares.
|
|
(i) “
Effective Date
”
means April 20, 2015, the date the Board approved the Plan.
|
|
(j) “
Exchange Act
”
means the U.S. Securities Exchange Act of 1934, as amended.
|
|
(k) “
Fair Market Value
” means, with respect to the Shares, as of any date:
|
|
(i) if there is a public market for the Shares and the Shares are listed on NASDAQ, the closing price per Share for a regular market session on that date on NASDAQ or, if no sale is reported for that date, on the last preceding day on which a sale was reported;
|
|
(ii) if the Shares are no longer listed on NASDAQ, the closing price per Share on the principal exchange or market for the Shares (as determined by the Committee if the Shares are listed or admitted to trading on more than one exchange or market) or, if no sale is reported for that date, on the last preceding day on which a sale was reported; or
|
|
(iii) if the Shares are neither listed or admitted to trading on a national securities exchange or an established securities market the value determined by the Committee in good faith by the reasonable application of a reasonable valuation method.
|
|
(l) “
Incentive Stock Option
” means any Option granted under Section 6 that is intended to meet the requirements of Section 422 of the Code.
|
|
(m) “
Non-qualified Stock Option
” means any Option granted under Section 6 that is not an Incentive Stock Option.
|
|
(n) “
Option
” means any option granted under Section 6.
|
|
(o) “
Participant
” means an employee, prospective employee, or non-employee director of the Company or an Affiliate who is selected by the Committee to participate in the Plan.
|
|
(p) “
Performance-Based Award
” means an Award that vests on the attainment of one or more Performance Measures established by the Committee.
|
|
(q) “
Performance Measures
” mean criteria established by the Committee relating to any of the following, as it may apply to an individual, one or more business units, divisions or subsidiaries, or on a Company-wide basis, and in either absolute terms or relative to the performance of one or more comparable companies or an index covering multiple companies: revenue; earnings before interest, taxes, depreciation and amortization (EBITDA); operating income before depreciation and amortization (OIBDA); operating income; pre- or after-tax income; free cash flow; cash flow per Share; net earnings; earnings per Share; price-to-earnings ratio; return on equity; return on invested capital; return on assets; growth in assets; Share price performance; total shareholder return; improvement in or attainment of expense levels; improvement in or attainment of working capital levels; relative performance to a group of companies comparable to the Company, and strategic business criteria consisting of one or more objectives based on the Company’s meeting specified goals relating to revenues, costs, market penetration or share, business expansion, acquisitions, divestitures or other corporate transactions.
|
|
(r) “
Prior Plan
” means the Company’s Amended and Restated Stock Incentive Plan, as amended.
|
|
(s) “
Restricted Stock
” means Shares granted pursuant to Section 8 that are subject to such vesting and transfer restrictions as determined by the Committee and such other restrictions as set forth in the Plan and the applicable Award Agreement.
|
|
(t) “
Restricted Stock Unit
” means a contractual right granted to a Participant who receives an Award pursuant to Section 7 which represents a notional unit interest equal in value to a Share.
|
|
(u) “
SAR
” means a stock appreciate right granted pursuant to Section 9.
|
|
(v) “
Share
” means a share of Class A Common Stock, par value $0.08 per share, of the Company.
|
|
(w) “
Subsidiary
” means any “
subsidiary corporation
” of the Company, as defined in Section 424(f) of the Code.
|
|
(x) “
Time-Based Award
” means an Award that vests in one or more installments over a period of a Participant’s employment or other service to the Company as specified by the Committee.
|
|
(y) “
Time Warner Transaction
” means (i) any transaction or event (including the exercise of conversion rights under any convertible security) the result of which is that AT&T Inc. (as the successor to the beneficial ownership interest of Time Warner Inc. in the Company) becomes the beneficial owner, directly or indirectly, of securities (including any securities attributed to it as part of a group under Section 13(d) of the Exchange Act) representing more than 50% of the combined voting power of the then outstanding securities of the Company entitled to vote generally in the election of directors; or (ii) the consummation of any amalgamation, consolidation or merger of the Company pursuant to which the shareholders of the Company immediately prior to the amalgamation, merger or consolidation do not constitute, immediately after the amalgamation, consolidation or merger, the beneficial owners (within the meaning of Rule 13d-3 under the Exchange Act) of 50% or more of the voting power of the then outstanding securities of the Company (or the surviving entity) generally entitled to vote in the election of directors;
provided
, that AT&T Inc. is the beneficial owner of 20% of the voting power of the then outstanding securities of the Company (or the surviving entity) generally entitled to vote in the election of directors following such amalgamation, consolidation or merger. For the avoidance of doubt, in the event AT&T Inc. is the beneficial owner of less than 20% of the voting power of the then outstanding securities of the Company (or the surviving entity) generally entitled to vote in the election of directors following such amalgamation, consolidation or merger, such transaction shall constitute a Change in Control.
|
(i) for any stock certificates for which the Committee requires that the Company retain custody, a Participant will not be entitled to delivery of the stock certificate or other evidence of such Restricted Stock before the end of such Restricted Period and unless all other vesting requirements shall have been satisfied;
|
|
(ii) the Company will not issue any dividends or other distributions (“
Retained Distributions
”) made or declared with respect to such Restricted Stock until such time as the Shares of Restricted Stock in respect of which such Retained Distributions shall have been made or declared shall have become vested (and such Retained Distributions shall be subject to the same restrictions and other terms and conditions as are applicable to the Shares of Restricted Stock underlying such Restricted Distributions);
|
|
(iii) except as permitted by Section 11(b), a Participant who receives an Award of Restricted Stock shall not sell, assign, exchange, transfer, pledge, charge, hypothecate or otherwise dispose of or encumber any of the Shares of Restricted Stock before the end of the Restricted Period and unless all other vesting requirements have been satisfied; and
|
|
(iv) any breach of any restrictions or other terms or conditions of such Award of any Restricted Stock or any Retained Distributions in respect thereof will result in such Restricted Stock or Retained Distributions being forfeited by means of repurchase in accordance with the corresponding Award Agreement.
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Central European Media Enterprises Ltd.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any changes in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report), that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
|
/s/ Michael Del Nin
|
|
Michael Del Nin
|
|
co-Chief Executive Officer
|
|
(co-Principal Executive Officer)
|
|
July 23, 2019
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Central European Media Enterprises Ltd.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any changes in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report), that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
|
/s/ Christoph Mainusch
|
|
Christoph Mainusch
|
|
co-Chief Executive Officer
|
|
(co-Principal Executive Officer)
|
|
July 23, 2019
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Central European Media Enterprises Ltd.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any changes in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report), that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
|
/s/ David Sturgeon
|
|
David Sturgeon
|
|
Chief Financial Officer
|
|
(Principal Financial Officer)
|
|
July 23, 2019
|
1
|
the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
2
|
the information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company as of the dates and for the periods explained in the Report.
|
|
/s/ Michael Del Nin
|
|
/s/ Christoph Mainusch
|
|
/s/ David Sturgeon
|
|
Michael Del Nin
|
|
Christoph Mainusch
|
|
David Sturgeon
|
|
co-Chief Executive Officer
|
|
co-Chief Executive Officer
|
|
Chief Financial Officer
|
|
(co-Principal Executive Officer)
|
|
(co-Principal Executive Officer)
|
|
(Principal Financial Officer)
|
|
July 23, 2019
|
|
July 23, 2019
|
|
July 23, 2019
|