CTC Media Financial Results for the Fourth Quarter and Full Year Ended December 31, 2011


MOSCOW, Feb. 28, 2012 (GLOBE NEWSWIRE) -- CTC Media, Inc. ("CTC Media" or the "Company") (Nasdaq:CTCM), Russia's leading independent media company, today announced its unaudited consolidated financial results for the fourth quarter and full year ended December 31, 2011.

 

  Three Months Three Months  
  Ended December
31, 2010
Ended December
31, 2011

Change
(US$ 000's except per share data) as
reported
comparable-basis,
non-GAAP1
as
reported
as
reported
comparable-basis,
non-GAAP
           
Total operating revenues $222,321 $251,013 $236,758 6% -6%
Total operating expenses before non-recurring items2 (121,545) (150,238) (148,725) 22% -1%
Total operating expenses (121,545) (150,238) (238,264) 96% 59%
Adjusted OIBDA 3,4 104,358 104,358 92,757 -11% -11%
Adjusted OIBDA 3, 4 46.9% 41.6% 39.2%    
OIBDA3 104,358 104,358 3,218 -97% -97%
OIBDA margin3 46.9% 41.6% 1.4%    
Adjusted net income attributable to CTC Media, Inc. stockholders4 75,329 75,329 61,434 -18% -18%
Adjusted diluted earnings per share4 $0.48 $0.48 $0.39 -19% -19%
Net income attributable to CTC Media, Inc. stockholders 75,329 75,329 (24,535) -133% -133%
Diluted earnings per share $0.48 $0.48 $(0.16) -133% -133%
           

1Comparable-basis, non-GAAP financial data for the three months and the full year ended December 31, 2010 are provided in order to facilitate period-to-period comparisons of the Company's results following the implementation of the Company's current model of advertising sales. Please see the accompanying financial tables at the end of this release for a reconciliation of these non-GAAP financial measures to the most comparable US GAAP financial measures.

2Total operating expenses (before non-recurring items) is a non-GAAP financial measure that excludes a $16.8 million non-recurring charge arising primarily from the impairment of the DTV trade name in the third quarter of 2011 as well as a $71.7 million non-recurring charge arising from the impairment of Peretz Group and a $17.9 million non-recurring charge related to the impairment of several regional broadcasting licenses in the fourth quarter of 2011. Please see the accompanying financial tables at the end of this release for a reconciliation of total operating expenses (before non-recurring items) to GAAP total operating expenses.

3OIBDA is defined as operating income before depreciation and amortization (excluding amortization of programming rights and sublicensing rights). OIBDA margin is defined as OIBDA divided by total operating revenues. Both OIBDA and OIBDA margin are non-GAAP financial measures. Please see the accompanying financial tables at the end of this release for a reconciliation of OIBDA to operating income and OIBDA margin to operating income margin.

4All adjusted numbers are non-GAAP financial measures reported before the non-recurring items described above. Please see the accompanying financial tables at the end of this release for a reconciliation of adjusted OIBDA to OIBDA, adjusted net income to GAAP reported net income and adjusted diluted earnings per share to GAAP reported earnings per share.

 
Twelve Months Twelve Months  
  Ended December
31, 2010
Ended December
3
1, 2011

Change
(US$ 000's except per share data)
as
reported
comparable-
basis,
non-GAAP

a
s
reported

as
reported
comparable-
basis,
non-GAAP
           
Total operating revenues $601,285 $680,418 $766,360 27% 13%
Total operating expenses (before non-recurring items) (394,167) (473,300) (537,293) 36% 14%
Total operating expenses (394,167) (473,300) (643,675) 63% 36%
Adjusted OIBDA  220,854 220,854 246,715 12% 12%
Adjusted OIBDA margin  36.7% 32.5% 32.2%    
OIBDA 220,854 220,854 140,334 -36% -36%
OIBDA margin 36.7% 32.5% 18.3%    
Adjusted net income attributable to CTC Media, Inc. stockholders 145,731 145,731 152,561 5% 5%
Adjusted diluted earnings per share $0.93 $0.93 $0.97 4% 4%
Net income attributable to CTC Media, Inc. stockholders 145,731 145,731 53,118 -64% -64%
Diluted earnings per share $0.93 $0.93 $0.34 -63% -63%

FINANCIAL HIGHLIGHTS

  • Total operating revenues up 13% year-on-year in US dollar terms and 9% year-on-year in ruble terms for the full year on a comparable basis, to $766.4 million
  • Russian advertising revenues up 17% year-on-year in US dollar terms and up 13% in ruble terms for the full year on a comparable basis
  • Adjusted OIBDA up 12% year-on-year in US dollar terms to $246.7 million, with a comparable-basis adjusted OIBDA margin of 32.2%
  • Adjusted net income up 5% year-on-year to $152.6 million for the full year (2011: $145.7 million)
  • Payment of the third quarter and the fourth quarter cash dividends in the aggregate amount of $70 million in Q4, with total dividends  in 2011 amounting to $130 million
  • Net cash position1 of $112.6 million at the end of the period
  • The Board of Directors currently intends to pay aggregate cash dividends of $80 million in 2012 and has declared a cash dividend of $0.13 per share (or approximately $21 million in the aggregate) to be paid on or about March 30 to shareholders of record as of March 15, 2012, with further dividends anticipated in the remaining quarters of 2012

OPERATING HIGHLIGHTS

  • Combined Russian national inventory almost fully sold-out for Q4 and for the full year
  • DTV Network relaunched under the "Peretz" brand name and logo in October, with significant changes made to its programming grid and positioning
  • Year-on-year increases in technical penetration of CTC, Domashny and Peretz networks to 94.7% (2010: 93.7%), 84.9% (2010: 81.6%), and 80.1% (2010: 72.5%), respectively
  • Establishment of new unified content production company Story First Production in July to merge Costafilm and Soho Media platforms
  • Acquisition of 14 regional television stations in 12 Russian cities, primarily to expand footprint of Domashny and Peretz networks
  • Launch of new digital broadcasting complex in Moscow in July
  • CTC-International channel launched in the Baltics and on Cablevision's iO TV in North America in October
  • Channel 31 in Kazakhstan recorded an all-time high average audience share in 2011
  • CTC Media's content now available on iPhone, iPad, Android platform devices, LG Smart TV, D-link's Boxee digital media player, VimpelCom's IPTV platform Beeline TV, and Facebook and Vkontakte social networks
  • Launch of Domashniy.ru women's portal in October

Boris Podolsky, Acting Chief Executive Officer and Chief Financial Officer, commented: "Advertising budget volumes exceeded pre-crisis levels for the first time in 2011. Our advertising prices increased more than the market due to the attractive profile of the target audiences that our channels deliver. The growth of the TV advertising market did slow down during the second half of the year, which partly reflected the high comps in 2010, while our revenue growth levels were impacted by lower year-on-year audience shares for our flagship CTC channel. The year-on-year growth in our operating costs reflected the investments that we have made in programming, regional stations, and our new media projects, and our absolute profitability was also impacted by a number of non-cash impairment charges. 

"The DTV channel has been rebranded and repositioned as Peretz and the network's ratings have shown early signs of improvement among the revised target audience. Our CIS businesses performed well with Channel 31 in Kazakhstan achieving a record target audience share in 2011, and CTC/TV DIXI becoming the third most watched channel in Moldova. We have also extended the coverage of our CTC-International pay-TV channel into a number of new territories. Our new media projects are progressing according to plan and we are increasingly monetizing this incremental reach. In addition to making our content available on multiple platforms and devices, Videomore has already become the second most visited licensed video portal in Russia with 6 million unique monthly viewers, and we also launched a dedicated Domashny-branded internet portal for women during the Fall.

