XML 38 R24.htm IDEA: XBRL DOCUMENT v3.7.0.1
SEGMENT DATA
3 Months Ended
Mar. 31, 2017
Segment Reporting [Abstract]  
SEGMENT DATA
18.    SEGMENT DATA
We manage our business on a geographical basis, with six operating segments: Bulgaria, Croatia, the Czech Republic, Romania, the Slovak Republic and Slovenia, which are also our reportable segments and our main operating countries. These segments reflect how CME Ltd.’s operating performance is evaluated by our chief operating decision makers, who we have identified as our co-Chief Executive Officers; how operations are managed by segment managers; and the structure of our internal financial reporting.
Our segments generate revenues primarily from the sale of advertising and sponsorship on our channels. This is supplemented by revenues from cable and satellite television service providers to carry our channels on their platforms and from revenues through the sale of distribution rights to third parties. Intersegment revenues and profits have been eliminated in consolidation.
We evaluate our consolidated results and the performance of our segments based on net revenues and OIBDA (as defined below). We believe OIBDA is useful to investors because it provides a meaningful representation of our performance as it excludes certain items that either do not impact our cash flows or the operating results of our operations. OIBDA is also used as a component in determining management bonuses.
OIBDA includes amortization and impairment of program rights and is calculated as operating income / loss before depreciation, amortization of intangible assets, impairments of assets and certain unusual or infrequent items that are not considered by our chief operating decision makers when evaluating our performance. Stock-based compensation and certain other items are not allocated to our segments for purposes of evaluating their performance and therefore are not included in their respective OIBDA.
Below are tables showing our net revenues, OIBDA, total assets, capital expenditures and long-lived assets for our continuing operations by segment for the three months ended March 31, 2017 and 2016 for condensed consolidated statements of operations and comprehensive income / loss data and condensed consolidated statements of cash flow data; and as at March 31, 2017 and December 31, 2016 for condensed consolidated balance sheet data.
Net revenues:
For the Three Months Ended March 31,


2017

 
2016

Bulgaria
$
15,305

 
$
15,859

Croatia
11,068

 
11,645

Czech Republic
39,474

 
38,608

Romania
38,944

 
32,370

Slovak Republic
18,340

 
19,062

Slovenia
12,217

 
11,653

Intersegment revenues (1)
(346
)
 
(197
)
Total net revenues
$
135,002

 
$
129,000

(1) 
Reflects revenues earned from the sale of content to our other segments. All other revenues are third party revenues.
OIBDA and reconciliation of OIBDA to condensed consolidated statements of operations and comprehensive income / loss:
For the Three Months Ended March 31,
2017

 
2016

Bulgaria
$
1,357

 
$
1,069

Croatia
1,086

 
1,401

Czech Republic
10,959

 
10,074

Romania
14,686

 
9,462

Slovak Republic
873

 
2,393

Slovenia
3

 
(708
)
Elimination
2

 
(6
)
Total operating segments
28,966

 
23,685

Corporate
(6,830
)
 
(6,577
)
Total OIBDA
22,136

 
17,108

Depreciation of property, plant and equipment
(7,759
)
 
(7,285
)
Amortization of broadcast licenses and other intangibles
(2,109
)
 
(2,060
)
Operating income
12,268

 
7,763

Interest expense (Note 14)
(23,755
)
 
(49,154
)
Non-operating income, net (Note 15)
2,325

 
1,416

Loss before tax
$
(9,162
)
 
$
(39,975
)

Total assets (1):
March 31, 2017

 
December 31, 2016

Bulgaria
$
134,424

 
$
130,873

Croatia
51,771

 
49,135

Czech Republic
718,841

 
700,190

Romania
279,157

 
266,132

Slovak Republic
131,790

 
131,220

Slovenia
71,784

 
72,381

Total operating segments
1,387,767

 
1,349,931

Corporate
32,513

 
40,786

Total assets
$
1,420,280

 
$
1,390,717

(1) 
Segment assets exclude any intercompany balances.
Capital expenditures:
For the Three Months Ended March 31,


2017


2016

Bulgaria
$
133

 
$
182

Croatia
555

 
277

Czech Republic
3,198

 
1,551

Romania
1,709

 
1,729

Slovak Republic
465

 
533

Slovenia
1,071

 
1,260

Total operating segments
7,131

 
5,532

Corporate
576

 
544

Total capital expenditures
$
7,707

 
$
6,076


Long-lived assets (1):
March 31, 2017

 
December 31, 2016

Bulgaria
$
6,152

 
$
6,280

Croatia
5,825

 
5,832

Czech Republic
39,056

 
39,529

Romania
24,111

 
22,796

Slovak Republic
15,230

 
15,326

Slovenia
13,819

 
14,177

Total operating segments
104,193

 
103,940

Corporate
4,784

 
5,149

Total long-lived assets
$
108,977

 
$
109,089

(1) 
Reflects property, plant and equipment.
Consolidated revenue by type:
For the Three Months Ended March 31,
 
2017

 
2016

Television advertising
$
108,514

 
$
104,171

Carriage fees and subscriptions
21,383

 
19,209

Other
5,105

 
5,620

Total net revenues
$
135,002

 
$
129,000