Exhibit 10.34
STOCK PURCHASE AGREEMENT
RELATING TO SHARES OF CTC MEDIA, INC.
Dated as of July 28, 2005
Table of Contents
-----------------
1. Definitions................................................................................................1
2. Purchase and Sale of Shares................................................................................2
2.1 Purchase and Sale of Shares.........................................................................2
2.2 Consideration for Shares............................................................................2
2.3 Closing.............................................................................................2
3. Representations and Warranties of Sellers..................................................................3
3.1 Ownership of Shares.................................................................................3
3.2 Receipt of Financial Statements; Review of Company Recent Developments..............................3
3.3 Proposed Public Offering of Company's Common Stock..................................................3
3.4 Power and Authority.................................................................................4
3.5 Due Execution.......................................................................................4
3.6 No Conflict; Consents...............................................................................4
3.7 No Litigation.......................................................................................4
4. Representations and Warranties of the Company..............................................................4
4.1 Power and Authority.................................................................................5
4.2 Due Execution.......................................................................................5
4.3 No Conflict; Consents...............................................................................5
4.4 No Litigation.......................................................................................5
4.5 Recent Material Developments........................................................................5
4.6 Investment Materials................................................................................5
5. Covenants of the Parties...................................................................................5
5.1 Consents and Waivers under the Stockholders' Agreement..............................................5
5.2 Exercise of Options.................................................................................6
5.3 Confidentiality.....................................................................................6
5.4 Power of Attorney...................................................................................6
6. Conditions to the Sale.....................................................................................6
6.1 Conditions of Company's Obligations at Closing......................................................6
6.2 Conditions of Seller's Obligations at Closing.......................................................7
7. General Provisions.........................................................................................7
7.1 Termination.........................................................................................7
7.2 Effect of Termination...............................................................................7
7.3 Amendment; Assignment...............................................................................8
7.4 Governing Law.......................................................................................8
7.5 Fees and Expenses...................................................................................8
7.6 Entire Agreement....................................................................................8
7.7 Counterparts .......................................................................................8
ii
STOCK PURCHASE AGREEMENT
THIS STOCK PURCHASE AGREEMENT (the "AGREEMENT"), dated as of July 28, 2005, by
and among CTC Media, Inc., a Delaware corporation (the "COMPANY"), the
stockholders listed on Schedule A hereto (each a "STOCKHOLDER" and,
collectively, "STOCKHOLDERS") and the optionholders listed on Schedule B hereto
(each an "OPTIONHOLDER" and, collectively, "OPTIONHOLDERS").
RECITALS
WHEREAS each Stockholder is the beneficial owner of shares of: common
stock, par value $0.01 per share (the "COMMON STOCK"); shares of Class A Senior
Preferred Stock, par value $0.01 per share (the "CLASS A PREFERRED STOCK")
and/or shares of Super Senior Preferred Stock, par value $0.01 per share (the
"SUPER SENIOR PREFERRED STOCK"), of the Company;
WHEREAS each Optionholder holds an option to purchase shares of
Common Stock;
WHEREAS some of the Stockholders and the Company are parties, with
certain other stockholders of the Company, to that certain Stockholders'
Agreement dated as of August 19, 2003 (as the same may be supplemented or
amended from time to time, the "STOCKHOLDERS' AGREEMENT");
WHEREAS each Stockholder desires to sell, and the Company desires to
purchase, such shares of Common Stock, Class A Senior Preferred Stock and Super
Senior Preferred Stock which when taken together on an as-converted to Common
Stock basis equal the number of shares of Common Stock set forth next to such
Stockholder's name on Schedule A to this Agreement (the "STOCKHOLDER SHARES");
and
WHEREAS, each Optionholder desires to sell, and the Company desires to
purchase, such shares of Common Stock set forth next to such Optionholder's name
on Schedule B to this Agreement (the "OPTIONHOLDER SHARES").