"We have made a solid start to 2012, with all of our Russian channels increasing their target audience shares compared to the average Q4 levels. Locally produced prime time shows such as 'Doctor Zaytseva's Diary' and 'The 80s' have performed very well, especially in the commercially attractive 14-44 demographic, and reflect our focus on high quality and tailor-made content. We will launch new seasons of hit show 'Boarding School' and a reworked version of 'Daddy's Daughters' during 2012, as well as a wide range of new formats including original content produced by our Story First in-house production unit.

"Our Russian channels are now approximately 80% sold out for 2012 at higher average prices than last year. We are investing to drive up our ratings and expand our operations, so we do expect our costs to grow faster on a like for like basis than our revenues during the year. At the same time, we expect capital expenditure to remain stable year-on-year. As a result of the investments that we are making, we intend to pay out quarterly dividends in an aggregate of $80 million during 2012, the first installment of which will be paid at the end of March. This reflects our philosophy to return surplus free cash flow to shareholders."

Changes in the Advertising Sales Structure in 2011 and Related Changes in Accounting Treatment

Prior to 2011, advertising on CTC Media's television channels in Russia was not generally placed directly by advertisers. Video International, one of the largest sales houses in Russia, placed this advertising on an exclusive basis under agency agreements. Advertising placed through Video International historically accounted for substantially all of CTC Media's advertising revenues. Under this structure, the Company recognized the commissions paid to Video International as a reduction of revenue as opposed to a cost incurred (i.e., the Company reported revenues on a net basis).

Effective from January 1, 2011, the Company terminated its agency agreements with Video International, and implemented a new structure for the sale of advertising on its channels. The Company's own sales house now serves as the exclusive advertising sales agent for all of its networks in Russia. The Company has also implemented a new model of cooperation with Video International based on the licensing of specialized advertising software by Video International to CTC Media's internal sales house, together with the provision by Video International of related software maintenance, analytical support and consulting services. CTC Media's internal sales house is primarily responsible for all of its national and regional advertising sales, with the exception of advertising sales to local clients of its regional stations, which continue to be placed through Video International.

With effect from January 1, 2011 and following the change in the sales structure, CTC Media reports its Russian advertising revenues, excluding regional advertising revenues from local clients, based on the amounts received by CTC Media from advertisers on a gross basis. Compensation payable to Video International for the use of advertising software, related maintenance, analytical support and consulting services is included in selling, general and administrative expenses. Revenues from regional advertising sales to local clients continue to be recorded net of agency commissions payable under the agency agreements with Video International.

This press release presents selected comparable-basis non-GAAP financial measures for the fourth quarter and the full year 2010. CTC Media is presenting this comparable-basis historical financial information in order to assist analysts and investors by facilitating period-to-period comparisons of the Company's results following the implementation of the Company's current model of advertising sales. The reconciliation of comparable-basis non-GAAP financial measures to US GAAP financial measures is provided at the end of this press release.

Unaudited comparable-basis, non-GAAP summary financial information for the full year of 2009, the full year of 2010 and each quarter of 2010 is available from the Company's website at:

http://www.ctcmedia.ru/investors/Financial_Results/comparable_financials.

1Net cash position is defined as cash, cash equivalents and short-term investments less interest bearing liabilities.

Operating Review

Share of Viewing

  Average Audience Shares (%)
  Q4 2010 FY 2010 Q3 2011 Q4 2011  FY 2011
       
CTC Network (all 6-54) 11.6 11.9 9.9 10.6 10.7
CTC Network (all 14-44) 12.6 12.6 10.2 11.2 11.3
Domashny Network (females 25-59) 2.9 3.2 3.3 3.3 3.2
Domashny Network (females 25-60) 2.8 3.1 3.3 3.3 3.1
Peretz Network (all 25-59)
(before October 2011 – DTV Network)
2.3 2.1 1.9 2.0 2.0
Peretz Network (all 25-54)
(before October 2011 – DTV Network)
2.3 2.1 2.0 2.0 2.0
Channel 31 (all 6-54) 11.8 11.4 17.7 15.7 15.9

The CTC Network maintained its place as the fourth most-watched broadcaster in Russia in 2011, while its average target audience share was down year-on-year, reflecting intensified competition and audience fragmentation as well as underperformance of certain programming in 2011. All larger national free-to-air TV channels in Russia were negatively impacted by increased non-free-to-air and local TV channel viewership, which was up year-on-year for the full year 2011 from 13.8% to 16.2% among 6 to 54 year-olds.

The Domashny Network's target audience share was broadly stable year-on-year in 2011 at 3.1%. The Peretz Network's target audience share was also stable year-on-year in 2011 at 2.0%. In October 2011, the channel started broadcasting under its new "Peretz" brand and logo, and it is now positioned as the first ironic and edgy TV channel for the adult audience in Russia. The channel is focused on meaningful entertainment that provides an alternative view on life. A new programming grid and communications platform were introduced, which center around a more edgy theme and on-air presence. Based on early indications, we are optimistic that the repositioning will have a positive impact on Peretz ratings.

As previously announced, starting from January 1, 2012, the target audiences of the Domashny and Peretz Networks have been slightly adjusted as part of a standardization of advertising inventory that is taking place in the Russian television industry. Thus, Domashny's target audience has been modified from "females 25-60" to "females 25-59"; Peretz's target audience has been modified from "all 25-54" to "all 25-59".

Channel 31's average target audience share grew substantially in 2011 and was up year-on-year to 15.9%, strengthening its position as the second most-watched broadcaster in Kazakhstan. The year-on-year increase was primarily due to the strong performance of Kazakh-language entertainment shows produced by the channel itself, the success of Turkish prime time series and a stronger movie line-up.

The 2011 audience share of CTC/TV DIXI channel in Moldova averaged 5.9% in its all 6-54 target demographic (urban), up from its 2010 average of 2.8%. In 2011, the channel became the third most-watched broadcaster in Moldova, up from the eighth most-watched in 2010.

Revenues

  Three Months Three Months      
  Ended December
 31, 2010
Ended December
31, 2011

Change
 
(US$ 000's)
as
reported
comparable-
basis,
non-
GAAP

as
reported

as
reported
comparable-
basis, non
-GAAP
 
             
Operating revenues:            
Advertising revenue $202,703 $231,396   $229,969 13% -1%  
Sublicensing and own production revenue 19,225 19,225 6,309 -67% -67%  
Other revenue 393 393  480   22% 22%  
Total operating revenues $222,321 $251,014 $236,758 6% -6%  
                 
  Twelve Months Twelve Months  
  Ended December
 3
1, 2010
Ended December
31, 2011

Change
(US$ 000's)
as
reported
comparable-
basis,
non-
GAAP

as
reported

as
reported
comparable-
basis, non-
GAAP
Operating revenues:          
Advertising revenue $562,102 $641,235 $747,451 33% 17%
Sublicensing and own production revenue 37,931 37,931 15,836 -58% -58%
Other revenue 1,252 1,252 3,073 145% 145%
Total operating revenues $601,285 $680,419 $766,360 27% 13%

Total operating revenues were down 6% year-on-year in the fourth quarter and up 13% for the full year in US dollar terms, each on a comparable basis. In ruble terms, total operating revenues were down 4% year-on-year in the fourth quarter and up 9% for the full year, each on a comparable basis. The year-on-year growth for the full year primarily reflected the growth of the Russian television advertising market and growth in the Company's other markets, resulting in higher pricing levels. This was partially offset by lower year-on-year target audience shares for the CTC channel. The year-on-year decline in total operating revenues in the fourth quarter primarily reflected the lower audience shares of the CTC and Peretz networks, the slowdown in advertiser demand in the second half of 2011 and a substantial decrease in sublicensing and own production revenue.

