SEC Info - Central European Media Enterprises Ltd

Page	(sequential)	\|	(alphabetic)	Top
		Alternative Formats (Word, et al.) Condensed consolidated Balance Sheets as at June 30, 2007 and December 31, 2006 Condensed consolidated Statements of Cash Flows for the Six Months Ended June 30, 2007 and 2006 Condensed consolidated Statements of Operations for the Three and Six Months Ended June 30, 2007, as restated , and 2006 Condensed consolidated Statements of Shareholders' Equity for the Six Months Ended June 30, 2007 and 2006 Exhibit Index Exhibits Financial Statements Index Management's Discussion and Analysis of Financial Condition and Results of Operations Notes to the condensed consolidated Financial Statements Signatures
1	1st Page - Filing Submission
"	Index
"	Item 1. Financial Statements
"	Condensed consolidated Balance Sheets as at June 30, 2007 and December 31, 2006
"	Condensed consolidated Statements of Operations for the Three and Six Months Ended June 30, 2007, as restated , and 2006
"	Condensed consolidated Statements of Shareholders' Equity for the Six Months Ended June 30, 2007 and 2006
"	Condensed consolidated Statements of Cash Flows for the Six Months Ended June 30, 2007 and 2006
"	Notes to the condensed consolidated Financial Statements
"	Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
"	Item 6. Exhibits
"	Signatures
"	Exhibit Index

THIS PAGE INTENTIONALLY LEFT BLANK

CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.

AMENDMENT NO.1 TO FORM 10-Q

For the quarterly period ended June 30, 2007

INDEX

Part I. Financial Information

Item 1. Financial Statements

CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.

CONDENSED CONSOLIDATED BALANCE SHEETS

(US$ 000’s)

(Unaudited)

The accompanying notes are an integral part of these condensed consolidated financial statements.

CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.

CONDENSED CONSOLIDATED BALANCE SHEETS (continued)

(US$ 000’s)

(Unaudited)

The accompanying notes are an integral part of these condensed consolidated financial statements.

CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

(US$ 000’s, except share and per share data)

(Unaudited)

The accompanying notes are an integral part of these condensed consolidated financial statements.

CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (continued)

(US$ 000’s, except share and per share data)

(Unaudited)

The accompanying notes are an integral part of these condensed consolidated financial statements.

CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.

CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

(US$ 000’s)

(Unaudited)

The accompanying notes are an integral part of these condensed consolidated financial statements.

CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(US$ 000’s)

(Unaudited)

The accompanying notes are an integral part of these condensed consolidated financial statements.

CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Tabular amounts in US$ 000’s, except share and per share data)

(Unaudited)

1. ORGANIZATION AND BUSINESS

Central European Media Enterprises Ltd., a Bermuda corporation, was formed in June 1994. Our assets are held through a series of Dutch and Netherlands Antilles holding companies. We invest in, develop and operate national and regional commercial television stations and channels in Central and Eastern Europe. At June 30, 2007, we had operations in Croatia, the Czech Republic, Romania, the Slovak Republic, Slovenia and Ukraine.

Our principal subsidiaries, equity-accounted affiliates and cost investments as at June 30, 2007 were:

CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Tabular amounts in US$ 000’s, except share and per share data)

(Unaudited)

CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Tabular amounts in US$ 000’s, except share and per share data)

(Unaudited)

CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Tabular amounts in US$ 000’s, except share and per share data)

(Unaudited)

Croatia

We own 100.0% of Nova TV (Croatia), which holds a national terrestrial broadcast license for Croatia that expires in April 2010.

Czech Republic

We own 100.0% of CET 21, which holds the national terrestrial broadcast license for TV NOVA (Czech Republic) that expires in 2017.

Romania

On May 16, 2007, we acquired an additional 20.0% of Media Vision (a production, dubbing and subtitling company) and subsequently on June 1, 2007, we acquired an additional 5.0% of Pro TV and MPI from companies owned by, or individuals associated with, Adrian Sarbu, the general director of our Romanian operations and our Regional Director of Central and Eastern Europe operations, for aggregate consideration of US$ 51.6 million including acquisition costs. Following these transactions, we have a 95.0% interest in each of Pro TV, MPI and Media Vision. Pro TV holds the licenses for the PRO TV, ACASA, PRO TV INTERNATIONAL, PRO CINEMA and SPORT.RO channels. These licenses expire on various dates between August 2007 and February 2016.

Slovak Republic

As at June 30, 2007 we owned 80.0% of Markiza, which holds a national terrestrial broadcast license for the Slovak Republic that expires in September 2019. On July 13, 2007, we acquired the remaining 20.0% of Markiza for SKK 1.9 billion (approximately US$ 78.8 million at the date of acquisition). As a result, we own 100.0% of Markiza.

Slovenia

We own 100.0% of Pro Plus, the operating company for our Slovenia operations. Pro Plus has a 100.0% voting and economic interest in each of Pop TV, which holds the licenses for the POP TV network, and Kanal A, which holds the licenses for the KANAL A network. All such licenses expire in August 2012.

Ukraine (Studio 1+1)

The Studio 1+1 Group is comprised of several entities in which we hold direct or indirect interests. We hold a 60.0% ownership and economic interest in each of Innova, IMS and TV Media Planet. Innova owns 100% of Inter-Media, a Ukrainian company, which in turn holds a 30.0% voting and economic interest in Studio 1+1, holder of the licenses for the STUDIO 1+1 channel. The license which covers fifteen hours including prime time expires in December 2016. The second license for the remaining nine hours expires in 2014.

Our indirect ownership interest in Studio 1+1 is only 18.0%. We entered into an additional agreement on December 30, 2004 with Boris Fuchsmann, Alexander Rodnyansky and Studio 1+1 which re-affirms our entitlement to 60.0% of any distribution from Studio 1+1 to its shareholders until such time as Ukrainian legislation allows us to increase our ownership interest in Studio 1+1 to 60.0%. Following amendments to the Ukrainian Media Law in March 2006 that permit majority indirect foreign ownership, our partners entered into agreements with us to restructure the ownership of Studio 1+1 in order to permit CME to hold a 60.0% interest in Studio 1+1 (see Note 18).

Page 11

Index

CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Tabular amounts in US$ 000’s, except share and per share data)

(Unaudited)

Ukraine (KINO, CITI)

We hold a 65.5% interest in Ukrpromtorg. Ukrpromtorg owns (i) 92.2% of Gravis, which operates the local channels KINO and CITI; (ii) 100.0% of Nart LLC, which holds a satellite broadcasting license; and (iii) 75.0% of TV Stimul LLC, which operates TV STIMUL. We also own a 60.4% interest in each of Zhysa and Tor, two regional broadcasters. Licenses used for the KINO and CITI channels expire on dates ranging from June 2008 to July 2016.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The interim financial statements for the three and six months ended June 30, 2007 should be read in conjunction with the Notes to the Consolidated Financial Statements contained in our Annual Report on Form 10-K for the period ended December 31, 2006. Our significant accounting policies have not changed since December 31, 2006, except as noted below.

In the opinion of management, the accompanying interim unaudited financial statements reflect all adjustments, consisting only of normal recurring items, necessary for their fair presentation in conformity with accounting principles generally accepted in the United States of America (“US GAAP”). The consolidated results of operations for interim periods are not necessarily indicative of the results to be expected for a full year.

The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting year. Actual results could differ from those estimates and assumptions.

The condensed consolidated financial statements include the accounts of Central European Media Enterprises Ltd. and our subsidiaries, after the elimination of intercompany accounts and transactions. We consolidate the financial statements of entities in which we hold at least a majority voting interest and also those entities which are deemed to be a Variable Interest Entity of which we are the primary beneficiary as defined by FASB Interpretation No. 46 (revised December 2003), “Consolidation of Variable Interest Entities” ("FIN 46(R)"). Entities in which we hold less than a majority voting interest but over which we have the ability to exercise significant influence are accounted for using the equity method. Other investments are accounted for using the cost method.

We, like other television operators, experience seasonality, with advertising sales tending to be lower during the first and third quarters of each calendar year, particularly during the summer holiday period (typically July and August) and higher during the second and fourth quarters of each calendar year, particularly toward the end of the year.

The terms “Company”, “we”, “us”, and “our” are used in this Form 10-Q/A to refer collectively to the parent company and the subsidiaries through which our various businesses are actually conducted.

Unless otherwise noted, all statistical and financial information presented in this report has been converted into US dollars using appropriate exchange rates. All references to “US$” or “dollars” are to US dollars, all references to “HRK” are to Croatian kuna, all references to “CZK” are to Czech korunas, all references to “RON” are to the New Romanian lei, all references to “SKK” are to Slovak korunas, all references to “UAH” are to Ukrainian hryvna, all references to “Euro” or “EUR” are to the European Union Euro and all references to “GBP” are to British pounds.

CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Tabular amounts in US$ 000’s, except share and per share data)

(Unaudited)

Income Taxes

We account for income taxes under the asset and liability method as set out in FAS No. 109, “Accounting for Income Taxes” (“FAS 109”). Deferred tax assets and liabilities are recognized for the expected tax consequences of temporary differences between the tax bases of assets and liabilities and their reported amounts. Valuation allowances are established when necessary to reduce deferred tax assets to amounts which are more likely than not to be realized.

On January 1, 2007, we adopted FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes - an interpretation of FASB Statement No. 109” (“FIN 48”), which clarifies the accounting for uncertainty in tax positions. The evaluation of a tax position under FIN 48 is a two-step process. The first step is recognition: Tax positions taken or expected to be taken in a tax return should be recognized only if those positions are more likely than not to be sustained upon examination, based on the technical merits of the position. In evaluating whether a tax position has met the more likely than not recognition threshold, it should be presumed that the position will be examined by the relevant taxing authority and that they would have full knowledge of all relevant information. The second step is measurement: Tax positions that meet the recognition criteria are measured at the largest amount of benefit that is greater than 50 percent likely of being recognized upon ultimate settlement.

As a result of the implementation of FIN 48, we recognized a liability of approximately US$ 2.0 million for unrecognized tax benefits, of which US $1.7 million was accounted for as a reduction to retained deficit as at January 1, 2007. The total amount of unrecognized benefits that, if recognized, would affect the effective tax rate amounts to US$ 2.0 million, all of which would reduce the effective tax rate accordingly.

We recognize interest accrued and penalties related to unrecognized tax benefits within the provision for income taxes. As at January 1, 2007, we accrued US $1.8 million in respect of interest and penalties, of which US$1.5 million was accounted for as a reduction to retained deficit.

Our subsidiaries file income tax returns in the Netherlands and various other tax jurisdictions including the United States. As at January 1, 2007, analyzed by major tax jurisdictions, the Company’s subsidiaries are no longer subject to income tax examinations for years before:

Recent Accounting Pronouncements

In September 2006, the FASB issued FASB Statement No. 157, “Fair Value Measurements” (“FAS 157”). FAS 157 addresses the need for increased consistency in fair value measurements, defining fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. It also establishes a framework for measuring fair value and expands disclosure requirements. FAS 157 is effective for us beginning January 1, 2008. We are currently evaluating the impact of the adoption of FAS 157 on our financial position and results of operations.

In February 2007, the FASB issued FASB Statement No. 159, "The Fair Value Option for Financial Assets and Financial Liabilities" ("FAS 159"). FAS 159 gives entities the option to prospectively measure many financial instruments and certain other items at fair value in the balance sheet with changes in the fair value recognized in the income statement. FAS 159 is effective for fiscal years beginning after November 15, 2008, although entities may elect to adopt the statement early. We are currently evaluating the impact of adoption on our financial position and results of operations.

Page 13

Index

CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Tabular amounts in US$ 000’s, except share and per share data)

(Unaudited)

Subsequent to the issuance of our financial statements as of and for the period ended June 30, 2006 we initiated a voluntary review of our historical stock option granting practices for the period from 1994 to 2002. Our Audit Committee conducted the review with the assistance of independent legal counsel and an independent accounting firm. The Audit Committee found certain instances of administrative and procedural deficiencies that resulted in incorrect accounting measurement dates and other incorrect accounting, but found no evidence from which it could be concluded that the errors were the result of deliberate or intentional misconduct. These accounting errors resulted from grants made to grantees where the list of grantees and/or shares allocated to them were not sufficiently definitive for the grant to be deemed final as of the reported measurement date as well as from a small number of grants made to employees and non-employees that had been accounted for incorrectly. Errors were discovered in the accounting for grants made in the period between 1994 and 1998; we believe the impact of these instances to be immaterial for each prior year and they neither relate to nor have an impact on the current period.

However, we concluded that correcting the error in the financial statements for the year ended December 31, 2006 would be material; therefore, in accordance with Staff Accounting Bulletin No. 108 Section N to Topic 1 “Considering the Effects of Prior Year Misstatements in Current Year Financial Statements”, we restated our historical financial statements.

The restatement above had the impact on our previously presented financial information as set out below. All amounts are in US$ 000’s.

3. ACQUISITIONS AND DISPOSALS

Romania

Acquisition of additional interest – Sport.ro

On December 14, 2006 we acquired 20.0% of Sport.ro from Silviu Prigoana for cash consideration of EUR 2.0 million (approximately US$ 2.6 million). Sport.ro operated a sports-oriented channel focusing on local and international football, international boxing and a number of local Romanian sports.

On February 20, 2007 we acquired control of Sport.ro by acquiring an additional 50.0% interest from Nolsom Limited for cash consideration of EUR 4.2 million (approximately US$ 5.3 million). We acquired the remaining 30.0% of Sport.ro, also from Nolsom Limited, on March 15, 2007 for cash consideration of EUR 2.5 million (approximately US$ 3.1 million).

We performed a fair value exercise to allocate the purchase price to the acquired assets and liabilities and identified separately identifiable assets. The following table summarizes the preliminary fair values of the assets acquired and liabilities assumed at the date of acquisition:

Acquisition of additional interest – MPI and Pro TV

On May 16, 2007, we acquired an additional 20.0% of Media Vision and subsequently on June 1, 2007 we acquired an additional 5.0% of Pro TV and MPI from companies owned by, or individuals associated with, Adrian Sarbu, for aggregate consideration of US$ 51.6 million including acquisition costs. We now own a 95.0% voting and economic interests in Pro TV, MPI and Media Vision. We performed a fair value exercise to allocate the purchase price to the acquired assets and liabilities, and identified separately identifiable assets. The following table summarizes the fair values of the assets acquired and liabilities assumed at the date of acquisition:

Mr. Sarbu has the right to sell the remaining shareholding in Pro TV and MPI that he holds personally to us under a put option agreement entered into in July 2004 at a price to be determined by an independent valuation, subject to a floor price of US$ 1.45 million for each 1.0% interest sold. Mr. Sarbu’s right to put his remaining shareholding to us is exercisable from November 12, 2009, provided that we have not enforced a pledge over this shareholding which Mr. Sarbu granted as security for our right to put to him our shareholding in Media Pro. As at June 30, 2007, we consider the fair value of Mr. Sarbu’s put option to be approximately US$ nil.

Croatia

Internet Dnevnik

On June 6, 2007, we purchased 76.0% of Internet Dnevnik d.o.o from Zeljko Anderlon and Dario Markus for cash consideration of EUR 0.5 million (US$ 0.7 million). Internet Dnevnik d.o.o operates the largest blogging website in Croatia, Blog.hr.

Ukraine (KINO, CITI)

Tor and Zhysa

On June 21, 2007, we completed the acquisition of a 60.4% interest in each of Tor and Zhysa from Dertus Finance Group Limited for total consideration of US$ 3.2 million including acquisition costs. Zhysa and Tor are regional broadcasters in Ukraine.

We have initiated a fair value exercise to allocate the purchase price to the acquired assets and liabilities. Upon completion of the fair value exercise, we expect the purchase price allocation to primarily include television broadcasting licenses and goodwill. The final allocation of the purchase price will be subject to adjustment following the completion of the fair value exercise.

4. GOODWILL AND INTANGIBLE ASSETS

Our goodwill and intangible asset additions are the result of acquisitions in Croatia, the Czech Republic, Romania, the Slovak Republic, Slovenia and Ukraine. No goodwill is expected to be deductible for tax purposes.

Goodwill:

Goodwill by operating segment as at June 30, 2007 and December 31, 2006 is summarized as follows:

Broadcast licenses:

The net book value of our broadcast licenses as at June 30, 2007 and December 31, 2006 is summarized as follows:

With the exception of our broadcast licenses in the Czech Republic, Slovak Republic and Ukraine, our broadcast licenses primarily have indefinite lives and are subject to annual impairment reviews. The licenses in Ukraine have economic useful lives of, and are amortized on a straight-line basis over, between two and ten years. The license in the Czech Republic has an economic useful life of, and is amortized on a straight-line basis over, twelve years. The license in the Slovak Republic has an economic useful life of, and is amortized on a straight-line basis over, thirteen years.

The gross value and accumulated amortization of amortized broadcast licenses was as follows at June 30, 2007 and December 31, 2006:

Other intangible assets:

The net book value of our other intangible assets as at June 30, 2007 and December 31, 2006 is summarized as follows:

Customer relationships are deemed to have an economic useful life of, and are amortized on a straight-line basis over, five to fourteen years. Other than the trademark acquired with Sport.ro, which has an economic life of, and is being amortized on a straight line basis over, two years, trademarks have an indefinite life.

The gross value and accumulated amortization of other intangible assets was as follows at June 30, 2007 and December 31, 2006:

5. SENIOR NOTES

Our Senior Notes consist of the following:

On May 5, 2005, we issued Senior Notes in the aggregate principal amount of EUR 370.0 million consisting of EUR 245.0 million of 8.25% Senior Notes due May 2012 (the “Fixed Rate Notes”) and EUR 125.0 million of floating rate Senior Notes due May 2012 (the “2012 Floating Rate Notes”), which bore interest at six-month Euro Inter-Bank Offered Rate (“EURIBOR”) plus 5.50%.

On May 15, 2007 we redeemed the 2012 Floating Rate Notes. Upon redemption we recorded a loss of US$ 6.9 million within interest expense comprising US$ 3.4 million of redemption premium and US$ 3.5 million to write off unamortized debt costs.

On May 16, 2007 we issued floating rate senior notes due November 2014 (the “2014 Floating Rate Notes”) in the aggregate principal amount of EUR 150.0 million, which bear interest at six-month EURIBOR plus 1.625% (5.80% was applicable at June 30, 2007).

Fixed Rate Notes

Interest is payable semi-annually in arrears on each May 15 and November 15. The fair value of the Fixed Rate Notes as at June 30, 2007 was calculated by multiplying the outstanding debt by the traded market price.

The Fixed Rate Notes are secured senior obligations and rank pari passu with all existing and future senior indebtedness and are effectively subordinated to all existing and future indebtedness of our subsidiaries. The amounts outstanding are guaranteed by two subsidiary holding companies and are secured by a pledge of shares of those subsidiaries as well as an assignment of certain contractual rights. The terms of our indebtedness restrict the manner in which our business is conducted, including the incurrence of additional indebtedness, the making of investments, the payment of dividends or the making of other distributions, entering into certain affiliate transactions and the sale of assets.

In the event that (A) there is a change in control by which (i) any party other than our present shareholders becomes the beneficial owner of more than 35.0% of our total voting power; (ii) we agree to sell substantially all of our operating assets; or (iii) there is a change in the composition of a majority of our Board of Directors; and (B) on the 60th day following any such change of control the rating of the Fixed Rate Notes is either withdrawn or downgraded from the rating in effect prior to the announcement of such change of control, we can be required to repurchase the Fixed Rate Notes at a purchase price in cash equal to 101.0% of the principal amount of the Fixed Rate Notes plus accrued and unpaid interest to the date of purchase.

The Fixed Rate Notes are redeemable at our option, in whole or in part, at the redemption prices set forth below:

At any time prior to May 15, 2008, we may redeem up to 35.0% of the Fixed Rate Notes with the proceeds of any public equity offering at a price of 108.250% of the principal amount of such notes, plus accrued and unpaid interest, if any, to the redemption date.

In addition, prior to May 15, 2009, we may redeem all or a part of the Fixed Rate Notes at a redemption price equal to 100.0% of the principal amount of such notes, plus a “make-whole” premium and accrued and unpaid interest to the redemption date.

Certain derivative instruments, including redemption call options and change of control and asset disposition put options, have been identified as being embedded in the Fixed Rate Notes; but as they are considered clearly and closely related to those notes, they are not accounted for separately.

2014 Floating Rate Notes

Interest is payable semi-annually in arrears on each May 15 and November 15. The fair value of the 2014 Floating Rate Notes as at June 30, 2007 was calculated by multiplying the outstanding debt by the traded market price.