NOW, THEREFORE, in consideration of the respective premises, mutual
covenants and agreements of the parties hereto, and other good and valuable
consideration, the receipt and sufficiency of which are hereby acknowledged, the
parties hereto agree as follows:
-1-
1. Definitions
"AGREEMENT" shall have the meaning set forth in the preamble;
"ATTORNEY-IN-FACT" shall have the meaning set forth in Section 5.4;
"CLOSING" shall have the meaning set forth in Section 2.3.1;
"COMMON STOCK" shall have the meaning set forth in the Recitals;
"COMPANY" shall have the meaning set forth in the preamble;
"EXERCISE NOTICE" shall have the meaning set forth in Section 2.3.1;
"OPTIONHOLDER" OR "OPTIONHOLDERS" shall have the meaning set forth in the preamble;
"OPTIONHOLDER SHARES" shall have the meaning set forth in the Recitals;
"PER SHARE PRICE" shall have the meaning set forth in Section 2.2;
"SELLER" OR "SELLERS" means, collectively, the Stockholders and the Optionholders
and, individually, any one of them;
"SHARES" means, collectively, the Stockholder Shares and the
Optionholder Shares and, individually, any one of them;
"STOCKHOLDER" OR "STOCKHOLDERS" shall have the meaning set forth in the preamble;
"STOCKHOLDER SHARES" shall have the meaning set forth in the preamble;
"STOCKHOLDERS' AGREEMENT" shall have the meaning set forth in the Recitals;
"TRUST ACCOUNT" shall have the meaning set forth in Section 2.3.1.
2. Purchase and Sale of Shares
2.1 Purchase and Sale of Shares. Upon the terms and
subject to the conditions of this Agreement, (i) the Company will purchase from
each Stockholder, and each Stockholder will sell, transfer, assign and deliver
to the Company, the number of Stockholder Shares set forth next to such
Stockholder's name on Schedule A and (ii) the Company will purchase from each
Optionholder, and each Optionholder will sell, transfer, assign and deliver to
the Company, the number of Optionholder Shares set forth next to such
Optionholder's name on Schedule B.
2.2 Consideration for Shares. The total, aggregate consideration
to be paid by the Company for the Shares hereunder shall be equal to the product
of $16.75 (the "Per Share Price") multiplied by the number of Shares sold by the
Sellers (less the aggregate exercise price payable by the Optionholders for the
exercise of the options to purchase the Optionholder Shares). No additional fees
or expenses shall be payable to the Sellers (directly or indirectly) by the
Company in connection with the purchase of the Shares.
-2-
2.3 Closing
2.3.1 The closing (the "CLOSING") of the purchase of Shares
provided for in this Agreement shall take place at the offices of Xxxxxx Xxxxxx
Xxxxxxxxx Xxxx and Xxxx LLP, Xxxxx Castle, 00 Xxxxx Xxxxxx, Xxxxxx, XX0X 0XX, on
the later of (x) the second business day following the satisfaction of the
conditions set forth in Section 6 of this Agreement and (y) July 26, 2005, or at
such other place or on such other later date as may be agreed by the Company and
Sellers representing at least fifty per cent (50%) of the Shares to be sold
hereunder. At the Closing, (i) each Stockholder shall deliver to the Company
certificates for all the Shares to be sold by such Stockholder, duly endorsed
for transfer or accompanied by a duly executed stock power, sufficient to convey
to the Company good title to such Shares, (ii) each Optionholder shall deliver
an irrevocable notice of exercise to the Company with respect to his or her
respective Optionholder Shares (each an "Exercise Notice"), and (iii) the
Company shall deliver to each Seller, by wire transfer of immediately available
funds to a client trust account of Xxxxx & Xxxxxxx (the "Trust Account") for the
benefit of the Sellers an amount in U.S. dollars equal to the aggregate purchase
price for such Seller's Shares, calculated as the product of the Per Share Price
multiplied by the number of such Shares (less, with respect to any Optionholder,
the aggregate exercise price payable by such Optionholder for the exercise of
the options to purchase his or her respective Optionholder Shares).
2.3.2 The Sellers each agree that the amount payable from
the Trust Account to the Sellers will be made, net of fees and expenses,
resulting in a distribution of $16.08 per Share (reduced, with respect to any
Optionholder, by the aggregate exercise price payable by such Optionholder for
the exercise of options to purchase his or her respective Optionholder Shares)
by wire transfer to the Seller's individual bank accounts communicated in
advance to Xxxxx & Xxxxxxx.
