Quantcast
Last updated on May 27, 2012 at 13:51 EDT

CTC Media: Financial Results for the First Quarter Ended March 31, 2009

May 7, 2009
Repost This

MOSCOW, May 7 /PRNewswire-FirstCall/ — CTC Media, Inc. (“CTC Media” or
“the Company”) (NASDAQ: CTCM), the leading independent media company in
Russia, today announced its unaudited consolidated financial results for the
first quarter ended March 31, 2009.

                                                Three Months
                                               Ended March 31,
    (US$ 000's except per share data)           2008     2009    Change

    Total operating revenues                  $136,746 $104,778  -23.4%

    Total operating expenses                   (83,714) (68,195) -18.5%

    OIBDA(1)                                    55,236   39,164  -29.1%
    OIBDA margin                                  40.4%    37.4%  -3.0%

    Net income attributable to CTC Media,
    Inc. stockholders                           41,713   23,312  -44.1%
    Diluted earnings per share                   $0.26    $0.15  -42.3%

    FINANCIAL & OPERATING HIGHLIGHTS

    - Total operating revenues down 23% year-on-year to $104.8 million

    - 29% negative foreign exchange rate impact on ruble denominated
      advertising revenues

    - Consolidated organic operating expenses down 29% year-on-year to $58.4
      million

    - OIBDA of $39.2 million (Q1 2008: $55.2 million), with an OIBDA margin
      of 37.4% (Q1 2008: 40.4%)

    - Net income of $23.3 million (Q1 2008: $41.7 million)

    - Fully diluted earnings per share of $0.15 (Q1 2008: $0.26)

Anton Kudryashov, Chief Executive Officer of CTC Media, commented: “Our
first quarter revenues included the consolidation of the broadcasting
businesses acquired in 2008 and the year-on-year development reflected the
deterioration of the advertising markets, as well as the substantial
weakening of our operating currencies against the US dollar reporting
currency. However, each of our networks increased its advertising market
shares year-on-year in the first quarter. Our organic advertising revenues
were down 10% year-on-year in ruble terms, which compares with an estimated
20% decline in the Russian television advertising market over the same
period.”

“In addition, sublicensing and own production revenues now account for
over 5% of total revenues following the growth in sales of in-house produced
series and sitcoms to other broadcasters.”

“We have also managed to keep our underlying organic operating cost base
flat year-on-year in ruble terms and to substantially reduce our programming
expenses. The integration of our in-house content production businesses has
enabled us to adopt a more flexible and cost-efficient approach to forward
planning and scheduling.”

    "We remain cautious in our outlook, given the adverse market conditions,
but we are well-positioned to continue to outperform the Russian television
advertising market in 2009. We are also continuing to work to optimize the
cost bases of the organic and acquired businesses. We are generating cash
with a healthy net debt free financial position and low capital investment
levels."
    Operating Review
    Revenues(1)

                                     Three Months
                                    Ended March 31,
     (US$ 000's )                     2008      2009     Change

     Operating revenues:
     CTC Network                   $ 97,831  $ 70,555    -27.9%
     Domashny Network                15,467    10,567    -31.7%
     DTV Network                          -     8,667
     CTC Television Station Group    19,599    10,254    -47.7%
     Domashny Television Station
     Group                            3,199     1,739    -45.6%
     DTV Station Television Group         -       774
     CIS Group                          650     2,044    214.5%
     Production Group                     -       178
     Total operating revenues     $ 136,746 $ 104,778    -23.4%

Total operating revenues were down 23% year-on-year in dollar terms and
included a full quarterly contribution from Channel 31 in Kazakhstan, as well
as contributions from DTV Group in Russia and the Company’s operations in
Moldova. The acquired operations added $0.7 million of revenue in the first
quarter of 2008 and $11.7 million of revenue in the first quarter of 2009.
The reported decline in revenues reflected the substantial year-on-year
depreciation of the Company’s ruble operating currency against the US dollar
reporting currency, which had a negative impact of approximately 29% on the
Company’s ruble denominated advertising sales.

Organic revenue, when excluding the contribution of the acquired
businesses in 2008 and 2009, was down 32% year-on-year in dollar terms. This
reflected the year-on-year deterioration in the Russian television
advertising market, and the regional television advertising markets in
particular. However, each of the Company’s networks increased its advertising
market shares year-on-year.

