XML 26 R20.htm IDEA: XBRL DOCUMENT v3.19.3
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
6 Months Ended
Jun. 30, 2019
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  
Schedule of Selected Statement of Operations Data

Statement of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

For The Six Months Ended June 30, 2019

 

    

As Previously

    

 

 

    

 

 

 

 

Reported

 

Adjustments

 

Restated

 

 

 

 

 

 

 

 

 

 

Provision For Income Taxes

 

$

5,366

 

$

(3,559)

 

$

1,807

Consolidated Net Income

 

$

599

 

$

3,559

 

$

4,158

Net (Loss) Income Attributable to Common Stockholders

 

$

(72)

 

$

3,559

 

$

3,487

 

 

 

 

 

 

 

 

 

 

Basic and Diluted Net Income Attributable to Common Stockholders

 

$

0.00

 

$

0.08

 

$

0.08

 

 

 

 

 

 

 

 

 

 

Weighted Average Share Outstanding

 

 

  

 

 

  

 

 

  

Diluted

 

 

45,175,521

 

 

809,418

 

 

45,984,939

 

Schedule of Selected Statement of Comprehensive Loss Data

Statement of Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

For The Six Months Ended June 30, 2019

 

    

As Previously

    

 

 

    

 

 

 

 

Reported

 

Adjustments

 

Restated

 

 

 

 

 

 

 

 

 

 

Comprehensive Income

 

$

599

 

$

3,559

 

$

4,158

Comprehensive (Loss) Income Attributable To Common Stockholders

 

$

(72)

 

 

3,559

 

 

3,487

 

Schedule of Selected Statement of Cash Flows data

Statement of Cash Flows

 

 

 

 

 

 

 

 

 

 

 

 

 

For The Six Months Ended June 30, 2019

 

    

As Previously

    

 

 

    

 

 

 

 

Reported

 

Adjustments

 

Restated

 

 

 

 

 

 

 

 

 

 

Consolidated Net Income

 

$

599

 

$

3,559

 

$

4,158

Adjustments to reconcile net income to cash provided by operating activities - Deferred income taxes

 

 

6,101

 

 

(3,559)

 

 

2,542

 

Schedule of net revenue (and sources)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 

 

Six Months Ended June 30, 

 

    

2019

    

2018

    

2019

    

2018

 

 

(In thousands, unaudited)

Net Revenue:

 

 

  

 

 

  

 

 

  

 

 

  

Radio Advertising

 

$

52,194

 

$

48,880

 

$

94,607

 

$

93,502

Political Advertising

 

 

317

 

 

1,182

 

 

441

 

 

1,383

Digital Advertising

 

 

7,663

 

 

6,559

 

 

15,100

 

 

14,705

Cable Television Advertising

 

 

19,816

 

 

18,118

 

 

40,009

 

 

37,054

Cable Television Affiliate Fees

 

 

26,599

 

 

28,020

 

 

54,074

 

 

55,269

Event Revenues & Other

 

 

14,982

 

 

12,447

 

 

15,789

 

 

12,914

Net Revenue (as reported)

 

$

121,571

 

$

115,206

 

$

220,020

 

$

214,827

 

Schedule of contract assets (unbilled receivables) and contract liabilities (customer advances and unearned income and unearned event income)

 

 

 

 

 

 

 

 

 

 

 

    

June 30, 2019

    

December 31, 2018

    

June 30, 2018

 

 

(Unaudited)

 

 

 

 

(Unaudited)

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Contract assets:

 

 

  

 

 

  

 

 

  

Unbilled receivables

 

$

3,530

 

$

3,425

 

$

7,226

 

 

 

 

 

 

 

 

 

 

Contract liabilities:

 

 

  

 

 

  

 

 

 

Customer advances and unearned income

 

$

3,634

 

$

3,766

 

$

4,681

Unearned event income

 

 

3,848

 

 

3,864

 

 

2,368

 

Schedule of calculation of basic and diluted earnings per share from continuing operations

The following table sets forth the calculation of basic and diluted earnings per share from continuing operations (in thousands, except share and per share data):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 

 

Six Months Ended June 30, 

 

    

2019

    

2018

    

2019

    

2018

 

 

(Unaudited)

 

 

(In Thousands)

 

 

(Restated)

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common stockholders

 

$

6,591

 

$

23,590

 

$

3,487

 

$

1,035

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

Denominator for basic net income per share - weighted average outstanding shares

 

 

45,061,821

 

 

46,033,402

 

 

45,175,521

 

 

46,321,633

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

Stock options and restricted stock

 

 

639,834

 

 

2,405,291

 

 

809,418

 

 

2,456,165

Denominator for diluted net income per share - weighted-average outstanding shares

 

 

45,701,655

 

 

48,438,693

 

 

45,984,939

 

 

48,777,798

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common stockholders per share – basic

 

$

0.15

 

$

0.51

 

$

0.08

 

$

0.02

Net income attributable to common stockholders per share –diluted

 

$

0.14

 

$

0.49

 

$

0.08

 

$

0.02

 