Russian advertising sales accounted for approximately 95% of total operating revenues during both the fourth quarter and full year of 2011, with sales down 1% and up 12% year-on-year in ruble terms on a comparable basis for the quarter and the full year, respectively. Russian national advertising inventory was almost fully sold-out in the fourth quarter and for the full year.

The Company's sublicensing and own-production revenue was down 58% for the full year in US dollar terms, primarily due to lower sales of content to broadcasters in Ukraine. As previously indicated, the sublicensing and own-production revenue comparables were exceptionally high in 2010 and could not have been repeated in 2011.

Other revenue was up 145% year-on-year in US dollar terms in 2011, primarily reflecting sustained revenue growth from CTC-International.

For the full year 2011, the Company generated revenues of approximately $1.5 million from its new media projects, most of which related to the advertising sales on the Videomore.ru. In 2011, the new media revenues were allocated to the CTC, Domashny and DTV networks advertising and sublicensing revenues.

  Three Months Three Months  
 
  Ended
December
 3
1, 2010
Ended
December
31, 2011


Change
(US$ 000's)
as
reported
comparable-
basis,
non-
GAAP

as
reported

as
reported
comparable-
basis, non-
GAAP
           
Operating revenues by segment1:          
CTC Network $144,111 $163,054 $144,339 -- -11%
Domashny Network 22,210 25,206 25,610 15% 2%
Peretz Network 18,128 20,292 18,273 1% -10%
CTC Television Station Group 27,674 31,518 34,146 23% 8%
Domashny Television Station Group 3,994 4,563 5,541 39% 21%
Peretz Television Station Group 1,275 1,452 2,211 73% 52%
CIS Group 4,758 4,758 5,865 23% 23%
Production Group 60 60 203 238% 238%
CTC-International 111 111 570 414% 414%
Total operating revenues $222,321 $251,014 $236,758 6% -6%
           

1Segment revenues are shown from external customers only, net of intercompany revenues of $20.3 million in the fourth quarter of 2010 and $18.7 million in the fourth quarter of 2011 that primarily related to revenues from the Production Group that have been eliminated in consolidation.

  Twelve Months Twelve Months  
 
  Ended
December
 3
1, 2010
Ended December
 31, 2011
Change
(US$ 000's)
as
reported
comparable-
basis,
non-
GAAP

as
reported

as
reported
comparable-
basis, non-
GAAP
           
Operating revenues by segment1:          
CTC Network $388,284 $441,021 $475,405 22% 8%
Domashny Network 65,917 74,863 90,548 37% 21%
Peretz Network 47,134 52,919 59,883 27% 13%
CTC Television Station Group 71,711 81,398 98,599 37% 21%
Domashny Television Station Group 10,561 12,032 15,668 48% 30%
Peretz Television Station Group 3,809 4,316 6,591 73% 53%
CIS Group 12,570 12,570 17,843 42% 42%
Production Group 841 841 378 -55% -55%
CTC-International 458 458 1,445 216% 216%
Total operating revenues $601,285 $680,418 $766,360 27% 13%
           

1Segment revenues are shown from external customers only, net of intercompany revenues of $51.0 million for the full year 2010 and $6.8 million for the full year 2011, primarily related to revenues from the Production Group that have been eliminated in consolidation.

The higher level of year-on-year growth in fourth quarter revenues for the Company's television station groups compared with revenue growth for the networks is primarily due to a higher rate of growth in the Russian regional TV advertising market than in the national TV advertising market.

The CIS Group, which accounted for 2% of revenues in the fourth quarter and for the full year, reported 23% and 42% year-on-year increases in sales in US dollar terms for the fourth quarter and full year, respectively. This primarily reflected higher target audience shares and advertising prices for Channel 31 in Kazakhstan.

Expenses

On a comparable basis, total operating expenses before non-recurring items were down 1% year-on-year in the fourth quarter and up 14% for the full year in US dollar terms. In ruble terms, this represented a 9% and 13% increase, respectively. This primarily reflected the year-on-year increases in programming amortization costs, direct operating expenses and selling, general and administrative expenses, though these increases were partially offset by the year-on-year decrease in stock-based compensation expenses.

  Three Months
Ended December
31, 2010
Three Months
Ended December
31, 2011


Change
(US$ 000's)
as
reported
comparable-
basis,
non-
GAAP

as
reported

to as
reported
comparable-
basis, non-
GAAP
Operating expenses:          
Direct operating expenses $10,082 $10,082 $11,151 11% 11%
Selling, general & administrative expenses 20,928 49,620 48,501 132% -2%
Stock-based compensation expenses 9,001 9,001 2,726 -70% -70%
Amortization of programming rights 74,728 74,728 80,048 7% 7%
Amortization of sublicensing rights and own production cost 3,224 3,224 1,575 -51% -51%
Depreciation & amortization 3,582 3,582 4,723 32% 32%
Total operating expenses before non-recurring items $121,545 $150,238 $148,725 22% -1%
Impairment loss -- -- 89,539    
Total operating expenses $121,545 $150,238 $238,264 96% 59%
 
 
 
Twelve Months
 
Twelve Months
   
  Ended December
31,2010
Ended December
3
1, 2011

Change
 
(US$ 000's)
as
reported
comparable-
basis,
non-
GAAP

as
reported

to as
reported
comparable-
basis, non-
GAAP
 
Operating expenses:            
Direct operating expenses $37,547 $37,547 $43,684 16% 16%  
Selling, general & administrative expenses 69,849 148,982 165,176 136% 11%  
Stock-based compensation expenses 34,005 34,005 18,318 -46% -46%  
Amortization of programming rights 231,917 231,917 289,095 25% 25%  
Amortization of sublicensing rights and own production cost 7,113 7,113 3,371 -53% -53%  
Depreciation & amortization 13,736 13,736 17,649 28% 28%  
Total operating expenses before non-recurring items $394,167 $473,300 $537,293 36% 14%  
Impairment loss -- -- 106,382      
Total operating expenses $394,167 $473,300 $643,675 63% 36%  
                 

Direct operating expenses increased by 16% year-on-year in US dollar terms and by 13% in ruble terms for the full year, largely as a result of increased transmission fees and broadcasting expenses relating to newly acquired regional stations.

On a comparable basis, selling, general and administrative expenses were up 11% year-on-year in US dollar terms and up 17% year-on-year in ruble terms for the full year. The increase was primarily due to higher advertising and promotion expenses, increased salaries and benefits, and higher rent and utility expenses associated with the move to a new principal office location in Moscow. Compensation payable to Video International, which has been included in selling, general and administrative expenses from January 1, 2011, amounted to $23.7 million in the fourth quarter of 2011 and $80.4 million for the full year 2011, compared to agency commission fees of $28.7 million paid to Video International in respect of national and regional advertising revenues from Moscow-based clients in the fourth quarter of 2010 and $79.1 million for the full year 2010.

Stock-based compensation expenses totaled $18.3 million for the full year (2010: $34.0 million). The decrease in stock-based compensation expenses was principally due to the reversal of a portion of these expenses that related to some performance-based options and stock appreciation rights that are not expected to vest, and the fact that some options granted in 2007 and 2008 became fully vested.