    Share of Viewing in Target Demographics

                                            Average Audience Shares (%)
                                      Q1 2008        Q4 2008        Q1 2009

    CTC Network (all 6-54)             11.4           12.3           11.4
    Domashny Network (females
    25-60)                              2.9            2.8            2.6
    DTV Network (current target
    demographic: all 25-54)             2.3            2.3            2.2
    DTV Network (target
    demographic prior to 2009:
    all 18+)                            1.9            1.9            1.9
    Channel 31 (all 6-54)               7.5           16.6           12.7

The CTC flagship channel maintained its target audience share
year-on-year and its position as the fourth most watched free-to-air channel
in Russia. The Daddy’s Girls and Ranetki formats continued to drive CTC’s
prime time audience share, while comedy sketch shows 6 Frames and the newly
launched Go for it! proved successful with their target audience and a wider
family audience on weekends. Following the launch of Kremlin Guards and a new
season of Ranetki, the average target audience share in March 2009 increased
to 12.5%.

Domashny’s audience share declined slightly year-on-year due to the
adjustment of the channel’s programming grid, in order to target a higher
proportion of younger and more affluent female viewers.

DTV has been refocused since January 2009 to target 25-54 year old
viewers, rather than the previously wider group of viewers over 18 years old.
DTV’s audience share in the revised target group increased in the first
quarter of 2009 and the programming schedule again featured the successful
Marital Fiction and Silent Witness series, as well as other criminal
investigation and action formats.

The Company estimates that the previously announced change in the
audience measurement system in Russia from the beginning of 2009, following
the finding in an updated census that the relative percentage of children in
the overall population has decreased, adversely impacted CTC’s target
audience share by approximately 0.7 percentage points but did not
significantly impact Domashny’s or DTV’s target audience shares. As stated
above, CTC successfully offset the impact and maintained its target audience
share.

    Expenses

                                    Three Months
                                   Ended March 31,
    (US$ 000's)                     2008     2009    Change

    Operating expenses:
    Direct operating expenses      $ 7,046  $ 7,347   4.3%
    Selling, general &
    administrative expenses         18,818   18,322  -2.6%
    Amortization of programming
    rights                          54,423   36,883  -32.2%
    Amortization of sublicensing
    rights and own production
    cost                             1,223    3,062  150.4%
    Depreciation & amortization      2,204    2,581   17.1%
    Total operating expenses      $ 83,714 $ 68,195  -18.5%

Total operating expenses were reduced by 19% year-on-year in dollar
terms. Organic expenses, when excluding the operations acquired since the
beginning of 2008, were reduced by 29%. The acquired operations added $1.0
million
of expenses in the first quarter of 2008 and $9.8 million of expenses
in the first quarter of 2009.

The decrease in expenses reflected both the substantial year-on-year
reduction in programming amortization expenses, as well as the depreciation
of the Company’s ruble operating currency against the US dollar reporting
currency. The majority of CTC Media’s cost base is ruble denominated.
Approximately $20.8 million (31% of total operating expenses) was denominated
in dollars in the first quarter of 2009, compared to approximately $18.7
million
(22% of total operating expenses) in the corresponding period of 2008.

Organic direct operating expenses were down 35% year-on-year in dollar
terms, while organic selling, general and administrative costs were down 15%
due to the depreciation of the ruble against the US dollar, which was
partially offset by a year-on-year increase in US dollar denominated
stock-based compensation expenses from $3.1 million to $4.3 million. Organic
programming expenses were down 37% year-on-year to represent 37% of revenues,
compared to 40% in the first quarter of 2008. This decrease in programming
expenses reflected the above mentioned currency effects, lower impairment
charges, a change in the programming mix resulting in the broadcasting of
lower cost series and shows, and the effect of a change in the Company’s
amortization policy for certain types of Russian-produced programming with
effect from the beginning of 2009. The increase in sublicensing and own
production costs was consistent with the increase in sublicensing and own
production revenue, due to the growth in sales of internally produced series
and sitcoms to broadcasters in Ukraine.

