XML 48 R26.htm IDEA: XBRL DOCUMENT v3.8.0.1
SEGMENT DATA
12 Months Ended
Dec. 31, 2017
Segment Reporting [Abstract]  
SEGMENT DATA
20.     SEGMENT DATA
We manage our business on a geographical basis, with four operating segments: Bulgaria, the Czech Republic, Romania and the Slovak Republic, 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 years ended December 31, 2017, 2016 and 2015 for consolidated statements of operations and comprehensive income / loss data and consolidated statements of cash flow data; and as at December 31, 2017 and 2016 for consolidated balance sheet data.
Net revenues:
For The Year Ended December 31,
 
2017

 
2016

 
2015

Bulgaria
$
77,341

 
$
72,651

 
$
73,090

Czech Republic
209,041

 
190,372

 
182,636

Romania
191,244

 
172,951

 
157,578

Slovak Republic
97,721

 
90,549

 
84,434

Intersegment revenues (1)
(1,135
)
 
(349
)
 
(1,543
)
Total net revenues
$
574,212

 
$
526,174

 
$
496,195

(1) 
Reflects revenues earned from the sale of content to other country segments in CME Ltd. All other revenues are third party revenues.
OIBDA:
For The Year Ended December 31,
 
2017

 
2016

 
2015

Bulgaria
$
16,841

 
$
12,242

 
$
15,479

Czech Republic
83,600

 
77,018

 
71,697

Romania
74,435

 
62,016

 
41,176

Slovak Republic
24,742

 
15,947

 
10,585

Elimination
(8
)
 
5

 
26

Total operating segments
199,610

 
167,228

 
138,963

Corporate
(34,078
)
 
(30,320
)
 
(29,521
)
Total OIBDA
165,532


136,908


109,442

Depreciation of property, plant and equipment
(26,991
)
 
(23,106
)
 
(21,327
)
Amortization of intangibles
(8,592
)
 
(8,270
)
 
(12,050
)
Other items (1)

 

 
11,982

Operating income
129,949

 
105,532

 
88,047

Interest expense (Note 15)
(70,633
)
 
(111,389
)
 
(151,767
)
Loss on extinguishment of debt (Note 5)
(101
)
 
(150,158
)
 

Other non-operating income / (expense), net (Note 16)
16,321

 
(2,074
)
 
(23,609
)
Income / (loss) before tax
$
75,536

 
$
(158,089
)
 
$
(87,329
)

(1) 
Other items consists solely of the charges related to tax audits of our Romanian operations, which were accrued in the fourth quarter of 2014 and fully released in the third quarter of 2015.
Total assets: (1)
December 31, 2017

 
December 31, 2016

Bulgaria
$
155,885

 
$
130,873

Czech Republic
842,716

 
700,190

Romania
307,286

 
266,132

Slovak Republic
149,866

 
131,220

Total operating segments
1,455,753

 
1,228,415

Corporate
24,146

 
40,786

Assets held for sale
148,156

 
121,516

Total assets
$
1,628,055

 
$
1,390,717


(1) 
Segment assets exclude any intercompany balances.
Capital Expenditures:
For The Year Ended December 31,
 
2017


2016


2015

Bulgaria
$
4,584

 
$
3,304

 
$
3,517

Czech Republic
10,449

 
8,043

 
10,982

Romania
6,639

 
6,863

 
5,794

Slovak Republic
1,963

 
1,693

 
2,921

Total operating segments
23,635

 
19,903

 
23,214

Corporate
1,270

 
2,476

 
3,440

Total capital expenditures
$
24,905

 
$
22,379

 
$
26,654


Long-lived assets: (1)
December 31, 2017

 
December 31, 2016

Bulgaria
$
7,863

 
$
6,280

Czech Republic
46,146

 
39,529

Romania
28,515

 
22,796

Slovak Republic
17,450

 
15,326

Total operating segments
99,974

 
83,931

Corporate
3,674

 
5,149

Total long-lived assets
$
103,648

 
$
89,080

(1) 
Reflects property, plant and equipment, net.
Revenue by type:
For The Year Ended December 31,
 
2017

 
2016

 
2015

Television advertising
$
471,227

 
$
435,096

 
$
409,469

Carriage fees and subscriptions
83,232

 
71,331

 
66,644

Other
19,753

 
19,747

 
20,082

Total net revenues
$
574,212

 
$
526,174

 
$
496,195


We do not rely on any single major customer or group of major customers.