Programming expenses were up 25% year-on-year in US dollar terms and up 21% in ruble terms for the full year, primarily reflecting a more expensive content mix and higher programming impairment charges. These additional charges on programming rights amounted to $43.3 million (2010: $33.8 million), which include the CTC Network's charges of $32.0 million (2010: $25.2 million) and reflect the relative underperformance of certain programming, changes made to programming grids and scheduled library reviews. After developing the programming grids for 2012, the Company wrote off some programming that underperformed and will therefore not be aired in 2012 or during the remaining license period. Programming impairment charges for the Peretz Network related to the changes in the programming grid in 2011, mainly as the result of the channel's repositioning.

Expenses relating to the amortization of programming rights for the CTC channel increased by 19% year-on-year in US dollar terms and by 15% in ruble terms for the full year. Amortization of programming rights for the Domashny channel increased by 43% year-on-year in US dollar terms and by 38% in ruble terms for the full year. Amortization of programming rights for the Peretz channel increased by 18% year-on-year in US dollar terms and by 15% in ruble terms for the full year.

Sublicensing and own production costs were down 53% year-on-year both in US dollar terms and in ruble terms for the full year, and reflected the corresponding year-on-year decrease in revenues.

Depreciation and amortization expenses were up 28% year-on-year in US dollar terms and up 24% year-on-year in ruble terms for the full year. The increase was primarily due to the launch of the new digital broadcasting complex in Moscow in July 2011.

As a result of its latest asset impairment test in the fourth quarter, the Company recorded non-cash impairment charges totaling $89.6 million ($71.7 million related to the goodwill of the Peretz Network and $17.9 million related to several regional broadcasting licenses). The impairments reflect a more conservative outlook due to the prevailing economic uncertainty and Eurozone financial crisis.In addition, in the third quarter of 2011, the Company recorded non-cash impairment charges totaling $16.8 million, which primarily related to an impairment of the carrying value of the DTV trade name as a result of the Company's decision to reposition and rebrand that network to "Peretz", as well as certain regional licenses.

CTC Media therefore reported consolidated adjusted OIBDA of $92.8 million in the fourth quarter (Q4 2010: $104.4 million) and $246.7 million for the full year (2010: $220.9 million). The adjusted OIBDA margin was 39.2% for the quarter (Q4 2010 comparable-basis OIBDA margin: 41.6%) and 32.2% for the full year (2010 comparable-basis OIBDA margin: 32.5%).

Net interest income was $3.1 million in the fourth quarter of 2011 (Q4 2010: $2.7 million) and $6.7 million for the full year (2010: $4.8 million). The Company reported a foreign currency gain of $2.3 million in the fourth quarter of 2011 (Q4 2010: $0.8 million) and $2.0 million for the full year (2010: $1.8 million) due to the impact of ruble appreciation on the Company's dollar-denominated liabilities during the first half of 2011, partially offset by the impact of ruble depreciation in the second half of 2011 and by a loss on a foreign currency forward contract entered into in October 2011 to hedge a portion of the Company's US dollar denominated liabilities. On October 27, 2011, the Company purchased $38.0 million under this forward contract. As of December 31, 2011, there were no outstanding amounts under this contract.

Adjusted pre-tax income therefore decreased by 11% year-on-year in US dollar terms to $93.8 million in the fourth quarter (Q4 2010: $105.2 million) and increased by 12% year-on-year in US dollar terms to $243.3 million for the full year of 2011 (2010: $217.1 million).

CTC Media's adjusted effective tax rate was up year-on-year to 30% in the fourth quarter (Q4 2010: 26%) and up to 34% for the full year (2010: 30%) primarily due to an increase in deferred tax liabilities on unremitted earnings of the CTC Media's Russian subsidiaries that the Company does not plan to reinvest.

Adjusted net income attributable to CTC Media, Inc. stockholders therefore amounted to $61.4 million in the fourth quarter (Q4 2010: $75.3 million), and increased by 5% year-on-year in US dollar terms to $152.6 million for the full year (2010: $145.7 million). The Company reported adjusted fully diluted earnings per share of $0.39 in the fourth quarter (Q4 2010: $0.48) and $0.97 for the full year (2010: $0.93).

Cash Flow

The Company's net cash flow from operating activities totaled $115.8 million for the full year 2011 (2010: $185.6 million) and reflected the net effect of increased advertising sales and higher cash expenditure, including acquisition of programming and sublicensing rights.

Net cash used in investing activities totaled $54.6 million for the full year (2010: $130.5 million) and included $19.8 million of capital expenditures (mainly purchases of equipment and software for the Company's new digital broadcasting center in Moscow), $6.4 million paid in earn-outs relating to the acquisition of Costafilm, $18.6 million paid in relation to the acquisition of regional television stations, and $9.8 million of investments in Russian bank deposits.

Cash used in financing activities amounted to $115.0 million for the full year of 2011 (2010: $79.8 million) and primarily reflected the payment of $128.9 million in cash dividends to the Company's stockholders and $6.1 million in dividends to minority shareholders of the Company's subsidiaries, partially offset by $17.6 million in proceeds from a bank overdraft and $5.4 million in proceeds received from the exercise of stock options by the Company's employees.

The Company's cash and cash equivalents and short-term investments amounted to $129.6 million at December 31, 2011, compared to $177.0 million at December 31, 2010 and to $132.1 million at the end of the third quarter of 2011.

Dividends

The CTC Media Board of Directors has declared a cash dividend of $0.13 per share (or approximately $21 million in the aggregate) to be paid on or about March 30, 2012 to shareholders of record as of March 15, 2012, with further dividends anticipated in the remaining quarters of 2012. The Board of Directors currently intends to pay aggregate cash dividends of $80 million in 2012. While it is the Board's current intention to declare and pay further dividends in the remaining quarters of 2012, there can be no assurance that such additional dividends will be declared and paid. The lower anticipated payments for 2012 than in 2011 reflect the increased investments that the Company is making and plans to make in programming and in the overall development of the business during 2012. All dividend payments are subject to the discretion of the Board, which will consider factors such as CTC Media's earnings, financial position and capital allocation requirements as a growth company before formally approving each quarterly dividend.

Conference Call

The Company will host a conference call to discuss its 2011 fourth quarter and full year financial results today, Tuesday, February 28th, 2012, at 8:00 a.m. ET (5:00 p.m. Moscow time, 1:00 p.m. London time). To access the conference call, please dial:

+1 631 510 7498

+44 (0) 1452 555 566

Pass code: 47039389

A live webcast of the conference call will also be available via the investor relations section of the Company's corporate web site - www.ctcmedia.ru/investors. The webcast will also be archived on the Company's web site for two weeks.

About CTC Media, Inc.

CTC Media is a leading independent media company in Russia, with operations throughout Russia and elsewhere in the CIS. It operates three free-to-air television networks in Russia – CTC, Domashny and DTV (has been operating under the 'Peretz' brand and logo since October 2011) – as well as Channel 31 in Kazakhstan and a TV company in Moldova, with a combined potential audience of over 150 million people. The international pay-TV version of the CTC channel is available in North America, Europe, North Africa, the Middle East and Central Asia. CTC Media also has its own TV content production capabilities through its Story First Production subsidiary. The Company's common stock is traded on the NASDAQ Global Select Market under the symbol "CTCM". For more information about CTC Media, please visit www.ctcmedia.ru.

The CTC Media, Inc. logo is available at http://www.globenewswire.com/newsroom/prs/?pkgid=9587

For further information, please visit www.ctcmedia.ru

Use of Non-GAAP Financial Measures

To supplement its consolidated financial statements, which are prepared and presented in accordance with US GAAP, the Company uses the following non-GAAP financial measures: OIBDA (on a consolidated and segment basis) and OIBDA margin, as well as certain adjusted figures described below. The Company also uses the following unaudited non-GAAP financial information for the historical periods covered on a basis comparable to the reporting in 2011: total operating revenues (on a consolidated and segment basis), advertising revenue, selling, general and administrative expenses, and total operating expenses (on a consolidated and segment basis). The presentation of this financial information is not intended to be considered in isolation or as a substitute for, or superior to, financial information prepared and presented in accordance with GAAP. For more information on these non-GAAP financial measures, please see the accompanying financial tables included at the end of this release.   