The 2014 Floating Rate Notes are secured senior obligations and rank pari passu with all existing and future senior indebtedness and are effectively subordinated to all existing and future indebtedness of our subsidiaries. The amounts outstanding are guaranteed by two subsidiary holding companies and are secured by a pledge of shares of those subsidiaries as well as an assignment of certain contractual rights. The terms of our indebtedness restrict the manner in which our business is conducted, including the incurrence of additional indebtedness, the making of investments, the payment of dividends or the making of other distributions, entering into certain affiliate transactions and the sale of assets.

In the event that (A) there is a change in control by which (i) any party other than our present shareholders becomes the beneficial owner of more than 35.0% of our total voting power; (ii) we agree to sell substantially all of our operating assets; or (iii) there is a change in the composition of a majority of our Board of Directors; and (B) on the 60th day following any such change of control the rating of the 2014 Floating Rate Notes is either withdrawn or downgraded from the rating in effect prior to the announcement of such change of control, we can be required to repurchase the 2014 Floating Rate Notes at a purchase price in cash equal to 101.0% of the principal amount of the 2014 Floating Rate Notes plus accrued and unpaid interest to the date of purchase.

The 2014 Floating Rate Notes are redeemable at our option, in whole or in part, at the redemption prices set forth below:

Certain derivative instruments, including redemption call options and change of control and asset disposition put options, have been identified as being embedded in the 2014 Floating Rate Notes; but as they are considered clearly and closely related to those notes, they are not accounted for separately.

6. RESTRICTED CASH

Restricted cash consists of the following at June 30, 2007 and December 31, 2006:

Restricted cash held in escrow in Croatia was paid out to the former owners of our Croatia operations on May 11, 2007.

7. ACCOUNTS RECEIVABLE

Accounts receivable consist of the following at June 30, 2007 and December 31, 2006:

At June 30, 2007, CZK 650 million (approximately US$ 30.6 million) (December 31, 2006: CZK 600.0 million, approximately US$ 28.7 million) of receivables in the Czech Republic were pledged as collateral subject to a factoring agreement (see Note 11).

8. OTHER ASSETS

Other current and non-current assets consist of the following at June 30, 2007 and December 31, 2006:

Capitalized debt costs primarily comprise the costs incurred in connection with the issuance of our Senior Notes in May 2005 and May 2007 (see Note 5) and are being amortized over the term of the Senior Notes.

9. PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment consists of the following at June 30, 2007 and December 31, 2006:

10. ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

Accounts payable and accrued liabilities consist of the following at June 30, 2007 and December 31, 2006:

11. CREDIT FACILITIES AND OBLIGATIONS UNDER CAPITAL LEASES

Group loan obligations and overdraft facilities consist of the following at June 30, 2007 and December 31, 2006:

Corporate

(a) On July 21, 2006, we entered into a five-year revolving loan agreement for EUR 100.0 million (approximately US$ 135.1 million) arranged by the European Bank for Reconstruction and Development (the “Loan”). ING Bank N.V. (“ING”) and Ceska Sporitelna, a.s. (“CS”) are participating in the facility for EUR 50.0 million in aggregate.

The Loan bears interest at a rate of three-month EURIBOR plus 2.75% on the drawn amount. The available amount of the Loan amortizes by 7.5% every six months from May 2008 to November 2009, then by 15% in May 2010 and November 2010, and by 40% in May 2011.

Covenants contained in the Loan are in line with those contained in our Senior Notes (see Note 5). In addition, the Loan’s covenants restrict us from making principal repayments on other debt of greater than US$ 20.0 million per year for the life of the Loan. This restriction is not applicable to our existing facilities with ING or CS or to any refinancing of our Senior Notes.

The Loan is a secured senior obligation and ranks pari passu with all existing and future senior indebtedness, including the Senior Notes, and is effectively subordinated to all existing and future indebtedness of our subsidiaries. The amount drawn is guaranteed by two subsidiary holding companies and is secured by a pledge of shares of those subsidiaries as well as an assignment of certain contractual rights. The terms of the Loan restrict the manner in which our business is conducted, including the incurrence of additional indebtedness, the making of investments, the payment of dividends or the making of other distributions, entering into certain affiliate transactions and the sale of assets.

There were no drawings under this facility as at June 30, 2007; however, the full amount of EUR 100.0 million was drawn on April 18, 2007 and repaid on June 1, 2007.

Croatia

(b) On March 28, 2007, we repaid EUR 0.6 million (approximately US$ 0.8 million) which was the total amount outstanding to our Croatia operations under two loan agreements with Hypo Alpe-Adria Bank d.d. Following repayment of this loan, the security held by the bank was released.

Czech Republic

(c) As at June 30, 2007, there were no drawings by CET 21 under a four-year credit facility of CZK 1.2 billion (approximately US$ 56.4 million) available until October 31, 2009 with Ceska Sporitelna, a.s. (“CS”). This facility may, at the option of CET 21, be drawn in CZK, US$ or EUR and bears interest at the three-month, six-month or twelve-month London Inter-Bank Offered Rate (“LIBOR”), EURIBOR or Prague Inter-Bank Offered Rate (“PRIBOR”) rate plus 1.95%. This facility is secured by a pledge of receivables, which are also subject to a factoring arrangement with Factoring Ceska Sporitelna, a.s., a subsidiary of CS. On July 10, 2007, CZK 860.0 million (approximately US$ 40.4 million) was drawn down under this facility and on July 31, 2007, CZK 260.0 million (approximately US$ 12.7 million) was repaid.

(d) CZK 250.0 million (approximately US$ 11.8 million), the full amount of the facility, had been drawn by CET 21 under a working capital facility agreement with CS with a maturity date of April 30, 2008 and bearing interest at the three-month PRIBOR plus 1.65% (three-month PRIBOR relevant to drawings under this facility at June 30, 2007 was 3.00%). This facility is secured by a pledge of receivables, which are also subject to a factoring arrangement with Factoring Ceska Sporitelna, a.s.

(e) As at June 30, 2007, there were no drawings under a CZK 300.0 million (approximately US$ 14.1 million) factoring facility with Factoring Ceska Sporitelna, a.s. available until March 31, 2010. The facility bears interest at one-month PRIBOR plus 1.40% for the period that actively assigned accounts receivable are outstanding.

Romania

(f) As at June 30, 2007, an amount of RON 97 thousand (approximately US$ 40 thousand) was outstanding under a loan agreement from one of the founding shareholders of Sport.ro. The loan is interest free and is repayable in equal monthly instalments by August 31, 2007.

Slovenia

Ukraine (KINO, CITI)

(h) Our Ukraine (KINO, CITI) operations have entered into a number of three-year unsecured loans with Glavred-Media, LLC, the minority shareholder in Ukrpromtorg. As at June 30, 2007, the total value of loans drawn was US$ 1.7 million. The loans are repayable between August 2009 and December 2009 and bear interest at 9.0%.

Total Group

At June 30, 2007, the maturity of our debt (including our Senior Notes) is as follows:

Capital Lease Commitments

We lease certain of our office and broadcast facilities as well as machinery and equipment under various leasing arrangements. The future minimum lease payments from continuing operations, by year and in the aggregate, under capital leases with initial or remaining non-cancelable lease terms in excess of one year, consisted of the following at June 30, 2007:

12. FINANCIAL INSTRUMENTS

On April 27, 2006, we entered into currency swap agreements with two counterparties whereby we swapped a fixed annual coupon interest rate (of 9.0%) on notional principal of CZK 10.7 billion (approximately US$ 503.3 million), payable on July 15, October 15, January 15, and April 15, to the termination date of April 15, 2012, for a fixed annual coupon interest rate (of 9.0%) on notional principal of EUR 375.9 million (approximately US$ 507.6 million) receivable on July 15, October 15, January 15, and April 15, to the termination date of April 15, 2012.

The fair value of these financial instruments as at June 30, 2007 was a US$ 0.5 million liability.

These currency swap agreements reduce our exposure to movements in foreign exchange rates on a part of the CZK-denominated cash flows generated by our Czech Republic operations that is approximately equivalent in value to the Euro-denominated interest payments on our Senior Notes (see Note 5). They are financial instruments that are used to minimize currency risk and are considered an economic hedge of foreign exchange rates. These instruments have not been designated as hedging instruments as defined under FASB Statement No. 133, “Accounting for Derivative Instruments and Hedging Activities”, and so changes in their fair value are recorded in the consolidated statement of operations and in the consolidated balance sheet in other non-current liabilities.

13. SHAREHOLDERS’ EQUITY

Preferred Stock

5,000,000 shares of Preferred Stock, with a $0.08 par value, were authorized as at June 30, 2007 and December 31, 2006. None were issued and outstanding as at June 30, 2007 and December 31, 2006.

Class A and B Common Stock

100,000,000 shares of Class A Common Stock and 15,000,000 shares of Class B Common Stock were authorized as at June 30, 2007 and December 31, 2006. The rights of the holders of Class A Common Stock and Class B Common Stock are identical except for voting rights. The shares of Class A Common Stock are entitled to one vote per share and the shares of Class B Common Stock are entitled to ten votes per share. Class B Common Stock is convertible into Class A Common Stock for no additional consideration on a one-for-one basis. Holders of each class of shares are entitled to receive dividends and upon liquidation or dissolution are entitled to receive all assets available for distribution to shareholders. The holders of each class have no preemptive or other subscription rights and there are no redemption or sinking fund provisions with respect to such shares.

14. STOCK-BASED COMPENSATION

The charge for stock-based compensation in our condensed consolidated statements of operations is as follows:

Under the provisions of SFAS 123(R), the fair value of stock options is estimated on the grant date using the Black-Scholes option-pricing model and recognized ratably over the requisite service period.

2007 Option Grants

Pursuant to the Amended and Restated 1995 Stock Incentive Plan, the Compensation Committee of our Board of Directors awarded grant of options to executives to purchase 12,500 shares of our Class A Common Stock, with a vesting period of four years and a contractual life of ten years, on April 2, 2007.

Pursuant to the Amended and Restated 1995 Stock Incentive Plan, the Compensation Committee of our Board of Directors awarded grant of options to non-executive directors to purchase 35,000 shares of our Class A Common Stock and 5,000 shares of our Class B Common Stock with a vesting period of one year and a contractual life of five years on June 5, 2007.

The exercise price of the granted options ranges from US$ 87.91 to US$ 94.28 per share. The fair value of the option grants was estimated on the date of the grant using the Black-Scholes option-pricing model, with the following assumptions used:

The expected stock price volatility was calculated based on an analysis of the historical stock price volatility of our shares and its peers for the preceding 6.25 or 3.00-year period. We consider this basis to represent the best indicator of expected volatility over the life of the option. The expected dividend yield for these grants was assumed to be 0%. The weighted average fair value of all the grants made in the three months and six months ended June 30, 2007 was US$ 29.08 per option. In accordance with SFAS 123(R), the fair value of the option grants made in the six months ended June 30, 2007 less expected forfeitures of US$ 1.5 million is being recognized as an expense in the consolidated statement of operations over the requisite service period of the award.

A summary of option activity for the six months ended June 30, 2007 is presented below:

The exercise of stock options is expected to generate a net operating loss carryforward in our Delaware subsidiary of US$ 12.2 million. No tax benefit has been recognized in respect of this loss, which will be recorded as an addition to additional paid-in capital when it reduces income tax payable.

The aggregate intrinsic value (the difference between the stock price on the last day of trading of the second quarter of 2007 and the exercise prices multiplied by the number of in-the-money options) represents the total intrinsic value that would have been received by the option holders had all option holders exercised their options as of June 30, 2007. This amount changes based on the fair value of our Common Stock. The total intrinsic value of options exercised during the six months ended June 30, 2007 and 2006, respectively, was US$ 15.6 million and US$ 4.0 million, respectively. As of June 30, 2007, there was US$ 10.5 million of total unrecognized compensation expense related to options. The expense is expected to be recognized over a weighted average period of 1.9 years. Proceeds received from the exercise of stock options was US$ 2.7 million and US$ 1.1 million for the six months ended June 30, 2007 and 2006, respectively.

CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Tabular amounts in US$ 000’s, except share and per share data)

(Unaudited)

The components of basic and diluted earnings per share are as follows:

At June 30, 2007 228,500 (2006: 327,000) stock options were antidilutive to income from continuing operations and excluded from the calculation of earnings per share. These may become dilutive in the future.

16. SEGMENT DATA

We manage our business on a geographic basis and review the performance of each business segment using data that reflects 100% of operating and license company results. Our business segments are comprised of Croatia, the Czech Republic, Romania, the Slovak Republic, Slovenia and our two businesses in Ukraine.

We evaluate the performance of our business segments based on Segment Net Revenues and Segment EBITDA. Segment Net Revenues and Segment EBITDA include our operations in the Slovak Republic which were not consolidated prior to January 23, 2006.

Our key performance measure of the efficiency of our business segments is EBITDA margin. We define Segment EBITDA margin as the ratio of Segment EBITDA to Segment Net Revenue.

Segment EBITDA is determined as segment net income / (loss), which includes program rights amortization costs, before interest, taxes, depreciation and amortization of intangible assets. Items that are not allocated to our business segments for purposes of evaluating their performance and therefore are not included in Segment EBITDA, include:

Below are tables showing our Segment Net Revenues, Segment EBITDA, segment depreciation and segment asset information by operation, including a reconciliation of these amounts to our consolidated results for the three and six months ended June 30, 2007 and 2006 for condensed consolidated statement of operations data and as at June 30, 2007 and December 31, 2006 for condensed consolidated balance sheet data:

CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Tabular amounts in US$ 000’s, except share and per share data)

(Unaudited)

CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Tabular amounts in US$ 000’s, except share and per share data)

(Unaudited)

CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Tabular amounts in US$ 000’s, except share and per share data)

(Unaudited)

We do not rely on any single major customer or group of major customers. No customer accounts for more than 10% of revenue.

17. DISCONTINUED OPERATIONS

On May 19, 2003, we received US$ 358.6 million from the Czech Republic in final settlement of our UNCITRAL arbitration in respect of our former operations in the Czech Republic.

On June 19, 2003, our Board of Directors decided to withdraw from operations in the Czech Republic. The revenues and expenses of our former Czech Republic operations and the award income and related legal expenses have therefore all been accounted for as discontinued operations for all periods presented.

On February 9, 2004, we entered into an agreement with the Dutch tax authorities to settle all tax liabilities outstanding for the years up to and including 2003, including receipts in respect of our 2003 award in the arbitration against the Czech Republic, for a payment of US$ 9.0 million. We expected to continue to pay tax in the Netherlands of between US$ 1.0 and US$ 2.5 million for the foreseeable future and therefore agreed to a minimum payment of US$ 2.0 million per year for the years 2004 - 2008 and US$ 1.0 million for 2009.

We have re-evaluated our forecasts of the amount of taxable income we expect to earn in the Netherlands in the period to 2009. As the tax payable on this income is lower than the minimum amounts agreed with the Dutch tax authorities, we have provided for the shortfall. In our condensed consolidated statement of operations, we recognized a charge of US$ nil (credit of US$ 1.3 million for the three months ended June 30, 2006), and a charge of US$ nil (charge of US$ 2.5 million for the six months ended June 30, 2006) through discontinued operations for the three months and six months ended June 30, 2007, respectively.

Page 33

Index

CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Tabular amounts in US$ 000’s, except share and per share data)

(Unaudited)

The settlement with the Dutch tax authorities also provides that if any decision is issued at any time prior to December 31, 2008 exempting awards under Bilateral Investment Treaties from taxation in the Netherlands, we will be allowed to recover losses previously used against the 2003 arbitration award, which could be up to US$ 195.0 million, to offset other income within the applicable carry forward rules. This would not reduce the minimum amount of tax agreed payable under the settlement agreement. At this time there is no indication that the Dutch tax authorities will issue such a decision.

The settlement with the Dutch tax authorities has also resulted in a deductible temporary difference in the form of a ruling deficit against which a full valuation allowance has been recorded.

18. COMMITMENTS AND CONTINGENCIES

Commitments

a) Station Programming Rights Agreements

At June 30, 2007 we had the following commitments in respect of future programming, including contracts signed with license periods starting after the balance sheet date:

Of the amount shown in the table above, US$ 109.2 million is payable within one year.

CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Tabular amounts in US$ 000’s, except share and per share data)

(Unaudited)

b) Operating Lease Commitments

For the six months ended June 30, 2007 and 2006 we incurred aggregate rent on all facilities of US$ 6.0 million and US$ 5.3 million, respectively. Future minimum operating lease payments at June 30, 2007 for non-cancelable operating leases with remaining terms in excess of one year (net of amounts to be recharged to third parties) are payable as follows:

c) Acquisition of Minority Shareholdings in Romania

Mr. Sarbu has the right to sell the remaining shareholding in Pro TV and MPI that he holds personally to us under a put option agreement entered into in July 2004 at a price to be determined by an independent valuation, subject to a floor price of US$ 1.45 million for each 1.0% interest sold. Mr. Sarbu’s right to put his remaining shareholding to us is exercisable from November 12, 2009, provided that we have not enforced a pledge over this shareholding which Mr. Sarbu granted as security for our right to put to him our shareholding in Media Pro. As at June 30, 2007, we consider the fair value of Mr. Sarbu’s put option to be approximately US$ nil.

d) Other

Dutch tax

On February 9, 2004 we entered into an agreement with the Dutch tax authorities to settle all tax liabilities outstanding for the period through 2003, including receipts in respect of our 2003 award in the arbitration against the Czech Republic, for a payment of US$ 9.0 million. We expected to continue to pay tax in the Netherlands of between US$ 1.0 and US$ 2.5 million for the foreseeable future and therefore also agreed to a minimum tax payable of US$ 2.0 million per year for the years 2004 - 2008 and US$ 1.0 million for 2009.

The settlement with the Dutch tax authorities also provides that if any decision is issued at any time prior to December 31, 2008 exempting awards under Bilateral Investment Treaties from taxation in the Netherlands, we will be allowed to recover losses previously used against the 2003 arbitration award, which could be up to US$ 195.0 million, to offset other income within the applicable carry forward rules. This would not reduce the minimum amount of tax agreed payable under the settlement agreement. At this time there is no indication that the Dutch tax authorities will issue such a decision.

As at June 30, 2007 we provided US$ 3.9 million (US$ 2.5 million in non-current liabilities and US$ 1.4 million in current liabilities) and as at December 31, 2006 we provided US$ 5.5 million (US$ 3.0 million in non-current liabilities and US$ 2.5 million in current liabilities) of tax in the Netherlands as the difference between our obligation under this agreement and our estimate of tax in the Netherlands that may fall due over this period from business operations, based on current business structures and economic conditions.

CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Tabular amounts in US$ 000’s, except share and per share data)

(Unaudited)

Czech Republic - Factoring of Trade Receivables

CET 21 has a working capital credit facility of CZK 250 million (approximately US$ 11.7 million) with Ceska Sporitelna, a.s. This facility is secured by a pledge of receivables under the factoring agreement with Factoring Ceska Sporitelna.

The transfer of the receivables is accounted for as a secured borrowing under FASB Statement No. 140, ‘Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities’, with the proceeds received recorded in the Condensed Consolidated Balance Sheet as a liability and included in current credit facilities and obligations under capital leases. The corresponding receivables are a part of accounts receivable, as we retain the risks of ownership.

Contingencies

a) Litigation

We are, from time to time, a party to litigation that arises in the normal course of our business operations. Other than those claims discussed below, we are not presently a party to any such litigation, which could reasonably be expected to have a material adverse effect on our business or operations. Unless otherwise disclosed, no provision has been made against any potential losses that could arise.

We present below a summary of our more significant proceedings by country.

Croatia

Global Communications Disputes

On October 29, 2004, Operativna Kompanija d.o.o. (“OK”), our former operating company in Croatia, filed suit against Global Communications d.o.o. claiming approximately HRK 53.0 million (approximately US$ 9.8 million) in damages. Global Communications is a company controlled by Ivan Caleta, who had previously operated Nova TV (Croatia) through OK. Global Communications, together with GRP Media d.o.o., another company controlled by Mr. Caleta, had provided certain goods and services to OK and Nova TV (Croatia) in exchange for advertising time pursuant to an agreement dated April 10, 2001 (the “Global Agreement”). Global Communications and GRP Media were functionally managing the advertising inventory of Nova TV (Croatia). On December 31, 2003, Global Communications entered into a reconciliation agreement by which OK acknowledged that Global Communications was entitled to approximately 375,000 seconds of advertising time for goods and services previously provided. Following our acquisition of Nova TV (Croatia) and OK in July 2004, OK concluded that Global Communications had used all of its seconds by June 2004 based on a substantial discrepancy discovered between the utilization of advertising time recorded by Global Communications and that recorded by AGB Puls, an independent television audience measurement service operating in Croatia. In the course of its investigation of the usage of seconds by Global Communications, OK discovered that computer records of advertising seconds kept for OK may have been altered. OK brought a suit to recover amounts for advertising time used by Global Communications in excess of the 375,000 seconds agreed. Global Communications filed a counterclaim in January 2005 for HRK 68.0 million (approximately US$ 12.5 million), claiming that the AGB data is unreliable and that it is entitled to additional seconds under the previous agreement. The lower commercial court issued a judgment on July 12, 2006 in favor of Global Communications for the full amount of the counterclaim, and we have appealed this decision on the basis of false and inadequate disclosure, wrongful application of substantive law and procedural error. Global Communications separately brought a claim against Nova TV (Croatia), on the same basis as the OK counterclaim. Both Global Communications and Nova TV (Croatia) requested the court to join this claim with the OK counterclaim but this request was denied. The lower commercial court issued a judgment on August 1, 2006 in favor of Global Communications for the full amount of the claim, after having denied submission of evidence supporting our defense. We have also appealed this decision. We have accrued for the amounts we expect to be ultimately payable as a result of having commenced settlement negotiations with Global Communications. Any such settlement would also include a settlement of the former shareholder dispute described below.