Consolidated OIBDA was $39.2 million for the period (Q1 2008: $55.2
million
) and the Group OIBDA margin was 37.4% (Q1 2008: 40.4%). Group
depreciation and amortization charges increased by 17% year-on-year and
primarily reflected the consolidation of the businesses acquired since the
beginning of 2008. Consolidated operating income therefore totaled $36.6
million
(Q1 2008: $53.0 million).

The Company reported net interest expense of $1.1 million in the quarter
(Q1 2008: net interest income of $3.8 million). The year-on-year development
reflected the increase in the Company’s borrowing levels during 2008. All of
the Company’s long-term borrowings are US dollar-denominated, as is the
majority of the Company’s cash deposits.

The Company’s pre-tax income amounted to $31.3 million (Q1 2008: $57.9
million
) in the quarter. The effective tax rate increased slightly
year-on-year to 27% (Q1 2008: 26%) due to an increase in non-deductible
expenses at the corporate level as a percentage of consolidated income before
tax and one-off income tax benefits in respect of certain advertising
expenses in the first quarter of 2008, partially offset by changes in
statutory tax rates. The Company’s effective tax rate has been positively
impacted by the decrease in the statutory income tax rates in Russia (from
24% to 20%) and Kazakhstan (from 30% to 20%) from the beginning of 2009.

Consolidated net income attributable to CTC Media, Inc. stockholders
therefore totaled $23.3 million (Q1 2008: $41.7 million) in the quarter and
fully diluted earnings per share amounted to $0.15 (Q1 2008: $0.26).

Cash Flow

The Company’s net cash flow from operations totaled $27.8 million (Q1
2008: $28.8 million) and reflected the net effect of lower advertising sales
and lower programming investments in the first quarter of 2009.

Cash used in investing activities totaled $13.0 million (Q1 2008: $58.8
million
) and included $11.0 million paid in earnouts related to the
acquisitions of the Costafilm and Soho Media production companies in April
2008
. Cash used in investing activities in the first quarter of 2008 included
$55.0 million related to the acquisition of a 60% economic interest in the
Channel 31 Group.

The Company’s cash and cash equivalents therefore increased to $109.3
million
at the end of the period, compared to $98.1 million at the end of
2008.

Borrowings

The Company’s total borrowings and accrued interest amounted to $91.6
million
(Q1 2008: $0.2 million) at the end of the reporting period, compared
to $90.6 million at the end of 2008. The Company therefore had a net cash
position, which is defined as cash and cash equivalents less interest bearing
liabilities, of $17.7 million (Q1 2008: $287.5 million) at the end of the
reporting period, compared to a net cash position of $7.5 million at the end
of 2008.

Conference Call

The Company will host a conference call to discuss its first quarter
financial results today, Thursday, May 7, 2009, at 9:00 a.m. ET, (5:00 p.m.
Moscow time, 2:00 p.m. London time). To access the conference call, please
dial +1-718-247-0882 (US/International) or +44(0)20-7138-0845
(UK/International). The pass code for the call is 5276460. A live webcast of
the conference call will also be available via the investor relations section
of the Company’s corporate web site – http://www.ctcmedia.ru/investors. The
webcast will also be archived on the Company’s web site for two weeks.

Use of Non-GAAP Financial Measures

To supplement its consolidated financial statements, which are prepared
and presented in accordance with US GAAP, the Company uses the following
non-GAAP financial measures: OIBDA (on a consolidated and segment basis) and
OIBDA margin. The presentation of this financial information is not intended
to be considered in isolation or as a substitute for, or superior to,
financial information prepared and presented in accordance with GAAP. For
more information on these non-GAAP financial measures, please see the
accompanying financial tables included at the end of this release.

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

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

About CTC Media, Inc.

CTC Media is a leading independent media company in Russia. It owns and
operates the CTC television network, with its signal carried by more than 350
affiliate stations, including 20 owned-and-operated stations; the Domashny
television network, with its signal carried by over 250 affiliate stations,
including 12 owned-and-operated stations; and the DTV television network,
with its signal carried by affiliate stations including five
owned-and-operated stations. CTC Media owns two TV content production
companies, Costafilm and Soho Media, and operates Channel 31 in Kazakhstan
and TV companies in Uzbekistan and Moldova. The company’s common stock is
traded on The NASDAQ Global Select Market under the symbol “CTCM”. For more
information on CTC Media, please visit www.ctcmedia.ru.