The Company uses these non-GAAP financial measures for financial and operational decision making and as a means to evaluate period-to-period comparisons. The Company believes that these non-GAAP financial measures provide meaningful supplemental information regarding its performance and liquidity by excluding certain expenses that may not be indicative of its recurring core business operating results. These metrics are used by management to further its understanding of the Company's operating performance in the ordinary, ongoing and customary course of operations. The Company also believes that these metrics provide investors and equity analysts with a useful basis for analyzing operating performance against historical data and the results of comparable companies.

OIBDA and OIBDA margin. OIBDA is defined as operating income before depreciation and amortization (exclusive of amortization of programming rights and sublicensing rights). OIBDA margin is defined as OIBDA divided by total operating revenues. The most directly comparable GAAP measures to OIBDA and OIBDA margin are operating income and operating income margin, respectively. Unlike operating income, OIBDA excludes depreciation and amortization, other than amortization of programming rights and sublicensing rights. The purchase of programming rights is the Company's most significant expenditure that enables it to generate revenues, and OIBDA includes the impact of the amortization of these rights. Expenditures for capital items such as property, plant and equipment have a materially less significant impact on the Company's ability to generate revenues. For this reason, the Company excludes the related depreciation expense for these items from OIBDA. Moreover, a significant portion of the Company's intangible assets were acquired in business acquisitions. The amortization of intangible assets is therefore also excluded from OIBDA.

Adjusted financial measures. As described above, CTC Media recognized $16.8 million in intangible asset impairment charges related primarily to the DTV trade name in the third quarter of 2011 and $89.6 million in intangible asset impairment charges related to several regional broadcasting licenses and goodwill of Peretz Group in the fourth quarter of 2011. CTC Media uses adjusted OIBDA (on a consolidated and segment basis), adjusted total operating expenses (before non-recurring items), adjusted operating income, adjusted net income before tax and noncontrolling interest, adjusted income tax expense, adjusted effective tax rate, adjusted net income and adjusted diluted earnings per share, each of which has been adjusted to exclude the non-recurring charges described above, so as to permit management to assess and compare the operational performance of the business for the fourth quarters of 2010 and 2011, and the full year 2010 and 2011, and to facilitate comparisons for future reporting periods.

Comparable-basis non-GAAP financial measures. Management uses comparable-basis historical information internally to compare financial results and believes that its presentation provides analysts and investors with additional useful information to understand the Company's performance on a comparable period-to-period basis following the implementation of the Company's current model of advertising sales starting from 2011.  However, this information is not presented in accordance with US GAAP or Article 11 of Regulation S-X, relating to pro forma financial statements.

Caution Concerning Forward Looking Statements

Certain statements in this press release that are not based on historical information are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements include, among others, statements regarding developments in the volume and pricing of television advertising in the Company's target markets; the Company's anticipated advertising sellout in 2012; the further development of the Peretz and Domashny channels; the Company's anticipated operating expenses and capital expenditures in 2012; the Company's expected rate of its full year 2012 OIBDA margin; and the Company's expected increase of its total operating revenues in ruble terms in 2012. These statements reflect the Company's current expectations concerning future results and events. These forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of CTC Media to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements.

The potential risks and uncertainties that could cause actual future results to differ from those expressed by forward-looking statements include, among others, changes in the size of the Russian television advertising market; the continued successful operation of the Company's own internal sales house structure; competitive pressures; depreciation of the value of the Russian ruble compared to the US dollar; the Company's ability to deliver audience share, particularly in primetime, to its advertisers; free-to-air television remaining a significant advertising forum in Russia; and restrictions on foreign involvement in the Russian television business. These and other risks are described in the "Risk Factors" section of CTC Media's quarterly report on Form 10-Q filed with the SEC on November 8, 2011 and its annual report on Form 10-K to be filed with the SEC on or about the date hereof.

Other unknown or unpredictable factors could have material adverse effects on CTC Media's future results, performance or achievements. In light of these risks, uncertainties, assumptions and factors, the forward-looking events discussed herein may not occur. You are cautioned not to place undue reliance on these forward-looking statements. CTC Media does not undertake any obligation to publicly update or revise any forward-looking statements because of new information, future events or otherwise.

CTC MEDIA, INC, AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS)
(in thousands of US dollars, except share and per share data)
     
  Three months ended Year ended
  December 31, December 31,
  2010 2011 2010 2011
REVENUES:        
Advertising   $202,703  $229,969  $562,102 $747,451
Sublicensing and own production revenue   19,225  6,309  37,931 15,836
Other revenue   393  480   1,252 3,073
Total operating revenues   222,321  236,758 601,285 766,360
EXPENSES:        
Direct operating expenses (exclusive of amortization of programming rights, sublicensing rights and own production cost, shown below; exclusive of depreciation and amortization of $2,992 and $2,846 for the three months and $11,502 and $13,201 for the twelve months ended December 31, 2010 and 2011, respectively; and exclusive of stock‑based compensation of $2,358 and $1000 for the three months and $10,586 and $6,242 for the twelve months ended December 31, 2010 and 2011, respectively)  (10,082)  (11,151)  (37,547) (43,684)
Selling, general and administrative (exclusive of depreciation and amortization of $590 and $1,878 for the three months and $2,234 and $4,448 for the twelve months ended December 31, 2010 and 2011, respectively; and exclusive of stock‑ based compensation of $6,643 and $1,726 for the three months and $23,419 and $12,076 for the twelve months ended December 31, 2010 and 2011, respectively)   (20,928)  (48,501)  (69,849) (165,176)
Stock‑based compensation expense  (9,001) (2,726)  (34,005) (18,318)
Amortization of programming rights  (74,728)  (80,048)  (231,917) (289,095)
Amortization of sublicensing rights and own production cost   (3,224)  (1,575)  (7,113) (3,371)
Depreciation and amortization (exclusive of amortization of programming rights, sublicensing rights and own production cost)   (3,582)  (4,724)  (13,736) (17,649)
Impairment loss   —  (89,539) — (106,382)
Total operating expenses   (121,545)  (238,264) (394,167) (643,675)
OPERATING INCOME   100,777 (1,506)  207,118 122,685
FOREIGN CURRENCY (LOSSES) GAINS   765 2,341  1,820 2,034
INTEREST INCOME   2,743 3,276 6,018 7,222
INTEREST EXPENSE    (18) (181)  (1,169) (542)
 
OTHER NON-OPERATING INCOME, net 
 746 22 2,789 4,667
EQUITY IN INCOME OF INVESTEE COMPANIES   218 339 490 853
Income before income tax   105,229 4,291 217,066 136,919
INCOME TAX EXPENSE   (27,199) (25,034) (66,034) (76,403)
CONSOLIDATED NET INCOME   $78,030 (20,743) $151,032 $60,516
LESS: INCOME ATTRIBUTABLE TO NONCONTROLLING INTEREST   $(2,701) (3,792) $(5,301) $(7,398)
NET INCOME ATTRIBUTABLE TO CTC MEDIA, INC. STOCKHOLDERS  $75,329 (24,535) $145,731 $53,118
Net income per share attributable to CTC Media, Inc. stockholders—basic   $0.48 ($0.16) $0.94 $0.34
Net income per share attributable to CTC Media, Inc. stockholders—diluted  $0.48 ($0.16) $0.93 $0.34
Weighted average common shares outstanding—basic   156,655,296  157,192,671 155,576,658 157,224,782
Weighted average common shares outstanding—diluted   157,772,024   157,728,784  156,092,038 158,011,659
Dividends declared per share   $0.32   $0.22  $0.51 $0.82