Page 36

Index

CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Tabular amounts in US$ 000’s, except share and per share data)

(Unaudited)

Former Shareholder Dispute

On July 21, 2005, Narval A.M. d.o.o. (a company wholly-owned by Ivan Caleta), Studio Millenium d.o.o. and Richard Anthony Sheldon, three of the former shareholders of OK, filed suit against Nova TV (Croatia) for rescission of the sale and purchase contract pursuant to which they sold 75% of OK to Nova TV (Croatia) in July 2004 (the “OK Sale Contract”). Nova TV (Croatia) acquired OK immediately prior to our acquiring Nova TV (Croatia). The provisions of the OK Sale Contract required Nova TV (Croatia) to make payment to the four shareholders of OK by September 1, 2004, upon receipt of appropriate invoices and bank account details. The fourth shareholder, Pitos d.o.o., issued an invoice that was duly received by Nova TV (Croatia) and payment was made thereunder. The other three shareholders claim that they hand-delivered a joint invoice to one of the former directors of Nova TV (Croatia), but we continue to dispute this. Under the Croatian Obligations Act, one party to a contract who has performed may unilaterally rescind a contract if the other party fails to perform after receipt of a written warning. On May 24, 2006, the lower commercial court decided in favor of the plaintiffs to rescind the OK Sale Contract and ordered the defendant to pay court costs. We have appealed the decision on the basis that evidence supporting our position was not allowed to be presented to the court and we continue to challenge the validity of the power of attorney purportedly issued by Richard Anthony Sheldon (a resident of the United Kingdom) to legal counsel representing the other plaintiffs.

On August 28, 2006, we received a lower court decision of an injunction against us (decided without a hearing) that, inter alia, prohibits a sale or encumbrance of 75% of the shares of OK. Although we appealed this decision, the appellate commercial court upheld the lower court’s judgment on November 21, 2006. On November 6, 2006, we were notified of a request for a further injunction that would, inter alia, prohibit us from taking any actions to decrease the value of OK and require the management of OK to report to a delegate of the former shareholders. We have unsuccessfully sought the removal of the presiding judge, Raul Dubravec (who also presided over the Global Communications lawsuit against Nova TV (Croatia)). Mr. Dubravec ruled against us on December 18, 2006, requiring imposition of a temporary director for OK, which is not a remedy available under Croatian law under the facts of this action. Further, the temporary director who has been appointed is one of the former directors of OK who countersigned the Reconciliation Agreements and is an associate of Ivan Caleta. Our appeal against this decision was denied on May 8, 2007. While we continue to vigorously contest all these actions in the face of serious concerns as to the impartiality of the Croatian judicial system, we have commenced settlement negotiations with the former shareholders of OK.

Page 37

Index

CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Tabular amounts in US$ 000’s, except share and per share data)

(Unaudited)

Czech Republic

There are no significant outstanding legal actions that relate to our business in the Czech Republic.

Romania

There are no significant outstanding legal actions that relate to our business in Romania.

Slovenia

On November 20, 2002, we received notice of a claim filed by Mrs. Zdenka Meglic, the founder and a former shareholder of MMTV 1 d.o.o (MMTV), against MMTV, a subsidiary of CME Media Enterprises B.V. In her claim against MMTV, Mrs. Meglic is seeking an amount equal to EUR 0.8 million (approximately US$ 1.1 million) for repayment of monies advanced to MMTV from 1992 to 1994 (in the amount of approximately EUR 0.1 million (approximately US$ 0.1 million)) plus accrued interest. On September 9, 2004, the court of first instance found against MMTV and issued a judgment requiring MMTV to pay an amount equal to EUR 0.8 million (approximately US$ 1.1 million) plus interest as well as costs. On September 24, 2004, MMTV filed an appeal against the judgment. On December 15, 2004, the appellate court vacated the judgment of the lower court and returned the case for further proceedings A hearing has been scheduled for September 4, 2007. We do not believe that Mrs. Meglic will prevail and will continue to defend the claim.

Slovak Republic

There are no significant outstanding legal actions that relate to our business in the Slovak Republic.

Ukraine

On October 13, 2005, Igor Kolomoisky filed a lawsuit against Alexander Rodnyansky and Studio 1+1 in a district court in Kiev. Our Ukrainian affiliate Intermedia was joined in the proceedings as a “third party”. Igor Kolomoisky was attempting to enforce what he alleges was a binding oral agreement with Alexander Rodnyansky to purchase the latter’s 70.0% interest in Studio 1+1 for consideration of US$ 70.0 million and to transfer that interest to Igor Kolomoisky on receipt of a prepayment of US$ 2.0 million. The lawsuit arose from abortive negotiations among Igor Kolomoisky, Alexander Rodnyansky and Boris Fuchsmann for the acquisition by Igor Kolomoisky of the totality of interests in the Studio 1+1 Group held by Alexander Rodnyansky and Boris Fuchsmann, subject to Igor Kolomoisky assuming all of their obligations under our existing partnership arrangements. On August 16, 2006, the district court in Kiev ruled in favor of Igor Kolomoisky and found that he is entitled to the 70% interest in Studio 1+1 held by Alexander Rodnyansky. Our Ukrainian affiliate Intermedia and Alexander Rodnyansky filed appeals against this decision.

At a hearing on October 31, 2006, the appellate court overturned the decision of the court of first instance and denied Igor Kolomoisky’s claim that he is entitled to a 70% interest in Studio 1+1 held by Alexander Rodnyansky. On November 3, 2006, Igor Kolomoisky filed an appeal with the Supreme Court of Ukraine, the highest court in Ukraine. At a hearing on February 28, 2007, the Supreme Court rejected this appeal.

On April 4, 2007 the Supreme Court of Ukraine agreed to hear an extraordinary appeal from Igor Kolomoisky against the decision made on February 28, 2007 and the decision of the Court of Appeals of the city of Kiev made on October 31, 2006. At a hearing on May 25, 2007, the Supreme Court denied this extraordinary appeal. As a result of this decision, Igor Kolomoisky has no further rights to pursue this claim against Rodnyansky in the Ukrainian courts on the same grounds.

CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Tabular amounts in US$ 000’s, except share and per share data)

(Unaudited)

On December 23, 2005, we initiated proceedings against our partners Alexander Rodnyansky and Boris Fuchsmann in order to enforce our contractual rights and compel a restructuring of the ownership of Studio 1+1 in order to permit us to hold a 60% interest in Studio 1+1 through a subsidiary organized in Ukraine. Initiation of this proceeding followed protracted negotiations with our partners to restructure following confirmation from the Ukraine Media Council that our proposed ownership structure would not be in violation of restrictions on foreign ownership contained in the Ukraine Media Law, which restricts direct (but not indirect) investment by foreign persons in Ukrainian broadcasters to 30%. On January 12, 2006, the Ukraine parliament adopted an amended version of the Ukraine Media Law that clarifies the absence of any restriction on indirect foreign ownership of television broadcasters. This amended Ukraine Media Law came into force in March 2006. Our partners have acknowledged an obligation to restructure upon the entry into force of these amendments. Our partners have entered into certain agreements to implement the restructuring of the Ukrainian operations of the Studio 1+1 Group. Following the completion of the transactions reflected in these agreements and the registration of the charter of Studio 1+1 amended to reflect the new ownership of Studio 1+1, our ownership interest in Studio 1+1 (direct and indirect) will be 60%. Upon successful completion of the restructuring, we will terminate the proceedings initiated against our partners in December 2005.

Ongoing ancillary litigation to enjoin transactions related to the ownership of Studio 1+1 has been initiated by third parties who are not direct parties in interest to legal proceedings initiated by Igor Kolomoisky against Alexander Rodnyansky. The state registrar in the district administration in Kiev where charters are registered has declined to register amendments to the charter of Studio 1+1, including in respect of the restructured ownership agreed with our partners (see Part 1, Item 1, Note 1, Ukraine (Studio 1+1)) on the basis of injunctions that have been lodged by such third parties. We do not believe that there is any legal basis for permitting such injunctions to be enforced or for refusing to register the amended charter of Studio 1+1 and have initiated a lawsuit against the district administration in Kiev to compel it to register the amendments to the Studio 1+1 charter. A hearing in this matter is scheduled for August 2, 2007.

CENTRAL EUROPEAN MEDIA ENTERPRISES LTD.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Tabular amounts in US$ 000’s, except share and per share data)

(Unaudited)

b) Licenses

Regulatory bodies in each country in which we operate control access to available frequencies through licensing regimes. We believe that the licenses for our license companies will be renewed prior to expiry. In Romania, the Slovak Republic, Slovenia and Ukraine local regulations contain a qualified presumption for extensions of broadcast licenses, according to which a broadcast license may be renewed if the licensee has operated substantially in compliance with the relevant licensing regime. To date, all expiring licenses have been renewed; however, there can be no assurance that any of the licenses will be renewed upon expiration of their current terms. The failure of any such license to be renewed could adversely affect the results of our operations.

The following summarizes the expiry dates of our television broadcasting licenses:

c) Restrictions on dividends from Consolidated Subsidiaries and Unconsolidated Affiliates

Corporate law in the Central and Eastern European countries in which we have operations stipulates generally that dividends may be declared by shareholders, out of yearly profits, subject to the maintenance of registered capital and required reserves after the recovery of accumulated losses. The reserve requirement restriction generally provides that before dividends may be distributed, a portion of annual net profits (typically 5%) be allocated to a reserve, which reserve is capped at a proportion of the registered capital of a company (ranging from 5% to 25%). The restricted net assets of our consolidated subsidiaries and equity in earnings of investments accounted for under the equity method together are less than 25% of consolidated net assets.

19. SUBSEQUENT EVENTS

On July 13, 2007, we acquired 100.0% of Media Invest s.r.o. from our Slovak partner Jan Kovacik for aggregate consideration of SKK 1.9 billion (approximately US$ 78.8 million at the date of acquisition). Media Invest has a 20.0% voting and economic interest in Markiza. As a result of this transaction, we now own 100.0% of Markiza.

Item2.

Management's Discussion and Analysis of Financial Condition and Results of Operations

Contents

I.	Forward-looking Statements
II.	Executive Summary
III.	Analysis of Segment Results
IV.	Analysis of the Results of Consolidated Operations
V.	Liquidity and Capital Resources
VI.	Critical Accounting Policies and Estimates

I. Forward-looking Statements

This report contains forward-looking statements, including the impact of the competitive market dynamics and political environment in Ukraine, the impact of legal proceedings in Croatia and Ukraine, the results of additional investment in Croatia and Ukraine, the implementation of an advertising sales strategy in the Czech Republic and cost reductions in the Czech and Slovak Republics, 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 political and economic conditions in these countries as well as in the United States and Western Europe.

The following discussion should be read in conjunction with our interim financial statements and notes included elsewhere in this report.

II. Executive Summary

The accompanying Management’s Discussion and Analysis of Financial Condition and Results of Operations reflects the restatement of the unaudited condensed Consolidated Financial Statements for the six months ended June 30, 2007 described in Item 1, Note 2.

Page 41

Index

Continuing Operations

The following table provides a summary of our consolidated results for the three and six months ended June 30, 2007 and 2006:

	For the Three Months Ended June 30, (US$ 000's)
	2007		2006		Movement

Net revenues	$	216,284	$	156,589	$	59,695
Operating income		66,579		44,033		22,546
Net income from continuing operations		34,590		7,245		27,345
Net income	$	34,590	$	8,522	$	26,068

	For the Six Months Ended June 30, (US$ 000's)
	2007		2006		Movement

Net revenues	$	364,196	$	276,343	$	87,853
Operating income		79,866		60,216		19,650
Net income / (loss) from continuing operations		34,340		(7,212)		41,552
Net income / (loss)	$	34,340	$	(9,742)	$	44,082

The principal events for the three months ended June 30, 2007 are as follows:

·

In the three months ended June 30, 2007, we reported growth in Segment Net Revenues of 38% and Segment EBITDA of 38% compared to the three months ended June 30, 2006, delivering a Segment EBITDA margin of 40%, in line with that reported in the three months ended June 30, 2006 (Segment EBITDA is defined and reconciled to our consolidated results in Item 1, Note 16).

·

Other than our operations in Ukraine, each of our stations reported revenue growth in excess of 25% compared to the three months ended June 30, 2006, with particularly strong growth reported in Croatia and the Slovak Republic. Our operations in Ukraine experienced a slight increase in Segment Net Revenues but a significant decline in Segment EBITDA as we were required to increase our investment in programming in the face of increased competition and poor ratings performance.

·	On May 15, 2007 we redeemed our EUR 125.0 million floating rate Senior Notes, bearing interest at six-month EURIBOR plus 5.50%.

·	On May 16, 2007 we issued EUR 150.0 million of floating rate Senior Notes, bearing interest at six-month EURIBOR plus 1.625%.

·	On June 1, 2007, we completed the acquisition of an additional 5% interest in Pro TV and MPI and now own a 95.0% interest in our Romania operations.

·	On June 25, 2007, our shares of Class A Common Stock were included within the broad-market Russell 3000 Index, the large-cap stocks Russell 1000 Index and the Russell Global Index.

Events that occurred subsequent to June 30, 2007 have been as follows:

·	On July 13, 2007, we acquired an additional 20.0% interest in Markiza and now own 100.0% of our Slovak Republic operations.

Future Developments

As our markets mature, we anticipate more intense competition for audience share and advertising spending from other incumbent terrestrial broadcasters and, to a lesser extent, from local cable and satellite broadcasters. We believe we are in a solid position to manage increased competition. In the near term we intend to continue to pursue further improvements in the performance of our existing operations in order to maximize the potential for organic growth. In Croatia, we believe that our strategy and investments are beginning to bring consistent positive results, which has created a solid foundation for Nova TV (Croatia) to reach break even before the end of 2008. In Ukraine, we anticipate that political advertising in advance of parliamentary elections in September and increased television advertising spending that is expected to follow greater political certainty after the elections will facilitate an improvement in the results of Studio 1+1.

Page 42

Index

Our priorities in this regard include:

·	Pursuing sub-regional efficiencies, especially in the area of local programming between Slovenia and Croatia and between the Czech and Slovak Republics;

·	Supporting the growth of television advertising in our markets through increased development and through the launch or acquisition of additional channels to expand our advertising inventory and target niche audiences;

·	Leveraging our existing brands and assets to develop new revenue opportunities, including in the creation and distribution of programming and in the new media sectors; and

·	Continuing to expand our footprint into additional Central and Eastern European markets when financially prudent opportunities arise.

In particular, we are planning the following during the remainder of 2007:

·	Continuing to improve the effectiveness of our operations in the Czech Republic and the Slovak Republic.

·	Additional investment in Russian series and local programming for STUDIO 1+1, which have driven ratings historically, and continuing the development of our Ukraine channels KINO and CITI which were launched in 2006.

·	Further development of our non-broadcast activities, particularly in new media, which is being coordinated across our markets.

·	Acquisition of additional shares in our operations in Ukraine if the opportunity arises; and

·	Continuing to invest in the development of our Croatia operations.

III. Analysis of Segment Results

OVERVIEW

We manage our business on a geographic basis and review the performance of each business segment using data that reflects 100% of operating and license company results. We also consider how much of our total revenues and earnings are derived from our broadcast and non-broadcast operations. Our business segments are comprised of Croatia, the Czech Republic, Romania, the Slovak Republic, Slovenia and our two businesses in Ukraine.

We evaluate the performance of our business segments based on Segment Net Revenues and Segment EBITDA. Segment Net Revenues and Segment EBITDA include our operations in the Slovak Republic which were not consolidated prior to January 23, 2006.

Our key performance measure of the efficiency of our business segments is EBITDA margin. We define Segment EBITDA margin as the ratio of Segment EBITDA to Segment Net Revenues.

Page 43

Index

Segment EBITDA is determined as segment net income/loss, which includes program rights amortization costs, before interest, taxes, depreciation and amortization of 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 operating costs in our condensed consolidated statement of operations and comprehensive income;

·	stock-based compensation charges;

·	foreign currency exchange gains and losses;

·	change in fair value of derivatives; and

·	certain unusual or infrequent items (e.g., extraordinary gains and losses, impairments of assets or investments).

EBITDA may not be comparable to similar measures reported by other companies. Non-GAAP measures should be evaluated in conjunction with, and are not a substitute for, US GAAP financial measures.

We believe Segment EBITDA is useful to investors because it provides a more meaningful representation of our performance as it excludes certain items that either do not impact our cash flows or the operating results of our stations. Segment EBITDA is also used as a component in determining management bonuses.

For a full reconciliation of our Segment Net Revenues and Segment EBITDA by operation to our consolidated results for the three and six months ended June 30, 2007 and 2006 see Part I, Item 1, Note 16.

A summary of our total Segment Net Revenues, Segment EBITDA and Segment EBITDA margin showing the relative contribution of each Segment, is as follows:

Page 44

Index

SEGMENT FINANCIAL INFORMATION
	For the Three Months Ended June 30, (US$ 000's)
	2007			(1)		2006			(1)
Segment Net Revenue
Croatia (NOVA TV)	$	10,414		5	%	$	5,647		4	%
Czech Republic (TV NOVA, GALAXIE SPORT)		80,544		37	%		56,312		36	%
Romania (2)		52,224		24	%		37,769		24	%
Slovak Republic (MARKIZA TV)		29,652		14	%		20,046		13	%
Slovenia (POP TV, KANAL A)		20,095		9	%		15,555		10	%
Ukraine (STUDIO 1+1)		22,701		11	%		21,062		13	%
Ukraine (KINO, CITI)		654		-			198		-
Total Segment Net Revenues	$	216,284		100	%	$	156,589		100	%

Represented by:
Broadcast operations	$	214,987		99	%	$	155,902		100	%
Non-broadcast operations		1,297		1	%		687		-
Total Segment Revenues	$	216,284		100	%	$	156,589		100	%

Segment EBITDA
Croatia (NOVA TV)	$	(2,167)		(2)	%	$	(2,639)		(4)	%
Czech Republic (TV NOVA, GALAXIE SPORT)		47,595		55	%		29,509		47	%
Romania (2)		22,530		26	%		16,424		26	%
Slovak Republic (MARKIZA TV)		11,712		13	%		7,827		12	%
Slovenia (POP TV, KANAL A)		8,388		9	%		6,430		10	%
Ukraine (STUDIO 1+1)		565		1	%		6,037		10	%
Ukraine (KINO, CITI)		(1,755)		(2)	%		(432)		(1)	%
Total Segment EBITDA	$	86,868		100	%	$	63,156		100	%

Represented by:
Broadcast operations	$	87,175		100	%	$	62,970		100	%
Non-broadcast operations		(307)		-			186		-
Total Segment EBITDA	$	86,868		100	%	$	63,156		100	%

Segment EBITDA Margin (3)		40	%				40	%

(1) Percentage of Total Segment Net Revenues and Total Segment EBITDA.

(2) Romania networks are PRO TV, PRO CINEMA, ACASA, PRO TV INTERNATIONAL and SPORT.RO.

(3) We define Segment EBITDA margin as the ratio of Segment EBITDA to Segment Net Revenue.

