BERMUDA |
|
N/A |
(State or other jurisdiction of incorporation and organisation) |
|
(IRS Employer Identification No.) |
Clarendon House, Church Street, Hamilton |
|
HM CX Bermuda |
(Address of principal executive offices) |
|
(Zip Code) |
Document |
Location in Form 10-K in Which Document is Incorporated | |
|
| |
Registrant's Proxy Statement for the Annual General Meeting of Shareholders to be held on June 2, 2004 |
Part III |
| ||
|
|
|
|
|
Page |
PART I |
|
|
|
| |
|
Item 1 |
|
Business |
|
3 |
|
Item 2 |
|
Properties |
|
23 |
|
Item 3 |
|
Legal Proceedings |
|
24 |
|
Item 4 |
|
Submission of Matters to a Vote of Security Holders |
|
25 |
|
|
|
|
|
|
PART II |
|
|
|
| |
|
Item 5 |
|
Market for Registrant's Common Equity and Related Stockholder Matters and Issuer Purchases of Equity Securities |
|
25 |
|
Item 6 |
|
Selected Financial Data |
|
26 |
|
Item 7 |
|
Management's Discussion and Analysis of Financial Condition and Results of Operations |
|
29 |
|
Item 7A |
|
Quantitative and Qualitative Disclosures About Market Risk |
|
53 |
|
Item 8 |
|
Financial Statements and Supplementary Data |
|
54 |
|
Item 9 |
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosures |
|
115 |
|
Item 9A |
|
Controls and Procedures |
|
115 |
|
|
|
|
|
|
PART III |
|
|
|
| |
|
Item 10 |
|
Directors and Executive Officers of the Registrant |
|
116 |
|
Item 11 |
|
Executive Compensation |
|
116 |
|
Item 12 |
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters |
|
116 |
|
Item 13 |
|
Certain Relationships and Related Transactions |
|
116 |
|
Item 14 |
|
Principal Accountant Fees and Services |
|
116 |
|
|
|
|
|
|
PART IV |
|
|
|
| |
|
Item 15 |
|
Exhibits, Financial Statement Schedules, and Reports on Form 8-K |
|
117 |
|
|
|
|
|
|
SIGNATURES |
|
|
|
122 |
Page 2 | ||
| ||
Page 3 | ||
| ||
Key Subsidiaries and Affiliates as at 31 December, 2003 |
|
Share of Profits |
|
Voting Interest |
|
Accounting Treatment |
|
TV Network |
|
|
|
|
| ||||
Continuing Operations |
|
|
|
|
|
|
|
|
|
||||||||
Romania |
|
|
|
|
|
|
|
|
Operating Companies: |
|
|
|
|
|
|
|
|
Media Pro International S.A. (MPI) |
|
66% |
|
66% |
|
Subsidiary |
|
|
Media Vision S.R.L. (Media Vision) |
|
70% |
|
70% |
|
Subsidiary |
|
|
License Companies: |
|
|
|
|
|
|
|
|
Pro TV S.A. - formerly Pro TV S.R.L. (Pro TV) |
|
66% |
|
66% |
|
Subsidiary |
|
PRO TV and PRO TV INTERNATIONAL |
Media Pro S.R.L. (Media Pro) |
|
44% |
|
44% |
|
Equity Accounted Affiliate |
|
PRO TV and ACASA |
Slovenia |
|
|
|
|
|
|
|
|
Operating Company: |
|
|
|
|
|
|
|
|
Produkcija Plus, d.o.o. (Pro Plus) |
|
96.85% |
|
96.85% |
|
Subsidiary |
|
|
License Companies: |
|
|
|
|
|
|
|
|
Pop TV d.o.o. (Pop TV) |
|
96.85% |
|
96.85% |
|
Subsidiary |
|
POP TV |
Kanal A d.o.o. (Kanal A) |
|
96.85% |
|
96.85% |
|
Subsidiary |
|
KANAL A |
Slovak Republic |
|
|
|
|
|
|
|
|
Operating Company: |
|
|
|
|
|
|
|
|
Slovenska Televizna Spolocnost, spol. s r.o. (STS) |
|
70% |
|
49% |
|
Equity Accounted Affiliate |
|
|
License Company: |
|
|
|
|
|
|
|
|
Markiza-Slovakia s.r.o. (Markiza) |
|
0.1% |
|
34% |
|
Equity Accounted Affiliate |
|
MARKIZA TV |
Ukraine |
|
|
|
|
|
|
|
|
Operating Companies: |
|
|
|
|
|
|
|
|
Innova Film GmbH (Innova) |
|
60% |
|
60% |
|
Subsidiary |
|
|
International Media Services Ltd. (IMS) |
|
60% |
|
60% |
|
Subsidiary |
|
|
Enterprise "Inter-Media" (Inter-Media) |
|
60% |
|
60% |
|
Subsidiary |
|
|
License Company: |
|
|
|
|
|
|
|
|
Broadcasting Company "Studio 1+1" (Studio 1+1) |
|
18% |
|
18% |
|
Equity Accounted Affiliate |
|
STUDIO 1+1 |
Page 4 | ||
| ||
Page 5 | ||
| ||
Country |
|
Station and Networks |
|
Launch Date |
|
Technical Reach (1) |
|
2003 Audience Share (2) |
|
Market Rank (2) |
|
|
|
|
|
| |||||
Romania |
|
PRO TV |
|
December 1995 |
|
72 % |
|
15.4% |
|
2 |
|
|
ACASA |
|
February 1998 |
|
56 % |
|
6.6% |
|
5 |
Slovak Republic |
|
MARKIZA TV |
|
August 1996 |
|
97% |
|
45.8% |
|
1 |
Slovenia |
|
POP TV |
|
December 1995 |
|
87% |
|
29.5% |
|
1 |
|
|
KANAL A |
|
October 2000 (3) |
|
81% |
|
10.2% |
|
4 |
Ukraine |
|
STUDIO 1+1 |
|
January 1997 |
|
95% |
|
19.1% |
|
2 |
(1) |
|
"Technical Reach" measures the percentage of people in the country who are able to receive the signals of the indicated stations and networks. Source: Internal estimates supplied by each country's operations. Each of our stations in the relevant country has estimated its own technical reach based on the location, power and frequency of each of its many transmitters and the local population density and geography around that transmitter. The technical reach calculation is designed to estimate the number of homes that can receive the stations broadcast signal. This is separate from the independent third party measurement that determines viewing shares. |
(2) |
|
Nationwide all day audience share and rank (except Ukraine which is audience share and rank within coverage area). Source: Romania: Peoplemeters Taylor Nelson Sofres, Slovak Republic: Visio / MVK, Slovenia: Peoplemeters AGB Media Services, Ukraine: Peoplemeters GFK USM. There are seven, six, four and six significant stations ranked in Romania, the Slovak Republic, Slovenia, and Ukraine, respectively. |
(3) |
|
Kanal A was originally launched in 1991, and re-launched by us in October 2000 following its acquisition from a competitor. |
Country |
|
Population (in millions) (1) |
|
Technical Reach (in millions) (2) |
|
TV Households (in millions) (3) |
|
Per Capita GDP 2002 (1) |
|
Cable Penetration (3) |
|
|
|
|
|
| |||||
Romania |
|
21.8 |
|
15.7 |
|
6.6 |
|
US$ 2,096 |
|
56% |
Slovak Republic |
|
5.4 |
|
5.2 |
|
2.0 |
|
US$ 4,389 |
|
35% |
Slovenia |
|
2.0 |
|
1.7 |
|
0.6 |
|
US$ 10,550 |
|
57% |
Ukraine |
|
48.7 |
|
46.3 |
|
17.1 |
|
US$ 850 |
|
11% |
|
|
|
||||||||
Total |
|
77.9 |
|
68.9 |
|
26.3 |
|
|
|
|
|
|
|
(1) |
|
Source: World Bank Group, Country Briefs 2003 (2002 data). |
(2) |
|
Source: Internal estimates supplied by each country's operations. Each of our operations in the relevant country has estimated its own technical reach based on the location, power and frequency of each of its many transmitters and the local population density and geography around that transmitter. The technical reach calculation is designed to estimate the number of people that can receive our broadcast signal. This is separate from the independent third party measurement that determines viewing shares. |
(3) |
|
Source: EUTelSat.org annual online survey (September 2002 data). A TV household is a residential dwelling with one or more television sets. Cable Penetration refers to the percentage of TV Households whom receive satellite TV channels via a cable network. |
Page 6 | ||
| ||
Romania |
|
The license for Bucharest was renewed in October 2003 for a further 9 years. To date licenses have been renewed as they expire. The remaining licenses expire on dates ranging from 2004 to 2012. Of our 24 local licences only the licence for Cluj Napoca expires in 2004. The coverage of Cluj Napoca is approximately 320,000 people, the second largest local license after Bucharest. |
Slovak Republic |
|
The license of Markiza in the Slovak Republic expires in September 2007. |
Slovenia |
|
The licenses of our operations in Slovenia expire in August 2012. |
Ukraine |
|
The license to provide programming and sell advertising using the UT-2 frequency in Ukraine expires in December 2006. |
Page 7 | ||
| ||
|
- |
|
retain and renew licenses; |
|
- |
|
attract and maintain audiences; |
|
- |
|
generate advertising revenues; |
|
- |
|
develop additional revenue streams; and |
|
- |
|
control costs in all areas, but particularly programming costs. |
Page 8 | ||
| ||
Page 9 | ||
| ||
Page 10 | ||
| ||
Romania |
|
The license for Bucharest was renewed in October 2003 for a further 9 years. The remaining licenses expire on dates ranging from 2004 to 2012. |
Slovak Republic |
|
The license of Markiza in the Slovak Republic expires in September 2007. |
Slovenia |
|
The licenses of our operations in Slovenia expire in August 2012. |
Ukraine |
|
The license to provide programming and sell advertising to UT-2 in Ukraine expires in December 2006. |
Page 11 | ||
| ||
Country |
|
2003
Rating |
|
Detail of 2003 Rating |
|
2002
Rating |
Slovenia |
|
A2 |
|
Default probability is still weak even in the case when one country's political and economic environment or the payment record of companies are not as good as A1-rated countries. |
|
A2 |
Slovak Republic |
|
A3 |
|
Adverse political or economic circumstances may lead to a worsening payment record that is already lower than the previous categories, although the probability of a payment default is still low. |
|
A4 |
Romania |
|
B |
|
An unsteady political and economic environment is likely to affect further an already poor payment record. |
|
B |
Ukraine |
|
C |
|
A very unsteady political and economic environment could deteriorate an already bad payment record. |
|
D |
Page 12 | ||
| ||
Page 13 | ||
| ||
Page 14 | ||
| ||
Page 15 | ||
| ||
Page 16 | ||
| ||
Page 17 | ||
| ||
Page 18 | ||
| ||
Page 19 | ||
| ||
Page 20 | ||
| ||
Page 21 | ||
| ||
Page 22 | ||
| ||
Page 23 | ||
| ||
Page 24 | ||
| ||
Price Period |
High (US$) |
Low (US$) | ||
|
|
| ||
2002 |
|
| ||
First Quarter |
3.00 |
1.16 | ||
Second Quarter |
2.44 |
1.81 | ||
Third Quarter |
4.75 |
1.91 | ||
Fourth Quarter |
5.97 |
3.38 | ||
2003 |
|
| ||
First Quarter |
6.78 |
5.20 | ||
Second Quarter |
11.55 |
5.99 | ||
Third Quarter |
12.94 |
10.80 | ||
Fourth Quarter |
17.30 |
12.73 | ||
2004 |
|
| ||
First Quarter (to February 13, 2004) |
21.32 |
17.50 |
Page 25 | ||
| ||
For the years ended December 31, |
||||||||||||||||
|
||||||||||||||||
|
2003 |
2002 |
|
2001 |
|
2000 |
|
1999 |
| |||||||
|
|
|
|
|
||||||||||||
(US$ 000s, except per share data) |
||||||||||||||||
OPERATING DATA: |
|
|
|
|
|
|||||||||||
Net Revenues |
$ |
118,526 |
$ |
92,294 |
$ |
71,369 |
$ |
73,373 |
$ |
75,959 |
||||||
Total station operating costs and expenses |
80,636 |
62,740 |
57,512 |
74,019 |
75,886 |
|||||||||||
Selling, general and administrative expenses |
11,678 |
12,255 |
19,771 |
15,533 |
15,529 |
|||||||||||
|
|
|
|
|
||||||||||||
Operating income/(loss) before corporate expenses |
26,212 |
17,299 |
(5,914 |
) |
(16,179 |
) |
(15,456 |
) | ||||||||
Corporate operating costs (excluding stock based compensation) |
19,303 |
12,060 |
7,812 |
8,262 |
16,320 |
|||||||||||
Stock based compensation |
13,209 |
3,754 |
- |
- |
- |
|||||||||||
Amortization of goodwill |
- |
- |
1,747 |
1,670 |
2,797 |
|||||||||||
|
|
|
|
|
||||||||||||
Total operating expenses |
124,826 |
90,809 |
86,842 |
99,484 |
110,532 |
|||||||||||
|
|
|
|
|
||||||||||||
Operating income/(loss) |
(6,300 |
) |
1,485 |
(15,473 |
) |
(26,111 |
) |
(34,573 |
) | |||||||
Loss on write down of investment |
- |
(2,685 |
) |
- |
- |
- |
||||||||||
Equity in income/(loss) of unconsolidated affiliates |
3,001 |
2,861 |
6,387 |
(514 |
) |
(11,021 |
) | |||||||||
Net interest |
(6,362 |
) |
(15,287 |
) |
(15,742 |
) |
(17,572 |
) |
(13,953 |
) | ||||||
Other income/(expense) |
(216 |
) |
1,751 |
(3,412 |
) |
(38 |
) |
(962 |
) | |||||||
Change in the fair value of derivative |
- |
1,108 |
(1,576 |
) |
- |
- |
||||||||||
Gain on sale of subsidiary (1) |
- |
- |
1,802 |
- |
- |
|||||||||||
Foreign currency exchange gain/ (loss), net |
(9,994 |
) |
(10,195 |
) |
1,641 |
(2,226 |
) |
13,498 |
||||||||
Gain on sale of investment |
- |
- |
- |
17,186 |
25,870 |
|||||||||||
Other income |
- |
- |
- |
- |
8,250 |
|||||||||||
|
|
|
|
|
||||||||||||
Loss before provision for income taxes, minority interest and discontinued operations |
(19,871 |
) |
(20,962 |
) |
(26,373 |
) |
(29,275 |
) |
(12,891 |
) | ||||||
Provision for income taxes |
(3,654 |
) |
(3,568 |
) |
(1,005 |
) |
(236 |
) |
(366 |
) | ||||||
|
|
|
|
|
||||||||||||
Loss before minority interest and discontinued operations |
(23,525 |
) |
(24,530 |
) |
(27,378 |
) |
(29,511 |
) |
(13,257 |
) | ||||||
Minority interest in (income)/loss of consolidated subsidiaries |
(676 |
) |
(576 |
) |
2,138 |
(107 |
) |
- |
||||||||
|
|
|
|
|
||||||||||||
Net income/(loss) from continuing operations |
(24,201 |
) |
(25,106 |
) |
(25,240 |
) |
(29,618 |
) |
(13,257 |
) | ||||||
|
|
|
|
|
||||||||||||
Discontinued operations (2) : |
|
|
|
|
|
|||||||||||
Pre-tax income from discontinued operations (Czech Republic) |
384,213 |
11,922 |
413 |
(7,880 |
) |
(69,819 |
) | |||||||||
Tax on disposal of discontinued operations (Czech Republic) |
(14,000 |
) |
(1,000 |
) |
- |
- |
- |
|||||||||
Pre-tax income from discontinued operations (Hungary) |
- |
- |
2,716 |
- |
(6,794 |
) | ||||||||||
|
|
|
|
|
||||||||||||
Income/(loss) on discontinued operations |
370,213 |
10,922 |
3,129 |
(7,880 |
) |
(76,613 |
) | |||||||||
|
|
|
|
|
||||||||||||
Net income/(loss) |
$ |
346,012 |
$ |
(14,184 |
) |
$ |
(22,111 |
) |
$ |
(37,498 |
) |
$ |
(89,870 |
) | ||
|
|
|
|
|
Page 26 | ||
| ||
For the years ended December 31, |
||||||||||||||||
|
||||||||||||||||
|
2003 |
2002 |
|
2001 |
|
2000 |
|
1999 |
| |||||||
|
|
|
|
|
||||||||||||
(US$ 000s, except per share data) |
||||||||||||||||
PER SHARE DATA: (3) |
|
|
|
|
|
|||||||||||
Net loss per common share from : |
|
|
|
|
|
|||||||||||
Continuing operations basic and diluted |
$ |
(0.91 |
) |
$ |
(0.95 |
) |
$ |
(0.95 |
) |
$ |
(1.12 |
) |
$ |
(0.51 |
) | |
Discontinued operations basic |
13.92 |
0.41 |
0.12 |
(0.30 |
) |
(2.97 |
) | |||||||||
Discontinued operations diluted |
12.41 |
0.37 |
0.11 |
(0.30 |
) |
(2.97 |
) | |||||||||
Total net income/(loss) - basic |
13.01 |
(0.54 |
) |
(0.84 |
) |
(1.72 |
) |
(3.48 |
) | |||||||
Total net income/(loss) - diluted |
$ |
11.60 |
$ |
(0.54 |
) |
$ |
(0.84 |
) |
$ |
(1.42 |
) |
$ |
(3.48 |
) | ||
Weighted average common shares used in computing per share amounts (000s) |
|
|
|
|
|
|||||||||||
Basic |
26,605 |
26,459 |
26,449 |
26,440 |
25,784 |
|||||||||||
Diluted - continuing |
26,605 |
26,459 |
26,449 |
26,440 |
25,784 |
|||||||||||
Diluted - discontinued |
29,828 |
29,658 |
28,523 |
26,440 |
25,784 |
|||||||||||
|
|
|
|
|
|
|||||||||||
BALANCE SHEET DATA: |
|
|
|
|
|
|||||||||||
Current assets |
$ |
264,743 |
$ |
106,546 |
$ |
70,604 |
$ |
102,059 |
$ |
102,851 |
||||||
Non-current assets |
101,058 |
73,431 |
81,450 |
95,901 |
133,369 |
|||||||||||
|
|
|
|
|
||||||||||||
Total Assets |
365,801 |
179,977 |
152,054 |
197,960 |
236,220 |
|||||||||||
|
|
|
|
|
||||||||||||
Current liabilities |
66,286 |
71,861 |
74,872 |
82,146 |
76,704 |
|||||||||||
Non-current liabilities |
25,991 |
203,992 |
165,978 |
181,692 |
194,752 |
|||||||||||
|
|
|
|
|
||||||||||||
Total Liabilities |
92,277 |
275,853 |
240,850 |
263,838 |
271,456 |
|||||||||||
|
|
|
|
|
||||||||||||
Shareholders Equity/(Deficit) |
$ |
273,524 |
$ |
(95,876 |
) |
$ |
(88,796 |
) |
$ |
(65,878 |
) |
$ |
(35,236 |
) | ||
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|||||||||||
OTHER DATA: |
|
|
|
|
|
|||||||||||
Net cash provided by (used in) operating activities |
(11,596 |
) |
(7,865 |
) |
(24,750 |
) |
(4,933 |
) |
58,417 |
|||||||
Net cash provided by (used in) investing activities |
(7,630 |
) |
(2,226 |
) |
15,633 |
12,384 |
(26,196 |
) | ||||||||
Net cash provided by (used in) financing activities |
(199,611 |
) |
21,230 |
(3,829 |
) |
(2,398 |
) |
(6,377 |
) | |||||||
Net cash received from/(used in) discontinued activities |
358,358 |
15,634 |
(2,407 |
) |
(3,464 |
) |
(30,559 |
) |
(1) |
|
On November 22, 2001 we sold our 70% interest in Video Vision International Srl and a gain of US$ 1.8 million has been recognized. |
|
|
|
(2) |
|
In 2003 we sold our 93.2% participation interest in CNTS, our Czech operating company, for US$ 53.2 million. In 2000 we sold substantially all of our Hungarian operations to SBS. Our financial statements present the operations of the Czech Republic and Hungary as discontinued operations for all periods. |
|
|
|
(3) |
|
All per share data has been adjusted for the two-for-one stock splits which occurred on January 10, 2003 and November 5, 2003. |
Page 27 | ||
| ||
|
For the year ended December 31, 2003 |
||||||||||||
|
|||||||||||||
|
First Quarter |
Second Quarter |
Third Quarter |
Fourth Quarter |
|||||||||
|
|
|
|
||||||||||
|
(US$ 000s, except per share data) |
||||||||||||
|
|||||||||||||
Income Statement data: |
|
|
|
|
|||||||||
Net Revenues |
23,522 |
31,926 |
21,886 |
41,192 |
|||||||||
Operating Income/(Loss) |
210 |
(2,167 |
) |
(4,669 |
) |
326 |
|||||||
Net Income/(Loss) |
(11,287 |
) |
330,826 (1 |
) |
(6,586 |
) |
33,059 (2 |
) | |||||
Net Profit/(Loss) per Share: |
|
|
|
|
|||||||||
Basic EPS |
$ |
(0.43 |
) |
$ |
12.50 |
$ |
(0.25 |
) |
$ |
1.24 |
|||
Effect of diluted securities |
- |
(1.44 |
) |
- |
(0.13 |
) | |||||||
|
|
|
|
||||||||||
Diluted EPS |
$ |
(0.43 |
) |
$ |
11.06 |
$ |
(0.25 |
) |
$ |
1.11 |
|||
|
|
|
|
|
For the year ended December 31, 2002 |
||||||||||||
|
|||||||||||||
|
First Quarter |
Second Quarter |
|
Third Quarter |
|
Fourth Quarter |
| ||||||
|
|
|
|
||||||||||
|
(US$ 000s, except per share data) |
||||||||||||
|
|||||||||||||
Income Statement data: |
|
|
|
|
|||||||||
Net Revenues |
17,183 |
26,959 |
17,139 |
31,013 |
|||||||||
Operating Income/(Loss) |
(1,934 |
) |
3,933 |
(3,542 |
) |
3,028 |
|||||||
Net Income/(Loss) |
(11,903 |
) |
(12,316 |
) |
14,842 (3 |
) |
(4,807 |
) | |||||
Net Loss per Share: |
|
|
|
|
|||||||||
Basic EPS |
$ |
(0.45 |
) |
$ |
(0.47 |
) |
$ |
0.56 |
$ |
(0.18 |
) | ||
Effect of diluted securities |
- |
- |
(0.04 |
) |
- |
||||||||
|
|
|
|
||||||||||
Diluted EPS |
$ |
(0.45 |
) |
$ |
(0.47 |
) |
$ |
0.52 |
$ |
(0.18 |
) |
(1) |
|
The net income of US$ 330.8 million in the three months ended June 30, 2003 was primarily due to the receipt of US$ 358.6 million following the findings of the tribunal in our UNCITRAL Arbitration. |
(2) |
|
The net income of US$ 33.1 million in the three months ended December 31, 2003 was primarily due to the sale of our 93.2% participation interest in CNTS, our Czech operating company, for US$ 53.2 million. |
