XML 93 R79.htm IDEA: XBRL DOCUMENT v3.5.0.2
SEGMENT DATA Net Revenue and OIBDA (Details)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
USD ($)
Sep. 30, 2015
USD ($)
Sep. 30, 2016
USD ($)
operating_segment
Sep. 30, 2015
USD ($)
Segment Reporting Information [Line Items]        
Net revenues $ 126,706 $ 117,322 $ 430,912 $ 410,289
OIBDA 18,014 8,353 88,754 66,612
Depreciation 7,557 6,974 22,469 20,911
Amortization of Intangible Assets (2,073) (2,695) (6,247) (9,628)
Other Items 0 (30,169) [1] 0 (11,982) [1]
Operating Income (Loss) 8,384 28,853 60,038 48,055
Interest Expense 27,636 43,998 106,335 125,862
Gains (Losses) on Extinguishment of Debt 0 0 (150,158) 0
Nonoperating Income (Expense) 387 (6,477) 1,636 (22,122)
(Loss) / income from continuing operations before tax and income from investment in subsidiaries (18,865) (21,622) (194,819) (99,929)
BULGARIA [Member]        
Segment Reporting Information [Line Items]        
Net revenues 13,789 14,673 50,103 50,877
OIBDA 1,943 2,223 8,966 8,466
CROATIA [Member]        
Segment Reporting Information [Line Items]        
Net revenues 9,833 9,949 38,037 38,184
OIBDA (516) (909) 5,386 5,925
CZECH REPUBLIC [Member]        
Segment Reporting Information [Line Items]        
Net revenues 39,031 35,575 128,558 122,671
OIBDA 13,180 9,483 46,353 43,812
ROMANIA [Member]        
Segment Reporting Information [Line Items]        
Net revenues 36,970 32,005 118,269 109,561
OIBDA 12,606 6,953 45,030 25,733
SLOVAK REPUBLIC [Member]        
Segment Reporting Information [Line Items]        
Net revenues 17,864 17,223 59,466 54,997
OIBDA (383) 358 5,168 3,840
SLOVENIA [Member]        
Segment Reporting Information [Line Items]        
Net revenues 9,555 8,606 37,324 35,149
OIBDA (746) (1,556) 170 (233)
Intersegment Revenues [Member]        
Segment Reporting Information [Line Items]        
Net revenues [2] (336) (709) (845) (1,150)
Elimination [Member]        
Segment Reporting Information [Line Items]        
OIBDA 11 (225) $ (57) (260)
Operating Segments [Member]        
Segment Reporting Information [Line Items]        
Number of Operating Segments | operating_segment     6  
OIBDA 26,095 16,327 $ 111,016 87,283
Corporate [Member]        
Segment Reporting Information [Line Items]        
OIBDA $ (8,081) $ (7,974) $ (22,262) $ (20,671)
[1] Other items for the three and nine months ended September 30, 2015 consists solely of the reversal of charges related to a tax audit of Pro TV in Romania, which were accrued in the fourth quarter of 2014 and in the first quarter of 2015 and fully released in the third quarter of 2015
[2] (1) Reflects revenues earned from the sale of content to other country segments in CME Ltd. All other revenues are third party revenues.