Page 45

Index

SEGMENT FINANCIAL INFORMATION
	For the Six Months Ended June 30, (US$ 000's)
	2007			(1)		2006			(1)
Segment Net Revenue
Croatia (NOVA TV)	$	17,646		5	%	$	9,457		4	%
Czech Republic (TV NOVA)		132,063		37	%		96,861		35	%
Romania (2)		91,566		25	%		67,640		24	%
Slovak Republic (MARKIZA TV) (3)		48,329		13	%		31,252		11	%
Slovenia (POP TV, KANAL A)		32,764		9	%		25,782		9	%
Ukraine (STUDIO 1+1)		40,776		11	%		46,540		17	%
Ukraine (KINO, CITI) (4)		1,052		-			572		-
Total Segment Net Revenues	$	364,196		100	%	$	278,104		100	%

Represented by:
Broadcast operations	$	362,409		100	%	$	276,975		100	%
Non-broadcast operations		1,787		-			1,129		-
Total Segment Revenues	$	364,196		100	%	$	278,104		100	%

Segment EBITDA
Croatia (NOVA TV)	$	(6,819)		(5)	%	$	(7,081)		(7)	%
Czech Republic (TV NOVA)		73,262		58	%		42,335		44	%
Romania (2)		37,666		29	%		28,037		29	%
Slovak Republic (MARKIZA TV) (3)		17,468		13	%		6,850		7	%
Slovenia (POP TV, KANAL A)		11,389		9	%		9,463		10	%
Ukraine (STUDIO 1+1)		(1,805)		(1)	%		17,024		18	%
Ukraine (KINO, CITI) (4)		(4,172)		(3)	%		(557)		(1)	%
Total Segment EBITDA	$	126,989		100	%	$	96,071		100	%

Represented by:
Broadcast operations	$	127,889		101	%	$	95,916		100	%
Non-broadcast operations		(900)		(1)	%		155		-
Total Segment EBITDA	$	126,989		100	%	$	96,071		100	%

Segment EBITDA Margin (5)		35	%				35	%

(1) Percentage of Total Segment Net Revenues and Total Segment EBITDA.

(2) Romania networks are PRO TV, PRO CINEMA, ACASA, PRO TV INTERNATIONAL and SPORT.RO.

(3) Our Slovak Republic operations were accounted for as an equity affiliate until January 23, 2006.

(4) We acquired our Ukraine (KINO, CITI) operations on January 11, 2006.

(5) We define Segment EBITDA margin as the ratio of Segment EBITDA to Segment Net Revenue.

Page 46

Index

ANALYSIS BY GEOGRAPHIC SEGMENT

In the countries in which we operate, advertisers tend to allocate their television advertising budgets among channels based on each channel's audience share, audience demographic profile and pricing policy. We generally offer two different bases of pricing to our advertising customers. The first basis is cost per gross rating point (which we refer to as “GRP”). A GRP represents the percentage of audience (from the population over the age of four) reached by a television advertisement and the number of GRPs achieved for a defined time period is the product of the proportion of that total viewing population watching that television advertisement and the frequency that it is viewed (as measured by international measurement agencies using peoplemeters). The second basis is rate-card, which reflects the timing and duration of an advertisement. Whether advertising is sold on a GRP basis or a rate-card basis depends on the dynamics of a particular market and our relative audience share.

Cost per GRP pricing: Advertising priced on a cost per GRP basis allows an advertiser to specify the number of gross ratings points that it wants to achieve with an advertisement within a defined period of time. We schedule the timing of the airing of the advertisements during such defined period of time in a manner that enables us both to meet the advertiser's GRP target and to maximize the use and profitability of our available advertising programming time. The price per GRP package varies depending on the demographic group that the advertisement is targeting, the flexibility given to us by advertisers in scheduling their advertisements and the rebates offered by us to advertising agencies and their clients. GRP package sales generally allow for better inventory control than rate-card pricing and optimize the net price per GRP achieved.

Rate-card pricing: Advertising priced on a rate-card basis is applied to advertisements scheduled at a specific time. Consistent with industry practice, we provide an incentive rebate on rate-card prices to a number of advertising agencies and their clients. We recognize our advertising revenue net of rebates at the time the relevant advertisement is broadcast.

The majority of our advertising customers commit to annual minimum spending levels. We usually schedule specific advertisements one month in advance of broadcasting them. Prices paid by advertisers, whether they purchase advertising time on a GRP package or rate-card basis, tend to be higher during peak viewing months, particularly during the fourth quarter, than during off-peak months such as July and August.

When describing relative performance against other competitors in attracting audience we refer to ratings share, which represents the number of people watching a channel as a proportion of the total population, and audience share, which represents the share attracted by a channel of the total audience watching television.

Our goal is to increase revenues from advertising in local currency year-on-year in every market through disciplined management of our advertising inventory. In any given period, revenue changes can be attributable to combinations of price fluctuations, different inventory sales, seasonal or time-of-day incentives, target-audience delivery of specific campaigns, introductory pricing for new clients or audience movements based on our competitors’ program schedule.

For the purposes of our management discussion and analysis, total television advertising revenue net of rebates is referred to as “spot revenues”. Non-spot revenues refers to all other revenues, including those from sponsorship, game shows, program sales, text messaging, cable subscriptions and barter transactions. The total of spot revenues and non-spot revenues is equal to Segment Net Revenues.

(A) CROATIA

Market Background: We estimate that the television advertising market in Croatia experienced local currency growth of approximately 2% - 5% in 2006 and expect it to show low single digit growth during 2007.

In the six months ended June 30, 2007, national all day audience share for NOVA TV (Croatia) grew to 18.1% compared to 13.7% in the six months ended June 30, 2006. The major competitors are the two state-owned channels HRT1 and HRT2, with national all day audience shares for the six months ended June 30, 2007 of 27.0% and 17.4%, respectively, and privately owned broadcaster RTL with 28.0%.

Page 47

Index

Prime time audience share for NOVA TV (Croatia), which is our principal focus, grew from 15.5% in the six months ended June 30, 2006 to 19.2% in the six months ended June 30, 2007. Our average prime time ratings increased from 6.9% to 7.3% over comparable periods, while prime time ratings for the whole market decreased from 45.9% in the six months ended June 30, 2006, when viewership increased during the Winter Olympics and the Soccer World Cup, to 37.8% in the six months ended June 30, 2007.

Three months ended June 30, 2007 compared to the three months ended June 30, 2006

	CROATIA SEGMENT FINANCIAL INFORMATION
	For the Three Months Ended June 30, (US$ 000's)
	2007			2006			Movement
Spot revenues	$	8,482		$	4,698		$	3,784
Non-spot revenues		1,932			949			983
Segment Net Revenues	$	10,414		$	5,647		$	4,767

Represented by:
Broadcast operations	$	10,389		$	5,647		$	4,742
Non-broadcast operations		25			-			25
Segment Net Revenues	$	10,414		$	5,647		$	4,767

Segment EBITDA	$	(2,167	)	$	(2,639	)	$	472

Represented by:
Broadcast operations	$	(2,144	)	$	(2,639	)	$	495
Non-broadcast operations		(23	)		-			(23	)
Segment EBITDA	$	(2,167	)	$	(2,639	)	$	472

Segment EBITDA Margin		(21	)%		(47	)%		26	%

·

Segment Net Revenues for the three months ended June 30, 2007 increased by US$ 4.8 million, or 84%, compared to the three months ended June 30, 2006. In local currency, Segment Net Revenues increased by 73%. Spot revenues increased by US$ 3.8 million, or 81%, as a result of a significant increase in the volume of GRPs sold. Non-spot revenues increased by US$ 1.0 million, or 104%, as a result of increased levels of sponsorship.

·	Segment EBITDA for the three months ended June 30, 2007 was a loss of US$ 2.2 million compared to a loss of US$ 2.6 million in the three months ended June 30, 2006, an improvement of 18%. In local currency, Segment EBITDA improved by 20%.

Costs charged in arriving at Segment EBITDA for the three months ended June 30, 2007 increased by US$ 4.3 million, or 52%, compared to the three months ended June 30, 2006. Cost of programming increased by US$ 4.0 million, or 94%, due to increased investment in local productions and syndicated programming to continue to grow ratings. Other operating costs decreased by US$ 0.5 million, or 15%, primarily due to lower salary and wage costs, partially offset by higher transmission costs as a result of increased transmitter coverage and also higher music rights costs. Selling, general and administrative expenses increased by US$ 0.8 million, or 62%.

Page 48

Index

Six months ended June 30, 2007 compared to the six months ended June 30, 2006

	CROATIA SEGMENT FINANCIAL INFORMATION
	For the Six Months Ended June 30, (US$ 000's)
	2007			2006			Movement
Spot revenues	$	13,503		$	7,751		$	5,752
Non-spot revenues		4,143			1,706			2,437
Segment Net Revenues	$	17,646		$	9,457		$	8,189

Represented by:
Broadcast operations	$	17,616		$	9,457		$	8,159
Non-broadcast operations		30			-			30
Segment Net Revenues	$	17,646		$	9,457		$	8,189

Segment EBITDA	$	(6,819)		$	(7,081)		$	262

Represented by:
Broadcast operations	$	(6,767)		$	(7,081)		$	314
Non-broadcast operations		(52)			-			(52)
Segment EBITDA	$	(6,819)		$	(7,081)		$	262

Segment EBITDA Margin		(39)	%		(75)	%		36	%

·

Segment Net Revenues for the six months ended June 30, 2007 increased by US$ 8.2 million, or 87%, compared to the six months ended June 30, 2006. In local currency, Segment Net Revenues increased by 73%. Spot revenues increased by US$ 5.8 million, or 74%, as a result of a significant increase in the volume of GRPs sold, augmented by increased prices. Non-spot revenues increased by US$ 2.4 million, or 143%, as a result of increased levels of sponsorship.

·	Segment EBITDA for the six months ended June 30, 2007 was a loss of US$ 6.8 million compared to a loss of US$ 7.1 million in the six months ended June 30, 2006, an improvement of 4%. In local currency, Segment EBITDA improved by 10%.

Costs charged in arriving at Segment EBITDA for the six months ended June 30, 2007 increased by US$ 7.9 million, or 48%, compared to the six months ended June 30, 2006. Cost of programming increased by US$ 7.8 million, or 93%, due to increased investment in local productions and syndicated programming. Other operating costs decreased by US$ 0.8 million, or 14%, primarily due to lower salary and wage costs, partially offset by higher transmission costs as a result of increased transmitter coverage and also higher music rights costs. Selling, general and administrative expenses increased by US$ 0.9 million, or 34%.

(B) CZECH REPUBLIC

Market Background: We estimate that the television advertising market in the Czech Republic remained stable in local currency during 2006. We expect the television advertising market to show high single digit growth in 2007. State television has reduced the amount of airtime that can be devoted to commercial advertising to 0.5% in 2007.

The national all day audience share of our channel, TV NOVA (Czech Republic), for the six months ended June 30, 2007 was 40.6% compared to 41.7% for the six months ended June 30, 2006. The major competitors are the two state-owned channels CT1 and CT2, with national all day audience shares for the six months ended June 30, 2007 of 22.2% and 8.3% respectively, and privately owned broadcaster TV Prima with a national all day audience share of 19.9%.

Page 49

Index

Prime time audience share grew from 43.2% in the six months ended June 30, 2006 to 44.7% in the six months ended June 30, 2007. Our average prime time ratings decreased from 17.8% to 17.0% over comparable periods, while prime time ratings for the whole market decreased from 41.1% in the six months ended June 30, 2006 to 38.0% in the six months ended June 30, 2007, reflecting the extremely warm weather enjoyed by much of Europe in 2007.

During the first quarter of 2006, we announced a new advertising sales strategy based on our belief that growth in the television advertising market in the Czech Republic has been impeded over the past several years due to broadcasters focusing on obtaining an increased share of revenues committed to television advertising rather than fostering market growth by focusing on maximizing value received from the sale of GRPs. The focus of the TV Nova (Czech Republic) group is now on the development of advertising revenues over the medium term by supporting and then capturing market growth through a more sophisticated pricing policy. In conjunction with this advertising strategy, the TV Nova (Czech Republic) group initiated a series of measures to reduce the costs of its operations, including the cancellation of poorly performing formats and reductions in operational costs. Our results in the first half of 2007 reflect the success of these initiatives to date.

Three months ended June 30, 2007 compared to the three months ended June 30, 2006

	CZECH REPUBLIC SEGMENT FINANCIAL INFORMATION
	For the Three Months Ended June 30, (US$ 000's)
	2007			2006			Movement
Spot revenues	$	74,048		$	49,390		$	24,658
Non-spot revenues		6,496			6,922			(426)
Segment Net Revenues	$	80,544		$	56,312		$	24,232

Represented by:
Broadcast operations	$	80,489		$	56,092		$	24,397
Non-broadcast operations		55			220			(165)
Segment Net Revenues	$	80,544		$	56,312		$	24,232

Segment EBITDA	$	47,595		$	29,509		$	18,086

Represented by:
Broadcast operations	$	47,822		$	29,463		$	18,359
Non-broadcast operations		(227)			46			(273)
Segment EBITDA	$	47,595		$	29,509		$	18,086

Segment EBITDA Margin		59	%		52	%		7	%

·

Segment Net Revenues for the three months ended June 30, 2007 increased by US$ 24.2 million, or 43%, compared to the three months ended June 30, 2006. In local currency, Segment Net Revenues increased by 33%. Spot revenues increased by US$ 24.7 million, or 50%, primarily due to an increase in the volume of GRPs sold as advertisers have shifted expenditure to our channel from our competitors, as well as increased average revenue per rating point sold. Non-spot revenue decreased by US$ 0.4 million, or 6%, primarily due to a reduction in the number of shows generating voting revenue in the three months ended June 30, 2007 compared to those programs broadcast in the three months ended June 30, 2006 and also a reduction in votes in the shows that were broadcast.

Page 50

Index

·

Segment EBITDA for the three months ended June 30, 2007 increased by US$ 18.1 million, or 61%, compared to the three months ended June 30, 2006, resulting in an EBITDA margin of 59% compared to 52% in the three months ended June 30, 2006. In local currency, Segment EBITDA increased by 48%. Costs charged in arriving at Segment EBITDA for the three months ended June 30, 2007 increased by US$ 6.1 million, or 23%, compared to the three months ended June 30, 2006. Cost of programming increased by US$ 2.3 million, or 15%, primarily due to increased investment in local productions. Other operating costs increased by US$ 3.3 million, or 49%, primarily due to increased accruals for performance-related bonus payments. Selling, general and administrative expenses increased by US$ 0.5 million, or 12%, primarily due to increased marketing and research costs.

Six months ended June 30, 2007 compared to the six months ended June 30, 2006

	CZECH REPUBLIC SEGMENT FINANCIAL INFORMATION
	For the Six Months Ended June 30, (US$ 000's)
	2007			2006			Movement
Spot revenues	$	120,712		$	82,833		$	37,879
Non-spot revenues		11,351			14,028			(2,677)
Segment Net Revenues	$	132,063		$	96,861		$	35,202

Represented by:
Broadcast operations	$	131,969		$	96,494		$	35,475
Non-broadcast operations		94			367			(273)
Segment Net Revenues	$	132,063		$	96,861		$	35,202

Segment EBITDA	$	73,262		$	42,335		$	30,927

Represented by:
Broadcast operations	$	73,759		$	42,319		$	31,440
Non-broadcast operations		(497)			16			(513)
Segment EBITDA	$	73,262		$	42,335		$	30,927

Segment EBITDA Margin		55	%		44	%		11	%

·

Segment Net Revenues for the six months ended June 30, 2007 increased by US$ 35.2 million, or 36%, compared to the six months ended June 30, 2006. In local currency, Segment Net Revenues increased by 25%. Spot revenues increased by US$ 37.9 million, or 46%, primarily due to an increase in the volume of GRPs sold, as well as increased average revenue per rating point sold. Non-spot revenue decreased by US$ 2.7 million, or 19%, primarily due to a reduction in the number of shows generating voting revenue in the six months ended June 30, 2007 compared to those programs broadcast in the six months ended June 30, 2006 and also a reduction in votes in the shows that were broadcast.

·

Segment EBITDA for the six months ended June 30, 2007 increased by US$ 30.9 million, or 73%, compared to the six months ended June 30, 2006, resulting in an EBITDA margin of 55% compared to 44% in the six months ended June 30, 2006. In local currency, Segment EBITDA increased by 58%. Costs charged in arriving at Segment EBITDA for the six months ended June 30, 2007 increased by US$ 4.2 million, or 8%, compared to the six months ended June 30, 2006. Cost of programming was in line with the six months ended June 30, 2006 as we focused on improving operational efficiency. Other operating costs increased by US$ 4.2 million, or 33%, primarily due to increased accruals for performance-related bonus payments. Selling, general and administrative expenses were in line with the six months ended June 30, 2006 primarily due to increased accruals for performance-related bonus payments. Selling, general and administrative expenses were in line with the six months ended June 30, 2006.

Page 51

Index

(C) ROMANIA

Market Background: We estimate that the television advertising market grew by approximately 32% - 37% in US dollars during 2006. We expect the television advertising market to show continued growth in the range of 25% to 30% in 2007.

The combined national all day audience share of PRO TV, ACASA and PRO CINEMA for the six months ended June 30, 2007 was 22.1% compared to 25.0% for the six months ended June 30, 2006. On March 1, 2007 we acquired the license to broadcast SPORT.RO which had an all day audience share of 1.9% in the six months ended June 30, 2007. We re-branded the channel SPORT.RO and re-launched it under its new name during April 2007. The major competitors are the two state-owned channels TVR1 and TVR2, with national all day audience shares for the six months ended June 30, 2007 of 13.5% and 4.8%, respectively, and privately owned broadcaster Antena 1 with 12.7%.

Prime time audience share for PRO TV, ACASA and PRO CINEMA decreased from 27.0% in the six months ended June 30, 2006 to 23.1% in the six months ended June 30, 2007. ACASA suffered a decline in share, as the popularity of our successful telenovellas has diminished following the decision by other competing stations to produce similar programs, while an increase in share for PRO CINEMA was offset by an equivalent decrease in PRO TV. Our average prime time ratings decreased from 11.3% to 8.7% over comparable periods, while prime time ratings for the whole market decreased from 41.6% in the six months ended June 30, 2006 to 37.6% in the six months ended June 30, 2007, reflecting the unusually warm weather conditions as well as the increased popularity of other forms of entertainment as consumer electronic products decine in price.

Three months ended June 30, 2007 compared to the three months ended June 30, 2006

	ROMANIA SEGMENT FINANCIAL INFORMATION
	For the Three Months Ended June 30, (US$ 000's)
	2007			2006			Movement
Spot revenues	$	49,069		$	35,735		$	13,334
Non-spot revenues		3,155			2,034			1,121
Segment Net Revenues	$	52,224		$	37,769		$	14,455

Represented by:
Broadcast operations	$	52,168		$	37,769		$	14,399
Non-broadcast operations		56			-			56
Segment Net Revenues	$	52,224		$	37,769		$	14,455

Segment EBITDA	$	22,530		$	16,424		$	6,106

Represented by:
Broadcast operations	$	22,625		$	16,424		$	6,201
Non-broadcast operations		(95)			-			(95)
Segment EBITDA	$	22,530		$	16,424		$	6,106

Segment EBITDA Margin		43	%		43	%		-

Page 52

Index

·

Segment Net Revenues for the three months ended June 30, 2007 increased by US$ 14.5 million, or 38%, compared to the three months ended June 30, 2006. Spot revenues increased by US$ 13.3 million, or 37%, driven primarily by increases in the average revenue per rating point sold in each of our three existing channels, which more than offset a decline in the volume of GRPs sold. Non-spot revenues increased by US$ 1.1 million, or 55%, primarily due to increased cable tariff revenue. The acquisition of Sport.ro added approximately US$ 2.2 million to our revenues for the three months ended June 30, 2007.

·

Segment EBITDA for the three months ended June 30, 2007 increased by US$ 6.1 million, or 37%, compared to the three months ended June 30, 2006, resulting in an unchanged EBITDA margin of 43%. Costs charged in arriving at Segment EBITDA for the three months ended June 30, 2007 increased by US$ 8.3 million, or 39%, compared to the three months ended June 30, 2006. Cost of programming grew by US$ 8.6 million, or 66%, due partially to the inclusion of the salary-related costs of production staff within cost of programming rather than operating costs; excluding the impact of this change in classification, cost of programming increased by US$ 6.4 million, or 49%, as a result of increased market competition and investment in quality programming. Other operating costs decreased by US$ 0.6 million, or 10%, after the difference in classification described above; excluding the impact of this change in classification, other operating costs increased by US$ 1.6 million, or 29%, primarily due to the impact of a weaker dollar on local currency denominated staffing costs. Selling, general and administrative expenses increased by US$ 0.3 million, or 10%, primarily due to increased marketing and research costs and increased office running costs. The acquisition of Sport.ro added approximately US$ 0.6 million to our Segment EBITDA for the three months ended June 30, 2007.

