XML 68 R45.htm IDEA: XBRL DOCUMENT v3.6.0.2
SEGMENT DATA (Tables)
12 Months Ended
Dec. 31, 2016
Segment Reporting [Abstract]  
Schedule of Revenue by Major Customers by Reporting Segments
Below are tables showing our net revenues, OIBDA, total assets, capital expenditures and long-lived assets for our continuing operations by segment for the years ended December 31, 2016, 2015 and 2014 for consolidated statements of operations and comprehensive income / loss data and consolidated statements of cash flow data; and as at December 31, 2016 and 2015 for consolidated balance sheet data.
Net revenues:
For The Year Ended December 31,
 
2016

 
2015

 
2014

Bulgaria
$
72,651

 
$
73,090

 
$
87,078

Croatia
55,607

 
55,912

 
62,026

Czech Republic
190,372

 
182,636

 
202,779

Romania
172,951

 
157,578

 
178,614

Slovak Republic
90,549

 
84,434

 
90,556

Slovenia
56,912

 
54,233

 
61,370

Intersegment revenues (1)
(1,029
)
 
(2,042
)
 
(1,630
)
Total net revenues
$
638,013

 
$
605,841

 
$
680,793

(1) 
Reflects revenues earned from the sale of content to other country segments in CME Ltd. All other revenues are third party revenues.
Schedule of Segment Reporting Information, by Segment
OIBDA:
For The Year Ended December 31,
 
2016

 
2015

 
2014

Bulgaria
$
12,242

 
$
15,479

 
$
9,367

Croatia
8,578

 
7,880

 
7,835

Czech Republic
77,018

 
71,697

 
61,964

Romania
62,016

 
41,176

 
37,259

Slovak Republic
15,947

 
10,585

 
4,586

Slovenia
4,801

 
6,057

 
5,331

Elimination
2

 
(229
)
 
(16
)
Total operating segments
180,604

 
152,645

 
126,326

Corporate
(30,555
)
 
(29,830
)
 
(30,880
)
Total OIBDA
$
150,049


$
122,815


95,446

Depreciation of property, plant and equipment
(30,190
)
 
(27,943
)
 
(32,836
)
Amortization of intangibles
(8,270
)
 
(12,271
)
 
(12,348
)
Other items (1)

 
11,982

 
(11,982
)
Operating income
111,589

 
94,583

 
38,280

Interest expense (Note 14)
(132,224
)
 
(171,444
)
 
(142,005
)
Loss on extinguishment of debt (Note 4)
(150,158
)
 

 
(39,203
)
Non-operating expense, net (Note 15)
(2,487
)
 
(25,939
)
 
(9,895
)
Loss before tax
$
(173,280
)
 
$
(102,800
)
 
$
(152,823
)
Reconciliation of Assets from Segment to Consolidated
Total assets (1):
December 31, 2016

 
December 31, 2015

Bulgaria
$
130,873

 
$
134,418

Croatia
49,135

 
52,306

Czech Republic
700,190

 
746,269

Romania
266,132

 
261,984

Slovak Republic
131,220

 
121,122

Slovenia
72,381

 
70,911

Total operating segments
1,349,931

 
1,387,010

Corporate
40,786

 
53,407

Total assets
$
1,390,717

 
$
1,440,417


(1) 
Segment assets exclude any intercompany balances.
Segment Reporting Capital Expenditure
Capital Expenditures:
For The Year Ended December 31,
 
2016


2015


2014

Bulgaria
$
3,304

 
$
3,517

 
$
2,627

Croatia
2,593

 
3,215

 
2,701

Czech Republic
8,043

 
10,982

 
9,139

Romania
6,863

 
5,794

 
4,686

Slovak Republic
1,693

 
2,921

 
2,240

Slovenia
4,128

 
3,197

 
3,502

Total operating segments
26,624

 
29,626

 
24,895

Corporate
2,943

 
3,891

 
3,790

Total capital expenditures
$
29,567

 
$
33,517

 
$
28,685

Schedule of Disclosure on Geographic Areas, Long-Lived Assets in Individual Foreign Countries by Country [Table Text Block]
Long-lived assets (1):
December 31, 2016

 
December 31, 2015

Bulgaria
$
6,280

 
$
5,602

Croatia
5,832

 
5,497

Czech Republic
39,529

 
39,907

Romania
22,796

 
20,873

Slovak Republic
15,326

 
15,606

Slovenia
14,177

 
15,082

Total operating segments
103,940

 
102,567

Corporate
5,149

 
5,955

Total long-lived assets
$
109,089

 
$
108,522

(1) 
Reflects property, plant and equipment.
Revenue by type:
For The Year Ended December 31,
 
2016

 
2015

 
2014

Television advertising
$
532,600

 
$
505,498

 
$
565,601

Carriage fees and subscriptions
78,606

 
73,058

 
80,487

Other
26,807

 
27,285

 
34,705

Total net revenues
$
638,013

 
$
605,841

 
$
680,793


Schedule of Revenue from External Customers Attributed to Foreign Countries by Geographic Area
Revenue by type:
For The Year Ended December 31,
 
2016

 
2015

 
2014

Television advertising
$
532,600

 
$
505,498

 
$
565,601

Carriage fees and subscriptions
78,606

 
73,058

 
80,487

Other
26,807

 
27,285

 
34,705

Total net revenues
$
638,013

 
$
605,841

 
$
680,793