3. Representations and Warranties of Sellers. Each Seller severally
represents and warrants to the Company, as of the date of this Agreement and as
of the Closing, as follows:
3.1 Ownership of Shares. Such Seller, to the extent
such Seller is a Stockholder, is the lawful owner of, and has good title to, the
Shares to be sold by such Seller under this Agreement, and such Shares are not
subject to any liens or restrictions on transfer other than as set forth in the
Stockholders' Agreement. Such Seller, to the extent such Seller is an
Optionholder, will upon exercise of the option to purchase his or her respective
Optionholder Shares, be the lawful owner of, and have good title to, the Shares
to be sold by such Seller under this Agreement, and such Shares will not be
subject to any liens or restrictions on transfer other than a right of first
refusal in favor of the Company. Such Seller, to the extent that such Seller is
not an Optionholder hereunder, will not be exercising any options granted to
such Seller by the Company in order to satisfy his or her obligation to sell
Shares hereunder. Upon transfer of the Shares to the Company hereunder, the
Company will obtain good and marketable title to the Shares free and clear of
all liens, claims, charges and encumbrances other than as set forth in the
Stockholders' Agreement.
3.2 Receipt of Financial Statements; Review of Company Recent
Developments. Such Seller has received a copy of the Company's audited
consolidated financial statements as of and for the year ended December 31,
2004. Such Seller has reviewed and understood the information set forth in
Schedule C hereto regarding material recent developments in the Company's
business and operating results.
-3-
3.3 Proposed Public Offering of Company's Common Stock. Such
Seller understands and acknowledges that it has been informed by the Company
that it is the Company's current intention to seek an initial public offering of
the Common Stock as early as the second quarter of 2006. Such Seller understands
and acknowledges that the initial public offering price and the public market
price of the Common Stock thereafter may be materially higher than the Per Share
Price being paid for such Seller's Shares hereunder. Such Seller understands
that the Company's intention to seek an initial public offering is highly
confidential and agrees that such information is subject to the confidentiality
provisions of Section 5.3 hereof.
3.4 Power and Authority. Such Seller has full power and authority
to execute and deliver this Agreement and, if such Seller is an Optionholder, to
execute and deliver his or her respective Exercise Notice and, subject to the
receipt of necessary consents or waivers under the Stockholders' Agreement and,
to the extent any of the Shares were or will be acquired pursuant to the
exercise of options granted by the Company, the exercise by the Company of its
right of first refusal over such Shares, to sell, assign, transfer and convey
the Shares to be sold by such Seller under this Agreement in accordance with the
terms of this Agreement.
3.5 Due Execution. The execution and delivery of this Agreement
by such Seller and, if such Seller is an Optionholder, his or her respective
Exercise Notice, and the transfer of the Shares to be sold by such Seller under
this Agreement have been duly authorized by all necessary action, subject to the
receipt of necessary consents or waivers under the Stockholders' Agreement and,
to the extent any of the Shares were or will be acquired pursuant to the
exercise of options granted by the Company, the exercise by the Company of its
right of first refusal over such Shares. This Agreement has been duly executed
and delivered by such Seller and is the legal, valid and binding obligation of
such Seller, enforceable against it in accordance with the terms of this
Agreement. If such Seller is an Optionholder, his or her Exercise Notice, as of
the Closing, will be duly executed and delivered by such Optionholder and will
constitute irrevocable notice to exercise the option with respect to his or her
respective Optionholder Shares.
3.6 No Conflict; Consents. Subject to the receipt of necessary
consents or waivers under the Stockholders' Agreement and, to the extent any of
the Shares were or will be acquired pursuant to the exercise of options granted
by the Company, the exercise by the Company of its right of first refusal over
such Shares, neither the execution and delivery of this Agreement (and if such
Seller is an Optionholder, his or her respective Exercise Notice), nor the
transfer of the Shares hereunder, by such Seller will (i) conflict with or
violate any provision of law, or regulation, or court or administrative order
applicable to such Seller, (ii) with or without the giving of notice or the
passage of time or both, conflict with or violate, or result in a breach or
termination of, or constitute a default or permit the acceleration of any
material obligation under, any provision of any contract or agreement to which
such Seller is a party or by which any of such Seller's properties may be bound,
(iii) if such Seller is an entity, conflict with or violate any provision of the
organizational documents of such Seller, or (iv) require the consent, waiver,
approval or authorization of, or filing with, any individual, partnership, joint
venture, corporation, trust, entity or government or department or agency
thereof.