Six months ended June 30, 2007 compared to the six months ended June 30, 2006

	ROMANIA SEGMENT FINANCIAL INFORMATION
	For the Six Months Ended June 30, (US$ 000's)
	2007			2006			Movement
Spot revenues	$	85,604		$	63,870		$	21,734
Non-spot revenues		5,962			3,770			2,192
Segment Net Revenues	$	91,566		$	67,640		$	23,926

Represented by:
Broadcast operations	$	91,510		$	67,640		$	23,870
Non-broadcast operations		56			-			56
Segment Net Revenues	$	91,566		$	67,640		$	23,926

Segment EBITDA	$	37,666		$	28,037		$	9,629

Represented by:
Broadcast operations	$	37,899		$	28,037		$	9,862
Non-broadcast operations		(233)			-			(233)
Segment EBITDA	$	37,666		$	28,037		$	9,629

Segment EBITDA Margin		41	%		41	%		-

·

Segment Net Revenues for the six months ended June 30, 2007 increased by US$ 23.9 million, or 35%, compared to the six months ended June 30, 2006. Spot revenues increased by US$ 21.7 million, or 34%, driven primarily by increases in the average revenue per rating point sold in each of our three existing channels, which more than offset a decline in the volume of GRPs sold. Non-spot revenues increased by US$ 2.2 million, or 58%, primarily due to increased cable tariff revenue. The acquisition of Sport.ro added approximately US$ 2.9 million to our revenues for the six months ended June 30, 2007.

Page 53

Index

·

Segment EBITDA for the six months ended June 30, 2007 increased by US$ 9.6 million, or 34%, compared to the six months ended June 30, 2006, with an unchanged EBITDA margin of 41%. Costs charged in arriving at Segment EBITDA for the six months ended June 30, 2007 increased by US$ 14.3 million, or 36%, compared to the six months ended June 30, 2006. Cost of programming grew by US$ 14.5 million, or 58%, due partially to the inclusion of the salary-related costs of production staff within cost of programming rather than operating costs; excluding the impact of this change in classification, cost of programming increased by US$ 10.5 million, or 42%, as a result of increased market competition and investment in quality programming. Other operating costs decreased by US$ 0.7 million, or 6%, after the difference in classification described above; excluding the impact of this change in classification, other operating costs increased by US$ 3.3 million, or 34%, primarily due to the impact of a weaker dollar on local currency denominated staffing costs. Selling, general and administrative expenses increased by US$ 0.5 million, or 11%, primarily due to increased marketing and research costs and increased office running costs. The acquisition of Sport.ro added approximately US$ 0.8 million to our Segment EBITDA for the six months ended June 30, 2007.

(D) SLOVAK REPUBLIC

Market Background: We estimate that the television advertising market in the Slovak Republic experienced local currency growth of approximately 5% - 7% in 2006. We expect the television advertising market to show growth in the range of 15% - 25% in 2007.

MARKIZA TV is the leading channel in the Slovak Republic. National all day audience share for the six months ended June 30, 2007 was 34.4% compared to 32.2% for the six months ended June 30, 2006. The major competitor is the state-owned channel STV1, with a national all day audience share of 17.6% for the six months ended June 30, 2007. The national all day audience share of TV JOJ, the only other significant privately owned channel, was 16.1% for the six months ended June 30, 2007.

Our prime time audience share increased from 33.8% in the six months ended June 30, 2006 to 38.3% in the six months ended June 30, 2007 primarily due to strong local programs such as Bailando and Neighbors. Our average prime time ratings increased from 13.5% to 14.7% over comparable periods, while prime time ratings for the whole market decreased from 40.1% in the six months ended June 30, 2006 to 38.5% in the six months ended June 30, 2007, reflecting the impact of the Winter Olympics and the Soccer World Cup on viewing habits in the six months ended June 30, 2006.

Page 54

Three months ended June 30, 2007 compared to the three months ended June 30, 2006

	SLOVAK REPUBLIC SEGMENT FINANCIAL INFORMATION
	For the Three Months Ended June 30, (US$ 000's)
	2007			2006			Movement
Spot revenues	$	28,494		$	19,182		$	9,312
Non-spot revenues		1,158			864			294
Segment Net Revenues	$	29,652		$	20,046		$	9,606

Represented by:
Broadcast operations	$	29,563		$	20,039		$	9,524
Non-broadcast operations		89			7			82
Segment Net Revenues	$	29,652		$	20,046		$	9,606

Segment EBITDA	$	11,712		$	7,827		$	3,885

Represented by:
Broadcast operations	$	11,894		$	7,821		$	4,073
Non-broadcast operations		(182)			6			(188)
Segment EBITDA	$	11,712		$	7,827		$	3,885

Segment EBITDA Margin		39	%		39	%		-

·

Segment Net Revenues for the three months ended June 30, 2007 increased by US$ 9.6 million, or 48%, compared to the three months ended June 30, 2006. In local currency, Segment Net Revenues increased by 23%. The increase in Segment Net Revenues was due to an increase of US$ 9.3 million, or 49%, in spot revenues and an increase of US$ 0.3 million, or 34%, in non-spot revenues. The increase in spot revenues is mainly due to increases in the average revenue per rating point sold, as well as an increase in the volume of advertising spots sold.

·

Segment EBITDA for the three months ended June 30, 2007 increased by US$ 3.9 million, or 50%, compared to the three months ended June 30, 2006, resulting in an unchanged EBITDA margin of 39%. In local currency, Segment EBITDA increased by 23%. Costs charged in arriving at Segment EBITDA for the three months ended June 30, 2007 increased by US$ 5.7 million, or 47%, compared to the three months ended June 30, 2006. Cost of programming increased by US$ 3.5 million, or 54% primarily due to increased investment in local productions such as Bailando. Other operating costs increased by US$ 1.8 million, or 47%, primarily due to increased accruals for performance-related bonus payments and increased broadcast and operating expenses. Selling, general and administrative expenses increased by US$ 0.4 million, or 23%, primarily due to increased consultancy costs.

Page 55

Index

Six months ended June 30, 2007 compared to the six months ended June 30, 2006

	SLOVAK REPUBLIC SEGMENT FINANCIAL INFORMATION
	For the Six Months Ended June 30, (US$ 000's)
	2007			2006			Movement
Spot revenues	$	46,569		$	29,496		$	17,073
Non-spot revenues		1,760			1,756			4
Segment Net Revenues	$	48,329		$	31,252		$	17,077

Represented by:
Broadcast operations	$	48,225		$	31,245		$	16,980
Non-broadcast operations		104			7			97
Segment Net Revenues	$	48,329		$	31,252		$	17,077

Segment EBITDA	$	17,468		$	6,850		$	10,618

Represented by:
Broadcast operations	$	17,753		$	6,869		$	10,884
Non-broadcast operations		(285)			(19)			(266)
Segment EBITDA	$	17,468		$	6,850		$	10,618

Segment EBITDA Margin		36	%		22	%		14	%

·

Segment Net Revenues for the six months ended June 30, 2007 increased by US$ 17.1 million, or 55%, compared to the six months ended June 30, 2006. In local currency, Segment Net Revenues increased by 36%. The increase in Segment Net Revenues was due to an increase of US$ 17.1 million, or 58%, in spot revenues, with non-spot revenues in line with the six months ended June 30, 2007. The increase in spot revenues is mainly due to increases in the average revenue per rating point sold, as well as an increase in the volume of advertising spots sold. Our advertising revenues benefited from the launch of a new mobile phone operator during the six months ended June 30, 2007, as well as increased spending from existing customers, particularly in the pharmaceutical sector. Segment Net Revenues for the six months ended June 30, 2006 included approximately US$ 1.8 million in respect of the period prior to acquisition on January 23, 2006 when Markiza was accounted for as an equity affiliate.

·

Segment EBITDA for the six months ended June 30, 2007 increased by US$ 10.6 million, or 155%, compared to the six months ended June 30, 2006, resulting in an EBITDA margin of 36% compared to 22% in the six months ended June 30, 2006. In local currency, Segment EBITDA increased by 77%. Costs charged in arriving at Segment EBITDA for the six months ended June 30, 2007 increased by US$ 6.5 million, or 26%, compared to the six months ended June 30, 2006. Cost of programming increased by US$ 3.1 million, or 23%, due to increased investment in local productions and syndicated programming; the amount charged in the six months ended June 30, 2006 included a charge of US$ 0.7 million to write off an unsuccessful show. Other operating costs increased by US$ 2.4 million, or 31%, due to increased accruals for performance-related bonus payments, increased broadcast and operating expenses and increased music right costs. Selling, general and administrative expenses increased by US$ 0.9 million, or 28%, primarily due to increased consultancy and increased marketing and research costs. Costs charged in arriving at Segment EBITDA for the six months ended June 30, 2006 included US$ 1.7 million of programming costs, US$ 0.9 million of other operating costs and US$ 0.4 million of selling, general and administrative expenses in respect of the period prior to acquisition on January 23, 2006.

Page 56

Index

(E) SLOVENIA

Market Background: We estimate that the television advertising market in Slovenia experienced local currency growth of approximately 6% - 8% in 2006. We expect the television advertising market to show low single digit growth in 2007.

The combined national all day audience share of our two channels increased from 37.3% for the six months ended June 30, 2006 to 37.6% for the six months ended June 30, 2007. The major competitors are state-owned channels SLO1 and SLO2, with national all day audience shares for the six months ended June 30, 2007 of 23.2% and 8.9%, respectively.

Our prime time audience share decreased from 44.5% in the six months ended June 30, 2006 to 43.4% in the six months ended June 30, 2007, with an increased share in KANAL A, partially offsetting a decreased share in POP TV. Our average prime time ratings decreased from 15.0% to 14.8% over comparable periods, while prime time ratings for the whole market increased from 33.6% in the six months ended June 30, 2006 to 34.0% in the six months ended June 30, 2007.

On January 1, 2007 Slovenia adopted the Euro and we adopted the Euro as the functional currency of our Slovenia operations in place of the Slovenian Tolar.

Three months ended June 30, 2007 compared to the three months ended June 30, 2006

	SLOVENIA SEGMENT FINANCIAL INFORMATION
	For the Three Months Ended June 30, (US$ 000's)
	2007			2006			Movement
Spot revenues	$	17,435		$	14,934		$	2,501
Non-spot revenues		2,660			621			2,039
Segment Net Revenues	$	20,095		$	15,555		$	4,540

Represented by:
Broadcast operations	$	19,023		$	15,095		$	3,928
Non-broadcast operations		1,072			460			612
Segment Net Revenues	$	20,095		$	15,555		$	4,540

Segment EBITDA	$	8,388		$	6,430		$	1,958

Represented by:
Broadcast operations	$	8,017		$	6,296		$	1,721
Non-broadcast operations		371			134			237
Segment EBITDA	$	8,388		$	6,430		$	1,958

Segment EBITDA Margin		42	%		41	%		1	%

·

Segment Net Revenues for the three months ended June 30, 2007 increased by US$ 4.5 million, or 29%, compared to the three months ended June 30, 2006. Spot revenues increased by US$ 2.5 million, or 17%, as our operations benefited from an increase in the average revenue per thirty-second advertising spot, particularly from large fast-moving consumer goods clients and local retailers, which more than offset a decline in the volume of GRPs sold. Non-spot revenues increased by US$ 2.0 million, or 328%, due to an increased level of sponsorship and an increase in non-broadcast advertising revenue.

Page 57

·

Segment EBITDA for the three months ended June 30, 2007 increased by US$ 2.0 million, or 30%, compared to the three months June 30, 2006, resulting in an EBITDA margin of 42% compared to 41% in the three months ended June 30, 2006. Costs charged in arriving at Segment EBITDA for the three months ended June 30, 2007 increased by US$ 2.6 million, or 28%, compared to the three months ended June 30, 2006. Cost of programming grew by US$ 2.5 million, or 59%, due to increased investment in programming in a more competitive market environment. Other operating costs decreased by US$ 0.4 million, or 12%, primarily due to lower salary and freelance costs, partially offset by higher music rights costs and higher transmitter and associated maintenance costs. Selling, general and administrative expenses increased by US$ 0.5 million, or 39%, primarily due to higher office running costs and increased marketing and research costs.

Six months ended June 30, 2007 compared to the six months ended June 30, 2006

	SLOVENIA SEGMENT FINANCIAL INFORMATION
	For the Six Months Ended June 30, (US$ 000's)
	2007			2006			Movement
Spot revenues	$	28,760		$	24,675		$	4,085
Non-spot revenues		4,004			1,107			2,897
Segment Net Revenues	$	32,764		$	25,782		$	6,982

Represented by:
Broadcast operations	$	31,261		$	25,027		$	6,234
Non-broadcast operations		1,503			755			748
Segment Net Revenues	$	32,764		$	25,782		$	6,982

Segment EBITDA	$	11,389		$	9,463		$	1,926

Represented by:
Broadcast operations	$	11,039		$	9,305		$	1,734
Non-broadcast operations		350			158			192
Segment EBITDA	$	11,389		$	9,463		$	1,926

Segment EBITDA Margin		35	%		37	%		(2)	%

·

Segment Net Revenues for the six months ended June 30, 2007 increased by US$ 7.0 million, or 27%, compared to the six months ended June 30, 2006. Spot revenues increased by US$ 4.1 million, or 17%, as our operations benefited from an increase in the average revenue per thirty-second advertising spot, which more than offset a decline in the volume of GRPs sold. Non-spot revenues increased by US$ 2.9 million, or 262%, due to an increased level of sponsorship and an increase in non-broadcast advertising revenue.

Segment EBITDA for the six months ended June 30, 2007 increased by US$ 1.9 million, or 20%, compared to the six months ended June 30, 2006, resulting in an EBITDA margin of 35% compared to 37% in the six months ended June 30, 2006. Costs charged in arriving at Segment EBITDA for the six months ended June 30, 2007 increased by US$ 5.1 million, or 31%, compared to the six months ended June 30, 2006. Cost of programming grew by US$ 4.8 million, or 65%, due to increased investment in programming in a more competitive market environment. Other operating costs decreased by US$ 0.7 million, or 11%, primarily due to lower salary and freelance costs, partially offset by higher music rights costs and higher transmitter and associated maintenance costs. Selling, general and administrative expenses increased by US$ 1.0 million, or 40%, primarily due to higher marketing and research costs and higher office running costs.

Page 58

Index

(F) UKRAINE (STUDIO 1+1)

Market Background: We estimate that the television advertising market in Ukraine, where sales are denominated primarily in US dollars, experienced growth of approximately 28% - 31% in 2006.

STUDIO 1+1 had a national all day audience share of 15.9% for the six months ended June 30, 2007 compared to 18.8% for the six months ended June 30, 2006. Our competitors include: Inter, with a national all day audience share of 19.6%, Novy Kanal with 7.7%, ICTV with 7.1% and STB with 7.2%.

Our prime time audience share decreased from 24.1% in the six months ended June 30, 2006 to 18.5% in the six months ended June 30, 2007. Many larger major channels have lost audience share to new niche channels. Our share in the six months ended June 30, 2006 reflected the outstanding success of a show called Ugly Betty. Our average prime time ratings decreased from 9.1% to 6.6% over comparable periods, while prime time ratings for the whole market decreased from 37.8% in the six months ended June 30, 2006 to 35.5% in the six months ended June 30, 2007.

While the television advertising market has shown recovery in the second quarter it continues to lag behind expectations. Advertisers have been cautious in spending their budgets in the light of continuing political uncertainty arising from the disagreements between the Ukrainian President and Prime Minister.

In addition, our independent sales house Video International (Prioritet) has lost many of its broadcasting clients to its major rival InterReklama, which now has approximately 70% of available advertising inventory at its disposal for advertising clients. According to Video International, in order to cover the cash costs of financial guarantees made in the early part of the year to new and existing broadcasting clients, InterReklama discounted prices dramatically in the early part of the year. Subsequently, they have continued to exercise strong negotiating leverage with their significant broadcaster base. However, we have recently seen a recovery in pricing during the second quarter from the heavy discounting in the first quarter.

It is expected that parliamentary elections will take place on September 30, 2007 and will lead to strong growth of the television advertising market in the fourth quarter. Video International remains optimistic that, if the formation of a new government following the elections is rapid, advertising spending deferred from the first half of the year will be available in the final quarter and may result in an annual year-on-year market growth of at least 30%. It is likely that broadcasters will also benefit from significant additional political advertising spending during the election season in the third quarter. However, given the uncertainties surrounding the factors described above, there is a wide range of possible outcomes for market development in 2007.

Page 59

Index

Three months ended June 30, 2007 compared to the three months ended June 30, 2006

	UKRAINE (STUDIO 1+1) SEGMENT FINANCIAL INFORMATION
	For the Three Months Ended June 30, (US$ 000's)
	2007			2006			Movement
Spot revenues	$	18,285		$	17,596		$	689
Non-spot revenues		4,416			3,466			950
Segment Net Revenues	$	22,701		$	21,062		$	1,639

Represented by:
Broadcast operations	$	22,701		$	21,062		$	1,639
Non-broadcast operations		-			-			-
Segment Net Revenues	$	22,701		$	21,062		$	1,639

Segment EBITDA	$	565		$	6,037		$	(5,472)

Represented by:
Broadcast operations	$	716		$	6,037		$	(5,321)
Non-broadcast operations		(151)			-			(151)
Segment EBITDA	$	565		$	6,037		$	(5,472)

Segment EBITDA Margin		2	%		29	%		(27)	%

·

Segment Net Revenues for the three months ended June 30, 2007 increased by US$ 1.6 million, or 8%, compared to the three months ended June 30, 2006. Spot revenues increased by US$ 0.6 million, or 4%. There was a decrease in the volume of GRPs sold in the three months ended June 30, 2007 compared to the three months ended June 30, 2006 as our ratings declined due to the poor performance of the Russian series of Mothers and Daughters and of Damned Paradise (which aired following the conclusion of the successful current run of Cadets), particularly as against the runaway success of a new Russian series Day of Tatyana on Inter, which is expected to run until early 2008. We also suffered increased competition from other broadcasters. These factors were partially offset by an increase in the average revenue per rating point sold. Non-spot revenues increased by US$ 1.0 million, or 27%, primarily due to increased sponsorship and the sale of surplus programming.

·

Segment EBITDA for the three months ended June 30, 2007 decreased by US$ 5.5 million, or 87%, compared to the three months ended June 30, 2006, resulting in an EBITDA margin of 2% compared to 29% in the three months ended June 30, 2006. Costs charged in arriving at Segment EBITDA for the three months ended June 30, 2007 increased by US$ 7.1 million, or 47%, compared to the three months ended June 30, 2006. Cost of programming grew by US$ 7.7 million, or 87%, including a charge of US$ 2.2 million to write off poorly performing programming, principally second runs of American series. The increase in cost of programming reflects continued price inflation for Russian programming, which drives strong ratings in the market, as well as increased investment in such programming to improve our programming schedule and boost ratings following disappointing ratings in the first half of 2007 and against unusually strong programming on Inter. Other operating costs increased by US$ 1.0 million, or 31%, due to increased salary costs and increased broadcast operating expenses. Selling, general and administrative expenses decreased by US$ 1.6 million, or 53%, primarily due to decreased taxes and reduced bad debt expense.

Page 60

Index

Six months ended June 30, 2007 compared to the six months ended June 30, 2006

	UKRAINE (STUDIO 1+1) SEGMENT FINANCIAL INFORMATION
	For the Six Months Ended June 30, (US$ 000's)
	2007			2006			Movement
Spot revenues	$	33,106		$	40,324		$	(7,218	)
Non-spot revenues		7,670			6,216			1,454
Segment Net Revenues	$	40,776		$	46,540		$	(5,764	)

Represented by:
Broadcast operations	$	40,776		$	46,540		$	(5,764	)
Non-broadcast operations		-			-			-
Segment Net Revenues	$	40,776		$	46,540		$	(5,764	)

Segment EBITDA	$	(1,805	)	$	17,024		$	(18,829	)

Represented by:
Broadcast operations	$	(1,622	)	$	17,024		$	(18,646	)
Non-broadcast operations		(183	)		-			(183	)
Segment EBITDA	$	(1,805	)	$	17,024		$	(18,829	)

Segment EBITDA Margin		(4	)%		37	%		(41	)%

·

Segment Net Revenues for the six months ended June 30, 2007 decreased by US$ 5.8 million, or 12%, compared to the six months ended June 30, 2006. Spot revenues decreased by US$ 7.2 million, or 18%. There was a decrease in the volume of GRPs sold as our ratings declined due to the poor performance of certain series on Studio 1+1 and increased competition from other broadcasters. There was also a decrease in the average revenue per rating point sold in the six months ended June 30, 2007 compared to the six months ended June 30, 2006 due to extreme price competition in the first quarter. In the six months ended June 30, 2006, we benefited from US$ 8.4 million of political advertising revenue ahead of the parliamentary elections in March 2006 as well as the extraordinary ratings success of the Russian series Ugly Betty, which ran until July 2006. Non-spot revenues increased by US$ 1.5 million, or 23%, primarily due to the sale of surplus programming and increased sponsorship.