(3) |
|
The net income of US$ 14.8 million in the three months ended September 30, 2002 was primarily due to the receipt of US$ 28.9 million following our dispute with Dr. Zelezny. |
Page 28 | ||
| ||
I. |
Executive Summary | |
II. |
General Market Information | |
III. |
Analysis of Segment Results | |
IV. |
Analysis of Consolidated Operations Results | |
V. |
Liquidity and Capital Resources | |
VI. |
Critical Accounting Policies and Estimates | |
VII. |
Related Party Matters | |
VIII. |
Forward-looking Statements |
l |
|
On May 19, 2003, we received US$ 358.6 million from the Czech Republic government in final settlement following our UNCITRAL Arbitration. This receipt concludes our dispute with regard to our former Czech Republic operations and should not be deemed to be recurring. |
|
|
|
l |
|
On June 19, 2003, our Board of Directors decided to withdraw from Czech operations and on October 23, 2003 we sold our 93.2% participation interest in CNTS, our Czech operating company, for US$ 53.2 million, $15.0 million of which has been received to date. The remainder is due by July 2005 and is fully secured. |
|
|
|
l |
|
On February 9, 2004 we arrived at a negotiated settlement with the Dutch Tax Authorities on the taxability of the UNCITRAL Award. Under this agreement, we have agreed to pay total tax of US$ 20 million. We have paid an initial US$ 9 million and will ensure that taxes payable on profits arising in the Netherlands are at least US$ 2.0 million per year for the years 2004-2008 and US$ 1.0 million for 2009. |
|
|
|
l |
|
These events bring certainty to the amount received following our exit from the Czech Republic market. |
l |
|
On February 2, 2004, Michael N. Garin was appointed Chief Executive Officer, succeeding Fred T. Klinkhammer who continues to serve as Vice-Chairman. |
Page 29 | ||
| ||
|
For the year ended December 31, (US$000's) |
||||||||||||||||||
|
|
|
|
|
|
||||||||||||||
|
2003 |
2002 |
|
Movement |
2002 |
|
2001 |
|
Movement |
||||||||||
|
|
|
|
|
|
||||||||||||||
Net Revenues |
118,526 |
92,294 |
26,232 |
92,294 |
71,369 |
20,925 |
|||||||||||||
Operating income/(loss) before corporate expenses |
26,212 |
17,299 |
8,913 |
17,299 |
(5,914 |
) |
23,213 |
||||||||||||
Operating income/(loss) |
(6,300 |
) |
1,485 |
(7,785 |
) |
1,485 |
(15,473 |
) |
16,958 |
||||||||||
Net income/(loss) from continuing operations |
(24,201 |
) |
(25,106 |
) |
905 |
(25,106 |
) |
(25,240 |
) |
134 |
|||||||||
Net income/(loss) |
346,012 |
(14,184 |
) |
360,196 |
(14,184 |
) |
(22,111 |
) |
7,927 |
l |
|
We redeemed or repurchased all of our corporate debt, including: our US$ Senior Notes (US$ 100 million) and Euro Senior Notes (Euro 71.6 million, approximately US$ 89.5 million); our outstanding debt and accrued interest with GoldenTree Asset Management in the sum of US$ 15.3 million; and our outstanding debt and accrued interest to Czech Sporitelna Bank for a sum of Kc 253.3 million (approximately US$ 9.2 million). |
|
|
|
l |
|
In 2003, each of our Operating Segments achieved, for the first time, a Segment EBITDA operating margin of greater than 20% (Segment EBITDA is defined and reconciled t o our consolidated US GAAP results in Part II, Item 8, Note 19, "Segment Data") . |
|
|
|
l |
|
We increased our holding in our Slovenian operations to 96.85%. |
|
|
|
l |
|
We gained direct control of most of the principal broadcasting licenses in our Romanian operations. |
|
|
|
l |
|
As at December 31, 2003 we had US$ 190.3 million of unrestricted cash. |
l |
|
During 2003 our Board, after extensive discussions with both management and outside advisors, agreed a strategic plan focusing on expansion through acquisition of additional shares in our existing stations and of appropriate additional businesses in new markets. It was decided that our geographic focus would remain in Central and Eastern Europe, and that our core business would be television. We are also prepared to consider relevant opportunities in related media. | ||
|
|
| ||
l |
|
Three categories of development are currently under consideration: | ||
|
|
l |
Acquisition of additional ownership in our present operations, which is regarded as the strategy with the lea st risk due to our knowledge of the value of these operations; | |
|
|
l |
Acquisition of one or more established businesses in the Balkans, in particular states of the former Yugoslavia using the expertise of our successful Slovenian management team ; and | |
|
|
l |
Acquisition of a broadcaster in one of the substantially larger markets of Central or Eastern Europe, which may give rise to a significant step change in the scale of our business. | |
|
|
| ||
l |
|
In the second half of 2003 we conducted country and in some cases station-specific research throughout the Central and Eastern European market to assess possible acquisition opportunities. The general review is now complete and management is now assessing more specific opportunities. | ||
|
|
| ||
l |
|
This strategy may result in the acquisition of a significant business in a major Central or Eastern European market. Such an acquisition would likely require funding beyond our current available resources. This could be achieved through funds raised in the form of debt or a public offering. We expect to be able to raise the necessary funding through a debt offering, but would consider partial funding through an equity offering if the share price rose to a level that would make this attractive. |
Page 30 | ||
| ||
Indexed to 1999 = 100 |
Western Europe Average |
Eastern Europe Average |
CME Segment Net Revenue | |||
|
|
|
| |||
1999 |
100.0 (A) |
100.0 (A) |
100.0 (A) | |||
2000 |
107.1 (A) |
108.0 (A) |
103.1 (A) | |||
2001 |
98.2 (A) |
132.0 (A) |
107.3 (A) | |||
2002 |
96.4 (F) |
144.0 (F) |
124.3 (A) | |||
2003 |
96.4 (F) |
148.0 (F) |
158.8 (A) | |||
2004 |
98.2 (F) |
160.0 (F) |
- | |||
2005 |
100.0 (F) |
172.0 (F) |
- | |||
2006 |
103.6 (F) |
180.0 (F) |
- | |||
2007 |
107.1 (F) |
188.0 (F) |
- | |||
Source: Zenith Optimedia 'TV in Western Europe 2001' and 'TV in Eastern Europe 2001'. This data should be used for indicative comparative purposes only. It may not be an accurate forecast for the markets or region. (A) Actuals
(F) Forecast |
Page 31 | ||
| ||
Country |
1999 |
2000 |
2001 |
2002 |
2003 | |||||
|
|
|
|
|
| |||||
|
US$ millions | |||||||||
Romania |
65 - 75 |
65 - 75 |
60 - 70 |
65 - 75 |
85 - 95 | |||||
Slovak Republic |
35 - 45 |
35 - 45 |
35 -45 |
40 - 50 |
55 - 65 | |||||
Slovenia |
40 - 50 |
40 - 50 |
45 - 55 |
45 - 55 |
50 - 60 | |||||
Ukraine |
25 - 35 |
40 - 55 |
70 - 85 |
85 - 100 |
100 - 115 |
Page 32 | ||
| ||
l |
|
expenses presented as corporate expenses in our consolidated statements of operations (i.e., corporate operating costs, net arbitration related costs/proceeds, stock based compensation and amortization of goodwill); |
|
|
|
l |
|
changes in the fair value of derivatives; |
|
|
|
l |
|
foreign currency exchange gains and losses; |
|
|
|
l |
|
certain unusual or infrequent items (e.g., gains and losses/impairments on assets or investments). |
|
SEGMENT FINANCIAL INFORMATION |
||||||||||||||||||
|
For the Years Ended December 31, (US $000's) |
||||||||||||||||||
|
|||||||||||||||||||
|
2003 |
|
|
2002 |
|
|
Movement |
|
|
2002 |
|
|
2001 |
|
|
Movement |
|||
|
|
|
|
|
|
||||||||||||||
Total Segment Net Revenues |
175,792 |
137,540 |
38,252 |
137,540 |
118,812 |
18,728 |
|||||||||||||
Total Segment EBITDA |
45,036 |
31,423 |
13,613 |
31,423 |
17,006 |
14,417 |
|||||||||||||
Total Segment EBITDA Margin |
26 |
% |
23 |
% |
3 |
% |
23 |
% |
14 |
% |
9 |
% | |||||||
Total Segment Broadcast Cash Flow |
43,433 |
29,195 |
14,238 |
29,195 |
15,841 |
13,354 |
Page 33 | ||
| ||
|
SEGMENT FINANCIAL INFORMATION |
||||||||||||||||||
|
For the Years Ended December 31, (US $000's) |
||||||||||||||||||
|
|||||||||||||||||||
|
2003 |
|
|
2002 |
|
|
Movement |
|
|
2002 |
|
|
2001 |
|
|
Movement |
|||
|
|
|
|
|
|
||||||||||||||
Romanian Net Revenues |
51,177 |
33,547 |
17,630 |
33,547 |
32,553 |
994 |
|||||||||||||
Romanian EBITDA |
12,206 |
6,347 |
5,859 |
6,347 |
(2,007 |
) |
8,354 |
||||||||||||
Romanian EBITDA Margin |
24 |
% |
19 |
% |
5 |
% |
19 |
% |
(6) |
% |
25 |
% | |||||||
Romanian Broadcast Cash Flow |
9,743 |
4,607 |
5,135 |
4,607 |
(3,522 |
) |
8,129 |
l |
|
Net Revenues for 2003 increased by 53% over 2002 due to several factors. Approximately US$ 9.7 million was due to the growth in the television advertising market. Strong programming increased our combined station prime-time national audience share to 24.9% in 2003 from 23.4% in 2002, enabling us to raise our advertising prices. The balance of the increase in net revenues, approximately US$ 7.9 million, was due to (i) a consolidation of our sales functions, eliminating internal competition
and allowing us to reduce our average discount rates and (ii) the conversion of a prior related-party barter agreement to a normal transaction structure. |
|
|
|
|
|
Net Revenues for 2002 increased by 3% over 2001, reflecting stable market share in a growing market. |
|
|
|
l |
|
EBITDA for 2003 increased by 92% over 2002, delivering an EBITDA margin of 24%, a significant increase on the 19% margin delivered in the prior year. |
|
|
|
|
|
Costs charged in arriving at 2003 EBITDA grew by US$ 11.8 million or 43% over 2002. The cost of programming in 2003 increased by US$ 5.9 million or 41% over 2002 primarily due to a 59% increase in the charge for amortization of acquired programming rights and an increase of 21% in self-production costs. The increase in amortization of acquired programming was the result of a combination of planned investment in stronger programming, including the sports programming that was previously subject to a barter agreement, and an increase in the price of acquired programming. Operating costs and expenses in 2003 grew by US$ 5.5 million over 2002 primarily as a result of an increase in salary costs. This increase was caused by: (i) a change in domestic legislation with effect from January 2003 which inc
reased employers liability for social security charges; (ii) salary increases that had been deferred for two years; and (iii) bonus incentive payments reflecting outstanding performance. |
|
|
|
|
|
EBITDA for 2002 grew by US$ 8.4 million compared to 2001. In 2001 we recognized a charge of US$ 6.2 million in respect of bad debts. Apart from this charge for bad debts, costs charged in arriving at EBITDA operating costs for 2002 increased by only 4% over 2001, primarily due to higher amortization of programming rights, partly offset by savings in production, broadcast operation and staff costs. |
Page 34 | ||
| ||
l |
|
Broadcast Cash Flow for all years 2001 to 2003 was lower than EBITDA by US$ 1.5 million, US$ 1.7 million and US$ 2.5 million, respectively. This indicates that there has been continued significant investment in programming over and above the syndication charged for these years. |
|
|
|
l |
|
On our consolidated balance sheet as at December 31, 2001, our provision in respect of Romanian bad debts was US$ 6.5 million. Since that time we have taken significant measures to reduce the days outstanding on Romanian receivables. As at December 31, 2003, 19% of the Romanian subsidiaries accounts receivable balance was more than 360 days old and 5% was in the 180-360 day category, compared to 33% more than 360 days and 9% in the 180-360 day category as at December 31, 2002. Accordingly, US$ 0.4 million of our total Romanian bad debt provision was released in the fourth quarter of 2003 resulting in a total decrease to our total Romanian bad debt provision of US$ 1.4 million in the twelve months ended December 31, 2003. On our Consolidated Balance Sheet at December 31, 2003, the total pr
ovision for bad debt is US$ 5.6 million (2002: US$ 7.5 million), of which our provision for Romanian bad debts is US$ 4.4 million (2002: US$ 5.7 million). There are no significant issues with regard to the collection of debts in our other operations. |
|
SEGMENT FINANCIAL INFORMATION |
||||||||||||||||||
|
For the Years Ended December 31, (US $000's) |
||||||||||||||||||
|
|||||||||||||||||||
|
|
2003 |
|
|
2002 |
|
|
Movement |
|
|
2002 |
|
|
2001 |
|
|
Movement |
||
|
|
|
|
|
|
||||||||||||||
Slovak Republic Net Revenues |
50,814 |
38,397 |
12,417 |
38,397 |
34,696 |
3,701 |
|||||||||||||
Slovak Republic EBITDA |
11,657 |
7,132 |
4,525 |
7,132 |
6,033 |
1,099 |
|||||||||||||
Slovak Republic EBITDA Margin |
23 |
% |
19 |
% |
4 |
% |
19 |
% |
17 |
% |
2 |
% | |||||||
Slovak Republic Broadcast Cash Flow |
11,961 |
7,774 |
4,187 |
7,774 |
6,922 |
852 |
l |
|
Net revenues grew by 32% in 2003 compared to 2002. Approximately US$ 9.5 million of this growth was due to the weaker US dollar. Local currency revenue growth in 2003 was 7% due to the expanding television advertising market, and an increase in our rate card (the quoted price of advertising slots) early in 2003. |
|
|
|
|
|
Net Revenues grew 11% in 2002 compared to 2001, again largely due to a weakening US dollar. Local currency revenues grew 3% in 2002 compared to 2001, in line with market growth. |
Page 35 | ||
| ||
l |
|
EBITDA grew 63% in 2003 compared to 2002 and the EBITDA margin grew to 23% in 2003 from 19% in 2002. Local currency EBITDA growth was 36% in 2003 compared to 2002. Costs charged in arriving at EBITDA in 2003 include a US$ 1.1 million provision for a shareholder disagreement. Excluding this provision, local currency operating costs were flat year-on-year reflecting improved cost control. |
|
|
|
|
|
EBITDA in 2002 increased by 18% over 2001, with underlying local currency growth of 10% against 2001. The EBITDA margin increased from 17% in 2001 to 19% in 2002. |
|
|
|
l |
|
Broadcast Cash Flow has been greater than EBITDA in the years 2001 to 2003, although the difference has narrowed in each period, indicating growing correlation between the cash investment in programming and the charge for programming amortization. |
|
SEGMENT FINANCIAL INFORMATION |
||||||||||||||||||
|
For the Years Ended December 31, (US $000's) |
||||||||||||||||||
|
|||||||||||||||||||
|
2003 |
|
|
2002 |
|
|
Movement |
|
|
2002 |
|
|
2001 |
|
|
Movement |
|||
|
|
|
|
|
|
||||||||||||||
Slovenian Net Revenues |
37,168 |
33,864 |
3,304 |
33,864 |
28,465 |
5,399 |
|||||||||||||
Slovenian EBITDA |
13,173 |
11,052 |
2,121 |
11,052 |
8,367 |
2,685 |
|||||||||||||
Slovenian EBITDA Margin |
35 |
% |
33 |
% |
2 |
% |
33 |
% |
29 |
% |
4 |
% | |||||||
Slovenian Broadcast Cash Flow |
12,912 |
11,884 |
1,028 |
11,884 |
7,932 |
3,952 |
l |
|
Net revenues increased by 10% in 2003 over 2002, due solely to the weaker US dollar which contributed approximately US$ 5.0million. Local currency revenues decreased by 6% in 2003 compared to 2002, when additional revenues were generated by the 2002 Soccer World Cup. Without the effect of the 2002 Soccer World Cup our underlying local currency net revenues would have shown a small increase. This performance was due to our increasing focus on the prime-time schedule. |
|
| |
|
|
Net revenues for 2002 grew by 19% over 2001 in US dollar terms and by 17% in local currency terms principally due to the 2002 Soccer World Cup, when small domestic businesses advertised on tele vision for the first time, and to a higher rate card (the quoted price of advertising spots) enabling us to increase our share of an otherwise flat local television advertising market. |
|
|
|
l |
|
EBITDA grew by 19% in 2003 over 2002 to deliver an EBITDA margin of 35% in 2003 compared to 33% in 2002. This reflects the local management's ability to recognise the need for cost control measures and to implement these measures in the face of current market conditions. |
|
|
|
|
|
In 2003, operating costs grew by 5% over 2002 when measured in US dollars but fell by 8% against 2002 in local currency terms. Savings were recognized principally in programming costs, assisted by the elimination of one-off production costs associated with the 2002 Soccer World Cup. |
Page 36 | ||
| ||
|
|
EBITDA grew by 32% in 2002 over 2001 due to effective cost control measures limiting cost base growth to 14% (including the one-off 2002 Soccer World Cup costs) compared to 2001. In consequence the EBITDA margin in 2002 increased to 33%, an improvement of 4% over 2001. |
|
|
|
l |
|
Broadcast Cash Flow is broadly in line with EBITDA over the three years 2001 to 2003. This indicates a similarity over time between the cash invested in programming and the related amortization charge, albeit with small differences in individual years due to timing. |
|
SEGMENT FINANCIAL INFORMATION |
||||||||||||||||||
|
For the Years Ended December 31, (US $000's) |
||||||||||||||||||
|
|||||||||||||||||||
|
2003 |
|
|
2002 |
|
|
Movement |
|
|
2002 |
|
|
2001 |
|
|
Movement |
|||
|
|
|
|
|
|
||||||||||||||
Ukrainian Net Revenues |
36,633 |
31,732 |
4,901 |
31,732 |
23,098 |
8,634 |
|||||||||||||
Ukrainian EBITDA |
8,000 |
6,892 |
1,108 |
6,892 |
4,613 |
2,279 |
|||||||||||||
Ukrainian EBITDA Margin |
22 |
% |
22 |
% |
- |
% |
22 |
% |
20 |
% |
2 |
% | |||||||
Ukrainian Broadcast Cash Flow |
8,817 |
4,930 |
3,887 |
4,930 |
4,509 |
421 |
l |
|
Net revenues grew by 15% in 2003 over 2002, less than our estimate of television advertising market growth, due to a reduction in prime time audience share from 27.4% to 25.8%. |
|
|
|
|
|
Net revenues for 2002 grew by 37% over 2001 due to a combination of a strong market and increased Russian programming which generated the highest ratings for 2002. |
|
|
|
l |
|
EBITDA for 2003 grew by 16% over 2002 to US$ 8.0 million, delivering an EBITDA margin of 22% for 2003, in line with 2002. |
|
|
|
|
|
