CENTRAL EUROPEAN MEDIA ENTERPRISES
REPORTS 2005 FOURTH QUARTER AND FULL-YEAR RESULTS
FOURTH QUARTER
- Net Revenues Increase 134%
- Net Income from Continuing Operations Improves $18.4 Million to $29.7 Million
- Segment(1) EBITDA Increases 130%
FULL - YEAR
- Net Revenues Increase 120%
- Net Income from Continuing Operations grows $27.0 Million to $43.0 Million
- Segment(1) EBITDA Increases 113%
HAMILTON, BERMUDA, March 2, 2006 - Central European Media Enterprises Ltd. (CME) (NASDAQ/Prague Stock Exchange - CETV) today announced financial results for the three months and year ended December 31, 2005.
TV Nova in the Czech Republic has been included in our consolidated and segment results from May 2, 2005.
Compared to the fourth quarter of 2004, consolidated net revenues for the fourth quarter of 2005 increased 134% to $152.5 million. Operating income for the quarter increased $32.3 million to $43.0 million. In the quarter, net income from continuing operations improved $18.4 million, and fully diluted earnings per share in respect of continuing operations increased to $0.77 from $0.39. Compared to the fourth quarter of 2004, Segment(1) EBITDA for the quarter increased 130% to $70.2 million.
Compared to the year ended December 31, 2004, consolidated net revenues for the year ended December 31, 2005 increased 120% to $401.0 million. Operating income increased $33.6 million to $52.4 million. Net income from continuing operations increased $27.0 million to $43.0 million, and fully diluted earnings per share in respect of continuing operations increased $0.66 to $1.21. Compared to the year ended December 31, 2004, Segment(1) EBITDA for the year ended December 31, 2005 increased 113% to $157.9 million.
Michael Garin, Chief Executive Officer of CME, said, “The transforming impact of TV Nova in the Czech Republic on our results masks the spectacular growth recorded by our core station group, driven by Romania and Ukraine. All of us at CME remain committed to continuing performance improvements through policies that will support both the natural growth of our markets as well as a continuing focus on cost management. These initiatives applied across the larger asset base we now manage should result in significant operating leverage and provide investors with above average returns for the future.”
(1) | Segment Data, Segment Net Revenues and Segment EBITDA include certain operations that are not consolidated under US-GAAP and are all non US-GAAP measures For further details, including a reconciliation to the most directly comparable US-GAAP financial measures, see ‘Reconciliation Between Consolidated Statements of Operations and Segment Data (non US-GAAP)’ below. We define Segment EBITDA margin as Segment EBITDA expressed as a percentage of Segment Net Revenue. |
- continued -
Page 2 of 10
Consolidated Results for the Three Months Ended December 31, 2005
Consolidated Net Revenues for the three months ended December 31, 2005 increased by 134% to $152.5 million from $65.1 million for the three months ended December 31, 2004. Operating income for the quarter was $43.0 million compared to $10.7 million for the three months ended December 31, 2004. Net income for the quarter was $34.6 million compared to $13.0 million for the three months ended December 31, 2004. Fully diluted earnings per share for the three months ended December 31, 2005 increased $0.46 to $0.90.
Headline Consolidated Results for the three months ended December 31, 2005 and 2004 were:
CONSOLIDATED RESULTS (Unaudited) | |||||||||||||
For the Three Months Ended December 31, (US $000’s) | |||||||||||||
2005 | 2004 | $ change | % change | ||||||||||
Net revenues | $ | 152,498 | $ | 65,062 | $ | 87,436 | 134 | % | |||||
Operating income | $ | 42,967 | $ | 10,683 | $ | 32,284 | 302 | % | |||||
Net income from continuing operations | $ | 29,736 | $ | 11,348 | $ | 18,388 | 162 | % | |||||
Net income | $ | 34,599 | $ | 12,975 | $ | 21,624 | 167 | % | |||||
Fully diluted earnings per share from continuing operations | $ | 0.77 | $ | 0.39 | $ | 0.38 | 97 | % | |||||
Fully diluted earnings per share | $ | 0.90 | $ | 0.44 | $ | 0.46 | 105 | % |
Consolidated Results for the Year Ended December 31, 2005
Consolidated Net Revenues for the year ended December 31, 2005 increased by 120% to $401.0 million from $182.3 million for the year ended December 31, 2004. Operating income for the year was $52.4 million compared to $18.7 million for the year ended December 31, 2004. Net income for the year was $42.5 million compared to $18.5 million for the year ended December 31, 2004. Fully diluted earnings per share increased from $0.64 to $1.20 for the year ended December 31, 2005.