 

CTC MEDIA, INC, AND SUBSIDIARIES
UNAUDITED CONSOLIDATED BALANCE SHEETS
(in thousands of US dollars, except share and per share data)
     
  December 31, December 31,
  2010 2011
ASSETS    
CURRENT ASSETS:    
Cash and cash equivalents $59,565 $12,331
Short-term investments 117,457 117,233
Trade accounts receivable, net of allowance for doubtful accounts (December 31, 2010‑$780; December 31, 2011‑$977) (including accounts receivable from related parties: 2010‑$34, 2011‑$89) 35,516 21,831
Taxes reclaimable 16,151 20,311
Prepayments (including prepayments to related parties: 2010‑$nil; 2011‑$nil) 37,766 57,091
Programming rights, net 95,026 106,947
Deferred tax assets 23,228 20,086
Other current assets 911 1,351
TOTAL CURRENT ASSETS 385,620 357,181
PROPERTY AND EQUIPMENT, net 44,149 46,299
INTANGIBLE ASSETS, net :    
Broadcasting licenses 163,783 159,369
Cable network connections 29,474 28,148
Trade names 16,956 5,213
Network affiliation agreements 4,479 2,120
Other intangible assets 3,309 3,197
Net intangible assets 218,001 198,047
GOODWILL (Notes 9 and 10) 244,824 164,375
PROGRAMMING RIGHTS, net 75,633 92,134
INVESTMENTS IN AND ADVANCES TO INVESTEES 5,455 5,041
PREPAYMENTS 4,703 3,012
DEFERRED TAX ASSETS 18,127 26,015
OTHER NON-CURRENT ASSETS 1,211 997
TOTAL ASSETS $997,723 893,101
LIABILITIES AND STOCKHOLDERS' EQUITY    
CURRENT LIABILITIES:    
Bank overdraft — 16,941
Accounts payable (including accounts payable to related parties: 2010‑$594; 2011‑$nil) 73,665 69,891
Accrued liabilities 33,603 21,326
Taxes payable 37,643 31,905
Short-term loans and interest accrued — 67
Deferred revenue 12,393 7,367
Deferred tax liabilities 9,457 12,613
TOTAL CURRENT LIABILITIES 166,761 160,110
DEFERRED TAX LIABILITIES 36,321 35,783
COMMITMENTS AND CONTINGENCIES — —
STOCKHOLDERS' EQUITY:    
Common stock; $0.01 par value; shares authorized 175,772,173; shares issued and outstanding 2010‑156,955,746; 2011‑157,320,070) 1,569 1,573
Additional paid-in capital 457,521 481,969
Retained earnings 397,997 322,184
Accumulated other comprehensive loss (64,063) (111,754)
Non-controlling interest 1,617 3,236
TOTAL STOCKHOLDERS' EQUITY 794,641 697,208
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $997,723 893,101
CTC MEDIA, INC, AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands of US dollars)
   
  Year ended December 31,
  2010 2011
CASH FLOWS FROM OPERATING ACTIVITIES:    
Consolidated net income $ 151,032 $ 60,516
Adjustments to reconcile net income to net cash provided by operating activities:    
Deferred tax (benefit) expense 1,449 (6,866)
Depreciation and amortization 13,736 17,649
Amortization of programming rights 231,917 289,095
Amortization of sublicensing rights and own production cost 7,113 3,371
Stock‑based compensation expense 34,005 18,318
Equity in income of unconsolidated investees (490) (853)
Foreign currency (gains) losses (1,820) (2,034)
Impairment loss — 106,382
Changes in provision for tax contingencies (2,752) (3,381)
Changes in operating assets and liabilities:    
Trade accounts receivable (11,816) 15,498
Prepayments (3,123) (6,852)
Other assets (6,672) (4,161)
Accounts payable and accrued liabilities 6,457 (616)
Deferred revenue 7,239 (5,073)
Other liabilities 10,042 (6,824)
Dividends received from equity investees 509 841
Settlement of SARs and exercises of equity‑based incentive awards (786) (598)
Acquisition of programming and sublicensing rights (250,488) (358,621)
Net cash provided by operating activities 185,552 115,791
CASH FLOWS FROM INVESTING ACTIVITIES:    
Acquisitions of property and equipment and intangible assets (29,912) (19,780)
Acquisitions of businesses, net of cash acquired (23,762) (25,033)
Proceeds from sale of businesses, net of cash disposed 2,026 —
Investments in deposits (78,877) (9,830)
Net cash used in investing activities (130,525) (54,643)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from exercise of stock options 42,812 5,352
Proceeds from loans — 17,553
Repayments of loans (35,775) —
Acquisition of non-controlling interest (1,508) (2,927)
Dividends paid to stockholders (80,444) (128,930)
Dividends paid to noncontrolling interest (4,905) (6,072)
Net cash provided by (used in) financing activities (79,820) (115,024)
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS (83) 6,642
Net increase (decrease) in cash and cash equivalents (24,876) (47,234)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 84,441 59,565
CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 59,565  $ 12,331
     
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:    
Interest paid $ 236 $ 81
Income tax paid $ 64,950 $ 89,042

 

CTC MEDIA, INC. AND SUBSIDIARIES
UNAUDITED SEGMENT FINANCIAL INFORMATION
 (in thousands of US dollars)
   
  Three months ended December 31, 2010
  Operating
revenue
from
external
customers



Intersegment
revenue


Operating
income/
(loss)


Depreciation
and
amortization


Amortization of programming
rights

Amortization of
sublicensing
rights and own production cost



Impairment

 loss




OIBDA
OIBDA
adjusted
for
impairment loss
CTC Network $144,111 $258 $70,564 ($383) ($58,922) ($3,223) -- $70,947 $70,947
Domashny Network 22,210 51 9,346 (219) (8,436) -- -- 9,565 9,565
Peretz Network 18,128 (38) 7,628 (675) (6,622) -- -- 8,303 8,303
CTC Television Station Group 27,674 446 21,641 (553) (74) -- -- 22,194 22,194
Domashny Television Station Group  3,994 611 2,189 (415) -- -- -- 2,604 2,604
Peretz Television Station Group 1,275 4 (1,276) (1,077) -- -- -- (199) (199)
CIS Group 4,758 -- 1,778 (157) (2,409) -- -- 1,935 1,935
Production Group 60 18,419 288 (19) -- (17,324) -- 307 307
Corporate Office -- 499 (11,984) (80) -- -- -- (11,904) (11,904)
                   
Business segment results $222,210 $20,250 $100,174 ($3,578) ($76,463) ($20,547) -- $103,752 $103,752
Eliminations and other 111 (20,250) 602 (4) 1,735 17,323 -- 606 606
Consolidated results $222,321 -- $100,776 ($3,582) ($74,728) ($3,224) -- $104,358 $104,358
   
  Three months ended December 31, 2011
  Operating
revenue
from
external
customers



Intersegment
revenue


Operating
income/
(loss)