Costs charged in arriving at EBITDA grew by US$ 3.8 million in 2003 compared to 2002, an increase of 15% in line with revenue growth. This included a US$ 7.9 million increase in the cost of programming, of which approximately US$ 3.0 million related to a reallocation of employment costs from station operating costs and expenses in order to create a more accurate reflection of local production costs. The balance related primarily to the increased cost of Russian programming, the price of which has grown by approximately 40% year on year. Russian programming continues to generate the highest ratings and is essential to maintain strong prime time ratings. This increase was partly offset by a reduction in the provision charged for withholding tax. |
|
|
|
|
|
EBITDA grew by 49% in 2002 compared to 2001 to deliver an EBITDA margin of 22% compared to 20% in 2001. This growth was principally due to revenue growth outperforming the 34% increase in costs charged in arriving at EBITDA. The cost increase was principally due to a change in programming strategy which shifted emphasis from Western (mainly US) programming to more expensive, but more popular Russia programming, as well as to the provision for withholding tax referred to above. |
Page 37 | ||
| ||
l |
|
Broadcast Cash Flows for 2001 was in line with EBITDA, in 2002 there was an additional US$ 2 million invested in programming over and above the syndication charge for the year, and the investment in programming for 2003 was US$ 0.8 million less than the syndication charged. These fluctuations are caused by timing differences between cash investment and utilisation (as indicated by the amortisation charge) in a rapidly developing market where the cost of programming is rising. |
|
Consolidated Net Revenues |
||||||||||||||||||
|
For the Years Ended December 31, (US $000's) |
||||||||||||||||||
|
|||||||||||||||||||
|
2003 |
|
|
2002 |
|
|
Movement |
|
|
2002 |
|
|
2001 |
|
|
Movement |
|||
|
|
|
|
|
|
||||||||||||||
Romania |
$ |
51,177 |
$ |
33,547 |
$ |
17,630 |
$ |
33,547 |
$ |
32,553 |
$ |
994 |
|||||||
Slovenia |
37,168 |
33,864 |
3,304 |
33,864 |
28,465 |
5,399 |
|||||||||||||
Ukraine |
30,181 |
24,883 |
5,298 |
24,883 |
10,351 |
14,532 |
|||||||||||||
|
|
|
|
|
|
||||||||||||||
Total Consolidated Net Revenues |
$ |
118,526 |
$ |
92,294 |
$ |
26,232 |
$ |
92,294 |
$ |
71,369 |
$ |
20,925 |
|||||||
|
|
|
|
|
|
l |
|
53% increase in the net revenues of our Romanian operations as described in "III. Analysis of Segment Results"; |
|
|
|
l |
|
21% increase in the net revenues of our consolidated Ukrainian operations (which includes IMS and Innova but excludes Studio 1+1) as a result of significantly increased sales of programming from a subsidiary to an associate within the Studio 1+1 Group; and |
|
|
|
l |
|
10% increase in the net revenues of Slovenian operations as described in "III. Analysis of Segment Results". |
l |
|
3% increase in the revenues of our Romanian operations as described in "III. Analysis of Segment Results"; |
|
|
|
l |
|
19% increase in the revenues of our Slovenian operations as described in "III. Analysis of Segment Results"; and |
|
|
|
l |
|
140% increase in the revenues of our consolidated Ukrainian operations (which includes IMS and Innova but excludes Studio 1+1) as a result of significantly increased sales of programming from a subsidiary to an associate within the Studio 1+1 Group. |
Page 38 | ||
| ||
|
Consolidated Station Operating Costs and Expenses |
||||||||||||||||||
|
For the Years Ended December 31, (US $000's) |
||||||||||||||||||
|
|||||||||||||||||||
|
2003 |
|
|
2002 |
|
|
Movement |
|
|
2002 |
|
|
2001 |
|
|
Movement |
|||
|
|
|
|
|
|
||||||||||||||
Romania |
$ |
36,329 |
$ |
27,001 |
$ |
9,328 |
$ |
27,001 |
$ |
26,650 |
$ |
351 |
|||||||
Slovenia |
21,862 |
20,926 |
936 |
20,926 |
19,424 |
1,502 |
|||||||||||||
Ukraine |
22,445 |
14,813 |
7,632 |
14,813 |
11,438 |
3,375 |
|||||||||||||
|
|
|
|
|
|
||||||||||||||
Total Consolidated Station Operating Costs and Expenses |
$ |
80,636 |
$ |
62,740 |
$ |
17,896 |
$ |
62,740 |
$ |
57,512 |
$ |
5,228 |
|||||||
|
|
|
|
|
|
l |
|
35% increase in the station operating costs and expenses of our Romanian operations. Programming amortization increased by US$ 4.6 million due to increased investment in the schedule, including the sports programming that was previously subject to a related party barter agreement and a US$ 5.5 million increase in salaries costs due to: (i) a change in domestic legislation with effect from January 2003 which increased employers liability for social security charges; (ii) salary increases that had been deferred for two years; and (iii) bonus incentive payments reflecting outstanding performance; and |
|
|
|
l |
|
52% increase in the station operating costs and expenses of our Ukrainian operations. Programming amortization increased by US$ 5.2 million primarily as a result of investment in additional cost of Russian programming, a genre which grew in cost by approximately 40% year on year. |
l |
|
8% increase in station operating costs and expenses of our Slovenian operations. This increase is due to increased investment in local production, in particular production of the 2002 Soccer World Cup, and the effect of the dollar decreasing in value against the local currency; |
|
|
|
l |
|
30% increase in station operating costs and expenses of our Ukrainian operations. This increase is as a result of increased investment in programming; off-set by a |
|
|
|
l |
|
29% decrease in the depreciation and amortization charge primarily due to cessation of routine annual charges for the amortization of goodwill and intangible assets following the implementation of FAS 142. |
|
Consolidated Station Selling, General and Administrative Expenses |
||||||||||||||||||
|
For the Years Ended December 31, (US $000's) |
||||||||||||||||||
|
|||||||||||||||||||
|
2003 |
|
|
2002 |
|
|
Movement |
|
|
2002 |
|
|
2001 |
|
|
Movement |
|||
|
|
|
|
|
|
||||||||||||||
Romania |
$ |
5,503 |
$ |
5,125 |
$ |
378 |
$ |
5,125 |
$ |
13,359 |
$ |
(8,234 |
) | ||||||
Slovenia |
3,518 |
2,939 |
579 |
2,939 |
2,946 |
(7 |
) | ||||||||||||
Ukraine |
2,657 |
4,191 |
(1,534 |
) |
4,191 |
3,466 |
725 |
||||||||||||
Total Consolidated Station Selling, General and Administrative Expenses |
$ |
11,678 |
$ |
12,255 |
$ |
(577 |
) |
$ |
12,255 |
$ |
19,771 |
$ |
(7,516 |
) | |||||
|
|
|
|
|
|
Page 39 | ||
| ||
l |
|
37% decrease in the station selling, general and administrative expenses of our Ukrainian operations. This year on year decrease is primarily due to a charge in 2002 for withholding tax and a reclassification to production costs; off-set by |
|
|
|
l |
|
7% increase in the station selling, general and administrative expenses of our Romanian operations. This increase is primarily due to an increase in consulting services off-set by a decrease in our bad debt provision; and |
|
|
|
l |
|
20% increase in the station selling, general and administrative expenses of our Slovenian operations due to the weakening of the US dollar. In local currency terms, costs increased by 3%. |
l |
|
62% decrease in station selling, general and administrative expenses of our Romanian operations. This decrease is substantially the result of the difference in bad debt expense in the two years (2002: US$ (0.3) million; 2001 US$ 6.2 million). A significant part (over US$ 3.0 million) of this large provision in 2001 was charged against parties related or connected to Mr Sarbu, a minority shareholder in MPI. |
|
For the Years Ended December 31, (US $000's) |
||||||||||||||||||
|
2003 |
|
|
2002 |
|
|
Movement |
|
|
2002 |
|
|
2001 |
|
|
Movement |
|||
|
|
|
|
|
|
||||||||||||||
Corporate operating costs (excluding stock based compensation) |
19,303 |
12,060 |
7,243 |
12,060 |
7,812 |
4,248 |
|||||||||||||
Stock based compensation |
13,209 |
3,754 |
9,455 |
3,754 |
- |
3,754 |
|||||||||||||
Amortization of goodwill |
- |
- |
|
- |
1,747 |
(1,747 |
) | ||||||||||||
Loss on write down of investment |
- |
(2,685 |
) |
2,685 |
(2,685 |
) |
- |
(2,685 |
) | ||||||||||
Equity in income/(loss) of unconsolidated affiliates |
3,001 |
2,861 |
140 |
2,861 |
6,387 |
(3,526 |
) | ||||||||||||
Net interest |
(6,362 |
) |
(15,287 |
) |
8,925 |
(15,287 |
) |
(15,742 |
) |
455 |
|||||||||
Other income/(expense) |
(216 |
) |
1,751 |
(1,967 |
) |
1,751 |
(3,412 |
) |
5,163 |
||||||||||
Change in fair value of derivative |
- |
1,108 |
(1,108 |
) |
1,108 |
(1,576 |
) |
2,684 |
|||||||||||
Gain on sale of subsidiaries |
- |
- |
- |
- |
1,802 |
(1,802 |
) | ||||||||||||
Foreign currency exchange gain/(loss), net |
(9,994 |
) |
(10,195 |
) |
201 |
(10,195 |
) |
1,641 |
(11,836 |
) | |||||||||
Provision for income taxes |
(3,654 |
) |
(3,568 |
) |
(86 |
) |
(3,568 |
) |
(1,005 |
) |
(2,563 |
) | |||||||
Minority interest in (income)/loss of consolidated subsidiaries |
(676 |
) |
(576 |
) |
(100 |
) |
(576 |
) |
2,138 |
(2,714 |
) | ||||||||
Discontinued operations |
370,213 |
10,922 |
359,291 |
10,922 |
3,129 |
7,793 |
Page 40 | ||
| ||
|
For the Years Ended December 31, (US $000's) |
||||||||||||||||||
|
2003 |
2002 |
Movement |
2002 |
2001 |
Movement |
|||||||||||||
|
|
|
|
|
|
||||||||||||||
Corporate operating costs (excluding stock based compensation and satellite costs) |
$ |
16,006 |
$ |
11,937 |
$ |
4,069 |
$ |
11,937 |
$ |
7,812 |
4,125 |
||||||||
Satellite costs |
3,297 |
123 |
3,174 |
123 |
- |
123 |
|||||||||||||
Total Corporate operating costs (excluding stock based compensation) |
$ |
19,303 |
$ |
12,060 |
$ |
7,243 |
$ |
12,060 |
$ |
7,812 |
4,248 |
||||||||
|
|
|
|
|
|
l |
|
The increase in 2003 compared to 2002 is primarily due to the costs set out below and was further influenced by the weakening of the U.S. dollar against the British pound, the currency in which most of our corporate expenses are denominated. | ||||||
|
|
|
|
|
|
|
|
|
|
|
1. |
|
An increase of US$ 4.0 million caused by: | ||||
|
|
|
|
l |
|
An increase in corporate operating costs of US$ 1.5 million principally due to the exchange movement, to an increase in headcount from 18 to 20, and to higher travel expenses as a result of station visits and development related travel; | ||
|
|
|
|
l |
|
An increase in legal and professional fees of US$ 2.5 million arising primarily from: | ||
|
|
|
|
|
|
a. |
|
a Sarbanes-Oxley project to assist us documenting the internal controls in our operations throughout the Group; |
|
|
|
|
|
|
b. |
|
additional audit, audit related and legal costs in respect of compliance, including a requirement to re-audit prior period results due to our change in auditors and the treatment of our Czech Republic operations as discontinued; and |
|
|
|
|
|
|
c. |
|
recruitment costs, including CEO and CFO recruitment. |
|
|
|
|
|
|
|
|
|
|
|
2. |
|
Additionally, a charge of US$ 3.3 million was recognized in 2003 relating to the termination of our remaining corporate satellite contracts. | ||||
|
|
|
|
| ||||
|
|
Corporate operating costs increased in 2002 over 2001 primarily as a result of an increase in employee costs and professional and legal costs. |
Page 41 | ||
| ||
|
For the Years Ended December 31, (US $000's) |
||||||||||||||||||
|
2003 |
|
|
2002 |
|
|
Movement |
|
|
2002 |
|
|
2001 |
|
|
Movement |
|||
|
|
|
|
|
|
||||||||||||||
Slovak Republic operations |
$ |
4,521 |
$ |
4,169 |
$ |
352 |
$ |
4,169 |
$ |
1,082 |
$ |
3,087 |
|||||||
Ukrainian operations |
(628 |
) |
(587 |
) |
(41 |
) |
(587 |
) |
5,305 |
(5,892 |
) | ||||||||
Romanian operations |
(215 |
) |
(1,611 |
) |
1,396 |
(1,611 |
) |
- |
(1,611 |
) | |||||||||
Slovenian operations |
(677 |
) |
890 |
(1,567 |
) |
890 |
- |
890 |
|||||||||||
|
|
|
|
|
|
||||||||||||||
Equity in income/(loss) of unconsolidated affiliates |
$ |
3,001 |
$ |
2,861 |
$ |
140 |
$ |
2,861 |
$ |
6,387 |
$ |
(3,526 |
) | ||||||
|
|
|
|
|
|
Page 42 | ||
| ||
|
For the Years Ended December 31, (US $000's) |
||||||||||||||||||
|
2003 |
|
|
2002 |
|
|
Movement |
|
|
2002 |
|
|
2001 |
|
|
Movement |
|||
|
|
|
|
|
|
||||||||||||||
Czech Republic |
|
|
|
|
|
|
|||||||||||||
Gain/(loss) on disposal of discontinued operations |
$ |
384,213 |
$ |
11,922 |
$ |
372,291 |
$ |
11,922 |
$ |
413 |
$ |
11,509 |
|||||||
Tax on disposal of discontinued operations |
(14,000 |
) |
(1,000 |
) |
(13,000 |
) |
(1,000 |
) |
- |
(1,000 |
) | ||||||||
Other |
|
|
|
|
|
|
|||||||||||||
Gain/(loss) on disposal of discontinued operations |
- |
- |
- |
- |
2,716 |
(2,716 |
) | ||||||||||||
|
|
|
|
|
|
||||||||||||||
Discontinued operations |
$ |
370,213 |
$ |
10,922 |
$ |
359,291 |
$ |
10,922 |
$ |
3,129 |
$ |
(7,793 |
) | ||||||
|
|
|
|
|
|
Page 43 | ||
| ||
Contractual Obligations |
Payments due by period (US$ 000s) |
|||||||||||||||
|
Total |
|
|
Less than 1 year |
|
|
1-3 years |
|
|
3-5 years |
|
|
More than 5 years |
|||
|
|
|
|
|
||||||||||||
Long-Term Debt |
$ |
15,679 |
$ |
2,222 |
$ |
10,124 |
$ |
3,333 |
$ |
- |
||||||
Capital Lease Obligations |
1,064 |
246 |
304 |
250 |
264 |
|||||||||||
Operating Leases |
6,952 |
1,583 |
2,334 |
2,301 |
734 |
|||||||||||
Unconditional Purchase Obligations |
9,099 |
7,989 |
969 |
141 |
- |
|||||||||||
Other Long-Term Obligations |
13,284 |
2,696 |
7,463 |
3,125 |
- |
|||||||||||
|
|
|
|
|
||||||||||||
Total Contractual Obligations |
$ |
46,078 |
$ |
14,736 |
$ |
21,194 |
$ |
9,150 |
$ |
998 |
||||||
|
|
|
|
|
(1) |
|
A facility of up to Euro 8.0 million (approximately US$ 10.0 million) pursuant to a loan agreement among Pro Plus, Bank Austria Creditanstalt d.d. ("BACA") and Nova Ljubljanska banka d.d. which matures in December 2008. Loans under this facility are secured by the real property, fixed assets and receivables of Pro Plus. During the term of the loan, Pro Plus is required to keep Euro 0.9 million (approximately US$ 1.1 million) on deposit with BACA. As at December 31, 2003, Euro 8.0 million (approximately US$ 10.0 million) was drawn down on this agreement. This loan bears a variable interest rate of the European Inter-Banking Official Rate ("EURIBOR") 6 month rate plus 3.0% (EURIBOR 6 month as at December 31, 2003 was 3.0%). As at December 31, 2003 a rate of 6.0% applied to this loan. |
(2) |
|
A loan of Sk187 million (approximately US$ 5.7 million) from our unconsolidated affiliate, STS. This loan bears a variable interest rate of the Bratislava Inter Bank Official Rate ("BRIBOR") 3 month rate plus 2.2% (BRIBOR 3 month as at December 31, 2003 was 5.9%). Outstanding interest as at December 31, 2003 was US$ 0.5 million. The loan is due to be repaid in full on December 1, 2005. |
(1) |
|
A Slovak Republic bank, Vseobecna uverova banka a.s.,( "VUB"), has lent STS s.r.o., a 49% owned affiliate, Sk 150 million (approximately US$ 4.5 million), a facility supported by charges over the assets and receivables of STS. The facility was provided by way of a loan to STS of up to Sk 100 million (approximately US$ 3.0 million) and by way of an overdraft facility of up to Sk 50 million (approximately US$ 1.5 million). The overdraft was available for the period from July 18, 2002 to July 16, 2003 and was repaid in full on that date. Repayments by STS of the loan are due to the lender by way of six-monthly installments of Sk 5 million (approximately US$ 0.2 million) commencing on June 25, 2003 and ending on December 20, 2005 on which date an additional balloon payment of Sk 70 million (app
roximately US$ 2.1 million) is due. This loan bears a variable interest rate of the Bratislava Inter Bank Official Rate ("BRIBOR") 3 month rate plus 1.7% (BRIBOR 3 month as at December 31, 2003 was 5.9%). A facility fee of Sk 350,000 (approximately US$ 9,000) was paid. As at December 31, 2003 Sk 90 million (approximately US$ 2.7 million) was outstanding on this agreement (2002: Sk 100 million, approximately US$ 3.0million). |
Page 44 | ||
| ||
Country |
|
December 31, (US $ 000s) |
||||||||
|
|
2003 |
2002 |
|||||||
Romania |
(1) |
|
|
$ |
37,756 |
$ |
45,973 |
|||
Slovak Republic |
|
350 |
489 |
|||||||
Slovenia |
(2) |
|
|
|
77 |
13,063 |
||||
Ukraine |
|
16,243 |
18,127 |
|||||||
Czech Republic |
|
- |
162 |
|||||||
|
|
|||||||||
Total |
|
$ |
54,426 |
$ |
77,814 |
|||||
|
|
Page 45 | ||
| ||
|
1. |
|
On May 19, 2003, we received US$ 358.6 million from the Czech Republic government in final settlement following our UNCITRAL Arbitration. Income tax of US$ 9.0 million in respect of this receipt will be paid during 2004; and |
|
|
|
|
|
2. |
|
On October 23, 2003 we announced receipt of US$ 15.0 million in respect of the sale of CNTS, our Czech operating company. Further receipts in respect of this transaction of US$ 20.0 million plus interest and US$ 18.2 million plus interest are due in July 2004 and July 2005 respectively. |
Page 46 | ||
| ||
Page 47 | ||
| ||
Page 48 | ||
| ||
Page 49 | ||
| ||
Page 50 | ||
| ||
Page 51 | ||
| ||
|
At December 31, (US$ 000s) |
||||||
|
2003 |
|
|
2002 |
|||
Consolidated Balance Sheet Items Current Assets |
|
|
|||||
Advances to related parties |
|
|
|||||
Boris Fuchsmann |
$ |
1,200 |
$ |
1,000 |
|||
Inter Media |
1,302 |
1,302 |
|||||
Media Pro Pictures |
1,347 |
700 |
|||||
Tele59 |
- |
1,248 |
|||||
|
|
||||||
|
$ |
3,849 |
$ |
4,250 |
|||
|
|
||||||
|
|
|
|||||
Consolidated Balance Sheet Items Non-Current Assets |
|
|
|||||
Loans to related parties |
|
|
|||||
Boris Fuchsmann |
$ |
1,883 |
$ |
2,838 |
|||
Other |
- |
648 |
|||||
|
|
||||||
|
$ |
1,883 |
$ |
3,486 |
|||
|
|
||||||
|
|
|
Page 52 | ||
| ||
Expected Maturity Dates |
2004 |
|
|
2005 |
|
|
2006 |
|
|
2007 |
|
|
Thereafter |
|||
|
|
|
|
|
|
|||||||||||
|
US$ 000's |
|||||||||||||||
We have no fixed rate debt |
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|||||||||||
Total Debt in Euros 000's |
|
|
|
|
|
|||||||||||
Variable Rate |
- |
- |
- |
- |
8,000 |
|||||||||||
Average Interest Rate |
- |
- |
- |
- |
6.00 |
% | ||||||||||
Total Debt in Sk 000's |
|
|
|
|
|
|||||||||||
Variable Rate |
- |
187,000 |
- |
- |
- |
|||||||||||
Average Interest Rate |
- |
8.13 |
% |
- |
- |
- |
|
|
|