Headline Consolidated Results for the year ended December 31, 2005 and 2004 were:
CONSOLIDATED RESULTS | |||||||||||||
For the Year Ended December 31, (US $000’s) | |||||||||||||
2005 | 2004 | $ change | % change | ||||||||||
Net revenues | $ | 400,978 | $ | 182,339 | $ | 218,639 | 120 | % | |||||
Operating income | $ | 52,369 | $ | 18,740 | $ | 33,629 | 179 | % | |||||
Net income from continuing operations | $ | 43,008 | $ | 16,007 | $ | 27,001 | 169 | % | |||||
Net income | $ | 42,495 | $ | 18,531 | $ | 23,964 | 129 | % | |||||
Fully diluted earnings per share from continuing operations | $ | 1.21 | $ | 0.55 | $ | 0.66 | 120 | % | |||||
Fully diluted earnings per share | $ | 1.20 | $ | 0.64 | $ | 0.56 | 88 | % |
Page 3 of 10
Segment(1) Results
We evaluate the performance of our television operations based on Segment(1) Net Revenues and EBITDA (earnings before interest, taxes, depreciation and amortization).
Segment(1) Results for the Three Months Ended December 31, 2005
For the three months ended December 31, 2005 Total Segment(1) Net Revenues increased 95% to $172.8 million from $88.4 million for the three months ended December 31, 2004. Total Segment(1) EBITDA for the three months ended December 31, 2005 increased 130% to $70.2 million from $30.6 million in the three months ended December 31, 2004. Segment(1) EBITDA Margin for the three months ended December 31, 2005 was 41% compared to 35% for the three months ended December 31, 2004.
Our Total Segment(1) Net Revenues and Total Segment(1) EBITDA and Segment(1) EBITDA margin for the three months ended December 31, 2005 and 2004 were:
SEGMENT (1) RESULTS (Unaudited) | |||||||||||||
For the Three Months Ended December 31, (US $000's) | |||||||||||||
2005 | 2004 | $ change | % change | ||||||||||
Total Segment Net Revenues | $ | 172,774 | $ | 88,417 | $ | 84,357 | 95 | % | |||||
Total Segment EBITDA | $ | 70,241 | $ | 30,585 | $ | 39,656 | 130 | % | |||||
Segment EBITDA Margin | 41 | % | 35 | % |
(1) | Segment Data, Segment Net Revenues and Segment EBITDA include certain operations that are not consolidated under US-GAAP and are all non US-GAAP measures. For further details, including a reconciliation to the most directly comparable US-GAAP financial measures, see ‘Reconciliation Between Consolidated Statements of Operations and Segment Data (non US-GAAP)’ below. We define Segment EBITDA margin as Segment EBITDA expressed as a percentage of Segment Net Revenue. |
Page 4 of 10
Segment(1) Results for the Year Ended December 31, 2005
For the year ended December 31, 2005 Total Segment(1) Net Revenues increased 89% to $465.2 million from $246.5 million for the year ended December 31, 2004. Total Segment(1) EBITDA for the year ended December 31, 2005 increased 113% to $157.9 million from $74.2 million in the year ended December 31, 2004. Segment(1) EBITDA Margins for the year ended December 31, 2005 and 2004 were 34% and 30%, respectively.
Our Total Segment(1) Net Revenues and Total Segment(1) EBITDA and Segment(1) EBITDA margin for the year ended December 31, 2005 and 2004 were:
SEGMENT (1) RESULTS (Unaudited) | |||||||||||||
For the Year Ended December 31, (US $000's) | |||||||||||||
2005 | 2004 | $ change | % change | ||||||||||
Total Segment Net Revenues | $ | 465,244 | $ | 246,535 | $ | 218,709 | 89 | % | |||||
Total Segment EBITDA | $ | 157,861 | $ | 74,223 | $ | 83,638 | 113 | % | |||||
Segment EBITDA Margin | 34 | % | 30 | % |
The Company will host a teleconference to discuss its results on Thursday, March 2, 2006 at 10:00 am (New York Time) (3:00 p.m. London Time, 4:00 p.m. Prague Time). To access the teleconference, please dial +1 973-582-2734 (U.S. and international callers) ten minutes prior to the start time. The teleconference will also be available via live webcast on the Company’s website, located at www.cetv-net.com. If you cannot listen to the teleconference at its scheduled time, there will be a replay available through March 9, 2006 that can be accessed by dialing +1 877-519-4471 (U.S. callers) or +1 973-341-3080 (international callers), passcode: 7044265. A replay will also be archived on the Company’s website.