3.7 No Litigation. There is no claim, action, suit or proceeding
pending or, to the knowledge of such Seller, threatened against or relating to
such Seller that would reasonably be expected to have a material adverse effect
on the ability of such Seller to consummate the transactions contemplated by
this Agreement.
-4-
4. Representations and Warranties of the Company. The Company represents
and warrants to each Seller, as of the date of this Agreement and as of the
Closing, as follows:
4.1 Power and Authority. The Company has full power and
authority to execute and deliver this Agreement and to purchase the Shares to be
purchased under this Agreement in accordance with the terms of this Agreement
subject to the receipt of necessary consents or waivers under the Stockholders'
Agreement.
4.2 Due Execution. The execution and delivery of this Agreement by
the Company and the purchase of the Shares under this Agreement have been duly
authorized by all necessary action subject to the receipt of necessary consents
or waivers under the Stockholders' Agreement. This Agreement has been duly
executed and delivered by the Company and is the legal, valid and binding
obligation of the Company, enforceable against it in accordance with the terms
of this Agreement.
4.3 No Conflict; Consents. Subject to the receipt of necessary
consents or waivers under the Stockholders' Agreement, neither the execution and
delivery of this Agreement, nor the purchase of the Shares hereunder, by the
Company will (i) conflict with or violate any provision of law, or regulation,
or court or administrative order applicable to the Company, (ii) with or without
the giving of notice or the passage of time or both, conflict with or violate,
or result in a breach or termination of, or constitute a default or permit the
acceleration of any material obligation under, any provision of any contract or
agreement to which the Company is a party or by which any of the Company's
properties may be bound, (iii) conflict with or violate any provision of the
organizational documents of the Company, or (iv) require the consent, waiver,
approval or authorization of, or filing with, any individual, partnership, joint
venture, corporation, trust, entity or government or department or agency
thereof.
4.4 No Litigation. There is no claim, action, suit or proceeding
pending or, to the knowledge of the Company, threatened against or relating to
the Company that would reasonably be expected to have a material adverse effect
on the ability of the Company to consummate the transactions contemplated by
this Agreement.
4.5 Recent Material Developments. The historical information
contained in Schedule C is true and correct in all material respects. The
forward-looking information contained in Schedule C is based on reasonable
assumptions and represents the Company's best estimate of future results based
on currently available information.
4.6 Investment Materials. The Company has relied only on its own
independent analysis of the prospects of the Company and on the representations
and warranties of the Sellers set forth in Section 3 of this Agreement.
5. Covenants of the Parties
5.1 Consents and Waivers under the Stockholders' Agreement. Each
Seller that is a party to the Stockholders' Agreement agrees to grant any
consent or waiver required under the Stockholders' Agreement to effectuate the
purchase and sale of Shares contemplated hereby, including, without limitation,
a waiver of the tag along right pursuant to Section 5.5 of the Stockholders'
Agreement. Each such party shall also use its reasonable best efforts to obtain
the consent or waiver of any other stockholder of the Company required for the
effectuation of the purchase and sale of Shares contemplated hereby.
-5-
5.2 Exercise of Options. Each Optionholder agrees to take all
steps necessary to exercise such options as are needed for him or her to acquire
their respective Optionholder Shares at or prior to the Closing. The
Optionholders agree to provide an irrevocable Exercise Notice to the Company
stating that the effective date of the exercise shall be the date of the
Closing, in which case the Company shall net the exercise price at the Closing
against the aggregate Per Share Price due to the Optionholders as described in
Section 2.3, and no certificates representing the Optionholder Shares shall ever
be issued to the Optionholders directly, with the cash proceeds to be received
by the Optionholders reduced by the amount of the exercise price in connection
with the exercise of such option.
5.3 Confidentiality. Except as may be required by law, any
applicable rule or regulation of any stock exchange or other self-regulatory
organization, no Seller will make any disclosure regarding the execution of this
Agreement, the terms hereof (including, without limitation, the Per Share
Price), the information contained in Schedule C hereto or the Company's
intention to seek an initial public offering of the Common Stock, other than (x)
to its employees, officers, attorneys, accountants, agents and representatives
(who shall be instructed to keep such information confidential) and (y) (with
only such information as is necessary) to the other parties to the Stockholders'
Agreement in connection with obtaining their consent and approval, without the
prior consent of the Company.