Yearly interest charge if interest rates increase by (US$000s): | |||||||||||||||||||
| ||||||||||||||||||||||
Value of Debt as at December 31, 2003 (US$ 000's) |
Interest Rate as at December 31, 2003 |
Yearly Interest Charge
(US$ 000s) |
|
1% |
|
2% |
|
3% |
|
4% |
|
5% |
| |||||||||
|
|
|
|
|
|
|
|
|||||||||||||||
9,999 (Euro 8 million) |
6.0 |
% |
$ |
600 |
$ |
700 |
$ |
800 |
$ |
900 |
$ |
1,000 |
$ |
1,100 |
||||||||
5,682 (Sk 187 million) |
8.13 |
% |
462 |
519 |
575 |
632 |
689 |
746 |
||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Total |
|
$ |
1,062 |
$ |
1,219 |
$ |
1,375 |
$ |
1,532 |
$ |
1,689 |
$ |
1,846 |
|||||||||
|
|
|
|
|
|
Page 53 | ||
| ||
Page 54 | ||
| ||
|
December 31, 2003 |
December 31, 2002 |
|||||
ASSETS |
|
|
|||||
Current Assets |
|
|
|||||
Cash and cash equivalents |
$ |
190,314 |
$ |
49,644 |
|||
Restricted cash |
5,429 |
6,168 |
|||||
Accounts receivable (net of allowances of $5,625, $7,481, respectively) (Note 5) |
30,056 |
25,873 |
|||||
Other Receivable (Note 6) |
20,103 |
- |
|||||
Program rights |
10,160 |
10,997 |
|||||
Loans to related parties (Note 17) |
3,849 |
4,250 |
|||||
Asset held for sale |
- |
5,473 |
|||||
Other short-term assets (Note 10) |
4,832 |
4,141 |
|||||
|
|
||||||
Total current assets |
264,743 |
106,546 |
|||||
Other short-term assets (Note 10) |
1,883 |
3,486 |
|||||
Other short-term assets (Note 10) |
24,412 |
24,134 |
|||||
Other short-term assets (Note 10) |
17,856 |
14,544 |
|||||
Other Receivable (Note 6) |
18,200 |
- |
|||||
Other Receivable (Note 6) |
9,682 |
6,982 |
|||||
Other Receivable (Note 6) |
17,821 |
18,201 |
|||||
Other intangibles (Note 7). |
8,899 |
1,798 |
|||||
Other Receivable (Note 6) |
2,305 |
4,286 |
|||||
|
|
||||||
Total Assets |
$ |
365,801 |
$ |
179,977 |
|||
|
|
Page 55 | ||
| ||
|
December 31, 2003 |
December 31, 2002 |
|||||
LIABILITES AND SHAREHOLDERS EQUITY |
|
|
|||||
Current Liabilities: |
|
|
|||||
Accounts payable and accrued liabilities (Note 16) |
$ |
36,749 |
$ |
40,152 |
|||
Duties and other taxes payable |
16,637 |
18,088 |
|||||
Income taxes payable (Note 11) |
12,715 |
5,181 |
|||||
Credit facilities and obligations under capital leases (Note 12). |
185 |
8,440 |
|||||
|
|
||||||
Total current liabilities |
66,286 |
71,861 |
|||||
NON-CURRENT LIABILITES |
|
|
|||||
Credit facilities and obligations under capital leases (Note 12) |
16,891 |
23,124 |
|||||
Senior Notes (Note 12) |
- |
175,000 |
|||||
Income tax payable (Note 11) |
6,000 |
- |
|||||
Provision for losses in investments in associated companies |
2,106 |
3,442 |
|||||
Other liabilities |
- |
407 |
|||||
|
|
||||||
Total non-current liabilities |
24,997 |
201,973 |
|||||
Minority interests in consolidated subsidiaries |
994 |
2,019 |
|||||
Commitments and Contingencies (Note 14) |
|
|
|||||
SHAREHOLDERS' EQUITY: |
|
|
|||||
Class A Common Stock, $0.08 par value: authorized:
100,000,000 shares at December 31, 2003 and December 31, 2002; issued and outstanding : 19,269,766 at December 31, 2003 and 18,523,768 at December 31, 2002. |
1,542 |
1,482 |
|||||
Class B Common Stock, $0.08 par value: authorized:
15,000,000 shares at December 31, 2003 and December 31, 2002; issued and outstanding : 7,334,736 at December 31, 2003 and 7,934,736 at December 31, 2002 |
587 |
635 |
|||||
Additional paid-in capital |
372,662 |
359,342 |
|||||
Retained earnings/(accumulated deficit) |
(105,999 |
) |
(452,011 |
) | |||
Accumulated other comprehensive income/(loss) |
4,732 |
(5,324 |
) | ||||
|
|
||||||
Total shareholders' equity/(deficit) |
273,524 |
(95,876 |
) | ||||
Total liabilities and shareholders' equity |
$ |
365,801 |
$ |
179,977 |
|||
|
|
Page 56 | ||
| ||
|
For the Years Ended December 31, |
|||||||||
|
2003 |
2002(1) |
|
2001(1) |
| |||||
Net revenues |
$ |
118,526 |
$ |
92,294 |
$ |
71,369 |
||||
STATION EXPENSES: |
|
|
|
|||||||
Operating costs |
23,525 |
19,534 |
19,563 |
|||||||
Cost of programming (Note 20). |
52,118 |
36,491 |
28,556 |
|||||||
Depreciation of station fixed assets and other intangibles |
4,993 |
6,715 |
9,393 |
|||||||
|
|
|
||||||||
Total station operating costs and expenses |
80,636 |
62,740 |
57,512 |
|||||||
Station selling, general and administrative expenses |
11,678 |
12,255 |
19,771 |
|||||||
|
|
|
||||||||
Operating income/(loss) before corporate expenses |
26,212 |
17,299 |
(5,914 |
) | ||||||
CORPORATE EXPENSES: |
|
|
|
|||||||
Corporate operating costs (excluding stock based compensation) |
19,303 |
12,060 |
7,812 |
|||||||
Stock based compensation (Note 13) |
13,209 |
3,754 |
- |
|||||||
Amortization of goodwill |
- |
- |
1,747 |
|||||||
|
|
|
||||||||
Operating income/(loss) |
(6,300 |
) |
1,485 |
(15,473 |
) | |||||
Net Interest | ||||||||||
Interest income |
5,501 |
1,788 |
|
2,225 |
||||||
Interest expense |
(11,863 |
) |
(17,075 |
) |
(17,967 |
) | ||||
|
|
|
||||||||
|
(6,362 |
) |
(15,287 |
) |
(15,742 |
) | ||||
Loss on write down of investment |
- |
(2,,685 |
) |
- | ||||||
Equity on interest/(loss) on onconsoidated affiliates |
3,001 |
2,861 |
6,387 |
|||||||
Other income/(expense) |
(216 |
) |
1,751 |
(3,412 |
) | |||||
Change in fair value of derivative |
- |
1,108 |
(1,576 |
) | ||||||
Gain on sale of subsidiary |
- |
- |
1,802 |
|||||||
Foreign currency exchange gain/(loss), net |
(9,994 |
) |
(10,195 |
) |
1,641 |
|||||
|
|
|
||||||||
Income/(loss) before provision for income taxes, minority interest and discontinued operations |
(19,871 |
) |
(20,962 |
) |
(26,373 |
) | ||||
Provision for income taxes (Note 11) |
(3,654 |
) |
(3,568 |
) |
(1,005 |
) | ||||
|
|
|
||||||||
Income/(loss) before minority interest and discontinued operations |
(23,525 |
) |
(24,530 |
) |
(27,378 |
) | ||||
Minority interest in (income)/loss of consolidated subsidiaries |
(676 |
) |
(576 |
) |
2,138 |
|||||
|
|
|
||||||||
Net income/(loss) from continuing operations |
(24,201 |
) |
(25,106 |
) |
(25,240 |
) | ||||
Discontinued operations (Note 21): |
|
|
|
|||||||
Pre-tax income from discontinued operations (Czech Republic) |
384,213 |
11,922 |
413 |
|||||||
Tax on disposal of discontinued operations (Czech Republic) |
(14,000 |
) |
(1,000 |
) |
- |
|||||
Income from discontinued operations (Hungary) |
- |
- |
2,716 |
|||||||
|
|
|
||||||||
Income/(loss) on discontinued operations |
370,213 |
10,922 |
3,129 |
|||||||
|
|
|
||||||||
Net income/(loss) |
$ |
346,012 |
$ |
(14,184 |
) |
$ |
(22,111 |
) | ||
|
|
|
||||||||
|
|
|
|
|||||||
(1) Reclassified to reflect discontinued Czech Republic operations. |
|
|
|
|||||||
|
|
|
|
Page 57 | ||
| ||
|
For the Years Ended December 31, | |||||||||
|
2003 |
2002 (1) |
|
2001 (1) |
| |||||
|
|
|
|
|||||||
PER SHARE DATA: |
|
|
|
|||||||
Net income/(loss) per share (Note 23) |
|
|
|
|||||||
Continuing operations - Basic and Diluted |
$ |
(0.91 |
) |
$ |
(0.95 |
) |
$ |
(0.95 |
) | |
Discontinued operations Basic |
13.92 |
0.41 |
0.12 |
|||||||
Discontinued operations Diluted |
12.41 |
0.37 |
0.11 |
|||||||
Total Net income/(loss) Basic |
13.01 |
(0.54 |
) |
(0.84 |
) | |||||
Total Net income/(loss) Diluted |
$ |
11.60 |
$ |
(0.54 |
) |
$ |
(0.84 |
) | ||
|
|
|
|
|||||||
Weighted average common shares used in computing per share amounts (2): |
|
|
|
|||||||
Basic (000s) |
26,605 |
26,459 |
26,449 |
|||||||
Diluted (000s) (3) - continuing. |
26,605 |
26,459 |
26,449 |
|||||||
Diluted (000s) (3) - discontinued |
29,828 |
29,658 |
28,523 |
Page 58 | ||
| ||
|
Comprehensive
Income/(Loss) |
Class A
Common
Stock |
|
|
Class B
Common
Stock |
|
|
Additional
Paid-In
Capital |
|
|
Accumulated Deficit |
|
|
Accumulated Other Comprehensive Income/(Loss) |
|
|
Total Shareholders' Equity/
(Deficit) |
| ||||
BALANCE, December 31, 2000 |
|
$ |
1,482 |
$ |
635 |
$ |
354,532 |
$ |
(415,716 |
) |
$ |
(6,811 |
) |
$ |
(65,878 |
) | ||||||
Comprehensive income/(loss): |
|
|
|
|
|
|
|
|||||||||||||||
Net income/(loss) |
(22,111 |
) |
|
|
|
(22,111 |
) |
|
(22,111 |
) | ||||||||||||
Other comprehensive income/(loss): |
|
|
|
|
|
|
|
|||||||||||||||
Unrealized translation adjustments |
(807 |
) |
|
|
|
|
(807 |
) |
(807 |
) | ||||||||||||
|
||||||||||||||||||||||
Comprehensive income/(loss) |
$ |
(22,918 |
) |
|
|
|
|
|
|
|||||||||||||
|
||||||||||||||||||||||
BALANCE, December 31, 2001 |
|
1,482 |
635 |
354,532 |
(437,827 |
) |
(7,618 |
) |
(88,796 |
) | ||||||||||||
Stock Based Compensation |
|
|
|
3,754 |
|
|
3,754 |
|||||||||||||||
Capital contributed by shareholders |
|
|
|
8 |
|
|
8 |
|||||||||||||||
Warrants Issued |
|
|
|
1,048 |
|
|
1,048 |
|||||||||||||||
Comprehensive income/(loss): |
|
|
|
|
|
|
|
|||||||||||||||
Net income/(loss) |
(14,184 |
) |
|
|
|
(14,184 |
) |
|
(14,184 |
) | ||||||||||||
Other comprehensive income/(loss): |
|
|
|
|
|
|
|
|||||||||||||||
Unrealized translation adjustments |
2,294 |
|
|
|
|
2,294 |
2,294 |
|||||||||||||||
|
||||||||||||||||||||||
Comprehensive income/(loss) |
$ |
(11,890 |
) |
|
|
|
|
|
|
|||||||||||||
|
||||||||||||||||||||||
BALANCE, December 31, 2002 |
|
1,482 |
635 |
359,342 |
(452,011 |
) |
(5,324 |
) |
(95,876 |
) | ||||||||||||
Stock Based Compensation |
|
|
|
13,209 |
|
|
13,209 |
|||||||||||||||
Stock options exercised |
|
12 |
|
111 |
|
|
123 |
|||||||||||||||
Conversion of Class B to Class A Common Stock |
|
48 |
(48 |
) |
|
|
|
- |
||||||||||||||
Comprehensive income/(loss): |
|
|
|
|
|
|
|
|||||||||||||||
Net income/(loss) |
346,012 |
|
|
|
346,012 |
|
346,012 |
|||||||||||||||
Other comprehensive income/(loss): |
|
|
|
|
|
|
|
|||||||||||||||
Unrealized translation adjustments |
10,056 |
|
|
|
|
10,056 |
10,056 |
|||||||||||||||
|
||||||||||||||||||||||
Comprehensive income/(loss) |
$ |
356,068 |
|
|
|
|
|
|
||||||||||||||
|
||||||||||||||||||||||
BALANCE, December 31, 2003 |
|
$ |
1,542 |
$ |
587 |
$ |
372,662 |
$ |
(105,999 |
) |
$ |
4,732 |
$ |
273,524 |
||||||||
|
|
|
|
|
|
Page 59 | ||
| ||
|
2003 |
2002 (1) |
|
2001 (1) |
| |||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|||||||
Net income/(loss) |
$ |
346,012 |
$ |
(14,184 |
) |
$ |
(22,111 |
) | ||
Adjustments to reconcile net income/(loss) to net cash used in operating activities: |
|
|
|
|||||||
Loss/(income) from discontinued operations |
(370,213 |
) |
(10,922 |
) |
(3,129 |
) | ||||
Equity in income/(loss) of unconsolidated affiliates |
(3,001 |
) |
(2,861 |
) |
(6,387 |
) | ||||
Depreciation and amortization |
37,394 |
28,158 |
26,674 |
|||||||
Loss on write down of investment |
- |
2,685 |
- |
|||||||
Interest received on loans |
(344 |
) |
(889 |
) |
(400 |
) | ||||
Stock based compensation |
13,209 |
3,754 |
- |
|||||||
Minority interest in loss of consolidated subsidiaries |
676 |
576 |
(2,138 |
) | ||||||
Foreign currency exchange loss/(gain), net |
9,994 |
10,195 |
(1,641 |
) | ||||||
Net change in: |
|
|
|
|||||||
Restricted cash |
1,769 |
(2,606 |
) |
(2,110 |
) | |||||
Accounts receivable |
(4,361 |
) |
(247 |
) |
(6,125 |
) | ||||
Program rights costs |
(33,048 |
) |
(23,171 |
) |
(15,647 |
) | ||||
Loans from related parties |
- |
- |
1,855 |
|||||||
Other short-term assets |
1,393 |
787 |
7,869 |
|||||||
Accounts payable and accrued liabilities |
(8,106 |
) |
1,964 |
(5,127 |
) | |||||
Short term payables to bank |
- |
(1,576 |
) |
1,576 |
||||||
Income and other taxes payable |
(2,968 |
) |
472 |
2,091 |
||||||
|
|
|
||||||||
Net cash provided by/(used in) continuing operating activities |
(11,594 |
) |
(7,865 |
) |
(24,750 |
) | ||||
|
|
|
||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|||||||
Acquisition of fixed assets |
(7,426 |
) |
(4,288 |
) |
(2,333 |
) | ||||
Dividends from associated companies |
3,386 |
- |
- |
|||||||
Investments in subsidiaries and affiliates |
(8 |
) |
- |
- |
||||||
License costs, other assets and intangibles |
(6,032 |
) |
(191 |
) |
680 |
|||||
|
|
|
||||||||
Net cash provided by/(used in) investing activities |
(10,080 |
) |
(4,479 |
) |
(1,653 |
) | ||||
|
|
|
||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|||||||
Cash facilities and payments under capital leases |
(15,594 |
) |
19,902 |
(5,899 |
) | |||||
Repurchase/redemption of Senior Notes |
(183,739 |
) |
- |
- |
||||||
Loans and advances with equity investments |
2,450 |
2,253 |
17,286 |
|||||||
Issuance of stock. |
123 |
8 |
- |
|||||||
Minority interest |
- |
1,320 |
2,070 |
|||||||
Other long-term liabilities |
(400 |
) |
- |
- |
||||||
|
|
|
||||||||
Net cash received from/(used in) financing activities |
(197,160 |
) |
23,483 |
13,457 |
||||||
|
|
|
||||||||
NET CASH RECEIVED FROM/(USED IN) DISCONTINUED OPERATIONS. |
358,358 |
15,634 |
(2,407 |
) | ||||||
IMPACT OF EXCHANGE RATE FLUCTUATIONS ON CASH |
1,146 |
818 |
(104 |
) | ||||||
Net increase/(decrease) in cash and cash equivalents |
140,670 |
27,591 |
(15,457 |
) | ||||||
CASH AND CASH EQUIVALENTS, beginning of period |
49,644 |
22,053 |
37,510 |
|||||||
|
|
|
||||||||
CASH AND CASH EQUIVALENTS, end of period |
$ |
190,314 |
$ |
49,644 |
$ |
22,053 |
||||
|
|
|
||||||||
SUPPLEMENTAL INFORMATION OF CASH FLOW INFORMATION: |
|
|
|
|||||||
Cash paid for interest |
$ |
14,923 |
$ |
14,536 |
$ |
15,106 |
||||
Cash paid for income taxes (net of refunds) |
$ |
4,204 |
$ |
326 |
$ |
261 |
||||
SUPPLEMENTAL INFORMATION OF NON-CASH FINANCING TRANSACTIONS: |
|
|
|
|||||||
Acquisition of property, plant and equipment under capital lease |
$ |
- |
$ |
- |
$ |
344 |
||||
(1) Reclassified to reflect discontinued Czech Republic operations. |
|
|
|
Page 60 | ||
| ||
Page 61 | ||
| ||
Page 62 | ||
| ||
Page 63 | ||
| ||
Page 64 | ||
| ||
l |
|
Contracts are agreed with all of our customers before an advertising spot is aired; | |
|
l |
|
Delivery (i.e. airing of the advertisement) is measured through our as-run log and also by a third party measurement agency; |
|
l |
|
Price is fixed according to the pre- agreed contract; and |
|
l |
|
Revenue is recognized if collection is reasonably assured. We have credit controls and cash collection processes in place. In all stations other than Romania we have had a good collection history. In Romania we have had a good collection history for 2002 and 2003. |
Page 65 | ||
| ||
l |
|
We intend to renew the licenses into the foreseeable future; |
l |
|
We have precedents of renewals; |
l |
|
We do not expect any significant cost to be incurred as part of a future license renewal and no costs have been incurred in the renewals to date in Slovenia and Romania; and |
l |
|
We have not experienced any historical evidence of a compelling challenge to our holding these licenses in these countries. |
Page 66 | ||
| ||
Page 67 | ||
| ||
|
|
Year Ended December 31, |
|||||||||||
|
|
(US$ 000s, except per share data) |
|||||||||||
|
|||||||||||||
|
|
2003 |
2002 |
2001 |
|||||||||
|
|
|
|||||||||||
|
|
|
|
|
|||||||||
Net Income/(Loss) |
As Reported |
$ |
346,012 |
$ |
(14,184 |
) |
$ |
(22,111 |
) | ||||
Add back: Variable Plan stock based compensation expense |
As Reported |
261 |
- |
- |
|||||||||
Add back: Fixed Plan stock based compensation expense |
As Reported |
12,948 |
3,754 |
- |
|||||||||
|
|
|
|
||||||||||
Net Income/(Loss) prior to any Stock Based Compensation expense |
As Reported |
359,221 |
(10,430 |
) |
(22,111 |
) | |||||||
Deduct: Stock based compensation expensed in the current period |
As Reported |
(13,209 |
) |
(3,754 |
) |
- |
|||||||
Deduct: Stock based compensation expense determined under fair value based method for all awards made prior January 1, 2003, net of related tax effects |
Pro Forma
Expense |
(569 |
) |
(639 |
) |
(673 |
) | ||||||
|
|
|
|||||||||||
Net Income/(Loss) |
Pro Forma |
$ |
345,443 |
$ |
(14,823 |
) |
$ |
(22,784 |
) | ||||
|
|
|
|||||||||||
|
|
|
|
|
|||||||||
Net Income/(Loss) Per Common Share Basic: |
As Reported |
$ |
13.01 |
$ |
(0.54 |
) |
$ |
(0.84 |
) | ||||
|
Pro Forma |
$ |
12.98 |
$ |
(0.56 |
) |
$ |
(0.86 |
) | ||||
|
|
|
|
|
|||||||||
Net Income/(Loss) Per Common Share Diluted: |
As Reported |
$ |
11.60 |
$ |
(0.54 |
) |
$ |
(0.84 |
) | ||||
|
Pro Forma |
$ |
11.58 |
$ |
(0.56 |
) |
$ |
(0.86 |
) |
Page 68 | ||
| ||
Page 69 | ||
| ||
For the Year Ended December 31, |
|||||||
|
(US$ 000s) |
||||||
|
2003 |
2002 |
|||||
|
|
||||||
Trading: |
|
|
|||||
Third-party customers |
$ |
31,944 |
$ |
28,838 |
|||
Less: allowance for bad debts |
(5,232 |
) |
(6,559 |
) | |||
Related parties |
3,211 |
3,518 |
|||||
Less: allowance for bad debts |
(131 |
) |
(278 |
) | |||
|
|
||||||
Total |
29,792 |
25,519 |
|||||
Other: |
|
|
|||||
Related parties |
526 |
998 |
|||||
Less: allowance for bad debts |
(262 |
) |
(644 |
) | |||
|
|
||||||
Total |
$ |
30,056 |
$ |
25,873 |
|||
|
|
Page 70 | ||
| ||
For the Year Ended December 31, |
|||||||
(US$ 000s) |
|||||||
|
2003 |
2002 |
|||||
|
|
||||||
Short-term |
$ |
20,103 |
$ |
- |
|||
Long-term |
18,200 |
- |
|||||
|
|
||||||
Total |
$ |
38,303 |
$ |
- |
|||
|
|
Page 71 | ||
| ||
|
For the Year Ended December 31, 2001 |
||||||
Net Income/(Loss)
(US$ 000s) |
Net Income/(Loss) per Share |
||||||
Amounts as reported |
$ |
(22,111 |
) |
$ |
(0.95 |
) | |
Amortization, net of income taxes |
1,747 |
0.07 |
|||||
|
|
||||||
Total |
$ |
(20,364 |
) |
$ |
(0.88 |
) | |
|
|
|
For the Year Ended December 31, 2003 (US$ 000s) |
|||||||||
|
Slovenian operations |
Ukrainian operations |
Total |
|||||||
Carrying amount as at December 31, 2001 |
$ |
12,715 |
$ |
4,096 |
$ |
16,811 |
||||
Foreign exchange movements |
1,390 |
- |
1,390 |
|||||||
|
|
|
||||||||
Carrying amount as at December 31, 2002 |
14,105 |
4,096 |
18,201 |
|||||||
Foreign exchange movements |
(380 |
) |
- |
(380 |
) | |||||
|
|
|
||||||||
Carrying amount as at December 31, 2003 |
$ |
13,725 |
$ |
4,096 |
$ |
17,821 |
||||
|
|
|
|
For the Year Ended December 31, 2003 (US$ 000s) |
||||||||||||
|
License
acquisition
cost |
Broadcast
license |
Trademarks |
Total |
|||||||||
Carrying amount as at December 31, 2001 |
$ |
1,628 |
$ |
154 |
$ |
- |
$ |
1,782 |
|||||
Foreign exchange movements |
- |
16 |
- |
16 |
|||||||||
|
|
|
|
||||||||||