(1) | Segment Data, Segment Net Revenues and Segment EBITDA include certain operations that are not consolidated under US-GAAP and are all non US-GAAP measures. For further details, including a reconciliation to the most directly comparable US-GAAP financial measures, see ‘Reconciliation Between Consolidated Statements of Operations and Segment Data (non US-GAAP)’ below. We define Segment EBITDA margin as Segment EBITDA expressed as a percentage of Segment Net Revenue. |
Page 5 of 10
Forward-Looking and Cautionary Statements
This report contains forward-looking statements, including statements regarding the renewal of broadcasting licenses in the Slovak Republic and Ukraine, the impact of legal proceedings in Ukraine, the results of modifying our sales strategy in the Czech Republic, the impact of the reorganization of our operations in the Czech Republic and the Slovak Republic, the results of additional investment in Croatia and Ukraine, the impact of the acquisition of control of our operations in the Slovak Republic, our ability to develop and implement multi-channel strategies generally, the growth of television advertising in our markets, the future economic conditions in our markets, future investments in television broadcast operations, the growth potential of advertising spending in our markets, and other business strategies and commitments. For these statements and all other forward-looking statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Forward-looking statements are inherently subject to risks and uncertainties, many of which cannot be predicted with accuracy or are otherwise beyond our control and some of which might not even be anticipated. Future events and actual results, affecting our strategic plan as well as our financial position, results of operations and cash flows, could differ materially from those described in or contemplated by the forward-looking statements. Important factors that contribute to such risks include, but are not limited to, the general regulatory environments where we operate and application of relevant laws and regulations, the renewals of broadcasting licenses, our ability to implement strategies regarding sales and multi-channel distribution, the rate of development of advertising markets in countries where we operate, our ability to acquire necessary programming and the ability to attract audiences, our ability to obtain additional frequencies and licenses, and general market and economic conditions in these countries as well as in the United States and Western Europe.
This press release should be read in conjunction with our Form 10-K for the year ended December 31, 2005, which was filed with the Securities and Exchange Commission on March 2, 2006. The Company makes available, free of charge, on our website at http://www.cetv-net.com our annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and amendments to those reports as soon as reasonably practicable after we electronically file such material with, or furnish it to, the Securities and Exchange Commission.
Central European Media Enterprises Ltd. (CME) is a TV broadcasting company with leading networks in six Central and Eastern European countries reaching an aggregate of approximately 82 million people. The Company’s television stations are located in Croatia (NOVA TV), the Czech Republic (TV NOVA and GALAXIE SPORT), Romania (PRO TV, ACASA, PRO CINEMA and PRO TV INTERNATIONAL), Slovakia (MARKIZA), Slovenia (POP TV, KANAL A) and Ukraine (STUDIO 1+1). CME is traded on NASDAQ and the Prague Stock Exchange under the ticker symbol “CETV”.
###
For additional information, please visit www.cetv-net.com or contact:
Romana Tomasova, Director of Corporate Communications
Central European Media Enterprises
+44 20 7430 5357
romana.tomasova@cme-net.com
or
Jonathan Lesko / Mike Smargiassi (Investors)
Olga Shmuklyer (Press)
Brainerd Communicators, Inc.
+1-212-986-6667
Page 6 of 10
CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.