·

Segment EBITDA for the six months ended June 30, 2007 decreased by US$ 18.8 million, or 111%, compared to the six months ended June 30, 2006, resulting in an EBITDA loss of (4)% compared to an EBITDA margin of 37% in the six months ended June 30, 2006. Costs charged in arriving at Segment EBITDA for the six months ended June 30, 2007 increased by US$ 13.1 million, or 44%, compared to the six months ended June 30, 2006. Cost of programming grew by US$ 13.0 million, or 75%, including a charge of US$ 2.7 million to write off poorly performing programming, principally second runs of American series. The increase in cost of programming reflects continued price inflation for Russian programming, which drives strong ratings in the market, as well as increased investment in such programming to improve our programming schedule and boost ratings following disappointing ratings in the first half of 2007 and against unusually strong programming on Inter. Other operating costs increased by US$ 1.6 million, or 22%, due to increased salary costs and increased broadcast operating expenses. Selling, general and administrative expenses decreased by US$ 1.5 million, or 27%, primarily due to decreased taxes and reduced bad debt expense.

We plan continued investment in programming throughout the remainder of 2007 as we seek to recover audience share and improve profitability. The performance of our Ukraine operations remains subject both to political developments, which can have a significant impact on market development in the second half of 2007, and to the competitive dynamics of the market (See Part II, Item IA – “Risk Factors”).

Page 61

Index

(G) UKRAINE (KINO, CITI)

On January 11, 2006, we acquired a 65.5% interest in Ukrpromtorg 2003 LLC, owner of 92.2% of Gravis LLC, which operated the local channels, CHANNEL 35 and CHANNEL 7. In July 2006, we ceased operating CHANNEL 7 and launched a new entertainment channel, KINO, targeted at a younger demographic. On December 1, 2006, we ceased operating CHANNEL 35 and launched a new youth-oriented channel, CITI, with a Kiev-wide reach.

KINO and CITI, both of which target a youth market have as their main competitors ICTV, TONIS and NTN. As at June 30, 2007, KINO had a technical reach of approximately 53.1% and in the six months ended June 30, 2007 achieved a 15-50 prime time audience share in the Kiev region of 2.2%. CITI had a technical reach of approximately 88.0% of the population of the city of Kiev and the Kiev region. In the six months ended June 30, 2007 CITI achieved a 4+ prime time audience share of 1.5% in Kiev and the Kiev region.

Three months ended June 30, 2007 compared to the three months ended June 30, 2006

	UKRAINE (KINO, CITI) SEGMENT FINANCIAL INFORMATION
	For the Three Months Ended June 30, (US$ 000's)
	2007			2006			Movement
Spot revenues	$	334		$	106		$	228
Non-spot revenues		320			92			228
Segment Net Revenues	$	654		$	198		$	456

Represented by:
Broadcast operations	$	654		$	198		$	456
Non-broadcast operations		-			-			-
Segment Net Revenues	$	654		$	198		$	456

Segment EBITDA	$	(1,755)		$	(432)		$	(1,323)

Represented by:
Broadcast operations	$	(1,755)		$	(432)		$	(1,323)
Non-broadcast operations		-			-			-
Segment EBITDA	$	(1,755)		$	(432)		$	(1,323)

Segment EBITDA Margin		(268)	%		(218)	%		(50)	%

·

Segment Net Revenues for the three months ended June 30, 2007 increased by US$ 0.5 million, or 230%, compared to the three months ended June 30, 2006. Spot revenues increased by US$ 0.2 million, or 215%. Non-spot revenues increased by US$ 0.2 million, or 248%, primarily due to increased program sponsorship.

·

Segment EBITDA for the three months ended June 30, 2007 decreased by US$ 1.3 million, or 306%, compared to the three months ended June 30, 2006, resulting in an EBITDA margin of (268)% compared to (218)% in the three months ended June 30, 2006. Costs charged in arriving at Segment EBITDA for the three months ended June 30, 2007 increased by US$ 1.8 million, or 282%, compared to the three months ended June 30, 2006 as we continued to develop the channels. Cost of programming grew by US$ 1.3 million, or 854%. Other operating costs increased by US$ 0.2 million, or 62%. Selling, general and administrative expenses increased by US$ 0.3 million, or 313%.

Page 62

Index

Six months ended June 30, 2007 compared to the six months ended June 30, 2006

	UKRAINE (KINO, CITI) SEGMENT FINANCIAL INFORMATION
	For the Six Months Ended June 30, (US$ 000's)
	2007			2006(1)			Movement
Spot revenues	$	477		$	321		$	156
Non-spot revenues		575			251			324
Segment Net Revenues	$	1,052		$	572		$	480

Represented by:
Broadcast operations	$	1,052		$	572		$	480
Non-broadcast operations		-			-			-
Segment Net Revenues	$	1,052		$	572		$	480

Segment EBITDA	$	(4,172)		$	(557)		$	(3,615)

Represented by:
Broadcast operations	$	(4,172)		$	(557)		$	(3,615)
Non-broadcast operations		-			-			-
Segment EBITDA	$	(4,172)		$	(557)		$	(3,615)

Segment EBITDA Margin		(397)	%		(97)	%		(300)	%

(1) From acquisition on January 11, 2006 only

·

Segment Net Revenues for the six months ended June 30, 2007 increased by US$ 0.5 million, or 84%, compared to the six months ended June 30, 2006. Spot revenues increased by US$ 0.2 million, or 49%. Non-spot revenues increased by US$ 0.3 million, or 129%, primarily due to increased program sponsorship.

·

Segment EBITDA for the six months ended June 30, 2007 decreased by US$ 3.6 million, or 649%, compared to the six months ended June 30, 2006, resulting in an EBITDA margin of (397)% compared to (97)% in the six months ended June 30, 2006. Costs charged in arriving at Segment EBITDA for the six months ended June 30, 2007 increased by US$ 4.1 million, or 362%, compared to the six months ended June 30, 2006 as we continued to develop the channels. Cost of programming grew by US$ 3.0 million, or 1465%. Other operating costs increased by US$ 0.6 million, or 101%. Selling, general and administrative expenses increased by US$ 0.5 million, or 167%.

Page 63

Index

PROGRAMMING PAYMENTS AND PROGRAM AMORTIZATION

Our cost of programming for the three and six months ended June 30, 2007 and 2006 was as follows:

COST OF PROGRAMMING
	For the Three Months Ended June 30, (US$ 000’s)				For the Six Months Ended June 30, (US$ 000’s)
	2007		2006		2007		2006

Production expenses	$	40,778	$	26,045	$	68,334	$	49,020
Program amortization		41,995		26,805		80,792		52,248
Cost of programming	$	82,773	$	52,850	$	149,126	$	101,268

Production expenses represent the cost of in-house productions as well as locally commissioned programming, such as news, current affairs and game shows. The cost of broadcasting all other purchased programming is recorded as program amortization.

Total consolidated programming costs (including amortization of programming rights and production costs) increased by US$ 29.9 million, or 57 %, in the three months ended June 30, 2007 compared to the three months ended June 30, 2006 primarily due to:

·	US$ 4.0 million of additional programming costs from our Croatia operations;

·	US$ 2.3 million of additional programming costs from our Czech Republic operations.

·	US$ 8.6 million of additional programming costs from our Romania operations;

·	US$ 3.5 million of additional programming costs from our Slovak Republic operations;

·	US$ 2.5 million of additional programming costs from our Slovenia operations;

·	US$ 7.7 million of additional programming costs from our Ukraine (STUDIO 1+1) operations; and

·	US$ 1.3 million of additional programming costs from our Ukraine (KINO, CITI) operations;

Total consolidated programming costs (including amortization of programming rights and production costs) increased by US$ 47.9 million, or 47 %, in the six months ended June 30, 2007 compared to the six months ended June 30, 2006 primarily due to:

·	US$ 7.8 million of additional programming costs from our Croatia operations;

·	US$ 14.4 million of additional programming costs from our Romania operations;

·	US$ 4.8 million of additional programming costs from our Slovak Republic operations, which have been consolidated for the entire six-month period in 2007;

·	US$ 4.8 million of additional programming costs from our Slovenia operations;

·	US$ 13.0 million of additional programming costs from our Ukraine (STUDIO 1+1) operations; and

·	US$ 3.0 million of additional programming costs from our Ukraine (KINO, CITI) operations;

Page 64

Index

The amortization of acquired programming for each of our consolidated operations for the three and six months ended June 30, 2007 and 2006, is set out in the table below. For comparison, the table also shows the cash paid for programming by each of our operations in the respective periods. The cash paid for programming by our operations in Croatia, the Czech Republic, Romania, Slovenia, Ukraine and the Slovak Republic (for the period from January 23, 2006) is reflected within net cash provided by continuing operating activities in our consolidated statement of cash flows.

PROGRAM AMORTIZATION AND CASH PAID FOR PROGRAMMING
	For the Three Months Ended June 30, (US$ 000’s)				For the Six Months Ended June 30, (US$ 000’s)
	2007		2006		2007		2006
Program amortization:
Croatia (NOVA TV)	$	5,234	$	3,472	$	10,634	$	6,890
Czech Republic (TV NOVA)		7,295		6,506		13,851		13,889
Romania (PRO TV, ACASA, PRO CINEMA, PRO TV INTERNATIONAL and SPORT.RO)		9,906		7,074		19,335		13,790
Slovak Republic (MARKIZA TV) (post-acquisition)		2,969		(1)3,642		6,176		(1)4,078
Slovenia (POP TV and KANAL A)		2,246		1,788		4,442		3,205
Ukraine (STUDIO 1+1)		13,561		5,964		24,489		12,010
Ukraine (KINO, CITI)		784		94		1,865		121
	$	41,995	$	28,540		80,792	$	53,983

(1) Includes the program amortization of our operations in the Slovak Republic (MARKIZA TV) for the period prior to January 23, 2006 when they were accounted for as an equity affiliate

Cash paid for programming:
Croatia (NOVA TV)	$	10,002	$	3,232	$	10,907	$	7,598
Czech Republic (TV NOVA)		4,269		4,277		10,846		16,213
Romania (PRO TV, ACASA, PRO CINEMA, PRO TV INTERNATIONAL and SPORT.RO)		12,931		10,789		22,977		17,395
Slovak Republic (MARKIZA TV)		4,466		2,263		8,165		5,542
Slovenia (POP TV and KANAL A)		2,480		1,680		4,652		3,499
Ukraine (STUDIO 1+1)		16,075		5,437		26,559		13,409
Ukraine (KINO, CITI)		375		273		1,117		388
	$	50,598	$	27,951	$	85,223	$	64,044

IV. Analysis of the Results of Consolidated Operations

IV (a) Net Revenues for the three months ended June 30, 2007 compared to the three months ended June 30, 2006

Our consolidated net revenues increased by US$ 59.7 million, or 38%, for the three months ended June 30, 2007 compared to the three months ended June 30, 2006. See discussion in Item 2, III. “Analysis of Segment Results”.

IV (b) Net Revenues for the six months ended June 30, 2007 compared to the six months ended June 30, 2006

* From January 23, 2006 only.

Our consolidated net revenues for the six months ended June 30, 2007 increased by US$ 87.9 million, or 32%, compared to the six months ended June 30, 2006. See discussion in Item 2, III. “Analysis of Segment Results”.

IV (c) Cost of Revenues for the three months ended June 30, 2007 compared to the three months ended June 30, 2006

Total consolidated cost of revenues increased by US$ 36.9 million, or 41%, in the three months ended June 30, 2007 compared to the three months ended June 30, 2006.

Operating costs: Total consolidated operating costs (excluding programming costs, depreciation of station property, plant and equipment, amortization of broadcast licenses and other intangibles as well as station selling, general and administrative expenses) for the three months ended June 30, 2007 increased by US$ 4.9 million, or 19%, compared to the three months ended June 30, 2006. See discussion in Item 2, III. “Analysis of Segment Results”.

Cost of programming: Consolidated programming costs (including amortization of programming rights and production costs) for the three months ended June 30, 2007 increased by US$ 29.9 million, or 57%, compared to the three months ended June 30, 2006. See discussion in Item 2, III. “Analysis of Segment Results”.

Depreciation of property, plant and equipment: Total consolidated depreciation of property, plant and equipment for the three months ended June 30, 2007 increased by US$ 1.6 million, or 27%, compared to the three months ended June 30, 2006 primarily due to depreciation of newly acquired production equipment assets across each of our operations.

Amortization of broadcast licenses and other intangibles: Total consolidated amortization of broadcast licenses and other intangibles for the three months ended June 30, 2007 increased by US$ 0.5 million, or 12%, compared to the three months ended June 30, 2006 primarily due to the amortization of the broadcast licenses and customer relationships of our Romania operations arising on our acquisition of an increased stake on June 1, 2007.

IV (d) Cost of Revenues for the six months ended June 30, 2007 compared to the six months ended June 30, 2006

Total consolidated cost of revenues increased by US$ 59.6 million, or 35%, in the six months ended June 30, 2007 compared to the six months ended June 30, 2006.

Operating costs: Total consolidated operating costs (excluding programming costs, depreciation of station property, plant and equipment, amortization of broadcast licenses and other intangibles as well as station selling, general and administrative expenses) for the six months ended June 30, 2007 increased by US$ 7.6 million, or 15%, compared to the six months ended June 30, 2006. See discussion in Item 2, III. “Analysis of Segment Results”.

Cost of programming: Consolidated programming costs (including amortization of programming rights and production costs) for the six months ended June 30, 2007 increased by US$ 47.9 million, or 47%, compared to the six months ended June 30, 2006. See discussion in Item 2, III. “Analysis of Segment Results”.

Depreciation of property, plant and equipment: Total consolidated depreciation of property, plant and equipment for the six months ended June 30, 2007 increased by US$ 2.8 million, or 24%, compared to the six months ended June 30, 2006 primarily due to depreciation of newly acquired production equipment assets across each of our operations.

Amortization of broadcast licenses and other intangibles: Total consolidated amortization of broadcast licenses and other intangibles for the six months ended June 30, 2007 increased by US$ 1.4 million, or 15%, compared to the six months ended June 30, 2006 primarily due to the amortization of the broadcast licenses and customer relationships of our Romania and Slovak Republic operations arising on our acquisition of increased stakes in 2006 and 2007.

IV (e) Station Selling, General and Administrative Expenses for the three months ended June 30, 2007 compared to the three months ended June 30, 2006

Total consolidated station selling, general and administrative expenses increased by US$ 1.2 million, or 8%, in the three months ended June 30, 2007 compared to the three months ended June 30, 2006. See discussion in Item 2, III. “Analysis of Segment Results”.

IV (f) Station Selling, General and Administrative Expenses for the six months ended June 30, 2007 compared to the six months ended June 30, 2006

Total consolidated station selling, general and administrative expenses increased by US$ 2.8 million, or 10%, in the six months ended June 30, 2007 compared to the six months ended June 30, 2006. See discussion in Item 2, III. “Analysis of Segment Results”.

IV (g) Corporate Operating Costs for the three months ended June 30, 2007 compared to the three months ended June 30, 2006

Corporate operating costs (excluding non-cash stock-based compensation) for the three months ended June 30, 2007 decreased by US$ 0.9 million, or 12%, compared to the three months ended June 30, 2006, primarily due to:

The increase in the charge for non-cash stock-based compensation for the three months ended June 30, 2007 compared to the three months ended June 30, 2006 reflects an increase in the number of stock options granted in 2006 compared to prior years as well as an increase in the fair value of stock options as our stock price increased in recent years. For more details, see Part I Item 1, Note 14.

IV (h) Corporate Operating Costs for the six months ended June 30, 2007 compared to the six months ended June 30, 2006

Corporate operating costs (excluding non-cash stock-based compensation) for the six months ended June 30, 2007 increased by US$ 5.4 million, or 38%, compared to the six months ended June 30, 2006, primarily due to:

·	A charge of EUR 4.5 million (approximately US$ 6.0 million) in respect of the estimated cost of settlement of our Croatia litigation (see Item 1, Note 18);

·	Increased staff-related costs; and

·	Increased business development expenses incurred in researching potential acquisition targets, partly offset by:

·

Decreased property-related costs, as the expense incurred in the six months ended June 30, 2006 included a lease exit charge of approximately US$ 1.6 million (including additional depreciation of US$ 0.3 million) incurred following relocation of our London office during the first quarter of 2006; and

·	Decreased legal costs incurred in connection with legal proceedings in respect of our Ukraine operations.

IV (i) Impairment charge for the three and six months ended June 30, 2007 compared to the three and six months ended June 30, 2006

When we updated our medium-term forecast models at June 30, 2006, we determined that the forecast future cash flows of our Croatia operations had decreased compared to our previous forecast. We therefore reviewed the carrying value of the intangible assets with indefinite lives to determine whether the assets are impaired. As a result of our analysis, we recognized an impairment charge of US$ 0.7 million to write down the carrying value of goodwill to US$ nil as at June 30, 2006.

IV (j) Operating Income for the three months ended June 30, 2007 compared to the three months ended June 30, 2006

Operating income for the three months ended June 30, 2007 increased by US$ 22.5 million, or 51%, compared to the three months ended June 30, 2006. Operating margin was 31%, compared with 28% for the three months ended June 30, 2006.

IV (k) Operating Income for the six months ended June 30, 2007 compared to the six months ended June 30, 2006

Operating income for the six months ended June 30, 2007 increased by US$ 19.7 million, or 32.6%, compared to the six months ended June 30, 2006. Operating margin was 24%, compared with 22% for the six months ended June 30, 2006.

IV (l) Other income / (expense) items for the three months ended June 30, 2007 compared to the three months ended June 30, 2006

Interest income for the three months ended June 30, 2007 was in line with that recognized in the three months ended June 30, 2006.

Interest expense for the three months ended June 30, 2007 increased by US$ 8.1 million compared to the three months ended June 30, 2006, primarily as a result of US$ 6.9 million of costs associated the redemption of our 2012 Floating Rate Notes as well as an increase in interest rates.

Foreign currency exchange loss, net: For the three months ended June 30, 2007 we recognized a US$ 2.1 million loss primarily as a result of the strengthening of the Euro against the dollar during the three-month period. Our fixed and floating rate Senior Notes are denominated in Euros, and we incurred a transaction loss of approximately US$ 6.1 million due to movements in the spot rate between March 31, 2007 and June 30, 2007. For the three months ended June 30, 2006, we recognized a transaction loss of US$ 20.6 million.

Change in fair value of derivatives: For the three months ended June 30, 2007 we recognized a US$ 7.5 million gain as a result of the change in the fair value of the currency swaps entered into on April 27, 2006. For further information, see Part I Item 1, Note 12.

Other (expense) / income : For the three months ended June 30, 2007 we incurred other expenses of US$ 0.5 million compared to income of US$ 0.2 million for the three months ended June 30, 2006.

Provision for income taxes: The provision for income taxes for the three months ended June 30, 2007 was US$ 13.4 million compared to US$ 3.6 million for the three months ended June 30, 2006 as a result of our increased profitability. Our effective tax rate for the three months ended June 30, 2007 was 25% compared to 29% for the three months ended June 30, 2006.

Minority interest in income of consolidated subsidiaries: For the three months ended June 30, 2007, we recognized a charge of US$ 5.7 million in respect of the minority interest in the income of consolidated subsidiaries, compared to a charge of US$ 1.3 million for the three months ended June 30, 2006. This reflected the strong increase in profitability of our Slovak Republic operations.

Discontinued operations: For the three months ended June 30, 2007 we recognized a charge of US$ nil in respect of discontinued operations compared to US$ 1.3 million for the three months ended June 30, 2006.

On June 19, 2003, our Board of Directors decided to withdraw from operations in the Czech Republic. On October 23, 2003, we sold our 93.2% interest in CNTS to our former Czech Republic operating company, for US$ 53.2 million.

The revenues and expenses of our former Czech Republic operations and the award income and related legal expenses have therefore all been treated as discontinued operations. For the three months ended June 30, 2006, the amounts credited to discontinued operations largely represented revised estimates of additional payments we expect to make to the Dutch tax authorities pursuant to the agreement we entered into on February 9, 2004 (see also Part I, Item 1, Note 17).

IV (m) Other income / (expense) items for the six months ended June 30, 2007 compared to the six months ended June 30, 2006

Change in fair value of derivatives: For the six months ended June 30, 2007 we recognized a US$ 12.1 million gain as a result of the change in the fair value of the currency swaps entered into on April 27, 2006. For further information, see Part I Item 1, Note 12.

Other expense: For the six months ended June 30, 2007 we incurred other expenses of US$ 0.8 million compared to US$ 0.4 million for the six months ended June 30, 2006.

Equity in income / (loss) of unconsolidated affiliates: Some of our broadcasting licenses were held by unconsolidated affiliates over which we had minority blocking rights but not majority control. These affiliates were accounted for using the equity method.