Caution Concerning Forward Looking Statements

Certain statements in this press release that are not based on historical
information are “forward-looking statements” within the meaning of the
Private Securities Litigation Reform Act of 1995. Such forward-looking
statements, which include, among other things, the impact the current
unfavorable macroeconomic outlook in Russia may have on the size of the
Russian television advertising market in 2009 and the split of advertising
sales between the national and local markets, and the impact that the recent
change in the Russian advertising measurement system may have on the future
audience share of CTC Network, reflect the Company’s current expectations
concerning future results and events. These forward-looking statements
involve known and unknown risks, uncertainties and other factors which may
cause the actual results, performance or achievements of CTC Media to be
materially different from any future results, performance or achievements
expressed or implied by such forward-looking statements. The potential risks
and uncertainties that could cause actual future results to differ from those
expressed by forward-looking statements include, among others, continued
depreciation of the value of the Russian ruble compared to the US dollar,
changes in the size of the Russian television advertising market,
particularly in light of the current economic instability in Russia and
globally; the Company’s ability to deliver audience share, particularly in
primetime, to its advertisers; free-to-air television remaining a significant
advertising forum in Russia; the Company’s reliance on a single television
advertising sales house for substantially all of its revenues; and
restrictions on foreign involvement in the Russian television business. These
and other risks are described in the “Risk Factors” section of CTC Media’s
annual report on Form 10-K filed with the SEC on February 27, 2009. Other
unknown or unpredictable factors could have material adverse effects on CTC
Media’s future results, performance or achievements. In light of these risks,
uncertainties, assumptions and factors, the forward-looking events discussed
herein may not occur. You are cautioned not to place undue reliance on these
forward-looking statements. CTC Media does not undertake any obligation to
publicly update or revise any forward-looking statements because of new
information, future events or otherwise.

                        CTC MEDIA, INC, AND SUBSIDIARIES

              UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME

                         AND COMPREHENSIVE INCOME (LOSS)

          (in thousands of US dollars, except share and per share data)

                                            Three months ended March 31,
                                             2008                2009
    REVENUES:
    Advertising                          $ 135,056            $ 99,075
    Sublicensing and own production
    revenue                                  1,078               4,875
    Other revenue                              612                 828
    Total operating revenues               136,746             104,778
    EXPENSES:
    Direct operating expenses
    (exclusive of amortization of
    programming rights and
    sublicensing rights and own
    production cost, shown below,
    exclusive of depreciation and
    amortization of $1,419 and $2,051
    for the three months ended March
    31, 2008 and 2009 respectively;
    and inclusive of stock-based
    compensation of $213 and $213 for
    the three months ended March 31,
    2008 and 2009, respectively)           (7,046)             (7,347)
    Selling, general and
    administrative expenses
    (exclusive of depreciation and
    amortization of $786 and $530 for
    the three months ended March 31,
    2008 and 2009, respectively;
    inclusive of stock-based
    compensation of $3,146 and $4,077
    for the three months ended March
    31, 2008 and 2009, respectively)      (18,818)            (18,322)
    Amortization of programming
    rights                                (54,423)            (36,883)
    Amortization of sublicensing
    rights and own production cost         (1,223)             (3,062)
    Depreciation and amortization
    (exclusive of amortization of
    programming rights and
    sublicensing rights)                   (2,204)             (2,581)
    Total operating expenses              (83,714)            (68,195)
    OPERATING INCOME                        53,032             36,583
    FOREIGN CURRENCY GAIN (LOSS)               678             (4,033)
    INTEREST INCOME                          3,792              1,060
    INTEREST EXPENSE                           (6)             (2,154)
    OTHER NON-OPERATING INCOME
    (LOSS), net                                 85               (220)
    EQUITY IN INCOME OF INVESTEE
    COMPANIES                                  293                 77
    Income before income tax                57,874             31,313
    INCOME TAX EXPENSE                    (15,090)             (8,499)
    CONSOLIDATED NET INCOME                 42,784             22,814
    LESS: (INCOME) LOSSES
    ATTRIBUTABLE TO NONCONTROLLING
    INTERESTS                              (1,071)                498
    NET INCOME ATTRIBUTABLE TO CTC
    MEDIA, INC. STOCKHOLDERS              $ 41,713           $ 23,312
    Net income per share attributable
    to CTC Media, Inc. stockholders -
    basic                                   $ 0.27             $ 0.15
    Net income per share attributable
    to CTC Media, Inc. common
    stockholders - diluted                  $ 0.26             $ 0.15
    Weighted average common shares
    outstanding - basic                152,124,975        152,155,213
    Weighted average common shares
    outstanding - diluted              159,227,810        155,799,555