5.4 Power of Attorney. The Company acknowledges that (a) Xxxxx X.
Xxxx III (the "Attorney-in-Fact") is acting pursuant to a power of attorney for
certain of the Sellers for purposes of the transactions contemplated by this
Agreement; and (b) the individual Sellers, and not the Attorney-in-Fact, shall
be liable to the Company directly for any loss, damage or liability whatsoever
which may be sustained by the Company hereunder, including, without limitation
any such loss, damage or liability arising from a breach of any of the
representations and warranties deemed to have been given by such Seller(s) in
Section 3 of this Agreement. The Company acknowledges that it shall not,
directly or indirectly, seek recourse against the Attorney-in-Fact regarding any
such loss, damage or liability other than in respect of a liability resulting
from the sale of his own Shares hereunder.
6. Conditions to the Sale
6.1 Conditions of Company's Obligations at Closing. The obligation
of the Company to purchase the Shares shall be subject only to the following
conditions, all of which shall be fulfilled at or prior to the Closing to the
reasonable satisfaction of the Company unless waived in writing by the Company:
(a) the representations and warranties of each of the
Sellers set forth in Section 3 shall be true and correct at and as of
the Closing as though made on the Closing;
(b) each of the Sellers shall have performed and complied
with all agreements, obligations and conditions contained in this
Agreement that are required to be performed or complied with by such
Seller on or before Closing;
(c) the Company shall have obtained bank or other
financing in the amount of the aggregate Per Share Price payable for
all Shares on terms and conditions consistent with current market
conditions and reasonably satisfactory to the Company and the Company
shall have satisfied all conditions precedent to the drawdown of funds
under such financing;
-6-
(d) all necessary consents, waivers and approvals under
the Stockholders' Agreement shall have been obtained, including,
without limitation, a written waiver by each of Alfa Capital Holdings
(Cyprus) Limited and MTG Broadcasting AB of their respective rights of
first offer pursuant to Section 5.4 of the Stockholders' Agreement (or
the lapse of such right through notification and the passage of time)
and a written waiver by each of the Significant Stockholders (as such
term is defined in the Stockholders' Agreement) that is not a Seller of
their tag-along rights pursuant to Section 5.5 of the Stockholders'
Agreement (or the lapse of such right through notification and the
passage of time);
(e) no preliminary or permanent injunction or other order
against the delivery of the Shares or prohibiting the consummation of
any of the transactions contemplated hereby issued by any court of
competent jurisdiction shall be in effect;
(f) all powers of attorney to be utilized shall be in
form and substance reasonably satisfactory to the Company; and
(g) with respect to the Company's obligation to purchase
the Shares to be sold by any Seller, such Seller has not notified the
Company that it does not wish to proceed with the sale of such Seller's
Shares upon the terms set forth herein, regardless whether such Seller
has signed this Agreement directly or through the Attorney-in-Fact.
6.2 Conditions of Seller's Obligations at Closing. The obligation
of each Seller to sell the Shares hereunder shall be subject only to the
following conditions, all of which shall be fulfilled at or prior to the Closing
to the reasonable satisfaction of such Seller and the waiver of which shall not
be effective against any Seller who does not consent thereto:
(a) the representations and warranties of the Company set
forth in Section 4 shall be true and correct at and as of the Closing
as though made on the Closing;
(b) the Company shall have performed and complied with
all agreements, obligations and conditions contained in this Agreement
that are required to be performed or complied with by it on or before
Closing; and
(c) no preliminary or permanent injunction or other order
against the delivery of the Shares by such Seller issued by any court
of competent jurisdiction shall be in effect.
7. General Provisions
7.1 Termination. This Agreement may be terminated (i) by the
written consent of the Company and Sellers representing at least fifty per cent
(50%) of the Shares to be sold hereunder, or (ii) if the Closing shall not have
occurred by August 31, 2005.
7.2 Effect of Termination. In the event of the termination of this
Agreement, this Agreement shall be void and of no further effect and there shall
be no further liability on the part of the Company or any Seller.