Equity in income / (loss) of unconsolidated affiliates for the six months ended June 30, 2007 decreased by US$ 0.7 million compared to the six months ended June 30, 2006 as detailed below:

Discontinued operations: For the six months ended June 30, 2007 we recognized a charge of US$ nil in respect of discontinued operations compared to US$ 2.5 million for the six months ended June 30. 2006.

On June 19, 2003, our Board of Directors decided to withdraw from operations in the Czech Republic. On October 23, 2003, we sold our 93.2% interest in CNTS to our former Czech Republic operating company, for US$ 53.2 million.

The revenues and expenses of our former Czech Republic operations and the award income and related legal expenses have therefore all been treated as discontinued operations. For the six months ended June 30, 2006, the amounts charged to discontinued operations represent additional payments we expect to make to the Dutch tax authorities pursuant to the agreement we entered into on February 9, 2004 (see also Item 1, Note 17).

IV (n) Condensed consolidated balance sheet as at June 30, 2007 compared to December 31, 2006

Current assets: Current assets at June 30, 2007 increased US$ 13.0 million compared to December 31, 2006, primarily as a result of an increase in accounts receivable.

Non-current assets: Non-current assets at June 30, 2007 increased US$ 68.3 million compared to December 31, 2006, primarily as a result of the recognition of goodwill and other intangible assets following our acquisition of Sport.ro and an additional 5% stake in our Romania operations.

Current liabilities: Current liabilities at June 30, 2007 increased US$ 31.3 million compared to December 31, 2006, reflecting increases in deferred income, authors’ rights and payroll taxes partially offset by a decrease in accounts payable.

Non-current liabilities: Non-current liabilities at June 30, 2007 increased US$ 37.4 million compared to December 31, 2006, primarily as a result of our issuance of EUR 150.0 million of floating rate Senior Notes, partially offset by the redemption of EUR 125.0 million of floating rate Senior Notes issued in May 2005.

Minority interests in consolidated subsidiaries: Minority interests in consolidated subsidiaries at June 30, 2007 decreased US$ 4.6 million compared to December 31, 2006, primarily as a result of our acquisition of an additional 5% stake in our Romania operations.

Shareholders’ equity: Total shareholders’ equity at June 30, 2007 increased US$ 17.3 million compared to December 31, 2006, primarily as a result of the net income of US$ 34.3 million for the six months ended June 30, 2007, partially offset by the decrease in Other Comprehensive Income (US$ 19.5 million) and the impact of the adoption of FIN 48 (US$ 3.2 million). Included in the total shareholders’ equity were proceeds from the exercise of stock options (US$ 0.7million) and a stock-based compensation charge of US$ 2.6 million.

V. Liquidity and Capital Resources

V (a) Summary of cash flows

Cash and cash equivalents decreased by US$ 29.2 million during the six months ended June 30, 2007. The change in cash and cash equivalents is summarized as follows:

Operating Activities

Cash generated from continuing operations decreased from US$ 37.3 million in the six months ended June 30, 2006 to US$ 21.6 million in the six months ended June 30, 2007, with strong increases in the amount of cash generated by all our stations outside Ukraine from improved operational performance, as well as a reduction in cash paid for taxes following simplification of our corporate structure in the Czech Republic. However, these positive factors were more than offset by increased investment in programming, particularly in Ukraine, which is experiencing significant price inflation for popular Russian series and making additional investments in such programming to boost ratings and in Croatia, where we are improving the quality of our programming to drive ratings growth. It is likely that the cost of acquired programming across all our markets will continue to grow in the future.

Investing Activities

Cash used in investing activities increased from US$ 81.6 million in the six months ended June 30, 2006 to US$ 88.1 million in the six months ended June 30, 2007. Our investing cash flows in the six months ended June 30, 2007 were primarily comprised of:

Financing Activities

Net cash received from financing activities in the six months ended June 30, 2007 was US$ 31.2 million compared to US$ 138.2 million in the six months ended June 30, 2006. Our financing cash flows in the six months ended June 30, 2007 primarily comprised net proceeds of US$ 199.4 million from the issuance of EUR 150.0 million of floating rate Senior Notes, partially offset by payment of EUR 127.5 million (approximately US$ 172.8 million) to redeem our floating rate Senior Notes issued in May 2005.

The amount of cash received in the six months ended June 30, 2006 reflects proceeds of US$ 168.6 million from the issuance of Class A Common Stock and a net amount of US$ 28.0 million of cash received from credit facilities.

Discontinued Operations

In the six months ended June 30, 2007, we paid taxes of US$ 1.6 million to the Dutch tax authorities pursuant to the agreement we entered into with them on February 9, 2004, compared to US$ 1.7 million in the six months ended June 30, 2006.

V (b) Sources and Uses of Cash

We believe that our current cash resources are sufficient to allow us to continue operating for at least the next 12 months and we do not anticipate additional cash requirements in the near future for our existing operations, subject to the matters disclosed under “Contractual Obligations, Commitments and Off-Balance Sheet Arrangements” and “Cash Outlook” below.

Our ongoing source of cash at the operating stations is primarily the receipt of payments from advertisers and advertising agencies. This may be supplemented from time to time by local borrowing. Surplus cash generated in this manner, after funding the ongoing station operations, may be remitted to us, or to other shareholders where appropriate. Surplus cash is remitted to us in the form of debt interest payments and capital repayments, dividends, and other distributions and loans from our subsidiaries.

Corporate law in the Central and Eastern European countries in which we operate stipulates generally that dividends may be declared by the partners or shareholders out of yearly profits subject to the maintenance of registered capital, required reserves and after the recovery of accumulated losses. Except as set forth below, our voting power is sufficient to compel the making of distributions.

In the case of Nova TV (Croatia), distributions may be paid from net profits subject to a reserve of 5% of annual profits until the aggregate reserves equal 5% of the registered capital of Nova TV (Croatia). In the case of CET 21, distributions may be paid from net profits subject to a reserve of 5% of net profits until the aggregate reserves equal 10% of the registered capital of CET 21. In the case of Pro TV, distributions may be paid from the profits of Pro TV subject to a reserve of 5% of annual profits until the aggregate reserves equal 20% of Pro TV's registered capital. A majority vote is required in order for Pro TV to make distributions and we have sufficient voting power to compel distributions of dividends. In the case of Markiza, distributions may be paid from net profits subject to an initial reserve requirement of 10% of net profits until the reserve fund equals 5% of registered capital. Subsequently, the reserve requirement is equal to 5% of net profits until the reserve fund equals 10% of registered capital. In the case of Pro Plus, distributions may be paid from the profits of Pro Plus, subject to a reserve equal to 10% of registered capital being established from accumulated profits. In the case of Studio 1+1, distributions may be paid from net profits subject to a reserve of 5% of net profits until the aggregate reserves equals 25% of the registered capital of Studio 1+1. We do not have a sufficient majority in Studio 1+1 to compel the distribution of dividends. In the case of Intermedia, Innova and IMS, distributions may be paid from their profits and there is no reserve requirement for these companies. Our voting power in Innova and IMS is sufficient to compel the distribution of dividends.

As at June 30, 2007 and December 31, 2006 the operations had the following unsecured balances owing to their respective holding companies:

V (c) Contractual Obligations, Commitments and Off-Balance Sheet Arrangements

Our future contractual obligations as of June 30, 2007 are as follows:

Long-Term Debt

At June 30, 2007, we had the following debt outstanding:

Page 77

Index

Capital Lease Obligations

Capital lease obligations include future interest payments of US$ 1.9 million. For more information on our capital lease obligations see Part I, Item 1, Note 11.

Operating Leases

For more information on our operating lease commitments see Part 1, Item 1, Note 18.

Unconditional Purchase Obligations

Unconditional purchase obligations largely comprise future programming commitments. At June 30, 2007, we had commitments in respect of future programming of US$ 117.3 million (December 31, 2006: US$ 98.0 million). This includes contracts signed with license periods starting after June 30, 2007. For more information on our programming commitments see Part I, Item 1, Note 18.

Other Long-Term Obligations

Included in Other Long-Term Obligations are our commitments to the Dutch tax authorities of US$ 3.9 million (see Part I, Item 1, Note 18).

In addition to the amounts disclosed above, Mr. Sarbu has the right to sell his remaining shareholding in Pro TV and MPI to us under a put option agreement entered into in July 2004 at a price to be determined by an independent valuation, subject to a floor price of US$ 1.45 million for each 1.0% interest sold. Mr. Sarbu’s right to put his remaining shareholding is exercisable from November 12, 2009, provided that we have not enforced a pledge over this shareholding which Mr. Sarbu granted as security for our right to put our interest in Media Pro. As at June 30, 2007, we consider the fair value of Mr. Sarbu’s put option to be approximately US$ nil (2006: US$ nil).

V (d) Cash Outlook

We issued EUR 370.0 million (approximately US$ 480.0 million at the time of issuance) Senior Notes in May 2005, consisting of EUR 245.0 million of Senior Fixed Rate Notes and EUR 125.0 million of Senior Floating Rate Notes. Our EUR 125 million Senior Floating Rate Notes were redeemed on May 15, 2007. On May 16, 2007 we issued new floating rate Senior Notes due November 2014 in the aggregate principal amount of EUR 150.0 million. We have significant debt service obligations in respect of the Senior Notes. The terms of our indebtedness restrict the manner in which our business is conducted, including the incurrence of additional indebtedness, the making of investments, the payment of dividends or the making of other distributions, entering into certain affiliate transactions and the sale of assets. Net cash proceeds from the issuance of new shares of our Class A Common Stock of US$ 168.6 million in March 2006 significantly reduced our net debt at that time and provided a useful source of funds to allow investment flexibility, including acquisitions better suited to equity rather than debt financing. On July 21, 2006, we entered into a five-year EUR 100.0 million revolving loan facility (the EBRD Loan Agreement), which, once fully drawn, can be used for general corporate purposes to further increase our financing flexibility, and will reduce our average cost of debt. The full amount of the facility was drawn on April 18, 2007 and subsequently repaid on June 1, 2007 and remains available for re-drawing.

Our future cash needs will depend on our overall financial performance, debt service requirements under the Senior Notes, the EBRD Loan Agreement as well as under other indebtedness incurred by us as well as any future acquisition, investment and development decisions. Our ability to raise further funds through external debt facilities depends on our satisfaction of leverage ratios under the Senior Notes, which are also incorporated into the drawing conditions of the EBRD Loan Agreement. In the short-term we are able to fund our operations from cash generated from operations, our current cash resources (US$ 116.7 million, at June 30, 2007) and available undrawn credit facilities (US$ 251.2 million, at June 30, 2007).

Our Croatia operations continue to require funding to improve our ratings performance and increase our market share. We expect the funding required to support Nova TV (Croatia) to be in excess of US$ 26.0 million during 2007, and have provided US$ 5.1 million in cash funding to Nova TV (Croatia) in the three months ended June 30, 2007. Our Ukraine (KINO, CITI) operations continue to require funding in order to achieve improved ratings and market share. We expect the funding required to support KINO and CITI to be in excess of US$ 7.0 million during 2007, and have provided US$ 3.0 million in cash funding to KINO and CITI in the three months ended June 30, 2007.

V (f) Off-Balance Sheet Arrangements

None.

VI. Critical Accounting Policies and Estimates

Our accounting policies affecting our financial condition and results of operations are more fully described in Part II, Item 8 of our Annual Report on Form 10-K for the year ended December 31, 2006. The preparation of these financial statements requires us to make judgments in selecting appropriate assumptions for calculating financial estimates, which inherently contain some degree of uncertainty. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances, the results of which form the basis of making judgments about the carrying values of assets and liabilities and the reported amounts of revenues and expenses that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.

We believe our critical accounting policies relate to program rights, goodwill and intangible assets, impairment or disposal of long-lived assets, revenue recognition, income taxes, foreign exchange and contingencies. These critical accounting policies affect our more significant judgments and estimates used in the preparation of our condensed consolidated financial statements. There have been no significant changes in our critical accounting policies since December 31, 2006.

Recently adopted accounting principles

On January 1, 2007, we adopted FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes - an interpretation of FASB Statement No. 109” (“FIN 48”), which clarifies the accounting for uncertainty in tax positions. The evaluation of a tax position under FIN 48 is a two-step process. The first step is recognition: Tax positions taken or expected to be taken in a tax return should be recognized only if those positions are more likely than not to be sustained upon examination, based on the technical merits of the position. In evaluating whether a tax position has met the more likely than not recognition threshold, it should be presumed that the position will be examined by the relevant taxing authority and that they would have full knowledge of all relevant information. The second step is measurement: Tax positions that meet the recognition criteria are measured at the largest amount of benefit that is greater than 50 percent likely of being recognized upon ultimate settlement.

Our subsidiaries file income tax returns in the Netherlands and various other tax jurisdictions including the United States. As at January 1, 2007, analyzed by major tax jurisdictions, the Company’s subsidiaries are no longer subject to income tax examinations for years before:

PART II OTHER INFORMATION

Item 6. Exhi bits

a) The following exhibits are attached:

SIGNATUR ES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

EXHIBIT IND EX

BERMUDA	98-0438382
(State or other jurisdiction of incorporation and organization)	(IRS Employer Identification No.)
Clarendon House, Church Street, Hamilton	HM 11 Bermuda
(Address of principal executive offices)	(Zip Code)

Class	Outstanding as of July 30, 2007
Class A Common Stock, par value $0.08	34,639,921
Class B Common Stock, par value $0.08	6,312,839

	June 30, 2007		December 31, 2006
ASSETS
Current assets
Cash and cash equivalents	$	116,662	$	145,904
Restricted cash (Note 6)		1,174		4,954
Accounts receivable (net of allowance) (Note 7)		180,059		152,505
Income taxes receivable		4,766		3,053
Program rights, net		62,182		59,645
Other current assets (Note 8)		61,755		47,555
Total current assets		426,598		413,616
Non-current assets
Investments		16,563		19,214
Property, plant and equipment, net (Note 9)		130,181		115,805
Program rights, net		85,715		76,638
Goodwill (Note 4)		922,739		905,580
Broadcast licenses, net (Note 4)		210,881		198,730
Other intangible assets, net (Note 4)		88,464		71,942
Other non-current assets (Note 8)		19,151		17,475
Total non-current assets		1,473,694		1,405,384
Total assets	$	1,900,292	$	1,819,000

	June 30, 2007			December 31, 2006
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities
Accounts payable and accrued liabilities (Note 10)	$	141,640		$	119,717
Duties and other taxes payable		35,845			31,707
Income taxes payable		13,483			12,434
Credit facilities and obligations under capital leases (Note 11)		12,433			13,057
Dividends payable to minority shareholders in subsidiaries		5,513			-
Deferred consideration – Croatia		-			4,010
Deferred consideration – Ukraine		1,060			200
Deferred tax		4,263			1,836
Total current liabilities		214,237			182,961
Non-current liabilities
Credit facilities and obligations under capital leases (Note 11)		5,802			6,359
Senior Notes (Note 5)		533,424			487,291
Income taxes payable		5,072			3,000
Deferred tax		63,292			58,092
Other non-current liabilities		3,885			19,342
Total non-current liabilities		611,475			574,084
Commitments and contingencies (Note 18)
Minority interests in consolidated subsidiaries		21,556			26,189
SHAREHOLDERS' EQUITY:
Nil shares of Preferred Stock of $0.08 each (December 31, 2006 – nil)		-			-
34,639,921 shares of Class A Common Stock of $0.08 each (December 31, 2006 – 34,412,138)		2,771			2,753
6,312,839 shares of Class B Common Stock of $0.08 each (December 31, 2006 – 6,312,839)		505			505
Additional paid-in capital		936,730			931,108
Accumulated deficit		(609	)		(31,730	)
Accumulated other comprehensive income / (loss)		113,627			133,130
Total shareholders’ equity		1,053,024			1,035,766
Total liabilities and shareholders’ equity	$	1,900,292		$	1,819,000

	For the Three Months Ended June 30,						For the Six Months Ended June 30,
	2007			2006			2007 (as restated, see Note 2)			2006

Net revenues	$	216,284		$	156,589		$	364,196		$	276,343
Operating costs		30,944			26,042			56,601			49,014
Cost of programming		82,773			52,850			149,126			101,268
Depreciation of station property, plant and equipment		7,680			6,059			14,579			11,761
Amortization of broadcast licenses and other intangibles (Note 4)		5,165			4,620			10,327			8,952
Cost of revenues		126,562			89,571			230,633			170,995
Station selling, general and administrative expenses		15,699			14,541			31,480			28,707
Corporate operating costs		7,444			7,696			22,217			15,677
Impairment charge		-			748			-			748
Operating income		66,579			44,033			79,866			60,216
Interest income		1,732			1,741			3,146			3,194
Interest expense		(19,438	)		(11,337	)		(30,834	)		(21,855	)
Foreign currency exchange loss, net		(2,116	)		(20,625	)		(5,252	)		(31,487	)
Change in fair value of derivatives (Note 12)		7,528			(1,876	)		12,052			(1,876	)
Other (expense) / income		(546	)		167			(790	)		(381	)
Income before provision for income taxes, minority interest, equity in loss of unconsolidated affiliates and discontinued operations		53,739			12,103			58,188			7,811
Provision for income taxes		(13,419	)		(3,582	)		(18,478	)		(7,576	)
Income before minority interest, equity in loss of unconsolidated affiliates and discontinued operations		40,320			8,521			39,710			235
Minority interest in income of consolidated subsidiaries		(5,730	)		(1,276	)		(5,370	)		(6,717	)
Equity in loss of unconsolidated affiliates		-			-			-			(730	)
Net income / (loss) from continuing operations		34,590			7,245			34,340			(7,212	)
Discontinued operations (Note 17):
Tax on disposal of discontinued operations (Czech Republic)		-			1,277			-			(2,530	)
Net income / (loss) from discontinued operations		-			1,277			-			(2,530	)
Net income / (loss)	$	34,590		$	8,522		$	34,340		$	(9,742	)
Currency translation adjustment, net		(13,868	)		44,706			(19,503	)		77,165
Total comprehensive income	$	20,722		$	53,228		$	14,837		$	67,423

Central European Media Enterprises Ltd – ‘10-Q/A’ for 6/30/07

On: Friday, 2/22/08, at 4:46pm ET · For: 6/30/07 · Accession #: 1140361-8-4883 · File #: 0-24796

Previous ‘10-Q’: ‘10-Q/A’ on 2/22/08 for 3/31/07 · Next: ‘10-Q/A’ on 2/22/08 for 9/30/07 · Latest: ‘10-Q’ on 7/21/20 for 6/30/20

Amendment to Quarterly Report — Form 10-Q
Filing Table of Contents

10-Q/A — Central European Media Enterprises Ltd. 10-Q/A 6-30-2007
Document Table of Contents

This is an HTML Document rendered as filed. [ Alternative Formats ]

Dates Referenced Herein and Documents Incorporated by Reference

	Class A Common Stock				Class B Common Stock
	Number of shares		Par value		Number of shares		Par value		Additional Paid-In Capital		Accumulated Deficit			Accumulated Other Comprehensive Income / (Loss)			Total Shareholders' Equity
BALANCE, December 31, 2006		34,412,138	$	2,753		6,312,839	$	505	$	931,108	$	(31,730	)	$	133,130		$	1,035,766
Impact of adoption of FIN 48		-		-		-		-		-		(3,219	)		-			(3,219	)
BALANCE, upon the adoption of FIN 48		34,412,138	$	2,753		6,312,839	$	505	$	931,108	$	(34,949	)	$	133,130		$	1,032,547
Stock-based compensation		-		-		-		-		2,910		-			-			2,910
Stock options exercised		227,783		18		-		-		2,712		-			-			2,730
Net income		-		-		-		-		-		34,340			-			34,340
Currency translation adjustment		-		-		-		-		-		-			(19,503	)		(19,503	)
BALANCE, June 30, 2007		34,639,921	$	2,771		6,312,839	$	505	$	936,730	$	(609	)	$	113,627		$	1,053,024

	For the Six Months Ended June 30,
	2007			2006
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income/(loss)	$	34,340		$	(9,742	)
Adjustments to reconcile net income / (loss) to net cash generated from operating activities:
Loss from discontinued operations (Note 17)		-			2,530
Equity in loss of unconsolidated affiliates, net of dividends received		-			730
Depreciation and amortization		110,945			74,429
Impairment charge		-			748
Loss on disposal of fixed asset		-			1,171
Stock-based compensation (Note 14)		2,605			1,418
Minority interest in income of consolidated subsidiaries		5,370			6,717
Change in fair value of derivative instruments		(12,052	)		1,876
Foreign currency exchange loss, net		5,252			31,487
Net change in (net of effects of acquisitions and disposals of businesses):
Accounts receivable		(25,572	)		(7,970	)
Program rights		(100,593	)		(69,836	)
Other assets		(8,018	)		1,963
Accounts payable and accrued liabilities		5,723			(7,893	)
Income taxes payable		(274	)		(6,922	)
Deferred taxes		(458	)		5,352
VAT and other taxes payable		4,333			11,217
Net cash generated from continuing operating activities		21,601			37,275