Schedule of fair values of our financial assets and liabilities measured at fair value on a recurring basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Total

    

Level 1

    

Level 2

    

Level 3

 

 

(Unaudited)

 

 

(In thousands)

As of June 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities subject to fair value measurement:

 

 

  

 

 

  

 

 

  

 

 

  

Contingent consideration (a)

 

$

2,349

 

 

 —

 

 

 —

 

$

2,349

Employment agreement award (b)

 

 

26,406

 

 

 —

 

 

 —

 

 

26,406

Total

 

$

28,755

 

$

 —

 

$

 —

 

$

28,755

 

 

 

 

 

 

 

 

 

 

 

 

 

Mezzanine equity subject to fair value measurement:

 

 

  

 

 

  

 

 

  

 

 

  

Redeemable noncontrolling interests (c)

 

$

11,168

 

$

 —

 

$

 —

 

$

11,168

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2018

 

 

  

 

 

  

 

 

  

 

 

  

Liabilities subject to fair value measurement:

 

 

  

 

 

  

 

 

  

 

 

  

Contingent consideration (a)

 

$

2,831

 

 

 —

 

 

 —

 

$

2,831

Employment agreement award (b)

 

 

25,660

 

 

 —

 

 

 —

 

 

25,660

Total

 

$

28,491

 

$

 —

 

$

 —

 

$

28,491

 

 

 

 

 

 

 

 

 

 

 

 

 

Mezzanine equity subject to fair value measurement:

 

 

  

 

 

  

 

 

  

 

 

  

Redeemable noncontrolling interests (c)

 

$

10,232

 

$

 —

 

$

 —

 

$

10,232

 

Schedule of changes in Level 3 liabilities measured at fair value on a recurring basis

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Employment

    

Redeemable

 

 

Contingent

 

Agreement

 

Noncontrolling

 

 

Consideration

 

Award

 

Interests

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2018

 

$

2,831

 

$

25,660

 

$

10,232

Net income attributable to noncontrolling interests

 

 

 —

 

 

 —

 

 

671

Distribution

 

 

(649)

 

 

(1,969)

 

 

 —

Dividends paid to noncontrolling interests

 

 

 —

 

 

 —

 

 

(1,000)

Change in fair value

 

 

167

 

 

2,715

 

 

1,265

Balance at June 30, 2019

 

$

2,349

 

$

26,406

 

$

11,168

 

 

 

 

 

 

 

 

 

 

The amount of total (losses)/income for the period included in earnings attributable to the change in unrealized losses/income relating to assets and liabilities still held at the reporting date

 

$

(167)

 

$

(2,715)

 

$

 —

 

Schedule of significant unobservable input value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

 

 

 

 

 

 

As of

 

December 31, 

 

 

 

 

 

Significant

 

June 30, 2019

 

2018

 

 

 

 

 

Unobservable

 

Significant Unobservable

 

Level 3 liabilities

 

Valuation Technique

 

Inputs

 

Input Value

 

 

    

 

    

 

    

 

    

 

 

Contingent consideration

 

Monte Carlo Simulation

 

Expected volatility

 

23.0

%  

34.6

%

Contingent consideration

 

Monte Carlo Simulation

 

Discount Rate

 

14.5

%  

15.0

%

Employment agreement award

 

Discounted Cash Flow

 

Discount Rate

 

11.0

%  

11.0

%

Employment agreement award

 

Discounted Cash Flow

 

Long-term Growth Rate

 

2.5

%  

2.5

%

Redeemable noncontrolling interest

 

Discounted Cash Flow

 

Discount Rate

 

10.5

%  

10.5

%

Redeemable noncontrolling interest

 

Discounted Cash Flow

 

Long-term Growth Rate

 

1.0

%  

1.0

%

 

Schedule of the components of lease expense and the weighted average remaining lease term and the weighted average discount rate

The following table sets forth the components of lease expense and the weighted average remaining lease term and the weighted average discount rate for the Company’s leases as of June 30, 2019, dollars in thousands:

 

 

 

 

 

 

Operating Lease Cost (Cost resulting from lease payments)

    

$

6,438

 

Variable Lease Cost (Cost excluded from lease payments)

 

 

76

 

Total Lease Cost

 

$

6,514

 

 

 

 

 

 

Operating Lease - Operating Cash Flows (Fixed Payments)

 

$

6,809

 

Operating Lease - Operating Cash Flows (Liability Reduction)

 

$

3,960

 

 

 

 

 

 

Weighted Average Lease Term - Operating Leases

 

 

6.01

years

Weighted Average Discount Rate - Operating Leases

 

 

11.00

%

 

Schedule of maturities of lease liabilities

 

 

 

 

For the Year Ended December 31, 

    

(Dollars in thousands)

For the remaining six months ending December 31, 2019

 

$

13,734

2020

 

 

13,031

2021

 

 

12,286

2022

 

 

11,231

2023

 

 

8,275

Thereafter

 

 

14,674

Total future lease payments

 

 

73,231

Imputed interest

 

 

(19,571)

Total

 

$

53,660