-7-
7.3 Amendment; Assignment. This Agreement may be amended,
modified or supplemented and portions of it waived by, but only by, a written
agreement signed by the Company and by Sellers representing at least fifty per
cent (50%) of the Shares to be sold hereunder. Neither this Agreement nor any
rights or obligations under this Agreement may be assigned by any party, except
that the Company may assign the obligation to purchase any or all of the Shares
to an affiliate of the Company. Notwithstanding the foregoing, the Sellers agree
and acknowledge that additional stockholders and optionholders may become party
to this Agreement and deemed Sellers for all purposes as set forth herein and
that Schedules A and B may be amended to reflect such additional Sellers and to
reflect a reduction in the number of Shares to be sold by any Seller in an
aggregate amount not to exceed the greater of 500,000 Shares and the number of
Shares to be sold by such additional Sellers without further action or consent
of the other Sellers provided that such additional stockholders or optionholders
agree to become bound by this Agreement by executing an adoption agreement in
form and substance satisfactory to the Company.
7.4 Governing Law. This Agreement shall be governed in all
respects, including validity, construction, interpretation and effect, by the
laws of the State of New York, without regard to principles of conflicts of
laws.
7.5 Fees and Expenses. The Company and each Seller shall bear its
own fees and expenses, including without limitation the fees and expenses of its
legal advisors, incurred in connection with the execution of this Agreement.
7.6 Entire Agreement. This Agreement constitutes the entire
agreement and understanding of the parties hereto with respect to the subject
matter hereof and supersedes any and all prior agreements and understandings,
whether written or oral, relating to such subject matter, including, without
limitation, the Letter of Intent dated June 27, 2005 among the Company, Xxxxx
Xxxxx and Xxxxx X. Xxxx III.
7.7 Counterparts. This Agreement may be executed in a number of
counterparts and by the parties on separate counterparts and by facsimile, and
all counterparts shall together constitute one and the same instrument.
[Signature Pages Follow]
-8-
IN WITNESS WHEREOF, each of the parties hereto has caused this Agreement to be
duly executed on the date first written above.
CTC MEDIA, INC.
By: /s/ Xxxxxx Xxxxxx
-------------------------------
Name: Xxxxxx Xxxxxxx
Title: Chief Financial Officer
Address for Notices:
00X Xxxxxx Xxxxxx
Xxxxxx 000000
Russia
Attention: Chief Financial Officer
XXXXX X. XXXX III
for himself and XxXxxxxxxx, Xxxx & Co, Inc., Wick
Investments Inc. and as Attorney-in-fact on behalf
of the other Sellers on Schedules A and B
Signed: /s/ Xxxxx X. Xxxx III
---------------------------
Address for Notices:
c/x XxXxxxxxxx, Wick & Co., Inc.
00 Xxxxxx Xxxxx, Xxxxxxxxx
Xxx Xxxxxxxxx, XX 00000
-9-
SCHEDULE A
-------------------------------------------------------------- -----------------
STOCKHOLDER SHARES
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Alliance Scan East, L.P. 190,000
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxxxxxxxx, Xxxxx 59,700
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Arabella, S.A. 313,000
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Belwind Investments Ltd., by Xxxxxxxx Xxxxx 96,560
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxxx, Xxxxxx X. 86,600
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Camdex International Limited, by Xxxxxxx X. Xxxxxxx 108,000
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxx, Xxxxxxx X. 9,300
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxxx, Xxxxxx X. 16,000
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxxx, Xxxxx X. 12,100
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxxx, Xxxxxx 23,800
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
De Chazal, Guy Louis 21,200
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
XxXxxxx Xxxxx W. 23,800
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Dulverton Holdings Ltd 116,000
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
DW Investments 9,400
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxx, X. Xxxxxxx 21,800
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxx, Xxxxxxx 15,800
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxxxxx, Xxxxx X., Trustee of Xxxxx X Xxxxxxxx
Revocable Trust U/A/D 1/3/80 27,800
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
FWH Associates, by Xxxxxx Xxxxxxx 22,600
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxx, Xxxxx 265,200
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Grand-Xxxx, Xxxxxxx 10,600
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxxx, Xxx X. 21,200
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Guernroy Limited, by Xxxxx Xxx Xxxx 10,000
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxxxxxx, Xxxx X., Trustee N/D/T Sept 13 1995 321,400
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxxx, Xxxxxxx 34,400
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Hobart and Xxxxxxx Xxxxx Colleges 9,500
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxx, Xxxxxxx 6,600
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
-10-
-------------------------------------------------------------- -----------------
STOCKHOLDER SHARES
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxxx, Xxxxxxx X. and Xxxxxxx X., Living Trust
Dated May 5, 1997 9,200
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
McBaine, X. Xxxxxxxxx 5,600
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