Carrying amount as at December 31, 2002 |
1,628 |
170 |
- |
1,798 |
|||||||||
Addition (see Note 8) |
- |
4,603 |
2,479 |
7,082 |
|||||||||
Foreign exchange movements |
- |
19 |
- |
19 |
|||||||||
|
|
|
|
||||||||||
Carrying amount as at December 31, 2003 |
$ |
1,628 |
$ |
4,792 |
$ |
2,479 |
$ |
8,899 |
|||||
|
|
|
|
Page 72 | ||
| ||
|
|
December 31 |
||||||||
|
||||||||||
|
Useful Lives
Years |
2003
US$ 000s |
2002
US$ 000s |
|||||||
|
|
|
||||||||
Land and buildings |
25 |
$ |
10,125 |
$ |
9,949 |
|||||
Station machinery, fixtures and equipment |
4-8 |
49,188 |
47,169 |
|||||||
Other equipment |
3-8 |
7,461 |
3,971 |
|||||||
Software license |
3-5 |
3,783 |
4,109 |
|||||||
Construction in progress |
- |
2,427 |
231 |
|||||||
|
|
|||||||||
|
|
72,984 |
65,429 |
|||||||
Less Accumulated depreciation |
|
(55,128 |
) |
(50,885 |
) | |||||
|
|
|||||||||
|
|
$ |
17,856 |
$ |
14,544 |
|||||
|
|
|
||||||||
|
|
|
|
|||||||
Assets held under capital lease |
|
|
|
|||||||
Land and buildings |
|
$ |
915 |
$ |
784 |
|||||
Station machinery, fixtures and equipment |
|
309 |
264 |
|||||||
|
|
|||||||||
|
|
1,224 |
1,048 |
|||||||
Depreciation |
|
(207 |
) |
(167 |
) | |||||
|
|
|||||||||
Net Book Value |
|
$ |
1,017 |
$ |
881 |
|||||
|
|
December 31, |
|||||||
|
|||||||
|
2003
US$ 000s |
2002
US$ 000s |
|||||
|
|
||||||
Current: |
|
|
|||||
VAT recoverable |
$ |
128 |
$ |
118 |
|||
Pre-paid expenses |
3,799 |
3,644 |
|||||
Other |
905 |
379 |
|||||
|
|
||||||
|
$ |
4,832 |
$ |
4,141 |
|||
|
|
||||||
|
|
|
|||||
Long term: |
|
|
|||||
Satellite transponder deposits
(See Note 14, "Commitments and Contingencies") |
$ |
- |
$ |
852 |
|||
Capitalized debt costs |
- |
2,184 |
|||||
Programming deposits |
1,143 |
- |
|||||
Other |
1,162 |
1,250 |
|||||
|
|
||||||
|
$ |
2,305 |
$ |
4,286 |
|||
|
|
Page 73 | ||
| ||
|
For the Year Ended December 31, |
||||||
(US$ 000s) |
|||||||
|
2003 |
2002 |
|||||
Current Income tax expense: |
|
|
|||||
Domestic |
$ |
911 |
$ |
3,182 |
|||
Foreign |
3,110 |
386 |
|||||
Deferred tax benefit |
(367 |
) |
- |
||||
|
|
||||||
Provision for income taxes |
$ |
3,654 |
$ |
3,568 |
|||
|
|
|
For the Year Ended December 31, |
||||||
|
(US$ 000s) |
||||||
|
2003 |
2002 |
|||||
Income taxes at Netherlands Rates (34.5% for all years) |
$ |
(6,855 |
) |
$ |
(7,232 |
) | |
Difference between Netherlands rates and rates applicable to international subsidiaries |
6,117 |
7,735 |
|||||
Tax effect of permanent differences |
455 |
- |
|||||
Effect of change in tax rate (Ukraine) |
68 |
|
|||||
Change in valuation allowance . |
3,106 |
65 |
|||||
Other (Netherlands tax settlement) |
763 |
3,000 |
|||||
|
|
||||||
Provision for income taxes |
$ |
3,654 |
$ |
3,568 |
|||
|
|
Page 74 | ||
| ||
|
For the Year Ended December 31, |
||||||
|
(US$ 000s) |
||||||
|
2003 |
2002 |
|||||
Assets: |
|
|
|||||
Tax benefit of loss carry forwards and other tax credits |
$ |
10,061 |
$ |
8,630 |
|||
Property, plant and equipment |
254 |
- |
|||||
Temporary difference due to timing |
2,089 |
24 |
|||||
Liabilities: |
|
|
|||||
Property, plant and equipment |
- |
- |
|||||
Temporary difference due to timing |
(277 |
) |
- |
||||
|
|
||||||
Gross deferred income tax assets |
$ |
12,127 |
$ |
8,654 |
|||
Valuation allowance |
(11,760 |
) |
(8,654 |
) | |||
|
|
||||||
Net deferred income tax assets / (liability) |
$ |
367 |
$ |
Nil |
|||
|
|
|
US$ 000's |
|||
2004 |
$ |
36,333 |
||
2005 |
9,998 |
|||
2006 |
1,002 |
|||
2007 |
141 |
|||
|
||||
Total |
$ |
47,474 |
||
|
Page 75 | ||
| ||
|
|
For the Year Ended December 31, |
||||||||
|
|
(US$ 000s) |
||||||||
|
|
2003 |
2002 |
|||||||
|
|
|||||||||
CME B.V. |
|
|
|
|||||||
GoldenTree Asset Management Facility |
(a) |
|
$ |
- |
$ |
14,193 |
||||
Ceska Sporitelna Loan |
(b) |
|
- |
8,304 |
||||||
STS Loan |
(c) |
|
6,245 |
2,606 |
||||||
Slovenian Operations |
|
|
|
|||||||
Long-term loan |
(d) |
|
10,015 |
5,643 |
||||||
Capital lease, net of interest, and unsecured short-term loans |
|
641 |
582 |
|||||||
Ukrainian Operations |
|
|
|
|||||||
Capital lease, net of interest, and unsecured short-term loans |
(e) |
|
175 |
236 |
||||||
|
|
|||||||||
Total current and non-current maturities |
|
17,076 |
31,564 |
|||||||
|
|
|||||||||
Less current maturities |
|
(185 |
) |
(8,440 |
) | |||||
|
|
|||||||||
Total non-current maturities |
|
$ |
16,891 |
$ |
23,124 |
|||||
|
|
Page 76 | ||
| ||
Loan |
Maturity Date |
Sk187 million (approximately US$ 5.7 million) from our unconsolidated affiliate, STS |
December 1, 2005 |
Euro 8.0 million (approximately US$ 10.0 million) with BACA |
December 16, 2008 |
|
At December 31, 2003
(US$ 000s) |
|||
|
||||
2004 |
$ |
246 |
||
2005 |
179 |
|||
2006 |
125 |
|||
2007 |
125 |
|||
2008 |
125 |
|||
2009 and thereafter |
264 |
|||
|
||||
|
1,064 |
|||
Less: amount representing interest |
(248 |
) | ||
|
||||
Present value of net minimum lease payments |
$ |
816 |
||
|
|
For the Year Ended December 31, |
||||||
|
(US$ 000s) |
||||||
|
2003 |
2002 |
|||||
|
|
||||||
US$ 100 million 9 3/8% Senior Notes |
$ |
- |
$ |
99,964 |
|||
Euro 71.6 million 8 1/8% Senior Notes |
- |
75,036 |
|||||
Total |
$ |
- |
$ |
175,000 |
|||
|
|
Page 77 | ||
| ||
(1) |
|
A Slovak Republic bank, Vseobecna uverova banka a.s.,( "VUB"), has lent STS Sk 150 million (approximately US$ 4.5 million), a facility supported by charges over the assets and receivables of STS. The facility was provided by way of a loan to STS of up to Sk 100 million (approximately US$ 3.0 million) and by way of an overdraft facility of up to Sk 50 million (approximately US$ 1.5 million). The overdraft was available for the period from July 18, 2002 to July 16, 2003 and was repaid in full on that date. Repayments by STS are due to the lender by way of six-monthly installments of Sk 5 million (approximately US$ 0.2 million) commencing on June 25, 2003 and ending on December 20, 2005 on which date an additional balloon payment of Sk 70 million (approximately US$ 2.1 million) is due. This lo
an bears a variable interest rate of the Bratislava Inter Bank Official Rate ("BRIBOR") 3 month rate plus 1.7% (BRIBOR 3 month as at December 31, 2003 was 5.9%). A facility fee of Sk 350,000 (approximately US$ 9,000) was paid. As at December 31, 2003 Sk 90 million (approximately US$ 2.7 million) was outstanding on this agreement (2002: Sk 100 million, approximately US$ 3.0 million). |
Date of Option Grant |
Risk Free
Interest Rate |
22 May 2003 5 year rate |
2.32% |
29 May 2003 3 year rate |
1.56% |
|
December 31, 2003 | |||||
| ||||||
|
Shares |
Weighted Average Exercise Price (US$) |
Option Price (US$) | |||
Outstanding at start of year |
2,503,715 |
6.40 |
0.16 33.50 | |||
Granted |
252,000 |
10.64 |
10.37 11.44 | |||
Exercised |
(145,998) |
0.83 |
0.16 2.14 | |||
Forfeited |
(82,000) |
7.83 |
5.72 33.50 | |||
|
||||||
Outstanding at end of year |
2,527,717 |
7.10 |
0.16 33.50 |
Page 78 | ||
| ||
|
December 31, 2002 | |||||
| ||||||
|
Shares |
Weighted Average Exercise Price (US$) |
Option Price (US$) | |||
Outstanding at start of year |
2,074,915 |
7.56 |
0.16 33.50 | |||
Granted |
466,000 |
2.08 |
1.96 2.14 | |||
Exercised |
(10,000) |
0.84 |
0.84 | |||
Forfeited |
(27,200) |
22.51 |
20.00 23.00 | |||
|
||||||
Outstanding at end of year |
2,503,715 |
6.40 |
0.16 33.50 |
|
December 31, 2001 | |||||
| ||||||
|
Shares |
Weighted Average Exercise Price (US$) |
Option Price (US$) | |||
Outstanding at start of year |
1,959,995 |
9.28 |
0.20 33.50 | |||
Granted |
248,000 |
0.17 |
0.16 0.27 | |||
Exercised |
(7,000) |
0.20 |
0.20 | |||
Forfeited |
(126,080) |
20.19 |
11.44 33.50 | |||
|
||||||
Outstanding at end of year |
2,074,915 |
7.56 |
0.16 33.50 |
Year Ended December 31, |
||||||||||
|
(US$ 000s, except per share data) |
|||||||||
|
||||||||||
|
2003 |
2002 |
2001 |
|||||||
|
|
|
||||||||
Stock based compensation charged under FIN 44 |
$ |
12,948 |
$ |
3,754 |
$ |
- |
||||
Stock based compensation charged under SFAS 148 |
261 |
- |
- |
|||||||
Total stock based compensation |
$ |
13,209 |
$ |
3,754 |
$ |
- |
||||
|
|
|
Page 79 | ||
| ||
Page 80 | ||
| ||
Page 81 | ||
| ||
|
At December 31, 2003
(US$ 000s) |
|||
|
||||
2004 |
$ |
1,583 |
||
2005 |
1,167 |
|||
2006 |
1,167 |
|||
2007 |
1,167 |
|||
2008 |
1,134 |
|||
2009 and thereafter |
734 |
|||
|
||||
Total |
$ |
6,952 |
||
|
|
Voting Interest |
At December 31, |
||||||||
|
|
(US$ 000s) |
||||||||
|
|
2003 |
2002 |
|||||||
|
|
|
|
|||||||
STS |
49% |
|
$ |
24,404 |
$ |
22,966 |
||||
CET 21 |
3.125% (1) |
|
- |
277 |
||||||
Tele 59 |
10% (1) |
|
- |
889 |
||||||
Other |
Various |
8 |
2 |
|||||||
|
|
|||||||||
|
|
$ |
24,412 |
$ |
24,134 |
|||||
|
|
Page 82 | ||
| ||
|
For the Year Ended December 31, |
||||||
|
(US$ 000s) |
||||||
|
2003 |
2002 |
|||||
|
|
||||||
Third-party suppliers |
$ |
4,995 |
$ |
8,320 |
|||
Related party suppliers |
3,322 |
1,361 |
|||||
Accrued liabilities |
16,387 |
11,738 |
|||||
Programming payables |
12,045 |
11,673 |
|||||
Investments payable |
- |
1,256 |
|||||
Accrued interest |
- |
5,804 |
|||||
|
|
||||||
Total |
$ |
36,749 |
$ |
40,152 |
|||
|
|
|
At December 31, (US$ 000s) |
||||||
|
2003 |
2002 |
|||||
Consolidated Balance Sheet Items Current Assets |
|
|
|||||
Advances to related parties |
|
|
|||||
Boris Fuchsmann |
$ |
1,200 |
$ |
1,000 |
|||
Inter Media |
1,302 |
1,302 |
|||||
Media Pro Pictures |
1,347 |
700 |
|||||
Tele59 |
- |
1,248 |
|||||
|
|
||||||
|
$ |
3,849 |
$ |
4,250 |
|||
|
|
||||||
|
|
|
|||||
Consolidated Balance Sheet Items Non-Current Assets |
|
|
|||||
Loans to related parties |
|
|
|||||
Boris Fuchsmann |
$ |
1,883 |
$ |
2,838 |
|||
Other |
- |
648 |
|||||
|
|
||||||
|
$ |
1,883 |
$ |
3,486 |
|||
|
|
Page 83 | ||
| ||
Page 84 | ||
| ||
Page 85 | ||
| ||
Page 86 | ||
| ||
|
STS |
Studio 1+1 |
|||||||||||
|
|
||||||||||||
|
At December 31,
2003 |
At December 31,
2002 |
At December 31,
2003 |
At December 31,
2002 |
|||||||||
|
|
|
|
||||||||||
|
(US$ 000's) |
(US$ 000's) |
|
(US$ 000's) |
|
(US$ 000's) |
| ||||||
|
|
|
|
||||||||||
Current assets |
$ |
21,224 |
$ |
15,596 |
$ |
7,489 |
$ |
5,935 |
|||||
Non-current assets |
14,831 |
13,254 |
803 |
1,033 |
|||||||||
Current liabilities |
(13,249 |
) |
(10,734 |
) |
(10,171 |
) |
(8,218 |
) | |||||
Non-current liabilities |
(2,457 |
) |
(2,629 |
) |
- |
- |
|||||||
|
|
|
|
||||||||||
Net Assets |
$ |
20,349 |
$ |
15,487 |
$ |
(1,879 |
) |
$ |
(1,250 |
) | |||
|
|
|
|
|
STS |
|||||||||
|
For the Years Ended December 31, (US$ 000's) |
|||||||||
|
||||||||||
|
2003 |
2002 |
2001 |
|||||||
|
|
|
||||||||
Net revenues |
$ |
50,814 |
$ |
38,397 |
$ |
34,696 |
||||
Operating income/(loss) |
10,579 |
3,842 |
3,735 |
|||||||
Net income/(loss) |
8,523 |
5,956 |
1,354 |
|||||||
Movement in Accumulated other comprehensive income/(loss) |
(5,315 |
) |
2,879 |
(228 |
) |
Page 87 | ||
| ||
|
Studio 1+1 |
|||||||||
|
For the Years Ended December 31, (US$ 000's) |
|||||||||
|
||||||||||
|
2003 |
2002 |
2001 |
|||||||
|
|
|
||||||||
Net revenues |
$ |
28,922 |
$ |
20,491 |
$ |
15,865 |
||||
Operating income/(loss) |
1,871 |
(51 |
) |
6,887 |
||||||
Net income/(loss) |
(629 |
) |
(587 |
) |
5,305 |
|||||
Movement in Accumulated other comprehensive income/(loss) |
- |
- |
- |
l |
|
expenses presented as corporate expenses in our consolidated statements of operations (i.e., corporate operating costs, net arbitration related costs/proceeds, stock based compensation and amortization of goodwill); |
|
|
|
l |
|
changes in the fair value of derivatives; |
|
|
|
l |
|
foreign currency exchange gains and losses; |
|
|
|
l |
|
certain unusual or infrequent items (e.g., gains and losses/impairments on assets or investments). |
Page 88 | ||
| ||
|
SEGMENT FINANCIAL INFORMATION |
||||||||||||||||||
For the Years Ended December 31, |
|||||||||||||||||||
|
(US $000's) |
||||||||||||||||||
|
Net Revenues (1) |
Segment EBITDA |
Segment Broadcast |
||||||||||||||||
|
|
|
|
|
Cash Flow |
||||||||||||||
|
2003 |
2002 |
2003 |
2002 |
2003 |
2002 |
|||||||||||||
|
|
|
|
|
|
||||||||||||||
Country |
|
|
|
|
|
|
|||||||||||||
Romania (2) |
$ |
51,177 |
$ |
33,547 |
$ |
12,206 |
$ |
6,347 |
$ |
9,743 |
$ |
4,607 |
|||||||
Slovak Republic (MARKIZA TV) |
50,814 |
38,397 |
11,657 |
7,132 |
11,961 |
7,774 |
|||||||||||||
Slovenia (POP TV and KANAL A) |
37,168 |
33,864 |
13,173 |
11,052 |
12,912 |
11,884 |
|||||||||||||
Ukraine (STUDIO 1+1) |
36,633 |
31,732 |
8,000 |
6,892 |
8,817 |
4,930 |
|||||||||||||
|
|
|
|
|
|
||||||||||||||
Total Segment Data |
$ |
175,792 |
$ |
137,540 |
$ |
45,036 |
$ |
31,423 |
$ |
43,433 |
$ |
29,195 |
|||||||
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|||||||||||||
Reconciliation to Consolidated Statement of Operations: |
|
|
|
|
|
|
|||||||||||||
Consolidated Net Revenues / Income/(loss) before provision for income taxes, minority interest and discontinued operations |
$ |
118,526 |
$ |
92,294 |
$ |
(19,871 |
) |
$ |
(20,962 |
) |
$ |
(19,871 |
) |
$ |
(20,962 |
) | |||
Corporate Expenses |
- |
- |
32,512 |
15,814 |
32,512 |
15,814 |
|||||||||||||
Unconsolidated Equity Affliliates: |
|
|
|
|
|
|
|||||||||||||
Ukraine (Studio 1+1) |
6,452 |
6,849 |
2,174 |
277 |
2,174 |
277 |
|||||||||||||
Slovak Republic (MARKIZA TV) |
50,814 |
38,397 |
11,657 |
7,132 |
11,657 |
7,132 |
|||||||||||||
Station Depreciation |
- |
- |
4,993 |
6,715 |
4,993 |
6,715 |
|||||||||||||
Loss on write down of investment |
|
|
- |
2,685 |
- |
2,685 |
|||||||||||||
Equity in income/(loss) of unconsolidated equity affiliates |
- |
- |
(3,001 |
) |
(2,861 |
) |
(3,001 |
) |
(2,861 |
) | |||||||||
Net interest |
- |
- |
6,362 |
15,287 |
6,362 |
15,287 |
|||||||||||||
Other income |
- |
- |
216 |
(1,751 |
) |
216 |
(1,751 |
) | |||||||||||
Change in fair value of derivative |
- |
- |
- |
(1,108 |
) |
- |
(1,108 |
) | |||||||||||
Foreign currency exchange (loss)/gain, net |
- |
- |
9,994 |
10,195 |
9,994 |
10,195 |
|||||||||||||
Cash paid for programming |
- |
- |
- |
- |
(41,085 |
) |
(31,080 |
) | |||||||||||
Program amortization |
- |
- |
- |
- |
39,482 |
28,852 |
|||||||||||||
|
|
|
|
|
|
||||||||||||||
Total Segment Data |
$ |
175,792 |
$ |
137,540 |
$ |
45,036 |
$ |
31,423 |
$ |
43,433 |
$ |
29,195 |
|||||||
|
|
|
|
|
|
(1) |
|
All revenue is derived from external customers |
|
|
|
(2) |
|
Romanian networks are PRO TV, ACASA and PRO TV INTERNATIONAL |
Page 89 | ||
| ||
|
SEGMENT FINANCIAL INFORMATION |
||||||||||||||||||
|
For the Years Ended December 31, |
||||||||||||||||||
|
(US $000's) |
||||||||||||||||||
|
Net Revenues (1) |
Segment EBITDA |
Segment Broadcast |
||||||||||||||||
|
|
|
|
|
Cash Flow |
||||||||||||||
|
2002 |
2001 |
2002 |
2001 |
2002 |
2001 |
|||||||||||||
|
|
|
|
|
|
||||||||||||||
Country |
|
|
|
|
|
|
|||||||||||||
Romania (2) |
$ |
33,547 |
$ |
32,553 |
$ |
6,347 |
$ |
(2,007 |
) |
$ |
4,607 |
$ |
(3,522 |
) | |||||
Slovak Republic (MARKIZA TV) |
38,397 |
34,696 |
7,132 |
6,033 |
7,774 |
6,922 |
|||||||||||||
Slovenia (POP TV and KANAL A) |
33,864 |
28,465 |
11,052 |
8,367 |
11,884 |
7,932 |
|||||||||||||
Ukraine (STUDIO 1+1) |
31,732 |
23,098 |
6,892 |
4,613 |
4,930 |
4,509 |
|||||||||||||
|
|
|
|
|
|
||||||||||||||
Total Segment Data |
$ |
137,540 |
$ |
118,812 |
$ |
31,423 |
$ |
17,006 |
$ |
29,195 |
$ |
15,841 |
|||||||
|
|
|
|
|
|
||||||||||||||
Reconciliation to Consolidated Statement of Operations: |
|
|
|
|
|
|
|||||||||||||
Consolidated Net Revenues / Income/(loss) before provision for income taxes, minority interest and discontinued operations |
$ |
92,294 |
$ |
71,369 |
$ |
(20,962 |
) |
$ |
(26,373 |
) |
$ |
(20,962 |
) |
$ |
(26,373 |
) | |||
Corporate Expenses |
- |
- |
15,814 |
9,559 |
15,814 |
9,559 |
|||||||||||||
Unconsolidated Equity Affiliates: |
|
|
|
|
|
|
|||||||||||||
Ukraine (Studio 1+1) |
6,849 |
12,747 |
277 |
7,495 |
277 |
7,495 |
|||||||||||||
Slovak Republic (MARKIZA TV) |
38,397 |
34,696 |
7,132 |
6,033 |
7,132 |
6,033 |
|||||||||||||
Station Depreciation |
- |
- |
6,715 |
9,392 |
6,715 |
9,392 |
|||||||||||||
Loss on write down of investment |
|
|
2,685 |
- |
2,685 |
- |
|||||||||||||
Equity in income/(loss) of unconsolidated equity affiliates |
- |
- |
(2,861 |
) |
(6,387 |
) |
(2,861 |
) |
(6,387 |
) | |||||||||
Net interest |
- |
- |
15,287 |
15,742 |
15,287 |
15,742 |
|||||||||||||
Other expenses |
- |
- |
(1,751 |
) |
3,412 |
(1,751 |
) |
3,412 |
|||||||||||
Change in fair value of derivative |
- |
- |
(1,108 |
) |
1,576 |
(1,108 |
) |
1,576 |
|||||||||||
Gain on sale of subsidiaries |
- |
- |
- |
(1,802 |
) |
- |
(1,802 |
) | |||||||||||
Foreign currency exchange (loss)/gain, net |
- |
- |
10,195 |
(1,641 |
) |
10,195 |
(1,641 |
) | |||||||||||
Cash paid for programming |
- |
- |
- |
- |
(31,080 |
) |
(22,460 |
) | |||||||||||
Program amortization |
- |
- |
- |
- |
28,852 |
21,295 |
|||||||||||||
|
|
|
|
|
|
||||||||||||||
Total Segment Data |
$ |
137,540 |
$ |
118,812 |
$ |
31,423 |
$ |
17,006 |
$ |
29,195 |
$ |
15,841 |
|||||||
|
|
|
|
|
|
(1) |
|
All revenue is derived from external customers |
|
|
|
(2) |
|
Romanian networks are PRO TV, ACASA and PRO TV INTERNATIONAL |
|
For the Year Ended December 31, |
|||||||||
|
(US$ 000s) |
|||||||||
|
2003 |
2002 |
2001 |
|||||||
|
|
|
||||||||
Production expenses |
$ |
22,028 |
$ |
16,286 |
$ |
15,742 |
||||
Program amortization |
30,090 |
20,205 |
12,814 |
|||||||
|
|
|
||||||||
Cost of Programming |
$ |
52,118 |
$ |
36,491 |
$ |
28,556 |
||||
|
|
|
Page 90 | ||
| ||
|
For the year ended December 31, |
|||||||||
|
(US$ 000's) |
|||||||||
|
2003 |
2002 |
2001 |
|||||||
Net revenues of discontinued operation |
$ |
109 |
$ |
308 |
$ |
1,870 |
||||
Expenses of discontinued operation |
(1,197 |
) |
(2,243 |
) |
(3,177 |
) | ||||
Gain on disposal of CNTS |
41,421 |
- |
- |
|||||||
Arbitration related proceeds |
358,635 |
28,953 |
- |
|||||||
Arbitration related costs |
(14,796 |
) |
(12,791 |
) |
(4,697 |
) | ||||
Gain on discharge of dispute |
- |
- |
5,188 |
|||||||
Write down in value of asset held for sale |