CASH FLOWS FROM INVESTING ACTIVITIES:
Net change in restricted cash		-			(4,068	)
Purchase of property, plant and equipment		(25,469	)		(18,461	)
Proceeds from disposal of property, plant and equipment		123			19
Investments in subsidiaries and unconsolidated affiliates		(63,017	)		(59,308	)
Repayment of loans and advances to related parties		250			250
Net cash used in continuing investing activities		(88,113	)		(81,568	)

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from credit facilities		135,465			34,765
Payment of credit facilities and capital leases		(137,289	)		(65,519	)
Net proceeds from issuance of Senior Notes		199,400			-
Redemption of Senior Notes		(169,010	)		-
Proceeds from issuance of stock options		2,730			1,067
Issuance of shares of Class A Common Stock		-			168,599
Excess tax benefits from share based payment arrangements		305			-
Dividends paid to minority shareholders		(476	)		(679	)
Net cash received from continuing financing activities		31,125			138,233

NET CASH USED IN DISCONTINUED OPERATIONS – OPERATING ACTIVITIES		(1,624	)		(1,690	)
Impact of exchange rate fluctuations on cash		7,769			(4,910	)

Net (decrease)/increase in cash and cash equivalents		(29,242	)		87,340
CASH AND CASH EQUIVALENTS, beginning of period		145,904			71,658
CASH AND CASH EQUIVALENTS, end of period	$	116,662		$	158,998

Company Name	Effective Voting Interest	Jurisdiction of Organization	Type of Affiliate (1)

Nova TV d.d. (“Nova TV (Croatia)”)	100.0%	Croatia	Subsidiary
Media House d.o.o.	100.0%	Croatia	Subsidiary
Internet Dnevnik d.o.o.	76.0%	Croatia	Subsidiary

CME Media Investments, s.r.o.	100.0%	Czech Republic	Subsidiary
VILJA, a.s. (“Vilja”)	100.0%	Czech Republic	Subsidiary
CET 21 spol., s r.o. (“CET 21”)	100.0%	Czech Republic	Subsidiary
ERIKA a.s.	100.0%	Czech Republic	Subsidiary
MEDIA CAPITOL a.s.	100.0%	Czech Republic	Subsidiary
NOVA-V.I.P. a.s.	100.0%	Czech Republic	Subsidiary (in liquidation)
HARTIC, a.s.	100.0%	Czech Republic	Subsidiary
Galaxie sport s r.o. (“Galaxie Sport”)	100.0%	Czech Republic	Subsidiary

Media Pro International S.A. (“MPI”)	95.0%	Romania	Subsidiary
Media Vision SRL (“Media Vision”)	95.0%	Romania	Subsidiary
MPI Romania B.V.	95.0%	Netherlands	Subsidiary
Pro TV S.A. (“Pro TV”)	95.0%	Romania	Subsidiary
Sport Radio TV Media SRL (“Sport.ro”)	95.0%	Romania	Subsidiary
Media Pro B.V.	10.0%	Netherlands	Cost investment
Media Pro Management S.A.	10.0%	Romania	Cost investment

A.R.J. a.s. (“ARJ”)	100.0%	Slovak Republic	Subsidiary
MARKIZA-SLOVAKIA spol. s r.o. (“Markiza”)	80.0%	Slovak Republic	Subsidiary
GAMATEX spol. s r.o.	80.0%	Slovak Republic	Subsidiary (in liquidation)
A.D.A.M., a.s.	80.0%	Slovak Republic	Subsidiary (in liquidation)

MMTV 1 d.o.o.	100.0%	Slovenia	Subsidiary
Produkcija Plus d.o.o. (“Pro Plus”)	100.0%	Slovenia	Subsidiary
POP TV d.o.o. (“Pop TV”)	100.0%	Slovenia	Subsidiary
Kanal A d.o.o. (“Kanal A”)	100.0%	Slovenia	Subsidiary
Euro 3 TV d.o.o	42.0%	Slovenia	Equity-Accounted Affiliate
MTC Holding d.o.o.	24.0%	Slovenia	Equity-Accounted Affiliate (in liquidation)

Company Name	Effective Voting Interest	Jurisdiction of Organization	Type of Affiliate (1)

International Media Services Ltd. (“IMS”)	60.0%	Bermuda	Subsidiary
Innova Film GmbH (“Innova”)	60.0%	Germany	Subsidiary
Foreign Enterprise “Inter-Media” (“Inter-Media”)	60.0%	Ukraine	Subsidiary
TV Media Planet Ltd.	60.0%	Cyprus	Subsidiary
Studio 1+1 LLC (“Studio 1+1”)	18.0%	Ukraine	Consolidated Variable Interest Entity

Ukrainian Media Services LLC	99.0%	Ukraine	Subsidiary
Ukrpromtorg -2003 LLC (“Ukrpromtorg”)	65.5%	Ukraine	Subsidiary
Gravis LLC	60.4%	Ukraine	Subsidiary
Delta JSC	60.4%	Ukraine	Subsidiary
Nart LLC	65.5%	Ukraine	Subsidiary
TV Stimul LLC	49.1%	Ukraine	Equity-Accounted Affiliate
Tor LLC (“Tor”)	60.4%	Ukraine	Subsidiary
Zhysa LLC (“Zhysa”)	60.4%	Ukraine	Subsidiary

CME Media Enterprises B.V.	100.0%	Netherlands	Subsidiary
CME Czech Republic II B.V.	100.0%	Netherlands	Subsidiary
CME Romania B.V.	100.0%	Netherlands	Subsidiary
CME Slovak Holdings B.V.	100.0%	Netherlands	Subsidiary

Central European Media Enterprises N.V.	100.0%	Netherlands Antilles	Subsidiary
Central European Media Enterprises II B.V.	100.0%	Netherlands Antilles	Subsidiary

CME SR d.o.o.	100.0%	Serbia	Subsidiary (in liquidation)
CME Ukraine Holding GmbH	100.0%	Austria	Subsidiary
CME Cyprus Holding Ltd.	100.0%	Cyprus	Subsidiary
CME Development Corporation	100.0%	Delaware	Subsidiary

Jurisdiction	Year
Croatia	2003
Czech Republic	2003
Germany	2000
Netherlands	2004
Romania	2002
Slovak Republic	2001
Slovenia	2001
Ukraine	2003
United States	2001

	As reported previously			Adjustment			As restated
Condensed Consolidated Statement of Operations (for the six months ended June 30, 2007)
Net revenues		364,196			-			364,196
Corporate operating costs		16,248			5,969			22,217
Operating income		85,835			(5,969	)		79,866
Other expense		(6,759	)		5,969			(790	)
Net income		34,340			-			34,340

	As reported previously			Adjustment			As restated
Balance Sheet (as of June 30, 2006)
Additional paid-in capital at June 30, 2006	$	917,755		$	7,181		$	924,936
Accumulated deficit at June 30, 2006		(54,715	)		(7,181	)		(61,896	)

	Fair Value on Acquisition


Property, plant and equipment	$	35
Intangible assets subject to amortization (1)		4,784
Intangible assets not subject to amortization (2)		8,974
Other assets		2,904
Goodwill		2,311
Deferred tax liability		(1,575	)
Other liabilities		(6,398	)
Total purchase price	$	11,035

(1) The intangible assets subject to amortization comprise customer relationships, which are being amortized over one to twenty years (weighted average: 15.5 years) and trademarks, which are being amortized over two years.
(2) Intangible assets not subject to amortization represent television broadcast licenses.

	Fair Value on Acquisition

Intangible assets subject to amortization (1)	$	4,517
Intangible assets not subject to amortization (2)		23,597
Goodwill		23,974
Deferred tax liability		(4,498	)
Minority interests		4,029
Total purchase price	$	51,619

(1) The intangible assets subject to amortization comprise customer relationships, which are being amortized over one to ten years (weighted average: 8.3 years).

(2) Intangible assets not subject to amortization comprise approximately US$ 9.2 million in trademarks and US$ 14.4 million relating to television broadcast licenses.

	Balance December 31, 2006		Additions		Foreign currency movement			Balance June 30, 2007

Croatia	$	-	$	712	$	-		$	712
Czech Republic		823,786		-		(14,804	)		808,982
Romania		31,130		26,285		-			57,415
Slovak Republic		25,483		-		1,427			26,910
Slovenia		16,458		-		415			16,873
Ukraine (STUDIO 1+1)		4,096		-		-			4,096
Ukraine (KINO, CITI)		4,627		3,124		-			7,751
Total	$	905,580	$	30,121	$	(12,962	)	$	922,739

	Trademarks			Customer Relationships			Other			Total

Balance, December 31, 2006	$	44,026		$	27,213		$	703		$	71,942
Additions		9,787			8,664			14			18,465
Amortization		(106	)		(1,727	)		(48	)		(1,881	)
Foreign currency movements		(241	)		127			52			(62	)
Balance, June 30, 2007	$	53,466		$	34,277		$	721		$	88,464

	June 30, 2007			December 31, 2006

Land and buildings	$	57,958		$	56,212
Station machinery, fixtures and equipment		124,354			115,238
Other equipment		23,933			21,980
Software licenses		17,283			15,495
Construction in progress		18,404			4,070
Total cost		241,932			212,995
Less: Accumulated depreciation		(111,751	)		(97,190	)
Total net book value	$	130,181		$	115,805

Assets held under capital leases (included above)
Land and buildings	$	5,682		$	5,541
Station machinery, fixtures and equipment		1,674			2,330
Total cost		7,356			7,871
Less: Accumulated depreciation		(1,533	)		(1,877	)
Net book value	$	5,823		$	5,994

	Indefinite-Lived Broadcast Licenses		Amortized Broadcast Licenses			Total

Balance, December 31, 2006	$	26,344	$	172,386		$	198,730
Additions		23,421		-			23,421
Amortization		-		(8,446	)		(8,446	)
Foreign currency movements		132		(2,956	)		(2,824	)
Balance, June 30, 2007	$	49,897	$	160,984		$	210,881

	June 30, 2007			December 31, 2006

Gross value	$	198,523		$	201,994
Accumulated amortization		(37,539	)		(29,608	)
Total net book value	$	160,984		$	172,386

	Carrying Value				Fair Value
	June 30, 2007		December 31, 2006		June 30, 2007		December 31, 2006

EUR 245.0 million 8.25% Senior Notes	$	330,858	$	322,666	$	357,326	$	353,722
EUR 125.0 million Floating Rate Senior Notes		-		164,625		-		170,181
EUR 150.0 million Floating Rate Senior Notes		202,566		-		202,313		-
	$	533,424	$	487,291	$	559,639	$	523,903

From:	Fixed Rate Notes Redemption Price

May 15, 2009 to May 14, 2010		104.125	%
May 15, 2010 to May 14, 2011		102.063	%
May 15, 2011 and thereafter		100.000	%

From:	2014 Floating Rate Notes Redemption Price

November 15, 2007 to May 14, 2008		102.000	%
May 15, 2008 to May 14, 2009		101.000	%
May 15, 2009 and thereafter		100.000	%

	June 30, 2007			December 31, 2006
Trading:
Third-party customers	$	187,160		$	156,701
Less: allowance for bad debts and credit notes		(12,748	)		(11,472	)
Related parties		5,114			7,655
Less: allowance for bad debts and credit notes		(134	)		(798	)
Total trading	$	179,392		$	152,086

Other:
Third-party customers	$	365		$	359
Less: allowance for bad debts and credit notes		(105	)		(103	)
Related parties		468			454
Less: allowance for bad debts and credit notes		(61	)		(291	)
Total other	$	667		$	419

Total accounts receivable	$	180,059		$	152,505

	June 30, 2007		December 31, 2006
Current:
Prepaid programming	$	32,531	$	23,072
Other prepaid expenses		17,182		13,177
Deferred tax		2,872		2,124
VAT recoverable		2,328		2,562
Loan to related party		600		600
Capitalized debt issuance costs		2,723		2,908
Other		3,519		3,112
Total other current assets	$	61,755	$	47,555
Non-current:
Capitalized debt costs	$	10,765	$	11,264
Loan to related party		1,441		1,603
Deferred tax		4,636		3,443
Other		2,309		1,165
Total other non-current assets	$	19,151	$	17,475

	June 30, 2007		December 31, 2006

Accounts payable	$	27,080	$	47,447
Programming liabilities		38,647		32,316
Accrued interest payable		5,149		5,375
Deferred income		20,505		3,212
Accrued staff costs		16,854		12,947
Accrued production costs		7,197		7,435
Accrued legal costs		8,709		3,619
Accrued rent costs		1,339		1,163
Authors’ rights		7,215		943
Onerous contracts		1,804		-
Other accrued liabilities		7,141		5,260
Total accounts payable and accrued liabilities	$	141,640	$	119,717

		June 30, 2007			December 31, 2006
Credit facilities:
Corporate	(a)	$	-		$	-
Croatia	(b)		-			847
Czech Republic	(c) – (e)		11,760			11,975
Romania	(f)		40			-
Slovenia	(g)		-			-
Ukraine (KINO, CITI)	(h)		1,705			1,703
Total credit facilities		$	13,505		$	14,525

Capital leases:
Croatia operations, net of interest		$	-		$	19
Romania operations, net of interest			430			495
Slovak Republic operations, net of interest			112			154
Slovenia operations, net of interest			4,188			4,223
Total capital leases		$	4,730		$	4,891

Total credit facilities and capital leases		$	18,235		$	19,416
Less current maturities			(12,433	)		(13,057	)
Total non-current maturities		$	5,802		$	6,359

2007	$	11,805
2008		-
2009		1,700
2010		-
2011		-
2012 and thereafter		533,424
Total	$	546,929

Central European Media Enterprises Ltd – ‘10-Q/A’ for 6/30/07

On: Friday, 2/22/08, at 4:46pm ET · For: 6/30/07 · Accession #: 1140361-8-4883 · File #: 0-24796

Previous ‘10-Q’: ‘10-Q/A’ on 2/22/08 for 3/31/07 · Next: ‘10-Q/A’ on 2/22/08 for 9/30/07 · Latest: ‘10-Q’ on 7/21/20 for 6/30/20

Amendment to Quarterly Report — Form 10-QFiling Table of Contents

10-Q/A — Central European Media Enterprises Ltd. 10-Q/A 6-30-2007Document Table of Contents

This is an HTML Document rendered as filed. [ Alternative Formats ]

Dates Referenced Herein and Documents Incorporated by Reference

Amendment to Quarterly Report — Form 10-Q
Filing Table of Contents

10-Q/A — Central European Media Enterprises Ltd. 10-Q/A 6-30-2007
Document Table of Contents

2007	$	464
2008		1,190
2009		726
2010		620
2011		620
2012 and thereafter		3,024
	$	6,644
Less: amount representing interest		(1,914	)
Present value of net minimum lease payments	$	4,730

	For the Three Months Ended June 30,				For the Six Months Ended June 30,
	2007		2006		2007		2006

Stock-based compensation charged under SFAS 123(R)	$	1,343	$	730	$	2,605	$	1,418

Date of Option Grant	Number of Options Granted		Risk-free interest rate (%)			Expected term (years)		Expected volatility (%)			Dividend yield (%)			Weighted-average fair value ($/share)

April 2, 2007		12,500		4.57	%		6.25		41.29	%		0	%	$	42.25
June 5, 2007 (Class A)		35,000		4.92	%		3.00		32.38	%		0	%	$	25.19
June 5, 2007 (Class B)		5,000		4.92	%		3.00		32.38	%		0	%	$	23.35

	Shares			Weighted Average Exercise Price per Share		Weighted Average Remaining Contractual Term (years)		Aggregate Intrinsic Value

Outstanding at December 31, 2007		1,288,575		$	35.51		7.45	$	44,443
Granted		52,500			89.77
Exercised		(227,783	)		11.99
Forfeited		(18,125	)		46.76
Outstanding at June 30, 2007		1,095,167		$	42.82		7.14	$	59,974
Vested or expected to vest at June 30, 2007		1,022,652			42.09		7.07		56,747
Exercisable at June 30, 2007		467,792		$	23.71		6.45	$	34,557

	For the Three Months Ended June 30,
	Segment Net Revenues (1)				Segment EBITDA
	2007		2006		2007			2006
Country:
Croatia (NOVA TV)	$	10,414	$	5,647	$	(2,167	)	$	(2,639	)
Czech Republic (TV NOVA, GALAXIE SPORT)		80,544		56,312		47,595			29,509
Romania (2)		52,224		37,769		22,530			16,424
Slovak Republic (MARKIZA TV)		29,652		20,046		11,712			7,827
Slovenia (POP TV, KANAL A)		20,095		15,555		8,388			6,430
Ukraine (STUDIO 1+1)		22,701		21,062		565			6,037
Ukraine (KINO, CITI)		654		198		(1,755	)		(432	)
Total segment data	$	216,284	$	156,589	$	86,868		$	63,156

Reconciliation to condensed consolidated statement of operations:

Consolidated net revenues / income before provision for income taxes, minority interest and discontinued operations	$	216,284	$	156,589	$	53,739		$	12,103
Corporate operating costs		-		-		7,444			7,696
Depreciation of station property, plant and equipment		-		-		7,680			6,059
Amortization of broadcast licenses and other intangibles		-		-		5,165			4,620
Impairment charge		-		-		-			748
Interest income		-		-		(1,732	)		(1,741	)
Interest expense		-		-		19,438			11,337
Foreign currency exchange loss, net		-		-		2,116			20,625
Change in fair value of derivatives		-		-		(7,528	)		1,876
Other income		-		-		546			(167	)
Total segment data	$	216,284	$	156,589	$	86,868		$	63,156

(1) All net revenues are derived from external customers. There are no inter-segmental revenues.
(2) Romanian networks are PRO TV, PRO CINEMA, ACASA, PRO TV INTERNATIONAL and SPORT.RO.

Total assets (1):	June 30, 2007		December 31, 2006

Croatia	$	34,859	$	30,394
Czech Republic		1,205,154		1,200,894
Romania		302,436		206,850
Slovak Republic		110,576		86,872
Slovenia		75,858		67,919
Ukraine (STUDIO 1+1)		80,287		75,020
Ukraine (KINO, CITI)		14,756		13,293
Total segment assets	$	1,823,926	$	1,681,242

Reconciliation to condensed consolidated balance sheets:
Corporate		76,366		137,758
Total assets	$	1,900,292	$	1,819,000

(1) Segment assets exclude any inter-company investments, loans, payables and receivables.

Long-lived assets (1):	June 30, 2007		December 31, 2006

Croatia	$	8,040	$	6,804
Czech Republic		36,687		28,002
Romania		34,906		32,312
Slovak Republic		20,374		19,498
Slovenia		16,904		15,595
Ukraine (STUDIO 1+1)		7,569		7,965
Ukraine (KINO, CITI)		4,082		3,674
Total long-lived assets	$	128,562	$	113,850

Reconciliation to condensed consolidated balance sheets:
Corporate		1,619		1,955
Total long-lived assets	$	130,181	$	115,805

(1) Reflects property, plant and equipment

	June 30, 2007

2007	$	1,673
2008		1,911
2009		1,169
2010		834
2011		428
2012 and thereafter		-
Total	$	6,015

Croatia	The license of NOVA TV (Croatia) expires in April 2010.

Czech Republic	The license of TV NOVA (Czech Republic) expires in January 2017. The GALAXIE SPORT license expires in March 2014.

Romania	Licenses expire on dates ranging from August 2007 to February 2016.

Slovak Republic	The license of MARKIZA TV in the Slovak Republic expires in September 2019.

Slovenia	The licenses of POP TV and KANAL A expire in August 2012.

Ukraine	The 15-hour prime time and off prime time license of STUDIO 1+1 expires in December 2016. The license to broadcast for the remaining nine hours in off prime expires in August 2014. Licenses used for the KINO and CITI channels expire on dates ranging from June 2008 to July 2016.

CONSOLIDATED NET REVENUES

	For the Three Months Ended June 30, (US$ 000's)
	2007		2006		Movement

Croatia	$	10,414	$	5,647	$	4,767
Czech Republic		80,544		56,312		24,232
Romania		52,224		37,769		14,455
Slovak Republic		29,652		20,046		9,606
Slovenia		20,095		15,555		4,540
Ukraine (STUDIO 1+1)		22,701		21,062		1,639
Ukraine (KINO, CITI)		654		198		456
Total Consolidated Net Revenues	$	216,284	$	156,589	$	59,695