                        CTC MEDIA, INC, AND SUBSIDIARIES

            UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                          (in thousands of US dollars)

                                                Three months ended March 31,
                                                 2008                  2009
    CASH FLOWS FROM OPERATING ACTIVITIES:
    Consolidated net income                    $42,784               $22,814
    Adjustments to reconcile net income
    to net cash provided by
    operating activities:

    Deferred tax benefit                        (4,594)                 (981)
    Depreciation and amortization                2,204                 2,581
    Amortization of programming rights          54,423                36,883
    Amortization of sublicensing rights and
    own production cost                          1,223                 3,062
    Stock based compensation expense             3,359                 4,290
    Equity in income of unconsolidated
    investees                                     (293)                  (77)
    Foreign currency (gains) losses               (678)                4,033

    Changes in operating assets and liabilities:

    Trade accounts receivable                  (12,925)                 (240)
    Prepayments                                   (434)               (1,698)
    Other assets                                (5,836)                1,292
    Accounts payable and accrued liabilities     8,636                 2,095
    Deferred revenue                               702                (3,912)
    Other liabilities                            9,521                (7,876)
    Dividends received from equity investees         -                   261
    Acquisition of programming and
    sublicensing rights                        (69,333)              (34,712)
    Net cash provided by operating activities   28,759                27,815

    CASH FLOWS FROM INVESTING ACTIVITIES:            -

    Acquisitions of property and equipment      (1,272)                 (856)
    Acquisitions of intangibles                 (2,388)                    0
    Acquisitions of businesses, net of
    cash acquired                              (55,032)              (12,145)
    Other                                          (77)                    -
    Net cash used in investing activities      (58,769)              (13,001)

    CASH FLOWS FROM FINANCING ACTIVITIES:

    Proceeds from issuances of common stock      1,283                     -
    Decrease in restricted cash                      5                    65
    Dividends paid to non-controlling interest     (18)                  (23)
    Net cash provided by financing activities    1,270                    42

    EFFECT OF EXCHANGE RATE CHANGES ON CASH
    AND CASH EQUIVALENTS                        (3,565)                9,419
    Net increase (decrease) in cash and
    cash equivalents                           (19,320)               11,291
    CASH AND CASH EQUIVALENTS AT BEGINNING
    OF PERIOD                                  307,073                98,055
    CASH AND CASH EQUIVALENTS AT END OF
    PERIOD                                   $ 287,753             $ 109,346

                        CTC MEDIA, INC, AND SUBSIDIARIES

                 UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

          (in thousands of US dollars, except share and per share data)