Depreciation
and
amortization


Amortization of programming
rights

Amortization of
sublicensing
rights and own production cost



Impairment

loss




OIBDA

OIBDA
adjusted for
impairment loss
CTC Network $144,339 $177 $58,695 (1,077) ($54,523) ($1,192) -- $59,772 $59,772
Domashny Network 25,610 5 4,679 (470) (13,186) -- -- 5,149 5,149
Peretz Network 18,273 -- (76,097) (679) (9,390) -- (71,688) (75,418) (3,730)
CTC Television Station Group 34,146 604 21,610 (532) (344) -- (3,745) 22,142 25,887
Domashny Television Station Group  5,541 957 (2,008) (610) (4) -- (4,985) (1,398) 3,587
Peretz Television Station Group 2,211 445 (5,017) (1,160) (3) -- (9,121) (3,857) 5,264
CIS Group 5,865 -- 2,711 (132) (3,089) -- -- 2,843 2,843
Production Group 203 7,062 (164) (8) (48) (6,584) -- (156) (156)
Corporate Office -- -- (5,790) (51) -- -- -- (5,739) (5,739)
                   
Business segment results $236,188 $9,250 ($1,381) ($4,719) ($80,587) ($7,776) ($89,539) $3,338 $92,877
Eliminations and other 570 (9,250) (125) (5) 539 6,201 -- (120) (120)
Consolidated results $236,758 -- ($1,506) ($4,724) ($80,048) ($1,575) ($89,539) $3,218 $92,757
 
CTC MEDIA, INC. AND SUBSIDIARIES
UNAUDITED SEGMENT FINANCIAL INFORMATION (Continued)
(in thousands of US dollars)
   
  Twelve months ended December 31, 2010
  Operating
revenue
from
external
customers



Intersegment
revenue


Operating
income/
(loss)


Depreciation
and
amortization


Amortization of programming
rights

Amortization of
sublicensing
rights and own production cost



Impairment

 loss




OIBDA

OIBDA
adjusted for
impairment loss
CTC Network $388,284 $1,375 $179,730 (1,268) ($171,498) ($6,985) -- $180,998 $180,998
Domashny Network 65,917 51 17,749 (869) (32,660) --  -- 18,618 18,618
Peretz Network 47,134 12 4,880 (2,712) (27,642) (203)  -- 7,592 7,592
CTC Television Station Group 71,711 1,669 51,038 (2,225) (301) --  -- 53,263 53,263
Domashny Television Station Group  10,561 2,245 3,473 (1,513) -- --  -- 4,986 4,986
Peretz Television Station Group 3,809 22 (5,765) (4,086) -- --  -- (1,679) (1,679)
CIS Group 12,570 20 (60) (602) (7,394) --  -- 542 542
Production Group 841 45,607 1,045 (138) -- (41,250)  -- 1,183 1,183
Corporate Office --  1,957  (47,369) (308) -- --  -- (47,061) (47,061)
                   
Business segment results $600,827 $52,958 $204,721 ($13,721) ($239,495) ($48,438) -- $218,442 $218,442
Eliminations and other 458 (52,958) 2,397 (15) 7,578 41,325 -- 2,412 2,412
CTC Network $601,285 -- $207,118 ($13,736) ($231,917) ($7,113) -- $220,854 $220,854
   
  Twelve months ended December 31, 2011
  Operating
revenue
from
external
customers



Intersegment
revenue


Operating
income/
(loss)


Depreciation
and
amortization


Amortization of programming
rights

Amortization of
sublicensing
rights and own production cost



Impairment

 loss




OIBDA

OIBDA
adjusted for
impairment loss
CTC Network $475,405 $567 $168,950 ($3,387) ($203,773) ($3,043) -- $172,337 $172,337
Domashny Network 90,548 12 14,995 (1,422) (46,689) -- -- 16,417 16,417
Peretz Network 59,883 -- (84,817) (2,918) (32,682) -- (82,824) (81,899) 925
CTC Television Station Group 98,599 2,122 60,692 (2,157) (344) -- (7,278) 62,849 70,127
Domashny Television Station Group  15,668 3,575 1,164 (1,997) (4) -- (5,398) 3,161 8,559
Peretz Television Station Group 6,591 1,499 (11,272) (4,825) (3) -- (10,882) (6,447) 4,435
CIS Group 17,843 -- 3,021 (573) (9,841) -- -- 3,594 3,594
Production Group 378 25,966 (1,013) (55) (48) (24,068) -- (958) (958)
Corporate Office -- 976 (31,433) (294) -- -- -- (31,139) (31,139)
                   
Business segment results $764,915 $34,717 $120,287 ($17,628) ($293,384) ($27,111) ($106,382) $137,915 $244,297
Eliminations and other 1,445 (34,717) 2,398 (21) 4,289 23,740 -- 2,419 2,419
Consolidated results $766,360 -- $122,685 ($17,649) ($289,095) ($3,371) ($106,382) $140,334 $246,716

 

CTC MEDIA, INC. AND SUBSIDIARIES
RECONCILIATION OF CONSOLIDATED OIBDA TO
CONSOLIDATED OPERATING INCOME
     
  Three months ended
December 31,
Twelve months ended
December 31,
   2010   2011   2010   2011 
     
  (in thousands of US dollars)
         
OIBDA $104,358 $3,218 $220,854 $140,334
 
Depreciation and amortization (exclusive of amortization of programming rights and sublicensing rights)
(3,582) (4,724) (13,736) (17,649)
 
Operating income
$100,776 ($1,506) $207,118 $122,685

 

CTC MEDIA, INC. AND SUBSIDIARIES
RECONCILIATION OF CONSOLIDATED OIBDA MARGIN TO
CONSOLIDATED OPERATING INCOME MARGIN
     
  Three months ended
December 31,
Twelve months ended
December 31,
   2010   2011   2010   2011 
     
OIBDA margin 46.9% 1.4% 36.7% 18.3%
 
Depreciation and amortization (exclusive of amortization of programming rights and sublicensing rights) as a percentage of total operating revenues
 
(1.6%)   
 
(2.0%)
(2.3%)  (2.3%)
Operating income margin 45.3% (0.6%) 34.4% 16.0%

 

CTC MEDIA, INC. AND SUBSIDIARIES
RECONCILIATION OF CONSOLIDATED ADJUSTED OIBDA AND OTHER ADJUSTED FINANCIAL MEASURES TO
CONSOLIDATED OIBDA AND OTHER CORRESPONDING CONSOLIDATED GAAP FINANCIAL MEASURES, RESPECTIVELY
               
(US$ 000's except per share data)




OIBDA
 
 
 
Total
operating expenses




Operating income
 

Income before
income tax and noncontrolling
interest
 
 
 
 
Income tax expense




Net income



Fully diluted earnings per
share
               
Three Months Ended December 31, 2011              
               
Adjusted non-US GAAP results $ 92,757 $ (148,725) $ 88,033 $ 93,830 $ (28,604) $ 61,434 $ 0.39
Impact of impairment loss  (89,539)  (89,539)  (89,539)  (89,539)  3,570  (85,969)  (0.55)
Results as reported (under US GAAP, except for OIBDA which is a non-GAAP financial measure) $ 3,218 $ (238,264) $ (1,506) $ 4,291 $ (25,034) $ (24,535) $ (0.16)
               
Twelve Months Ended December 31, 2011              
               
Adjusted non-US GAAP results $246,716 $ (537,293) $ 229,067 $ 243,301 $ (83,342) $ 152,561 $ 0.97
Impact of impairment loss (106,382) (106,382) (106,382) (106,382) 6,939 (99,443) (0.63)
Results as reported (under US GAAP, except for OIBDA which is a non-US GAAP financial measure) $140,334 $ (643,675) $ 122,685 $ 136,919 $ (76,403) $ 53,118 $ 0.34

 