XxXxxxxxxx, Wick & Co., Inc. 46,200
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Minosa International Inc., by Xxxxx xxx Xxxx 10,000
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxxxxx, Xxxx 8,000
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Northwood Ventures LLC 323,000
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Orbis International 5,000
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Osterweis Revocable Trust, by Xxxx X. Xxxxxxxxx 10,600
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
X.X. Investments 10,600
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxxx Finance S.A. 17,040
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
PDY Corporation, by Xxxx Xxxxxxxx 21,800
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxxxxx Exeter 8,000
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Pleyel Holdings Limited 51,600
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Privatim Finance Ltd, (BVI) 86,400
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxxx, Xxxxx 19,000
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxxxxxx, Xxxxxxx X. (record owner--Xxx Xxxx
beneficial owner) 4,600
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxxxxx, Xxxxxxx X. 53,000
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxxxxx, Xxxxxx X. III 6,200
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxxx, Xxxxx X. 38,600
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxxx, Xxxx X. 10,800
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxx, Franc 11,800
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxxxxx Film Partners II, L.P. 122,600
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxxxxxx, Xxxxxxx X. 10,600
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxxxxxx, Xxxxxxxx X. 10,600
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxxxx, Xxxxxx 6,600
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Wick Investments, Inc. 12,600
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
-11-
-------------------------------------------------------------- -----------------
STOCKHOLDER SHARES
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxx, Xxxxxxxxx X. 18,400
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxx, Xxxxxxxxx X. Revocable Trust dated
June 17, 1983, Xxxxxxxxx X. Xxxx, Trustee 5,200
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
Xxxx, Xxxxx X. III 163,000
-------------------------------------------------------------- -----------------
-------------------------------------------------------------- -----------------
TOTAL SHARES 2,959,000
-------------------------------------------------------------- -----------------
-12-
SCHEDULE B
----------------------------------------------------------- -------------
OPTIONHOLDER SHARES
----------------------------------------------------------- -------------
----------------------------------------------------------- -------------
Xxxxxxx, H. 4,200
----------------------------------------------------------- -------------
----------------------------------------------------------- -------------
International Media Ventures 15,000
----------------------------------------------------------- -------------
----------------------------------------------------------- -------------
International Media Ventures 250,000
----------------------------------------------------------- -------------
----------------------------------------------------------- -------------
Xxx, T 12,800
----------------------------------------------------------- -------------
----------------------------------------------------------- -------------
Xxxxxx, Xxxxxxx 17,200
----------------------------------------------------------- -------------
----------------------------------------------------------- -------------
Xxxxx, Xxxxxx 43,200
----------------------------------------------------------- -------------
----------------------------------------------------------- -------------
Xxxxx, Xxxxxxx 6,800
----------------------------------------------------------- -------------
----------------------------------------------------------- -------------
Michaels, J. 3,400
----------------------------------------------------------- -------------
----------------------------------------------------------- -------------
Xxxxxxxx, J. 2,400
----------------------------------------------------------- -------------
----------------------------------------------------------- -------------
Stumpus, M. 6,800
----------------------------------------------------------- -------------
----------------------------------------------------------- -------------
TOTAL OPTIONS 361,800
----------------------------------------------------------- -------------
-13-
SCHEDULE C
RECENT MATERIAL DEVELOPMENTS
CTC MEDIA, INC.
UPDATE ON OPERATIONS
The Company's principal network, CTC, was broadcast by 317 television
stations as of June 30, 2005, 14 of which are owned-and-operated stations and 17
of which are the Company's retransmitters, covering 1,013 cities and towns in
Russia. CTC Network continues to offer entertainment programming targeted
principally at 6-54 year-old viewers. In 2004, the CTC Network achieved a 9.8%
share of viewers four years and older, making CTC the fourth most watched
television broadcaster in Russia. Through May 31, 2005, CTC Network's average
audience share was 9.6%. Although, on average, audience share thus far in 2005
has been lower than the 2004 average, CTC Network's audience share has been
generally increasing over the past several weeks and management believes that
the network will achieve an average audience share for the full year 2005 that
is slightly higher than that achieved in 2004.