- |
(3,446 |
) |
- |
||||||
Other income/(expense) of discontinued operation |
41 |
1,141 |
1,229 |
|||||||
|
|
|
||||||||
Income on disposal of discontinued operations |
384,213 |
11,922 |
413 |
|||||||
Tax on disposal of discontinued operations |
(14,000 |
) |
(1,000 |
) |
- |
|||||
|
|
|
||||||||
|
$ |
370,213 |
$ |
10,922 |
$ |
413 |
||||
|
|
|
Page 91 | ||
| ||
|
Balance Sheet As
At December 31, |
Income Statement Weighted Average |
|||||||||||||||||
|
|
||||||||||||||||||
|
2003 |
2002 |
% change |
2003 |
2002 |
% change |
|||||||||||||
|
|
|
|
|
|
||||||||||||||
Euro equivalent of US$ 1.00 |
0.79 |
0.95 |
16.8 |
% |
0.88 |
1.06 |
17.0 |
% | |||||||||||
Romanian lei equivalent of US$ 1.00 |
32,798 |
33,500 |
2.1 |
% |
33,204 |
33,043 |
(0.5) |
% | |||||||||||
Slovak koruna equivalent of US$ 1.00 |
32.92 |
40.04 |
17.8 |
% |
36.62 |
45.10 |
18.8 |
% | |||||||||||
Slovenian tolar equivalent of US$ 1.00 |
189.37 |
221.07 |
14.3 |
% |
206.49 |
240.15 |
14.0 |
% | |||||||||||
Ukrainian hryvna equivalent of US$ 1.00 |
5.33 |
5.33 |
- |
% |
5.33 |
5.33 |
- |
% | |||||||||||
British pound equivalent of US$ 1.00 |
0.56 |
0.62 |
9.7 |
% |
0.61 |
0.66 |
7.6 |
% |
Page 92 | ||
| ||
|
For the years ended December 31, |
||||||||||||||||||
|
|||||||||||||||||||
|
Net Income/(Loss) |
Common Shares (000's) |
Net Income/(Loss) |
||||||||||||||||
|
(US$ 000's) |
|
|
per Common Share |
|||||||||||||||
|
|
|
|||||||||||||||||
|
2003 |
2002 |
2003 |
2002 |
2003 |
2002 |
|||||||||||||
|
|
|
|
|
|
||||||||||||||
Basic EPS |
$ |
346,012 |
$ |
(14,184 |
) |
26,605 |
26,459 |
$ |
13.01 |
$ |
(0.54 |
) | |||||||
|
|||||||||||||||||||
Net income/(loss) attributable to common stock |
|
|
|
|
|
|
|||||||||||||
Effect of dilutive securities : stock options |
- |
- |
2,527 |
- |
(1.11 |
) |
- |
||||||||||||
Effect of dilutive securities : stock warrants |
- |
- |
696 |
- |
(0.30 |
) |
- |
||||||||||||
Diluted EPS |
|
|
|
|
|
|
|||||||||||||
|
|||||||||||||||||||
Net income/(loss) attributable to common stock |
$ |
346,012 |
$ |
(14,184 |
) |
29,828 |
26,459 |
$ |
11.60 |
$ |
(0.54 |
) | |||||||
|
|
|
|
|
|
|
For the years ended December 31, (US$ 000's) |
||||||||||||||||||
|
|||||||||||||||||||
|
Net Income/(Loss) |
Common Shares |
Net Income/(Loss) |
||||||||||||||||
|
|
|
|
|
per Common Share |
||||||||||||||
|
|
|
|||||||||||||||||
|
2002 |
2001 |
2002 |
2001 |
2002 |
2001 |
|||||||||||||
|
|
|
|
|
|
||||||||||||||
Basic EPS |
|
|
|
|
|
|
|||||||||||||
|
|||||||||||||||||||
Net income/(loss) attributable to common stock |
$ |
(14,184 |
) |
$ |
(22,111 |
) |
26,459 |
26,448 |
$ |
(0.54 |
) |
$ |
(0.84 |
) | |||||
Effect of dilutive securities : stock options |
- |
- |
- |
- |
- |
- |
|||||||||||||
Effect of dilutive securities : stock warrants |
- |
- |
- |
- |
- |
- |
|||||||||||||
Diluted EPS |
|
|
|
|
|
|
|||||||||||||
|
|||||||||||||||||||
Net income/(loss) attributable to common stock |
$ |
(14,184 |
) |
$ |
(22,111 |
) |
26,459 |
26,448 |
$ |
(0.54 |
) |
$ |
(0.84 |
) | |||||
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
Page 93 | ||
| ||
Company Name |
Voting Interest |
Jurisdiction of Organization |
Subsidiary / Equity Accounted Affiliate / Investment (1) | |||
|
|
|
| |||
|
|
|
| |||
Media Pro International S.A. |
66% |
Romania |
Subsidiary | |||
Media Vision S.R.L. |
70% |
Romania |
Subsidiary | |||
MPI Romania B.V |
66% |
Netherlands |
Subsidiary | |||
Pro TV SA |
66% |
Romania |
Subsidiary | |||
Media Pro S.R.L |
44% |
Romania |
Equity Accounted Affliliate | |||
|
|
|
| |||
Media Pro Chisinau S.R.L |
39% |
Moldovia |
Equity Accounted Affliliate | |||
|
|
|
| |||
International Media Services Ltd. |
60% |
Bermuda |
Subsidiary | |||
Innova Film GmbH |
60% |
Germany |
Subsidiary | |||
Enterprise "Inter-Media" |
60% |
Ukraine |
Subsidiary | |||
Broadcasting Company "Studio 1+1" |
18% |
Ukraine |
Equity Accounted Affliliate | |||
Gravis |
30% |
Ukraine |
Equity Accounted Affliliate | |||
|
|
|
| |||
Slovenska Televizna Spolocnost, s.r.o. |
49% |
Slovak Republic |
Equity Accounted Affliliate | |||
Markiza-Slovakia s.r.o. |
34% |
Slovak Republic |
Equity Accounted Affliliate | |||
Gamatex s.r.o. |
49% |
Slovak Republic |
Equity Accounted Affliliate | |||
ADAM a.s. |
49% |
Slovak Republic |
Equity Accounted Affliliate | |||
|
|
|
| |||
MKTV Rt (Irisz TV) |
100% |
Hungary |
Subsidiary (in liquidation) | |||
|
|
|
| |||
|
|
|
| |||
MM TV 1 d.o.o. |
100% |
Slovenia |
Subsidiary | |||
Produkcija Plus d.o.o. |
96.85% |
Slovenia |
Subsidiary | |||
POP TV d.o.o. |
96.85% |
Slovenia |
Subsidiary | |||
Kanal A d.o.o. |
96.85% |
Slovenia |
Subsidiary | |||
Superplus Holding d.d. |
100% |
Slovenia |
Subsidiary (in liquidation) | |||
MTC Holding d.o.o. |
24% |
Slovenia |
Equity Accounted Affiliate | |||
|
|
|
| |||
Media House d.o.o. |
100% |
Croatia |
Subsidiary | |||
|
|
|
| |||
CME Media Enterprises B.V. |
100% |
Netherlands |
Subsidiary | |||
CME Czech Republic B.V. |
100% |
Netherlands |
Subsidiary | |||
CME Czech Republic II B.V. |
100% |
Netherlands |
Subsidiary |
Page 94 | ||
| ||
CME Germany B.V. |
100% |
Netherlands |
Subsidiary | |||
CME Hungary B.V. |
100% |
Netherlands |
Subsidiary | |||
CME Poland B.V. |
100% |
Netherlands |
Subsidiary | |||
CME Romania B.V. |
100% |
Netherlands |
Subsidiary | |||
CME Slovenia B.V. |
100% |
Netherlands |
Subsidiary | |||
CME Ukraine B.V. |
100% |
Netherlands |
Subsidiary | |||
|
|
|
| |||
CME Media Enterprises Ltd |
100% |
UK |
Subsidiary | |||
CME Ukraine Holding GmbH |
100% |
Austria |
Subsidiary | |||
CME Germany GmbH |
100% |
Germany |
Subsidiary | |||
CME Development Corporation |
100% |
USA |
Subsidiary | |||
|
|
|
| |||
Central European Media Enterprises N.V. |
100% |
Netherlands Antilles |
Subsidiary |
|
l |
|
Our ability to appoint 50% of the members of Studio 1+1's board of directors; |
|
l |
|
Our participation in the selection of key executives, including the chief financial officer; |
|
l |
|
Our continuing sale of a material level of programming to Studio 1+1; and |
|
l |
|
We are contractually obligated to fund Studio 1+1's losses. |
Page 95 | ||
| ||
Page 96 | ||
| ||
Page 97 | ||
| ||
|
December 31, 2003 |
December 31, 2002 |
|||||
ASSETS |
|
|
|||||
|
|
|
|||||
Cash and cash equivalents |
$ |
4,079 |
$ |
2,887 |
|||
Accounts receivable |
|
|
|||||
Accounts receivable (net of allowance for doubtful accounts $2,177 and $1,867, respectively) |
11,992 |
8,199 |
|||||
Related party receivables |
2,387 |
1,906 |
|||||
Advances to related parties |
261 |
101 |
|||||
|
|
||||||
Total accounts receivable |
14,640 |
10,206 |
|||||
Program rights costs - current |
1,653 |
1,121 |
|||||
Taxes receivable |
|
|
|||||
Income taxes receivable |
- |
230 |
|||||
VAT |
22 |
203 |
|||||
Other current assets |
|
|
|||||
Prepaid expenses and advances |
606 |
440 |
|||||
Other current assets |
55 |
100 |
|||||
Deferred tax asset - current |
169 |
409 |
|||||
|
|
||||||
Total current assets |
21,224 |
15,596 |
|||||
|
|
||||||
|
|
|
|||||
Investments |
4 |
- |
|||||
Property, plant and equipment - net |
10,770 |
9,805 |
|||||
Program rights costs non-current |
2,479 |
1,682 |
|||||
Intangible assets |
|
|
|||||
Broadcast license and other intangibles |
1,890 |
1,360 |
|||||
Less: Acc. Amort. Intangibles |
(1,616 |
) |
(1,259 |
) | |||
|
|
||||||
Intangibles Assets - net |
274 |
101 |
|||||
|
|
||||||
Deferred tax assets - non-current |
1,304 |
1,666 |
|||||
|
|
||||||
Total non-current assets |
14,831 |
13,254 |
|||||
|
|
||||||
|
|
|
|||||
TOTAL ASSETS |
$ |
36,055 |
$ |
28,850 |
|||
|
|
Page 98 | ||
| ||
|
December 31, 2003 |
December 31, 2002 |
|||||
LIABILITIES AND EQUITY |
|
|
|||||
Liabilities: |
|
|
|||||
Current portion of debt |
$ | 648 | $ | 815 | |||
Accounts payable |
|
1,634 |
|
2,417 |
|||
Accrued liabilities |
4,032 |
2,989 |
|||||
Related party payable |
1,021 |
1,715 |
|||||
Program rights payable - current |
2,914 |
2,487 |
|||||
Duties and taxes payable |
2,624 |
290 |
|||||
Other current liabilities |
376 |
21 |
|||||
|
|
||||||
Total Current Liabilities |
13,249 |
10,734 |
|||||
|
|
||||||
|
|
|
|||||
Long-term Debt |
2,457 |
2,629 |
|||||
|
|
||||||
Total Non-Current Liabilities |
2,457 |
2,629 |
|||||
|
|
||||||
|
|
|
|||||
TOTAL LIABILITIES |
$ |
15,706 |
$ |
13,363 |
|||
|
|
||||||
|
|
|
|||||
Equity |
|
|
|||||
Common Stock |
$ |
6 |
$ |
6 |
|||
Additional paid-in capital |
34,648 |
39,326 |
|||||
Shareholders' loans |
(8,992 |
) |
(4,694 |
) | |||
Accumulated deficit |
(3,557 |
) |
(12,080 |
) | |||
Accumulated comprehensive loss |
(1,756 |
) |
(7,071 |
) | |||
|
|
||||||
TOTAL EQUITY |
$ |
20,349 |
$ |
15,487 |
|||
|
|
||||||
|
|
|
|||||
TOTAL LIABILITIES AND EQUITY |
$ |
36,055 |
$ |
28,850 |
|||
|
|
Page 99 | ||
| ||
|
For the Years Ended December 31, |
|||||||||
|
2003 |
2002 |
2001 |
|||||||
NET REVENUES |
$ |
50,814 |
$ |
38,397 |
$ |
34,696 |
||||
Expenses: |
|
|
|
|||||||
Salaries and benefits |
7,314 |
5,923 |
5,737 |
|||||||
Programming syndication |
9,393 |
8,429 |
7,960 |
|||||||
Production expenses |
9,883 |
8,228 |
7,127 |
|||||||
Marketing/selling costs |
1,860 |
1,550 |
1,740 |
|||||||
BO&E/facilities |
5,828 |
4,703 |
3,267 |
|||||||
General and administrative costs |
4,152 |
4,042 |
3,581 |
|||||||
Depreciation and amortization |
1,805 |
1,680 |
1,549 |
|||||||
|
|
|
||||||||
TOTAL EXPENSES |
40,235 |
34,555 |
30,961 |
|||||||
|
|
|
||||||||
From which expenses from related parties |
4,904 |
5,611 |
2,700 |
|||||||
Operating income |
10,579 |
3,842 |
3,735 |
|||||||
|
|
|
||||||||
Other income/(expense) |
|
|
|
|||||||
Interest income |
731 |
276 |
104 |
|||||||
Interest expense |
(285 |
) |
(356 |
) |
(546 |
) | ||||
Other income/(expense) |
436 |
24 |
(31 |
) | ||||||
Gain or (loss) on foreign exchange |
932 |
826 |
(229 |
) | ||||||
|
|
|
||||||||
Net income before income taxes |
12,393 |
4,612 |
3,033 |
|||||||
|
|
|
||||||||
Income taxes |
(3,870 |
) |
1,344 |
(1,679 |
) | |||||
|
|
|
||||||||
Net income |
$ |
8,523 |
$ |
5,956 |
$ |
1,354 |
||||
|
|
|
Page 100 | ||
| ||
Comprehensive Income/(Loss) |
Common
Stock |
Additional
Paid in capital |
Shareholders'
Loans |
Accumulated
Deficit |
Accumulated other Comprehensive Income/(Loss) |
Total
shareholders
equity | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||
BALANCE, January 1, 2000 |
|
$ |
6 |
$ |
39,326 |
$ |
- |
$ |
(19,390 |
) |
$ |
(9,722 |
) |
$ |
10,220 |
|||||||
Comprehensive income: |
|
|
|
|
|
|
|
|||||||||||||||
Net income for 2001 |
1,354 |
- |
- |
- |
1,354 |
- |
1,354 |
|||||||||||||||
Other comprehensive income/(loss): |
|
|
|
|
|
|
|
|||||||||||||||
Currency translation adjustment |
(228 |
) |
- |
- |
- |
- |
(228 |
) |
(228 |
) | ||||||||||||
|
||||||||||||||||||||||
Comprehensive income |
1,126 |
|
|
|
|
|
|
|||||||||||||||
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||
BALANCE, December 31, 2001 |
|
6 |
39,326 |
- |
(18,036 |
) |
(9,950 |
) |
11,346 |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||
Shareholder loans granted |
|
- |
- |
(4,694 |
) |
- |
- |
(4,694 |
) | |||||||||||||
Comprehensive income |
|
|
|
|
|
|
|
|||||||||||||||
Net income for 2002 |
5,956 |
- |
- |
- |
5,956 |
- |
5,956 |
|||||||||||||||
Other comprehensive income/(loss): |
|
|
|
|
|
|
|
|||||||||||||||
Currency translation adjustment |
2,879 |
- |
- |
- |
- |
2,879 |
2,879 |
|||||||||||||||
|
||||||||||||||||||||||
Comprehensive income |
8,835 |
|
|
|
|
|
|
|||||||||||||||
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||
BALANCE, December 31, 2002 |
|
6 |
39,326 |
(4,694 |
) |
(12,080 |
) |
(7,071 |
) |
15,487 |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||
Shareholder loans granted |
|
- |
|
(4,298 |
) |
- |
- |
(4,298 |
) | |||||||||||||
Dividends distribution |
|
- |
(4,678 |
) |
- |
- |
- |
(4,678 |
) | |||||||||||||
Comprehensive income |
|
|
|
|
|
|
|
|||||||||||||||
Net income for 2003 |
8,523 |
- |
- |
- |
8,523 |
- |
8,523 |
|||||||||||||||
Other comprehensive income/(loss): |
|
|
|
|
|
|
|
|||||||||||||||
Currency translation adjustment |
5,315 |
- |
- |
- |
- |
5,315 |
5,315 |
|||||||||||||||
|
||||||||||||||||||||||
Comprehensive income |
13,838 |
|
|
|
|
|
|
|||||||||||||||
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||
BALANCE, December 31, 2003 |
|
$ |
6 |
$ |
25,656 |
$ |
(8,992 |
) |
$ |
(3,557 |
) |
$ |
(1,756 |
) |
$ |
20,349 |
||||||
|
|
|
|
|
|
Page 101 | ||
| ||
|
2003 |
2002 |
2001 |
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|||||||
Net income |
$ |
8,523 |
$ |
5,956 |
$ |
1,354 |
||||
Adjustments to reconcile net income/(loss) to net cash used in operating activities: |
|
|
|
|||||||
Depreciation and amortization |
11,454 |
10,190 |
9,579 |
|||||||
Receivables write off and Provision for doubtful accounts receivable |
(35 |
) |
(206 |
) |
746 |
|||||
Exchange rate losses/(gains) |
- |
- |
17 |
|||||||
(Gain)/Loss from sales of fixed assets |
2 |
(2 |
) |
(9 |
) | |||||
Net change in deferred income taxes |
945 |
(2,075 |
) |
707 |
||||||
Change in assets and liabilities: |
|
|
|
|||||||
Accounts receivable |
(1,969 |
) |
2,902 |
(2,426 |
) | |||||
Other Assets |
198 |
124 |
(65 |
) | ||||||
Accounts payable |
(1,773 |
) |
(1,910 |
) |
(1,676 |
) | ||||
Program rights payable |
(10,124 |
) |
(9,152 |
) |
(7,164 |
) | ||||
Other current liabilities |
277 |
41 |
19 |
|||||||
Income taxes payable |
2,329 |
(846 |
) |
803 |
||||||
|
|
|
||||||||
Net cash provided by operating activities |
9,827 |
5,022 |
1,885 |
|||||||
|
|
|
||||||||
INVESTING ACTIVITIES: |
|
|
|
|||||||
Purchase of PMT, sro |
(3 |
) |
- |
- |
||||||
Purchase of property, plant and equipment |
(942 |
) |
(567 |
) |
(1,185 |
) | ||||
Purchase of intangible assets |
(212 |
) |
- |
(254 |
) | |||||
Proceeds from sale of fixed assets |
(27 |
) |
10 |
24 |
||||||
|
|
|
||||||||
NET CASH USED IN INVESTING ACTIVITIES |
(1,130 |
) |
(557 |
) |
(1,415 |
) | ||||
|
|
|
||||||||
FINANCING ACTIVITIES: |
|
|
|
|||||||
Cash used in short term credit facilities |
(308 |
) |
(749 |
) |
(273 |
) | ||||
Cash provided by long term credit facilities |
(665 |
) |
1,472 |
- |
||||||
Loans to shareholders |
(2,955 |
) |
(4,168 |
) |
- |
|||||
Dividends paid |
(4,205 |
) |
- |
- |
||||||
|
|
|
||||||||
NET CASH USED IN FINANCING ACTIVITIES |
(8,133 |
) |
(3,445 |
) |
(273 |
) | ||||
|
|
|
||||||||
NET INCREASE IN CASH AND CASH EQUIVALENTS |
510 | 1,020 | 197 | |||||||
Effect of exchange rate differences on cash and cash equivalents |
682 |
430 |
(29 |
) | ||||||
|
|
|
||||||||
Cash and cash equivalents at the beginning of the year |
2,887 |
1,437 |
1,269 |
|||||||
Cash and cash equivalents at the end of the year |
$ |
4,079 |
$ |
2,887 |
$ |
1,437 |
||||
|
|
|
||||||||
|
|
|
|
|||||||
SUPPLEMENTAL INFORMATION OF CASH FLOW INFORMATION: |
|
|
|
|||||||
Income taxes paid |
$ |
(847 |
) |
$ |
(1,504 |
) |
$ |
(207 |
) | |
Interest paid |
$ |
(212 |
) |
$ |
(356 |
) |
$ |
(288 |
) | |
Non cash financing activities |
$ |
- |
$ |
- |
$ |
225 |
Page 102 | ||
| ||
|
||||||||||
|
Net revenues
in 2003 |
Share on total
spot revenues |
Receivable as at
31.12. 03 |
|||||||
|
||||||||||
Universal McCann Bratislava |
7,440 |
15.81 |
% |
1,613 |
||||||
OMD Slovakia |
6,951 |
14.77 |
% |
979 |
||||||
The Media Edge |
6,787 |
14.42 |
% |
1,630 |
||||||
Unimedia |
5,116 |
10.87 |
% |
2,514 |
||||||
CIA Slovakia |
3,373 |
7.17 |
% |
1,040 |
||||||
Credit Partner |
2,482 |
5.27 |
% |
2,368 |
||||||
|
||||||||||
Total |
32,148 |
|
10,144 |
|||||||
|
|
||||||||||
|
Net revenues
in 2002 |
Share on total
spot revenues |
Receivable as at
31.12.02 |
|||||||
|
||||||||||
The Media Edge |
5,511 |
13.82 |
% |
1,370 |
||||||
Unimedia |
5,192 |
13.01 |
% |
979 |
||||||
Universal McCann Erickson |
5,138 |
12.88 |
% |
1,366 |
||||||
Optimum Media Operation |
4,121 |
10.33 |
% |
647 |
||||||
Credit partner |
2,124 |
5.32 |
% |
1,819 |
||||||
Total |
22,086 |
|
6,181 |
|||||||
|
|
|
|
|
||||||||||
|
Net revenues
in 2001 |
Share on total
spot revenues |
Receivable as at
31.12.01 |
|||||||
|
||||||||||
The Media Edge |
4,422 |
12,37 |
% |
1,506 |
||||||
Unimedia |
3,360 |
9,40 |
% |
889 |
||||||
Pool Media Direction |
2,608 |
7,29 |
% |
133 |
||||||
Media Direction |
2,464 |
6,89 |
% |
899 |
||||||
CIA Slovakia |
2,252 |
6,30 |
% |
374 |
||||||
Universal McCann Erickson |
2,241 |
6,27 |
% |
701 |
||||||
CPM Slovakia |
2,005 |
5,60 |
% |
763 |
||||||
Optimum Media Opeartion |
1,998 |
5,59 |
% |
631 |
||||||
Credit Partner |
1,940 |
5,42 |
% |
1,744 |
||||||
|
||||||||||
Total |
23,290 |
|
7,640 |
|||||||
|
Page 103 | ||
| ||
a) |
|
Basis of consolidation |
|
|
|
|
|
The accompanying consolidated financial statements include the accounts of Slovenská televízna spoloènost, s.r.o. (STS) and its wholly-owned subsidiary ADAM, a.s. (collectively, STS). All inter -company accounts and transactions have been eliminated. |
The accompanying cash flow statements for the year 2002 and 2001 differ from the original statements due to the reclassification of the amounts paid for acquisition of program rights from investing activities to operating activities. | ||
|
|
|
|
|
The company maintains its books in Slovak crowns (SKK). The accompanying financial statements were translated to US dollars (US $) at year end exchange rates, except for equity balances, which were translated to US $ at historical exchange rates, and balances in the income statements, to which the weighted average exchange rates for the year were applied. The resulting unrealized gain or loss on translation into the reporting currency is included as a separate component of shareholders' equity under Accumulated other comprehensive income /(loss). |
b) |
|
Cash and cash equivalents |
|
|
|
|
|
Cash and cash equivalents include unrestricted cash in banks and highly liquid investments with original maturities of less than three months at the date of purchase. |
|
|
|
c) |
|
Program rights and production costs |
|
|
|
|
|