CTC MEDIA, INC. AND SUBSIDIARIES
RECONCILIATION OF SEGMENT OIBDA TO SEGMENT OPERATING INCOME
 
 
       
Three months ended December 31, 2010      
(US$ 000's)  
 
 
OIBDA
 
Depreciation and amortization (exclusive of
amortization of programming rights
and sublicensing rights)
 
 
 
Operating income/(loss)
       
CTC Network $70,947 (383) $70,564
Domashny Network 9,565 (219) 9,346
Peretz Network 8,303 (675) 7,628
CTC Television Station Group 22,194 (553) 21,641
Domashny Television Station Group  2,604 (415) 2,189
Peretz Television Station Group (199) (1,077) (1,276)
CIS Group 1,935 (157) 1,778
Production Group 307 (19) 288
Corporate Office (11,904) (80) (11,984)
       
Business segment results $103,752 ($3,578) $100,174
Eliminations and other 606 (4) 602
Consolidated results $104,358 ($3,582) $100,776
       
Three months ended December 31, 2011      
(US$ 000's)  
 
 
OIBDA
 
Depreciation and amortization (exclusive of
amortization of programming rights and
sublicensing rights)
 
 
 
Operating income
       
CTC Network $59,772 ($1,077) $58,695
Domashny Network 5,149 (470) 4,679
Peretz Network (75,418) (679) (76,097)
CTC Television Station Group 22,142 (532) 21,610
Domashny Television Station Group  (1,398) (610) (2,008)
Peretz Television Station Group (3,857) (1,160) (5,017)
CIS Group 2,843 (132) 2,711
Production Group (156) (8) (164)
Corporate Office (5,739) (51) (5,790)
       
Business segment results $3,338 ($4,719) ($1,381)
Eliminations and other (120) (5) (125)
Consolidated results $3,218 ($4,724) ($1,506)
 
CTC MEDIA, INC. AND SUBSIDIARIES
RECONCILIATION OF SEGMENT OIBDA TO SEGMENT OPERATING INCOME (Continued)
       
Twelve months ended December 31, 2010      
(US$ 000's)  
 
 
OIBDA
 
Depreciation and amortization (exclusive of
amortization of programming rights and
sublicensing rights)
 
 
 
Operating income/(loss)
       
CTC Network $180,998 ($1,268) $179,730
Domashny Network 18,618 (869) 17,749
Peretz Network 7,592 (2,712) 4,880
CTC Television Station Group 53,263 (2,225) 51,038
Domashny Television Station Group  4,986 (1,513) 3,473
Peretz Television Station Group (1,679) (4,086) (5,765)
CIS Group 542 (602) (60)
Production Group 1,183 (138) 1,045
Corporate Office (47,061) (308) (47,369)
       
Business segment results $218,442 ($13,721) $204,721
Eliminations and other 2,412 (15) 2,397
Consolidated results $220,854 ($13,736) $207,118
       
Twelve months ended December 31, 2011      
(US$ 000's)  
 
 
OIBDA
 
Depreciation and amortization (exclusive of
amortization of programming rights
and sublicensing rights)
 
 
 
Operating income
       
CTC Network $172,337 ($3,387) $168,950
Domashny Network 16,417 (1,422) 14,995
Peretz Network (81,899) (2,918) (84,817)
CTC Television Station Group 62,849 (2,157) 60,692
Domashny Television Station Group  3,161 (1,997) 1,164
Peretz Television Station Group (6,447) (4,825) (11,272)
CIS Group 3,594 (573) 3,021
Production Group (958) (55) (1,013)
Corporate Office (31,139) (294) (31,433)
       
Business segment results $137,915 ($17,628) $120,287
Eliminations and other 2,419 (21) 2,398
Consolidated results $140,334 ($17,649) $122,685
 
CTC MEDIA, INC. AND SUBSIDIARIES
RECONCILIATION OF COMPARABLE-BASIS, UNAUDITED NON-GAAP FINANCIAL MEASURES TO
CORRESPONDING US GAAP FINANCIAL MEASURES (in thousands of US dollars)
             
Three months ended December 31, 2010        
 








Comparable-
basis, non-
GAAP total operating
revenues from external customers


Agency
commission fees
payable to Video
International in
connection with
Russian
advertising sales
(excluding
commissions for
regional
advertising sales to local clients)










Total operating revenues from
external customers (as reported)










Comparable-
basis, non-
GAAP total operating expenses
Agency
commission fees
payable to
Video
International in
connection with
Russian
advertising
sales (excluding
commissions
for regional
advertising
sales to local clients)











Total operating
expenses (as reported)
             
CTC Network  $ 163,054  $ (18,943)  $ 144,111  $ (92,749)  $ 18,943  $ (73,806)
Domashny Network  25,206  (2,996)  22,210  (15,911)  2,996  (12,915)
Peretz Network  20,292  (2,164)  18,128  (12,626)  2,164  (10,462)
CTC Television Station Group  31,518  (3,844)  27,674  (10,321)  3,844  (6,477)
Domashny Television Station Group   4,563  (569)  3,994           (2,985)  569  (2,416)
Peretz Television Station Group  1,452  (177)  1,275  (2,731)  177  (2,551)
CIS Group  4,758  --  4,758  (2,980)  --  (2,980)
Production Group  60  --  60  (18,192)  --  (18,192)
Corporate Office  --  --  --  (12,494)  --  (12,494)
             
Business segment results  $ 250,903  $ (28,693)  $ 222,210  $(170,989)  $ 28,693  $(142,296)
Eliminations and other  111  --  111  491  --  20,751
Consolidated results  $ 251,014  $ (28,693)  $ 222,321  $(150,238)  $ 28,693  $ (121,545)
 
CTC MEDIA, INC. AND SUBSIDIARIES
RECONCILIATION OF COMPARABLE-BASIS, UNAUDITED NON-GAAP FINANCIAL MEASURES TO
CORRESPONDING US GAAP FINANCIAL MEASURES (Continued)
(in thousands of US dollars)
             
Twelve months ended December 31, 2010        
 






Comparable-
basis, non-
GAAP total
operating
revenues from
external customers



Agency
commission fees
payable to Video
International in
connection with
Russian
advertising sales
(excluding commissions for regional
advertising sales to local clients)









Total operating
revenues from
external
customers (as reported)









Comparable-
basis, non-
GAAP total
operating expenses
Agency
commission fees
payable to
Video
International in
connection with
Russian
advertising
sales (excluding
commissions
for regional
advertising
sales to local clients)











Total operating expenses (as
reported)
             
CTC Network  $ 441,021  $ (52,737)  $ 388,284  $ (262,666)  $ 52,737  $   (209,929)
Domashny Network  74,863  (8,946)  65,917  (57,165)  8,946  (48,219)
Peretz Network  52,919  (5,785)  47,134  (48,051)  5,785  (42,266)
CTC Television Station Group  81,398  (9,687)  71,711  (32,029)  9,687  (22,342)
Domashny Television Station Group   12,032  (1,471)  10,561  (10,804)  1,471  (9,333)
Peretz Television Station Group  4,316  (507)  3,809   (10,103)  507  (9,596)
CIS Group  12,570  --  12,570  (12,650)  --  (12,650)
Production Group  841  --  841  (45,403)   --  (45,403)
Corporate Office  --  --  --  (49,329)  --  (49,329)
             
Business segment results  $ 679,960  $ (79,133)  $ 600,827   $(528,200)  $ 79,133  $ (449,067)
Eliminations and other  458  --  458  54,900  --  54,900
Consolidated results  $ 680,418  $ (79,133)  $ 601,285  $(473,300)  $ 79,133  $ (394,167)


            

Contact Data

GlobeNewswire