CONSOLIDATED STATEMENTS OF OPERATIONS
(US$ 000’s, except share and per share data)
For the Years Ended December 31, | ||||||||||
2005 | 2004 | 2003 | ||||||||
Net revenues | $ | 400,978 | $ | 182,339 | $ | 124,978 | ||||
Operating costs | 65,138 | 33,615 | 26,608 | |||||||
Cost of programming | 148,837 | 71,793 | 50,747 | |||||||
Station selling, general and administrative expenses | 46,382 | 22,112 | 14,245 | |||||||
Depreciation of station property, plant & equipment | 16,367 | 6,429 | 5,276 | |||||||
Amortization of broadcast licenses and other intangibles | 11,180 | 465 | - | |||||||
Corporate operating costs (including non-cash stock based compensation of $3.0 million, $10.1 million and $13.2 million in 2005, 2004 and 2003, respectively) | 25,374 | 29,185 | 32,512 | |||||||
Impairment charge | 35,331 | - | - | |||||||
Operating income/(loss) | 52,369 | 18,740 | (4,410 | ) | ||||||
Interest income | 4,124 | 4,318 | 5,507 | |||||||
Interest expense | (29,387 | ) | (1,203 | ) | (12,010 | ) | ||||
Foreign currency exchange gain/(loss), net | 37,968 | (574 | ) | (10,023 | ) | |||||
Other expense | (4,705 | ) | (698 | ) | (2,458 | ) | ||||
Income/(loss) before provision for income taxes, minority interest, equity in income of unconsolidated affiliates and discontinued operations | 60,369 | 20,583 | (23,394 | ) | ||||||
Provision for income taxes | (16,691 | ) | (11,089 | ) | (3,760 | ) | ||||
Income/(loss) before minority interest, equity in income of unconsolidated affiliates and discontinued operations | 43,678 | 9,494 | (27,154 | ) | ||||||
Minority interest in income of consolidated subsidiaries | (8,908 | ) | (4,106 | ) | (676 | ) | ||||
Equity in income of unconsolidated affiliates | 8,238 | 10,619 | 3,629 | |||||||
Net income/(loss) from continuing operations | 43,008 | 16,007 | (24,201 | ) | ||||||
Discontinued operations: | ||||||||||
Pre-tax income from discontinued operations | 164 | 146 | 384,213 | |||||||
Tax on disposal of discontinued operations | (677 | ) | 2,378 | (14,000 | ) | |||||
Net income/(loss) from discontinued operations | (513 | ) | 2,524 | 370,213 | ||||||
Net income | $ | 42,495 | $ | 18,531 | $ | 346,012 | ||||
PER SHARE DATA: | ||||||||||
Net income/(loss) per share | ||||||||||
Continuing operations - Basic | $ | 1.24 | $ | 0.57 | $ | (0.91 | ) | |||
Continuing operations - Diluted | 1.21 | 0.55 | (0.91 | ) | ||||||
Discontinued operations - Basic | (0.01 | ) | 0.09 | 13.97 | ||||||
Discontinued operations - Diluted | (0.01 | ) | 0.09 | 13.97 | ||||||
Net income - Basic | 1.23 | 0.66 | 13.06 | |||||||
Net income - Diluted | $ | 1.20 | $ | 0.64 | $ | 13.06 | ||||
Weighted average common shares used in computing per share amounts (000s): | ||||||||||
Basic | 34,664 | 27,871 | 26,492 | |||||||
Diluted | 35,430 | 29,100 | 26,492 |
Page 7 of 10
CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.
CONSOLIDATED STATEMENTS OF OPERATIONS (continued)
(US$ 000’s, except share and per share data)
(Unaudited)
For the Three Months Ended December 31, | ||||||||||
2005 | 2004 | 2003 | ||||||||
Net revenues | $ | 152,498 | $ | 65,062 | $ | 44,801 | ||||
Operating costs | 20,405 | 11,151 | 5,918 | |||||||
Cost of programming | 53,964 | 24,964 | 17,601 | |||||||
Station selling, general and administrative expenses | 14,126 | 7,552 | 4,248 | |||||||
Depreciation of station property, plant & equipment | 6,300 | 1,613 | 1,246 | |||||||
Amortization of broadcast licenses and other intangibles | 5,344 | 340 | - | |||||||
Corporate operating costs (including non-cash stock based compensation of $0.7 million, $13.2 million and $3.8 million in 2005, 2004 and 2003, respectively) | 9,392 | 8,759 | 12,113 | |||||||
Operating income | 42,967 | 10,683 | 3,675 | |||||||
Interest (expense)/income, net | (10,312 | ) | 1,399 | 3,200 | ||||||
Foreign currency exchange gain, net | 7,682 | 215 | 533 | |||||||
Other (expense)/income | (176 | ) | 242 | (29 | ) | |||||