                                                    December 31,    March 31,
                                                        2008        2009
    ASSETS
    CURRENT ASSETS:
    Cash and cash equivalents                         $ 98,055    $ 109,346
    Trade accounts receivable, net of allowance for
    doubtful accounts (December 31, 2008 - $1,355;
    March 31, 2009 - $1,166)                            33,670       26,595
    Taxes reclaimable                                    8,171        8,766
    Prepayments                                         29,005       20,853
    Programming rights, net                             71,976       61,285
    Deferred tax assets                                 14,166       15,027
    Other current assets                                 7,720        9,880
    TOTAL CURRENT ASSETS                               262,763      251,752
    RESTRICTED CASH                                        210          145
    PROPERTY AND EQUIPMENT, net                         22,722       19,482
    INTANGIBLE ASSETS, net:
    Broadcasting licenses                              166,173      144,408
    Cable network connection                            25,205       22,064
    Trade names                                         17,587       15,110
    Network affiliation agreements                       9,214        7,491
    Other intangible assets                              1,244        1,208
    Net intangible assets                              219,423      190,281
    GOODWILL                                           223,027      192,967
    PROGRAMMING RIGHTS, net                             48,031       51,712
    SUBLICENSING RIGHTS, net                             1,221          352
    INVESTMENTS IN AND ADVANCES TO INVESTEES             5,311        4,313
    PREPAYMENTS                                          6,238        2,054
    DEFERRED TAX ASSETS                                 15,154       12,753
    OTHER NON-CURRENT ASSETS                             2,729        2,777
    TOTAL ASSETS                                     $ 806,829    $ 728,588
    LIABILITIES AND STOCKHOLDERS' EQUITY
    CURRENT LIABILITIES:
    Accounts payable                                  $ 41,025     $ 46,556
    Accrued liabilities                                 41,573       27,678
    Taxes payable                                       30,154       15,206
    Short-term loans and interest accrued               62,165       63,220
    Deferred revenue                                    14,683        5,718
    Deferred tax liability                               2,778        2,747
    TOTAL CURRENT LIABILITIES                          192,378      161,125
    LONG-TERM LOANS                                     28,438       28,414
    DEFERRED TAX LIABILITY                              38,943       33,981
    COMMITMENTS AND CONTINGENCIES (Note 9)                   -            -
    STOCKHOLDERS' EQUITY:
    Common stock; $0.01 par value; shares authorized
    175,772,173;
    shares issued and outstanding 152,155,213)           1,522        1,522
    Additional paid-in capital                         365,362      369,652
    Retained earnings                                  232,321      255,633
    Accumulated other comprehensive loss               (54,615)    (123,111)
    Noncontrolling interest                              2,481        1,372
    TOTAL STOCKHOLDERS' EQUITY                         547,070      505,068
    TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY       $ 806,829    $ 728,588

    CTC MEDIA, INC. AND SUBSIDIARIES
    UNAUDITED SEGMENT FINANCIAL INFORMATION
    (in thousands of US dollars)

                                  Three months ended March 31, 2008
               Operating
                 revenue
                    from             Operating Depreciation           Capital
                external Intersegment  income/          and           expend-
               customers      revenue  (loss)  amortization   OIBDA    itures

    CTC Network  $97,831         $198  $45,536       $(244) $45,780    $(767)
    Domashny
    Network       15,467            -    4,534        (172)   4,706      (56)
    DTV Network        -            -        -           -        -        -
    CTC
    Television
    Station
    Group         19,599          415   10,632        (501)  11,133   (1,909)
    Domashny
    Television
    Station
    Group          3,199          250      (57)       (625)     568     (854)
    DTV
    Television
    Station
    Group              -            -        -           -        -        -
    CIS Group        650            -     (368)       (131)    (237)       -
    Production
    Group              -            -        -           -        -        -
    Corporate
    Office             -            -   (7,203)       (531)  (6,672)     (74)
    Business
    segment
    results     $136,746         $863  $53,074     $(2,204) $55,278  $(3,660)
    Eliminations
    and other                    (863)     (42)          -      (42)
    Consolidated
    results     $136,746           $-  $53,032     $(2,204) $55,236  $(3,660)

                                  Three months ended March 31, 2008
               Operating
                 revenue
                    from             Operating Depreciation           Capital
                external Intersegment  income/          and           expend-
               customers      revenue  (loss)  amortization   OIBDA    itures

    CTC Network  $70,555         $783  $34,302       $(131) $34,433     $(64)
    Domashny
    Network       10,567            3    3,383        (113)   3,496       (6)
    DTV Network    8,667            -    3,721        (592)   4,313     (297)
    CTC
    Television
    Station
    Group         10,254          277    5,270        (415)   5,685     (274)
    Domashny
    Television
    Station
    Group          1,739          294       77        (311)     388      (52)
    DTV
    Television
    Station
    Group            774           28   (1,193)       (720)    (473)       -
    CIS Group      2,044            -   (1,362)       (222)  (1,140)    (161)
    Production
    Group            178        5,878      263         (12)     275      (17)
    Corporate
    Office             -            -   (7,856)        (65)  (7,791)     (11)
    Business
    segment
    results     $104,778       $7,263  $36,605     $(2,581) $39,186     $(56)
    Eliminations
    and other          -       (7,263)     (22)         (0)     (24)       -
    Consolidated
    results     $104,778           $-  $36,583     $(2,581) $39,162     $(56)