In the second half of 2004, the Company acquired the M1 television
station in Moscow and affiliated stations in St. Petersburg, Kazan and Perm. On
the basis of those acquired stations, the Company launched its second network,
Home TV, in March 2005. The target audience for the Home TV Network is women
aged 25-60. As of June 30, 2005, the Home TV Network was broadcast by 72
television stations, including four owned and operated stations and two of the
Company's retransmitters, covering 324 cities and towns in Russia. From date of
launch through May 2005, Home TV's average audience share in the 4+ demographic
was 1.2%.
RESULTS OF OPERATIONS FOR THE PERIOD ENDED MARCH 31, 2005
Despite increasingly competitive market conditions, during the first
quarter of 2005 CTC Media achieved strong growth in revenue and earnings before
interest, tax, depreciation and amortization ("EBITDA") compared to the first
quarter of 2004.(1) Total operating revenues were up 35% and EBITDA increased
23% compared to the first quarter of 2004.
------------------
1 CTC Media calculates EBITDA after deducting amortization of programming
rights.
-14-
The Company's unaudited consolidated results for the quarter ended
March 31, 2005 as compared with the same quarter in 2004 are presented below.
CONSOLIDATED STATEMENT OF OPERATIONS (US$ THOUSANDS)
Quarter ended
March 31,
2005 2004 Change
---- ----
UNAUDITED QUARTER-ON QUARTER
--------- ------------------
Revenues:
Advertising $42,688 $31,428 36%
Other revenue 382 461 (17)%
------- ------- ----
Total operating revenues $43,070 $31,889 35%
------- ------- ---
Expenses:
Direct operating expenses (3,063) (2,225) (38)%
Selling, general and administrative (9,921) (6,141) (62)%
Amortization of programming rights (13,010) (9,372) (39)%
Depreciation and amortization (3,262) (1,276) (156)%
Other operating expenses (146) (390) 63%
------- ------- -----
Total operating expenses (29,402) (19,404) (52)%
-------- -------- -----
OPERATING INCOME 13,668 12,485 9%
Net interest expense (1,223) (5) NA
Gain on sale of subsidiaries - -
Other non-operating income, net 61 521 (88)%
------ ------
Income before taxes 12,506 13,001 (4)%
------ ------
Income tax (expense) benefit (4,223) (4,021) (5)%
Minority interest (382) (369) (4)%
------- ------- ----
NET INCOME (LOSS) $7,902 $8,611 (8)%
====== ====== ====
EBITDA $16,930 $13,761 23%
======= ======= ===
MANAGEMENT EXPECTATIONS FOR 2005 OPERATING RESULTS
According to Video International, Russia's leading national television
advertising sales house, the aggregate size of the national and regional
television advertising market in Russia is expected to be $2.12 billion, as
compared with $1.7 billion for 2004. A recent press report indicates that Video
International may revise its estimate for the 2005 Russian television
advertising market to $2.22 billion. Based on CTC Media's year-to-date
performance and the outlook for the Russian advertising market for the remainder
of 2005, management believes that total operating revenues and EBITDA for the
year ending December 31, 2005 will materially exceed 2004's total operating
revenues and EBITDA, which were $153.8 million and $70.5 million, respectively.
-15-
LIQUIDITY AND CAPITAL RESOURCES
As of March 31, 2005, the Company had a cash balance of $34.0 million.
Total indebtedness (excluding accrued interest and excluding a
cash-collateralized loan of approximately $36 million) was $24 million. In order
to finance the proposed repurchase of 3,377,600 shares of its capital stock (the
"Share Buyback") and working capital, the Company is currently seeking
additional debt financing of approximately $85 million from Alfa Bank, an
affiliate of one of the Company's principal stockholders.
INTENTION TO SEEK INITIAL PUBLIC OFFERING
The Company currently intends to seek an initial public offering of its
common stock as early as the second quarter of 2006. The initial public offering
price, and the trading price of the common stock thereafter in the public
market, may be materially higher than $16.75, the price at which the Company
will purchase shares in the Share Buyback.
-16-