Income before provision for income taxes, minority interest, equity in income of unconsolidated affiliates and discontinued operations | 40,161 | 12,539 | 7,379 | |||||||
Provision for income taxes | (8,579 | ) | (3,030 | ) | (404 | ) | ||||
Income before minority interest, equity in income of unconsolidated affiliates and discontinued operations | 31,582 | 9,509 | 6,975 | |||||||
Minority interest in income of consolidated subsidiaries | (5,264 | ) | (3,496 | ) | (583 | ) | ||||
Equity in income of unconsolidated affiliates | 3,418 | 5,336 | 1,999 | |||||||
Net income from continuing operations | 29,736 | 11,349 | 8,391 | |||||||
Discontinued operations: | ||||||||||
Pre-tax income from discontinued operations | - | 84 | 38,668 | |||||||
Tax on disposal of discontinued operations | 4,863 | 1,542 | (14,000 | ) | ||||||
Net income from discontinued operations | 4,863 | 1,626 | 24,668 | |||||||
Net income | $ | 34,599 | $ | 12,975 | $ | 33,059 | ||||
PER SHARE DATA: | ||||||||||
Net income per share | ||||||||||
Continuing operations - Basic | $ | 0.78 | $ | 0.40 | $ | 0.31 | ||||
Continuing operations - Diluted | 0.77 | 0.39 | 0.29 | |||||||
Discontinued operations - Basic | 0.13 | 0.06 | 0.93 | |||||||
Discontinued operations - Diluted | 0.13 | 0.05 | 0.87 | |||||||
Net income - Basic | 0.91 | 0.46 | 1.24 | |||||||
Net income - Diluted | $ | 0.90 | $ | 0.44 | $ | 1.16 | ||||
Weighted average common shares used in computing per share amounts (000s): | ||||||||||
Basic | 37,972 | 28,365 | 26,563 | |||||||
Diluted | 38,554 | 29,333 | 28,586 |
Page 8 of 10
Segment Data
We manage our business on a geographic basis, and review the performance of each geographic segment using data that reflects 100% of operating and license company results. Our segments are comprised of Croatia, the Czech Republic, Romania, the Slovak Republic, Slovenia and Ukraine.
We evaluate the performance of our segments based on Segment EBITDA. Segment Net Revenues and Segment EBITDA include the results of certain entities (primarily STS and Markiza, our operating and license companies in the Slovak Republic) that are not consolidated under US GAAP.
Segment EBITDA is determined as segment net income/loss, which includes costs for program rights amortization, before interest, taxes, depreciation and amortization of broadcast licenses and other intangible assets. Items that are not allocated to our segments for purposes of evaluating their performance, and therefore are not included in Segment EBITDA, include:
· | expenses presented as corporate expenses in our consolidated statements of operations; |
· | foreign currency exchange gains and losses; and |
· | certain unusual or infrequent items (e.g., gains and losses/impairments on assets or investments). |
We use Segment EBITDA as a component in determining management bonuses.
Page 9 of 10
Below is a table showing our Segment EBITDA by operation and a reconciliation of these figures to our consolidated US GAAP results for the years ended December 31, 2005, 2004 and 2003 for the three months ended December 31, 2005 and 2004:
Reconciliation Between Consolidated Statements of Operations
and Segment Data (non US-GAAP)
SEGMENT FINANCIAL INFORMATION | |||||||||||||||||||
For the Years Ended December 31, | |||||||||||||||||||
(US $000's) | |||||||||||||||||||
Segment Net Revenues (1) | Segment EBITDA | ||||||||||||||||||
2005 | 2004 | 2003 | 2005 | 2004 | 2003 | ||||||||||||||
Country | |||||||||||||||||||
Croatia (NOVA TV) | $ | 22,030 | $ | 9,757 | $ | - | $ | (15,866 | ) | $ | (3,756 | ) | $ | - | |||||
Czech Republic (TV Nova) (2) | 154,010 | - | - | 71,544 | - | - | |||||||||||||
Romania (3) | 103,321 | 76,463 | 51,177 | 43,803 | 25,198 | 12,206 | |||||||||||||
Slovak Republic (MARKIZA TV) | 64,266 | 61,576 | 50,814 | 17,240 | 18,975 | 11,657 | |||||||||||||
Slovenia (POP TV and KANAL A) | 48,770 | 45,388 | 37,168 | 19,337 | 19,077 | 13,173 | |||||||||||||
Ukraine (STUDIO 1+1) | 72,847 | 53,351 | 36,633 | 21,803 | 14,729 | 7,999 | |||||||||||||
