XML 48 R26.htm IDEA: XBRL DOCUMENT v3.10.0.1
SEGMENT DATA
12 Months Ended
Dec. 31, 2018
Segment Reporting [Abstract]  
SEGMENT DATA
20.     SEGMENT DATA
We manage our business on a geographical basis, with five operating segments: Bulgaria, 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 that carry our channels on their platforms and from revenues through the sale of distribution rights to third parties. We do not rely on any single major customer or group of major customers. 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. From January 1, 2018, stock-based compensation and certain operating costs incurred on behalf of our segments at the corporate level have been allocated to our segments for purposes of evaluating their performance. Prior period information has been recast to conform to the current period presentation.
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, 2018, 2017 and 2016 for consolidated statements of operations and comprehensive income / loss data and consolidated statements of cash flow data; and as at December 31, 2018 and 2017 for consolidated balance sheet data.
Net revenues:
For The Year Ended December 31,
 
2018

 
2017

 
2016

Bulgaria
$
84,593

 
$
77,341

 
$
72,651

Czech Republic
233,991

 
209,041

 
190,372

Romania
201,505

 
191,244

 
172,951

Slovak Republic
106,834

 
97,721

 
90,549

Slovenia
79,587

 
68,696

 
56,912

Intersegment revenues (1)
(2,604
)
 
(1,175
)
 
(429
)
Total net revenues
$
703,906

 
$
642,868

 
$
583,006

(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,
 
2018

 
2017

 
2016

Bulgaria
$
21,620

 
$
16,241

 
$
12,004

Czech Republic
94,576

 
82,652

 
76,466

Romania
85,737

 
73,418

 
61,394

Slovak Republic
27,941

 
23,845

 
15,598

Slovenia
22,516

 
14,263

 
4,674

Elimination
34

 
(3
)
 
25

Total operating segments
252,424

 
210,416

 
170,161

Corporate
(29,750
)
 
(30,649
)
 
(28,614
)
Total OIBDA
222,674


179,767


141,547

Depreciation of property, plant and equipment
(32,933
)
 
(31,261
)
 
(27,529
)
Amortization of broadcast licenses and other intangibles
(9,002
)
 
(8,592
)
 
(8,270
)
Other items (1)
(3,152
)
 

 

Operating income
177,587

 
139,914

 
105,748

Interest expense (Note 15)
(49,106
)
 
(83,188
)
 
(126,378
)
Loss on extinguishment of debt
(415
)
 
(101
)
 
(150,158
)
Other non-operating (expense) / income, net (Note 16)
(3,173
)
 
16,942

 
(2,252
)
Income / (loss) before tax
$
124,893

 
$
73,567

 
$
(173,040
)

(1) 
Other items consists solely of expense related to the accelerated vesting of RSUs with performance conditions in accordance with the terms of the corresponding award agreement following the completion of sale of the Company's Croatian operations on such date. See Note 17, "Stock-based Compensation".
Total assets: (1)
December 31, 2018

 
December 31, 2017

Bulgaria
$
142,165

 
$
155,885

Czech Republic
771,286

 
842,716

Romania
297,937

 
307,286

Slovak Republic
146,252

 
149,866

Slovenia
89,440

 
88,158

Total operating segments
1,447,080

 
1,543,911

Corporate
41,281

 
24,451

Assets held for sale

 
59,693

Total assets
$
1,488,361

 
$
1,628,055


(1) 
Segment assets exclude any intercompany balances.
Capital Expenditures:
For The Year Ended December 31,
 
2018


2017


2016

Bulgaria
$
4,222

 
$
4,584

 
$
3,304

Czech Republic
9,012

 
10,449

 
8,043

Romania
4,767

 
6,639

 
6,863

Slovak Republic
1,601

 
1,963

 
1,693

Slovenia
4,200

 
3,171

 
4,128

Total operating segments
23,802

 
26,806

 
24,031

Corporate
781

 
1,309

 
2,705

Total capital expenditures
$
24,583

 
$
28,115

 
$
26,736


Long-lived assets: (1)
December 31, 2018

 
December 31, 2017

Bulgaria
$
10,627

 
$
7,863

Czech Republic
39,314

 
46,146

Romania
33,368

 
28,515

Slovak Republic
16,376

 
17,450

Slovenia
15,955

 
15,701

Total operating segments
115,640

 
115,675

Corporate
1,964

 
3,674

Total long-lived assets
$
117,604

 
$
119,349

(1) 
Reflects property, plant and equipment, net.
Revenues from contracts with customers comprised the following:
Consolidated revenue by type:
For The Year Ended December 31,
 
2018

 
2017

 
2016

Television advertising
$
562,450

 
$
523,516

 
$
483,504

Carriage fees and subscriptions
113,746

 
95,823

 
76,045

Other
27,710

 
23,529

 
23,457

Total net revenues
$
703,906

 
$
642,868

 
$
583,006


Management reviews the performance of our operations based on the above revenue types as well as on a geographic basis as described above. Management does not review other disaggregations of revenues from contracts with customers.