Program rights acquired by the company under license agreements and the liabilities arising from these agreements are recorded as assets and liabilities when the license period begins. Assets are amortized using the accelerated method based on the estimated period of usage. Amortization estimates for program rights are reviewed periodically and adjusted, if necessary. Program rights costs are shown net of amortization. |
|
|
|
|
|
Film licenses are amortized 90% after the first run and 10% after the second run. Series are amortized 100% after the first run in proportion to the numbers of shows. |
|
|
|
|
|
Wall of programming reserve |
|
|
|
|
|
The Company from time to time purchases licenses, which are later determined not to be suitable for broadcasting. A 100% reserve is accrued in such instances based on a continuous review of the licenses. |
The balance of this reserve as at 31 December 2003 and 2002 were US$ 1,000 and US$917, respectively. The net charge/(credit) to Income statements for the years ended 31 December 2003, 2002 and 2001 were US$ (115), US$ (336) and US$ (1,017), respectively. | ||
|
|
Production costs for in-house programs are capitalized and expensed when first broadcast except where they have a potential to generate future revenues. In this the case, production costs are capitalized and amortized on the same basis as programs obtained from third parties. The amounts of production costs capitalized as at balance sheet dates are insignificant. |
Page 104 | ||
| ||
d) |
|
Property, plant and equipment |
|
|
|
|
|
Fixed assets are carried at cost less accumulated depreciation. Depreciation is computed using both straight-line and accelerated methods over the estimated useful lives of the related assets. Estimates useful lives are as follows: |
| |||
Description |
Years | ||
| |||
Buildings and other constructions |
25 | ||
Movable items |
3 5 | ||
|
|
|
As at 1 January 2003 the Company changed the estimated useful lives. Previously used estimates were 4 to 8 years for movable items. |
|
|
|
|
|
Maintenance and repairs, which do not improve or extend the useful lives of the respective assets, are expensed as incurred. Disposals are removed from both cost and accumulated depreciation accounts. |
|
|
|
e) |
|
Assets held under capital leases |
|
|
|
|
|
Assets held under capital leases are accounted for in accordance with the Statement of Financial Accounting Standards No. 13, "Accounting for Leases", and recorded in Property, plant and equipment. The related liability is included in Debt - obligations under capital lease obligations. |
|
|
|
f) |
|
Intangible assets |
|
|
|
|
|
Intangible assets are stated at cost less accumulated amortization. Amortization is provided using the straight-line method over the estimated useful lives of the assets: |
| |||
Description |
Years | ||
| |||
Software licenses |
3 | ||
PatePatents, rights and jingles |
3 | ||
Low-value and other intangibles |
1 | ||
|
|
|
As at 1 January 2003 the Company changed the estimated useful lives. Previously used estimates were 4 years for software licenses and patents, rights, jingles and royalties. |
|
|
|
|
|
The company periodically evaluates in accordance with Financial Accounting Standard No. 142, "Goodwill and Other Intangible Assets", whether events and circumstances have occurred which may affect the estimated useful life or the recoverability of the remaining balance of its long-lived assets. If such events or circumstances were to indicate that the carrying amount of these assets would not be recoverable, the company would recognize an impairment loss. No impairment loss has been recorded in the accompanying consolidated income statements. |
|
|
|
g) |
|
Foreign currency transactions |
|
|
|
|
|
Transactions denominated in foreign currencies are recorded at the exchange rate in effect at the date of the transaction. Outstanding foreign currency obligations and receivables have been translated at the exchange rate in effect as of the balance sheet dates. Transaction gains or losses have been charged to the consolidated Income Statement. |
Page 105 | ||
| ||
h) |
|
Income taxes |
|
|
|
|
|
The company accounts for deferred income taxes using the asset and liability method. Deferred income taxes are recorded for all differences between the tax bases of assets or liabilities and their reported amounts in the financial statements. Deferred tax assets are recorded to the extent that realization of such benefits is more likely than not. |
|
|
|
i) |
|
Revenue recognition |
|
|
|
|
|
Advertising revenues- |
|
|
|
|
|
Revenues primarily result from the sale of advertising time and are recognized at the time when the advertisements are broadcast. The Companys policy is that discounts and agency commissions are recognized in the period in which the advertising is aired and are reflected as a reduction in revenue. |
|
|
|
|
|
Barter transactions |
|
|
|
|
|
Revenue from barter transactions (television advertising time provided in exchange for goods and services) is recognized as income when commercials are broadcast, and programming, merchandise or services received are charged to expense or capitalized as appropriate when received or used in accordance with FAS No. 63, "Financial Reporting by Broadcasters". |
|
|
|
|
|
The Company records barter transactions at the estimated fair market value of goods or services received. If merchandise or services are received prior to the broadcast of a commercial, a liability is recorded. Likewise, if a commercial is broadcast by the Company's station prior to receiving the merchandise or services, a receivable is recorded. |
|
|
|
|
|
Barter revenues of US $ 1,697 thousand and expenses of US $ 1,337 thousand were recognized during the fiscal year 2003. Barter revenues of US $ 1,416 thousand and expenses of US $ 1,416 thousand were recognized during the fiscal year 2002. Barter revenues of US $ 2,007 thousand and expenses of US $ 2,007 thousand were recognized during the fiscal year 2001. |
|
|
|
j) |
|
Accounting for derivative instruments |
|
|
|
|
|
In June 1998, the Financial Accounting Standards Board issued SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities". The statement establishes accounting and reporting standards requiring that every derivative instrument (including certain derivative instruments embedded in other contracts) be recorded in the balance sheet as either an asset or liability measured at its fair value. The Statement requires that changes in the derivatives fair value be recognized currently in earnings unless specific hedge accounting criteria are met. Special accounting for qualifying hedges allows a derivatives gains and losses to offset related results on the hedged item in the income statement, and requires that a company must formally document, designate, and assess the effectiv
eness of transactions that receive hedge accounting. |
|
|
|
|
|
The company has adopted SFAS No. 133, as amended by SFAS No. 137 and SFAS No. 138, for fiscal year beginning on January 1, 2002. The impact of the adoption was not material. |
|
|
|
k) |
|
Use of estimates |
|
|
|
|
|
The financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America which require that management make estimates and assumptions that affect the reported amounts of assets, liabilities and the disclosure of contingencies. While management have based their assumptions and estimates on the facts and circumstances known at December 31, 2003, actual amounts may differ from those estimates. The key estimates include the allowance for doubtful accounts, useful lives assigned to property, plant and equipment, program rights and the valuation allowance on deferred taxes. |
Page 106 | ||
| ||
|
||||||||||||||||
|
Balance at
31.12.2002 |
Additions |
Write off of
excessive
programming |
Exchange
rate
impact |
Balance at
31.12.2003 |
|||||||||||
|
||||||||||||||||
Cost |
|
|
|
|
|
|||||||||||
Programming licenses and dubbing |
59,388 |
11,150 |
- |
12,837 |
83,375 |
|||||||||||
Bartered programs |
2,087 |
- |
- |
451 |
2,538 |
|||||||||||
Total cost |
61,475 |
11,150 |
- |
13,288 |
85,913 |
|||||||||||
Accumulated amortization |
|
|
|
|
|
|||||||||||
Program licenses and dubbing |
(55,668 |
) |
(10,542 |
) |
- |
(12,033 |
) |
(78,243 |
) | |||||||
BartBartered programs |
(2,087 |
) |
|
- |
(451 |
) |
(2,538 |
) | ||||||||
Wall of programming reserve |
(917 |
) |
- |
115 |
(198 |
) |
(1,000 |
) | ||||||||
Total accumulated amortization |
(58,672 |
) |
(10,542 |
) |
115 |
(12,682 |
) |
(81,781 |
) | |||||||
|
||||||||||||||||
Net program rights |
2,803 |
|
|
|
4,132 |
|||||||||||
|
|
|||||||||||||||||||
|
Balance at
31.12.2002 |
Additions |
Reclasses |
Write off |
Exchange
rate impact |
Balance at
31.12.2003 |
|||||||||||||
|
|||||||||||||||||||
Cost |
|
|
|
|
|
|
|||||||||||||
Land |
777 |
- |
- |
- |
168 |
945 |
|||||||||||||
Buildings |
8,292 |
- |
13 |
- |
1,792 |
10,097 |
|||||||||||||
Vehicles under capital lease |
1,003 |
- |
80 |
(1,100 |
) |
217 |
200 |
||||||||||||
Machinery and equipment |
12,494 |
- |
438 |
(11 |
) |
2,701 |
15,622 |
||||||||||||
Other equipment |
2,717 |
- |
100 |
(149 |
) |
587 |
3,255 |
||||||||||||
Vehicles |
1,984 |
- |
488 |
(80 |
) |
428 |
2,820 |
||||||||||||
Construction in progress |
99 |
1,047 |
(1,119 |
) |
- |
21 |
48 |
||||||||||||
Total acquisition cost |
27,366 |
1,047 |
- |
(1,340 |
) |
5,914 |
32,987 |
||||||||||||
Accumulated depreciation |
|
|
|
|
|
|
|||||||||||||
Buildings |
(1,634 |
) |
(441 |
) |
- |
- |
(353 |
) |
(2,428 |
) | |||||||||
Vehicles under capital lease |
(787 |
) |
(280 |
) |
- |
1,100 |
(170 |
) |
(137 |
) | |||||||||
Machinery and equipment |
(11,513 |
) |
(532 |
) |
- |
11 |
(2,489 |
) |
(14,523 |
) | |||||||||
Other equipment |
(2,205 |
) |
(328 |
) |
- |
149 |
(477 |
) |
(2,861 |
) | |||||||||
Vehicles |
(1,422 |
) |
(618 |
) |
- |
80 |
(308 |
) |
(2,268 |
) | |||||||||
Total accumulated depreciation |
(17,561 |
) |
(2,199 |
) |
- |
1,340 |
(3,797 |
) |
(22,217 |
) | |||||||||
|
|||||||||||||||||||
Net book value |
9,805 |
|
|
|
|
10,770 |
|||||||||||||
|
Page 107 | ||
| ||
|
|||||||||||||||||||
|
Balance at
31.12.2001 |
Additions |
Reclasses |
Write off |
Exchange
rate impact |
Balance at
31.12.2002 |
|||||||||||||
|
|||||||||||||||||||
Cost |
|
|
|
|
|
|
|||||||||||||
Land |
642 |
|
|
|
135 |
777 |
|||||||||||||
Buildings |
6,844 |
|
6 |
|
1,442 |
8,292 |
|||||||||||||
Vehicles under capital lease |
849 |
|
|
(25 |
) |
179 |
1,003 |
||||||||||||
Machinery and equipment |
9,976 |
|
418 |
|
2,101 |
12,495 |
|||||||||||||
Other equipment |
2,009 |
|
426 |
(141 |
) |
423 |
2,717 |
||||||||||||
Vehicles |
1,631 |
|
57 |
(47 |
) |
343 |
1,984 |
||||||||||||
Construction in progress |
98 |
888 |
(907 |
) |
|
20 |
99 |
||||||||||||
Total acquisition cost |
22,049 |
888 |
0 |
(213 |
) |
4,642 |
27,366 |
||||||||||||
Accumulated depreciation |
|
|
|
|
|
|
|||||||||||||
Buildings |
(1,076 |
) |
(332 |
) |
|
|
(226 |
) |
(1,634 |
) | |||||||||
Vehicles under capital lease |
(415 |
) |
(309 |
) |
|
25 |
(88 |
) |
(787 |
) | |||||||||
Machinery and equipment |
(8,984 |
) |
(637 |
) |
|
|
(1,892 |
) |
(11,513 |
) | |||||||||
Other equipment |
(1,725 |
) |
(258 |
) |
|
141 |
(363 |
) |
(2,205 |
) | |||||||||
Vehicles |
(967 |
) |
(300 |
) |
|
47 |
(202 |
) |
(1,422 |
) | |||||||||
Total accumulated depreciation |
(13,167 |
) |
(1,836 |
) |
0 |
213 |
(2,772 |
) |
(17,561 |
) | |||||||||
|
|||||||||||||||||||
Net book value |
8,882 |
|
|
|
|
9,805 |
|||||||||||||
|
Page 108 | ||
| ||
|
||||||||||||||||
|
Balance at
31.12.2002 |
Additions |
Reclassifications |
Exchange
rate impact |
Balance at
31.12.2003 |
|||||||||||
|
||||||||||||||||
Cost |
|
|
|
|
|
|||||||||||
Software |
907 |
|
137 |
197 |
1,241 |
|||||||||||
Rights |
52 |
|
26 |
12 |
90 |
|||||||||||
Jingles |
271 |
|
|
59 |
330 |
|||||||||||
Other |
129 |
|
|
27 |
156 |
|||||||||||
Intangibles not put in use |
0 |
236 |
(163 |
) |
0 |
73 |
||||||||||
Total acquisition cost |
1,359 |
236 |
0 |
295 |
1,890 |
|||||||||||
Total accumulated amortization |
(1,258 |
) |
(85 |
) |
|
(273 |
) |
(1,616 |
) | |||||||
|
||||||||||||||||
Total |
101 |
|
|
|
274 |
|||||||||||
|
|
||||||||||||||||
|
Balance at
31.12.2001 |
Additions |
Reclassifications |
Exchange
rate impact |
Balance at
31.12.2002 |
|||||||||||
|
||||||||||||||||
Cost |
|
|
|
|
|
|||||||||||
Software |
746 |
|
4 |
157 |
907 |
|||||||||||
Rights |
29 |
|
17 |
6 |
52 |
|||||||||||
Jingles |
224 |
|
0 |
47 |
271 |
|||||||||||
Other |
88 |
|
23 |
18 |
129 |
|||||||||||
Intangibles not put in use |
242 |
(249 |
) |
(44 |
) |
51 |
0 |
|||||||||
Total acquisition cost |
1,329 |
(249 |
) |
0 |
279 |
1,359 |
||||||||||
Total accumulated amortization |
(910 |
) |
(157 |
) |
0 |
(191 |
) |
(1,258 |
) | |||||||
|
||||||||||||||||
Total |
419 |
|
|
|
101 |
|||||||||||
|
Page 109 | ||
| ||
| ||||||
|
VUB credit facilities |
ZT facilities |
Total | |||
| ||||||
2004 |
304 |
336 |
640 | |||
2005 |
2,430 |
0 |
2,430 | |||
| ||||||
Total |
2,734 |
336 |
3,070 | |||
|
Leasing |
Capital leases |
Operating leases |
|
|
|
2004 |
26 |
704 |
2005 |
23 |
489 |
2006 |
7 |
- |
| ||
Total |
56 |
1,193 |
| ||
Less: Amounts representing interest |
(10) |
- |
Total net present value |
46 |
1,193 |
|
Page 110 | ||
| ||
|
31 December 2003 |
31 December 2002 |
| ||
Cost |
200 |
1,003 |
Accumulated depreciation |
(137) |
(787) |
Total net book value |
63 |
216 |
|
|
Payments due by period | |||||||||||||||
| ||||||||||||||||
Total |
Less than 1 year |
2 years |
3 years |
More than 3 years | ||||||||||||
| ||||||||||||||||
|
|
|
|
|||||||||||||
Unconditional Purchase Obligations |
10,448 |
10,448 |
|
- |
- |
|||||||||||
Station program rights |
5,359 |
3,933 |
1,426 |
|
|
|||||||||||
Other Long-Term Obligations |
4,739 |
4,739 |
- |
- |
- |
|||||||||||
| ||||||||||||||||
Total |
20,546 |
19,120 |
1,426 |
- |
- |
|||||||||||
|
|
a) |
|
the amount equal to all costs and expenses incurred by STS in connection with supply of programming service for MARKIZA SLOVAKIA; |
|
b) |
|
the amount equal to all fees and other payments payable to Slovenské telekomunikácie by MARKIZA - SLOVAKIA for the transmission services; |
|
c) |
|
the aggregate amount of salaries and other employment benefits payable to MARKIZA - SLOVAKIA employees exercising MARKIZA - SLOVAKIA editorial responsibility; |
|
d) |
|
the amount of all penalties imposed on MARKIZA - SLOVAKIA by the Council with respect to the broadcasting of the programming service by MARKIZA - SLOVAKIA; |
|
e) |
|
all damages payable to third parties arising out of the broadcasting; |
|
f) |
|
all amounts payable by MARKIZA - SLOVAKIA to organizations of collective administration of copyrights and other similar rights; |
|
g) |
|
a fixed of US $ 55 thousand annually; |
|
h) |
|
a fixed of US $ 14 thousand monthly (equals to margin monthly invoiced by STS to MARKIZA - SLOVAKIA). |
Page 111 | ||
| ||
|
a) |
|
the amount equal to all costs and expenses incurred by STS in connection with supply of programming service for MARKIZA - SLOVAKIA; |
|
b) |
|
a margin of US $ 14 thousand per month. |
| ||||||||||
|
Receivables |
Advances granted |
Accruals |
Loans granted |
Payables | |||||
| ||||||||||
Credit Partner (2) |
2,368 |
- |
- |
- |
- | |||||
Media Invest (1) |
|
- |
- |
2,746 |
| |||||
CME (1) |
|
|
- |
6,246 |
350 | |||||
MARKIZA-SLOVAKIA, s.r.o. (1) |
|
261 |
243 |
- |
650 | |||||
| ||||||||||
Other |
19 |
|
|
|
21 | |||||
| ||||||||||
Total |
2,387 |
261 |
243 |
8,992 |
1,021 | |||||
|
|
Receivables |
Advances granted |
Accruals |
Loans granted |
Payables |
| |||||
Credit Partner (2) |
1,819 |
- |
- |
- |
- |
Media Invest (1) |
- |
- |
- |
2,088 |
- |
CME (1) |
- |
- |
- |
2,606 |
489 |
MARKIZA-SLOVAKIA, s.r.o. (1) |
- |
100 |
37 |
- |
693 |
Other |
87 |
1 |
- |
- |
387 |
| |||||
Total |
1,906 |
101 |
37 |
4,694 |
1,569 |
|
| ||||
Revenues |
Expenses | |||
| ||||
Credit Partner (2) |
2,482 |
- | ||
CME (1) |
- |
350 | ||
MARKIZA-SLOVAKIA, s.r.o. (1) |
|
4,312 | ||
| ||||
Other |
164 |
242 | ||
| ||||
Total |
2,646 |
4,904 | ||
|
Page 112 | ||
| ||
| ||||
Revenues |
Expenses | |||
| ||||
Credit Partner (2) |
2,145 |
0 | ||
Media Invest (1) |
187 |
0 | ||
CME (1) |
|
1,610 | ||
MARKIZA-SLOVAKIA, s.r.o. (1) |
0 |
3,042 | ||
| ||||
Other |
245 |
959 | ||
| ||||
Total |
2,577 |
5,611 | ||
|
| ||||
Revenues |
Expenses | |||
| ||||
Credit Partner (2) |
1,940 |
0 | ||
CME (1) |
0 |
750 | ||
MARKÍZA-SLOVAKIA, s.r.o. (1) |
0 |
858 | ||
| ||||
Other |
590 |
1,092 | ||
| ||||
Total |
2,530 |
2,700 | ||
|
| ||||||
2003 |
2002 |
2001 | ||||
| ||||||
Current provision |
2,925 |
731 |
972 | |||
Deferred provision/(benefit) |
945 |
(2,075 |
) |
707 | ||
| ||||||
Total |
3,870 |
(1,344 |
) |
1,679 | ||
|
Page 113 | ||
| ||
| ||||
|
2003 |
2002 | ||
| ||||
Depreciation of fixed assets |
265 |
816 | ||
Reserve for wall of programs |
191 |
229 | ||
Unrealized FX net |
(132 |
) |
(111) | |
Depreciation of licenses |
791 |
803 | ||
Bad debt reserve |
353 |
467 | ||
Depreciation of Hrivis building |
(107 |
) |
- | |
Other |
5 |
6 | ||
Net deferred tax asset |
1,473 |
2,211 | ||
Valuation allowance |
- |
(136) | ||
| ||||
Total |
1,473 |
2,075 | ||
|
| ||||
Net deferred tax asset |
2003 |
2002 | ||
| ||||
Current |
169 |
409 | ||
Non current |
1,304 |
1,666 | ||
| ||||
Total |
1,473 |
2,075 | ||
|
| ||||||
2003 |
2002 |
2001 | ||||
| ||||||
Income before income taxes |
12,393 |
4,612 |
3,033 | |||
Statutory rate (25% in 2002, 2003 and 29% in 2001) |
3,098 |
1,153 |
880 | |||
Effect in deferred tax of tax law changes |
531 |
- |
394 | |||
Tax expenses related to prior periods |
- |
28 |
132 | |||
Change in valuation allowance |
(136 |
) |
(2,362 |
) |
(120) | |
Other permanent differences incl. the effect of foreign exchange rates used for conversion |
377 |
(163 |
) |
393 | ||
| ||||||
Provision for income taxes |
3,870 |
(1,344) |
1,679 | |||
|