                        CTC MEDIA, INC. AND SUBSIDIARIES

                     RECONCILIATION OF CONSOLIDATED OIBDA TO

                          CONSOLIDATED OPERATING INCOME

                                                 Three months ended
                                                      March 31,
                                                  2008        2009

                                                 In thousands of US
                                                       dollars

    OIBDA                                          $55,236     $39,164
    Depreciation and amortization (exclusive
    of amortization of programming rights,
    sublicensing rights and own production
    cost)                                           (2,204)     (2,581)
    Operating income                               $53,032     $36,583

                        CTC MEDIA, INC. AND SUBSIDIARIES

                 RECONCILIATION OF CONSOLIDATED OIBDA MARGIN TO

                      CONSOLIDATED OPERATING INCOME MARGIN

                                               Three months ended
                                                    March 31,
                                                 2008      2009

    OIBDA margin                                   40.4%     37.4%
    Depreciation and amortization (exclusive
    of amortization of programming rights,
    sublicensing rights and own production
    cost) as a percentage of total operating
    revenues                                       -1.6%     -2.5%
    Operating income margin                        38.8%     34.9%

                        CTC MEDIA, INC. AND SUBSIDIARIES

           RECONCILIATION OF SEGMENT OIBDA TO SEGMENT OPERATING INCOME

    Three Months Ended March 31, 2008

                                          Depreciation and
                                              amortization
                                             (exclusive of
                                           amortization of
                                 OIBDA programming rights,   Operating income
                                       sublicensing rights
                                        and own production
    (US$ 000's)                                      cost)

    CTC Network                $45,780              $(244)           $45,536
    Domashny Network             4,706               (172)             4,534
    DTV Network                      -                  -                  -
    CTC Television
    Station Group               11,133               (501)            10,632
    Domashny Television
    Station Group                  568               (625)               (57)
    DTV Television
    Station Group                    -                  -                  -
    CIS Group                    (237)               (131)              (368)
    Production Group                 -                  -                  -
    Corporate                  (6,672)               (531)            (7,203)

    Business Segment
    Results                    $55,278            $(2,204)           $53,074
    Eliminations and
    Other                         (42)                  -                (42)
    Consolidated Results       $55,236            $(2,204)           $53,032

    Three Months Ended March 31, 2009

                                          Depreciation and
                                              amortization
                                             (exclusive of
                                           amortization of
                                 OIBDA programming rights,   Operating income
                                       sublicensing rights
                                        and own production
    (US$ 000's)                                      cost)

    CTC Network                $34,433              $(131)           $34,302
    Domashny Network             3,496               (113)             3,383
    DTV Network                  4,313               (592)             3,721
    CTC Television               5,685               (415)             5,270
    Station Group
    Domashny Television            388               (311)                77
    Station Group
    DTV Television                (473)              (720)            (1,193)
    Station Group
    CIS Group                   (1,140)              (222)            (1,362)
    Production Group               275                (12)               263
    Corporate                   (7,791)               (65)            (7,856)

    Business Segment           $39,186            $(2,581)           $36,605
    Results
    Eliminations and               (24)                   -              (24)
    Other
    Consolidated Results       $39,162            $(2,581)           $36,583

———————————

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

(1) Segment revenues are shown from external customers only, net of
intercompany revenues of $0.8 million in the first quarter of 2008 and $7.3
million
in the first quarter of 2009, most of which reated to Production
Group revenues ($5.9 million) eliminated in consolidation.

    For further information, please visit http://www.ctcmedia.ru or contact:

    CTC Media, Inc.

    Investor Relations
    Ekaterina Ostrova or
    Ekaterina Tsukanova
    Tel: +7-495-783-3650
    ir@ctcmedia.ru

    Media Relations
    Ekaterina Osadchaya
    Angelika Larionova
    Tel: +7-495-785-6333
    pr@ctcmedia.ru

SOURCE CTC Media, Inc


Source: newswire