Total Segment Data | $ | 465,244 | $ | 246,535 | $ | 175,792 | $ | 157,861 | $ | 74,223 | $ | 45,035 | |||||||
Reconciliation to Consolidated Statement of Operations: | |||||||||||||||||||
Consolidated Net Revenues / Income/(loss) before provision for income taxes, minority interest, equity in income of unconsolidated affiliates and discontinued operations | $ | 400,978 | $ | 182,339 | $ | 124,978 | $ | 60,369 | $ | 20,583 | $ | (23,394 | ) | ||||||
Corporate operating costs (including non-cash stock based compensation of $3.0 million, $10.1 million and $13.2 million in 2005, 2004 and 2003, respectively) | - | - | - | 25,374 | 29,185 | 32,512 | |||||||||||||
Impairment charge | - | - | - | 35,331 | - | - | |||||||||||||
Unconsolidated Equity Affiliates (4) | 64,266 | 64,196 | 50,814 | 17,240 | 19,404 | 11,657 | |||||||||||||
Depreciation of station assets | - | - | - | 16,367 | 6,429 | 5,276 | |||||||||||||
Amortization of broadcast licenses and other intangibles | - | - | - | 11,180 | 465 | - | |||||||||||||
Interest income | - | - | - | (4,124 | ) | (4,318 | ) | (5,507 | ) | ||||||||||
Interest expense | - | - | - | 29,387 | 1,203 | 12,010 | |||||||||||||
Foreign currency exchange (gain)/loss, net | - | - | - | (37,968 | ) | 574 | 10,023 | ||||||||||||
Other expense | - | - | - | 4,705 | 698 | 2,458 | |||||||||||||
Total Segment Data | $ | 465,244 | $ | 246,535 | $ | 175,792 | $ | 157,861 | $ | 74,223 | $ | 45,035 |
(1) | All net revenues are derived from external customers. There are no inter-segmental revenues. |
(2) | We acquired TV Nova on May 2, 2005. |
(3) | Romanian networks are PRO TV, PRO CINEMA, ACASA, PRO TV INTERNATIONAL, PRO FM and INFOPRO. |
(4) | Unconsolidated equity affiliates are STS and Markiza in the Slovak Republic and Radio Pro in Romania. |
Page 10 of 10
SEGMENT FINANCIAL INFORMATION | |||||||||||||
For the Three Months Ended December 31, | |||||||||||||
(US $000's) | |||||||||||||
Segment Net Revenues (1) | Segment EBITDA | ||||||||||||
2005 | 2004 | 2005 | 2004 | ||||||||||
Country | |||||||||||||
Croatia (NOVA TV) | $ | 5,239 | $ | 6,018 | $ | (6,319 | ) | $ | (2,107 | ) | |||
Czech Republic (TV Nova) (2) | 65,363 | - | 31,318 | - | |||||||||
Romania (3) | 36,535 | 27,588 | 17,834 | 10,527 | |||||||||
Slovak Republic (MARKIZA TV) | 20,276 | 22,341 | 6,238 | 9,129 | |||||||||
Slovenia (POP TV and KANAL A) | 17,261 | 14,404 | 9,135 | 7,217 | |||||||||
Ukraine (STUDIO 1+1) | 28,100 | 18,066 | 12,035 | 5,819 | |||||||||
Total Segment Data | $ | 172,774 | $ | 88,417 | $ | 70,241 | $ | 30,585 | |||||
Reconciliation to Consolidated Statement of Operations: | |||||||||||||
Consolidated Net Revenues / Income before provision for income taxes, minority interest, equity in income of unconsolidated affiliates and discontinued operations | $ | 152,498 | $ | 65,062 | $ | 40,161 | $ | 12,539 | |||||
Corporate operating costs (including non-cash stock based compensation of $0.7 million, $13.2 million and $3.8 million in 2005, 2004 and 2003, respectively) | - | - | 9,392 | 8,759 | |||||||||
Unconsolidated Equity Affiliates (4) | 20,276 | 23,355 | 6,238 | 9,190 | |||||||||
Depreciation of station assets | - | - | 6,300 | 1,613 | |||||||||
Amortization of broadcast licenses and other intangibles | - | - | 5,344 | 340 | |||||||||
Interest expense/(income), net | - | - | 10,312 | (1,399 | ) | ||||||||
Foreign currency exchange gain, net | - | - | (7,682 | ) | (215 | ) | |||||||
Other (income)/expense | - | - | 176 | (242 | ) | ||||||||
Total Segment Data | $ | 172,774 | $ | 88,417 | $ | 70,241 | $ | 30,585 |
(1) | All net revenues are derived from external customers. There are no inter-segmental revenues. |
(2) | We acquired TV Nova on May 2, 2005. |
(3) | Romanian networks are PRO TV, PRO CINEMA, ACASA, PRO TV INTERNATIONAL, PRO FM and INFOPRO. |
(4) | Unconsolidated equity affiliates are STS and Markiza in the Slovak Republic and Radio Pro in Romania. |