Page 114 | ||
| ||
Page 115 | ||
| ||
Page 116 | ||
| ||
Page 117 | ||
| ||
Exhibit
Number |
|
Description |
|
| |
|
|
|
3.01* |
|
Memorandum of Association (incorporated by reference to Exhibit 3.01 to the Company's Registration Statement No. 33-80344 on Form S-1, filed June 17, 1994). |
3.02* |
|
Bye-Laws of Central European Media Enterprises Ltd., as amended, dated as of May 25, 2000 (incorporated by reference to Exhibit 3.02 to the Companys Annual Report on Form 10-K for the fiscal year ending December 31, 2000). |
3.03* |
|
Memorandum of Increase of Share Capital (incorporated by reference to Exhibit 3.03 to Amendment No. 1 to the Company's Registration Statement No. 33-80344 on Form S-1, filed August 19, 1994). |
3.04* |
|
Memorandum of Reduction of Share Capital (incorporated by reference to Exhibit 3.04 to Amendment No. 2 to the Company's Registration Statement No. 33-80344 on Form S-1, filed September 14, 1994). |
3.05* |
|
Certificate of Deposit of Memorandum of Increase of Share Capital executed by Registrar of Companies on May 20, 1997 (incorporated by reference to Exhibit 3.1 to the Company's Quarterly Report on Form 10-Q for the quarterly period ended September 30, 1997). |
4.01* |
|
Specimen Class A Common Stock Certificate (incorporated by reference to Exhibit 4.01 to Amendment No. 1 to the Company's Registration Statement No. 33-80344 on Form S-1, filed August 19, 1994). |
10.01+* |
|
Central European Media Enterprises Ltd. Amended and Restated 1994 Stock Option Plan, as amended to October 17, 1995. (incorporated by reference to Exhibit 10.01A to Amendment No. 1 to the Company's Registration Statement No. 33-96900 on Form S-1, filed October 18, 1995). |
10.01A+* |
|
Central European Media Enterprises Ltd. 1995 Stock Option Plan, as amended and restated to March 27, 2003 (incorporated by reference to Exhibit B to the Company's Proxy Statement dated April 28, 2003). |
10.02* |
|
Partnership Agreement of Produkcija Plus d.o.o. Ljubljana, dated February 10, 1995 among CME Media Enterprises B.V., Boutique MMTV d.o.o. Ljubljana, and Tele 59 d.o.o. Maribor. (incorporated by reference to Exhibit 10.20 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 1994). |
10.03* |
|
Letter Agreement, dated March 23, 1995, among, Kanal A, Boutique MMTV d.o.o. Ljubljana, Tele 59 d.o.o. Maribor, Euro 3 and Baring Communications Equity as advisor to Baring Communications Equity Limited, regarding Produkcija Plus d.o.o. (incorporated by reference to Exhibit 10.21 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 1994). |
10.04* |
|
Cooperation Agreement among CME Media Enterprises B.V., Ion Tiriac and Adrian Sarbu (incorporated by reference to Exhibit 10.27 to the Company's Registration Statement No.33 96900 on Form S-1 filed September 13, 1995). |
10.05* |
|
Preliminary Agreement, dated June 12, 1995, between CME Media Enterprises B.V. and Markiza-Slovakia s.r.o. (incorporated by reference to Exhibit 10.28 to the Company's Registration Statement No. 33-96900 on Form S-1, filed September 13, 1995). |
10.05A* |
|
Memorandum of Association between CME Media Enterprises, B.V. and Markiza-Slovakia s.r.o. (incorporated by reference to Exhibit 10.28A to Amendment No. 1 to the Company's Registration Statement No. 33-96900 on Form S-1, filed October 18, 1995). |
10.05B* |
|
Articles of Association of Slovenska Televizna Spolocnost, s.r.o. founded by CME Media Enterprises, B.V. and Markiza-Slovakia s.r.o. (incorporated by reference to Exhibit 10.28B to Amendment No. 1 to the Company's Registration Statement No. 33-96900 on Form S-1, filed October 18, 1995). |
10.6* |
|
Contract of Sale, dated July 7, 1995 between In Razvoj in Svetovanje d.o.o. Ljubljana and Produkcija Plus d.o.o. Ljubljana and Central European Media Enterprises Group (incorporated by reference to Exhibit 10.29 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 1995). |
10.7* |
|
Loan Agreement, dated December 4, 1995, between CME Media Enterprises, B.V., and Inter Media S.R.L. (incorporated by reference to Exhibit 10.30 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 1995). |
10.8* |
|
Agreement between CME, Boris Fuchsmann, Alexander Rodniansky and Innova Film GmbH in English, dated October 25, 1996 (incorporated by reference to Exhibit 10.10 to the Company's Report on Form 10-Q for the quarterly period ended September 30, 1996). |
Page 118 | ||
| ||
10.9* |
|
Agreement between CME, Boris Fuchsmann, Alexander Rodniansky and Innova Film GmbH in German, dated October 25, 1996 (incorporated by reference to Exhibit 10.11 to the Company's Report on Form 10-Q for the quarterly period ended September 30, 1996). |
10.10* |
|
Assignment of Shares Agreement between Balaclava B.V., Adrian Sarbu (as shareholders of PRO TV Ltd.), CME Media Enterprises B.V., Grigoruta Roxana Dorina and Petrovici Liana, dated December 6, 1996 (incorporated by reference to Exhibit 10.60 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 1996). |
10.11* |
|
Net Reimbursement Agreement by and among International Teleservices Limited, International Media Services, Limited and Limited Liability Company 'Prioritet', dated February 13, 1997 (incorporated by reference to Exhibit 10.64 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 1996). |
10.12* |
|
Agreement by and between International Media Services Ltd and Innova Film GmbH, dated January 23, 1997 (incorporated by reference to Exhibit 10.65 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 1996). |
10.13* |
|
Amended and Restated Charter of the Enterprise 'Inter-Media', dated January 23, 1997 (incorporated by reference to Exhibit 10.66 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 1996). |
10.14* |
|
Amended and Restated Charter of the Broadcasting Company 'Studio 1+1', dated January 23, 1997 (incorporated by reference to Exhibit 10.67 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 1996). |
10.15* |
|
Amended and Restated Foundation Agreement on the Establishment and Operation of the Broadcasting Company 'Studio 1+1,' dated January 23, 1997 (incorporated by reference to Exhibit 10.68 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 1996). |
10.16* |
|
Protocol of the Participants' Assembly of the Broadcasting Company 'Studio 1+1,' dated January 23, 1997 (incorporated by reference to Exhibit 10.69 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 1996). |
10.17* |
|
Marketing, Advertising and Sales Agreement by and between International Media Services Ltd and Innova Film GmbH, dated January 23, 1997 (incorporated by reference to Exhibit 10.70 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 1996). |
10.17A* |
|
Amendment Agreement to Marketing, Advertising and Sales Agreement between Innova Film GmbH and International Media Services Limited, dated May 7, 1997 (incorporated by reference to Exhibit 10.1 to the Company's Quarterly Report on Form 10-Q for the quarterly period ended March 31, 1997). |
10.18+* |
|
Employment Agreement between Central European Media Enterprises Ltd. and Fred Klinkhammer, dated as of January 1, 1998 (incorporated by reference to Exhibit 10.72 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 1997). |
10.18A+* |
|
Amendment No. 1 to Employment Agreement between Central European Media Enterprises Ltd. and Fred Klinkhammer, dated as of March 23, 1999 (incorporated by reference to Exhibit 10.02 to the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 1998). |
10.19+* |
|
Central European Media Enterprises Ltd. Stock Appreciation Rights Plan, effective as of September 3, 1998 (incorporated by reference to Exhibit 10.02 to the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 1998). |
10.20+* |
|
Central European Media Enterprises Ltd. Director, Officer and Senior Executive Co-Investment Plan, effective as of June 5, 1998 (incorporated by reference to Exhibit 10.02 to the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 1998). |
10.21+* |
|
Employment Agreement between Central European Media Enterprises Ltd. And Mark J. L. Wyllie dated July 26, 2000 (incorporated by reference to Exhibit 10.45 to the Companys Annual Report on Form 10-K for the fiscal year ending December 31, 2000). |
10.22* |
|
Aldwych House Lease Agreement, dated September 29, 2000 (incorporated by reference to Exhibit 10.46 to the Companys Annual Report on Form 10-K for the fiscal year ending December 31, 2000). |
10.23* |
|
Advertising Sales Agency Agreement between Studio 1+1 and Servland Continental S.A. dated March 14, 2001 (incorporated by reference to Exhibit 10.47 to the Companys Annual Report on Form 10-K for the fiscal year ending December 31, 2000). |
Page 119 | ||
| ||
10.24* |
|
Share Purchase Agreement for shares in Media Pro S.R.L. dated as of May 3, 2001, among Mr. Adrian Sarbu, Mr. Ion Tiriac and CME Romania B.V. (incorporated by reference to Exhibit 10.1 to the Company's Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2001). |
10.25*+ |
|
Employment Agreement between CME Development Corporation and Robert E. Burke dated July 6, 2001 (incorporated by reference to Exhibit 10.1 to the Company's Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2001). |
10.26* |
|
Exclusive Contract of Providing and Broadcasting of Television Signal between MarkizaSlovakia s.r.o. and Slovenska Televizna Spolocnost s.r.o. dated August 30, 1996 (incorporated by reference to Exhibit 10.4 to the Company's Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2001). |
10.27* |
|
Exclusive Rights Transfer Agreement between Markiza-Slovakia s.r.o and Slovenska Televizna Spolocnost s.r.o. dated October 3, 2001 (incorporated by reference to Exhibit 10.5 to the Company's Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2001). |
10.28* |
|
Key Agreement Boris Fuchsmann, Alexander Rodniansky, Studio 1+1 Ltd, Innova Film GmbH, International Media Services Ltd, Ukraine Advertising Holding, CME Ukraine GmbH and CME Ukraine B.V entered into as of December 23, 1998 (incorporated by reference to Exhibit 10.43 to the Companys Annual Report on Form 10-K for the fiscal year ending December 31, 2001). |
10.29* |
|
Memorandum of Association of Slovenska televizna spolocnost s.r.o (incorporated by reference to Exhibit 10.44 to the Companys Annual Report on Form 10-K for the fiscal year ending December 31, 2001). |
10.30* |
|
Articles of Association of Slovenska televizna spolocnost s.r.o (incorporated by reference to Exhibit 10.45 to the Companys Annual Report on Form 10-K for the fiscal year ending December 31, 2001). |
10.31* |
|
Amended Memorandum of Association Markiza Slovak RepublicSlovak Republic spol. s.r.o (incorporated by reference to Exhibit 10.46 to the Companys Annual Report on Form 10-K for the fiscal year ending December 31, 2001). |
10.32* |
|
Common Stock Registration Rights Agreement, dated July 31, 2002 (incorporated by reference to Exhibit 10.48 to the Company's Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2002). |
10.33* |
|
Common Stock Purchase Warrant Agreement, dated July 31, 2002 (incorporated by reference to Exhibit 10.49 to the Company's Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2002). |
10.34* |
|
Loan arrangement between Vseobecna userova banka a.s and S.T.S. s.r.o,, dated July 24, 2002 (incorporated by reference to Exhibit 10.50 to the Company's Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2002). |
10.35* |
|
Loan Agreement No. 06/02-SIN dated December 16, 2002 made among Produkcija Plus Storitveno Podjetje d.o.o., LJUBLJANA as the borrower and Bank Austria Creditanstalt d.d., Ljubljana and Nova Ljubljanska Banka d.d. as lenders and Bank Austria Creditanstalt d.d., Ljubljana as agent (incorporated by reference to Exhibit 10.51 to the Companys Annual Report on Form 10-K for the fiscal year ending December 31, 2002). |
10.36* |
|
Share Exchange Agreement re: TELE 59 and POP TV dated January 30, 2003 (incorporated by reference to Exhibit 10.52 to the Companys Annual Report on Form 10-K for the fiscal year ending December 31, 2002). |
10.37* |
|
Share Exchange Agreement re: TELE 59 and Pro Plus dated January 30, 2003 (incorporated by reference to Exhibit 10.53 to the Companys Annual Report on Form 10-K for the fiscal year ending December 31, 2002). |
10.38* |
|
Share Transfer Agreement re: POP TV dated January 30, 2003 (incorporated by reference to Exhibit 10.54 to the Companys Annual Report on Form 10-K for the fiscal year ending December 31, 2002). |
10.39* |
|
TELE 59 (fifty nine) d.o.o. Maribor Share Sale and Transfer Agreement dated December 13, 2002 (incorporated by reference to Exhibit 10.55 to the Companys Annual Report on Form 10-K for the fiscal year ending December 31, 2002). |
10.40* |
|
Share Transfer Agreement re: Kanal A dated January 29, 2003 (incorporated by reference to Exhibit 10.56 to the Companys Annual Report on Form 10-K for the fiscal year ending December 31, 2002). |
10.41* |
|
Share Transfer Agreement re: TELE 59 dated January 30, 2003 (incorporated by reference to Exhibit 10.57 to the Companys Annual Report on Form 10-K for the fiscal year ending December 31, 2002). |
Page 120 | ||
| ||
10.42* |
|
Share Transfer Agreement re: Pro Plus dated January 30, 2003 (incorporated by reference to Exhibit 10.58 to the Companys Annual Report on Form 10-K for the fiscal year ending December 31, 2002). |
10.43*+ |
|
Employment Agreement between CME Development Corporation and Wallace Macmillan dated March 17, 2003 (incorporated by reference to Exhibit 10.59 to the Company's Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2003). |
10.44* |
|
Agreement between CME Czech Republic B.V. and the Czech Republic dated March 31, 2003(incorporated by reference to Exhibit 10.60 to the Company's Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2003). |
10.45* |
|
Escrow Agreement dated April 4, 2003 (incorporated by reference to Exhibit 10.61 to the Company's Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2003). |
10.46*+ |
|
Employment Agreement between CME Development Corporation and Mark J.L.Wyllie dated March 14, 2003 (incorporated by reference to Exhibit 10.62 to the Company's Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2003). |
10.47*+ |
|
Employment Agreement between Central European Media Enterprises Ltd and Fred T. Klinkhammer dated October 21, 2003 (incorporated by reference to Exhibit 10.63 to the Company's Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2003). |
21.01 |
|
List of subsidiaries |
23.01 |
|
Consent of Deloitte & Touche LLP |
24.01 |
|
Power of Attorney, dated as of February 25, 2004, authorizing Michael Garin and Wallace Macmillan as attorney for Ronald S. Lauder, Fred T. Klinkhammer, Jacob Z. Schuster, Marie-Monique Steckel, Alfred W. Langer, Wallace Macmillan, Herb Granath, Charles Frank, Bruce Maggin and Michael Garin |
31.01 |
|
Sarbanes-Oxley Certification s.302 CEO, dated February 25, 2004 |
31.02 |
|
Sarbanes-Oxley Certification s.302 CFO, dated February 25, 2004 |
32.01 |
|
Sarbanes-Oxley Certification CEO and CFO, dated February 25, 2004 (furnished only) |
|
|
|
* |
|
Previously filed exhibits |
+ |
|
Exhibit is a management contract or compensatory plan |
|
|
|
b) |
|
Current Reports on Form 8-K: None |
c) |
|
Exhibits: See (a)(3) above for a listing of the exhibits included as part of this report. |
d) |
|
Report of Independent Public Accountants on Schedule II Schedule of Valuation Allowances. (See pages S-1 to S-3 of this Form 10-K) |
Page 121 | ||
| ||
Central European Media Enterprises Ltd. | ||
|
|
|
By: | /s/ Wallace Macmillan | |
| ||
Wallace Macmillan | ||
Vice President Finance | ||
February 25, 2004 |
Signature |
Title |
Date | ||
|
|
| ||
|
|
| ||
|
| |||
|
||||
Ronald S. Lauder |
Chairman of the Board of Directors |
February 25, 2004 | ||
* |
|
| ||
|
||||
Fred T. Klinkhammer |
Vice-Chairman and Director |
February 25, 2004 | ||
/s/ Michael Garin |
|
| ||
|
||||
Michael Garin |
Chief Executive Officer and Director
(Principal Executive Officer) |
February 25, 2004 | ||
/s/ Wallace Macmillan |
|
| ||
|
||||
Wallace Macmillan |
Vice President Finance
(Principal Financial Officer and Principal Accounting Officer) |
February 25, 2004 | ||
* |
|
| ||
|
||||
Jacob Z. Schuster |
Director |
February 25, 2004 | ||
* |
|
| ||
|
||||
Marie-Monique Steckel |
Director |
February 25, 2004 | ||
* |
|
| ||
|
||||
Alfred W. Langer |
Director |
February 25, 2004 | ||
* |
|
| ||
|
||||
Charles Frank Ph.D. |
Director |
February 25, 2004 | ||
* |
|
| ||
|
||||
Herb Granath |
Director |
February 25, 2004 | ||
* |
|
| ||
|
||||
Bruce Maggin |
Director |
February 25, 2004 | ||
|
|
| ||
|
* By |
| ||
|
/s/ Wallace Macmillan |
| ||
|
||||
|
Wallace Macmillan |
| ||
|
Attorney-in-fact |
|
Page 122 | ||
| ||
Report of Independent Public Accountants on Schedule |
S-2 | |
Schedule II : Schedule of Valuation Allowances |
S-3 |
Page 123 | ||
| ||
Page 124 | ||
| ||
|
Balance at January
1, 2003 |
Charged to
Costs and
Expenses |
Charged to
Other
Accounts
(1) |
|
Deductions |
Balance at December
31, 2003 |
||||||||||
|
|
|
|
|
||||||||||||
Bad debt provision |
7,481 |
(355 |
) |
(1,443 |
) |
(58 |
) |
5,625 |
||||||||
|
|
|
|
|
|
|||||||||||
|
Balance at January
1, 2002 |
Charged to
Costs and
Expenses |
Charged to
Other
Accounts
(1) |
|
Deductions |
Balance at December
31, 2002 |
||||||||||
|
|
|
|
|
||||||||||||
Bad debt provision |
8,219 |
354 |
(1,055 |
) |
(37 |
) |
7,481 |
|||||||||
|
|
|
|
|
|
|||||||||||
|
Balance at January
1, 2001 |
Charged to
Costs and
Expenses |
Charged to
Other
Accounts |
Deductions |
Balance at December
31, 2001 |
|||||||||||
|
|
|
|
|
||||||||||||
Bad debt provision (2) |
3,539 |
6,399 |
(211 |
) |
(1,508 |
) |
8,219 |
|||||||||
|
|
|
|
|
|
(1) |
|
Other Accounts represent accumulated other comprehensive income/(loss) |
(2) |
|
This includes US$ 624,000 of bad debt provision that was recorded on Kanal As books on the acquisition date of October 11, 2000. |
Page 125 | ||
| ||