XML 32 R20.htm IDEA: XBRL DOCUMENT v3.19.1
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
3 Months Ended
Mar. 31, 2019
Accounting Policies [Abstract]  
Disaggregation of Revenue [Table Text Block]
The following chart shows our net revenue (and sources) for the three months ended March 31, 2019 and 2018:
 
 
 
Three Months Ended

March 31,
 
 
 
2019
 
 
2018
 
 
 
(Unaudited)
(In thousands)
 
 
 
 
 
 
 
 
Net Revenue:
 
 
 
 
 
 
 
 
Radio Advertising
 
$
42,439
 
 
$
44,622
 
Political Advertising
 
 
123
 
 
 
200
 
Digital Advertising
 
 
7,437
 
 
 
8,146
 
Cable Television Advertising
 
 
20,193
 
 
 
18,936
 
Cable Television Affiliate Fees
 
 
27,475
 
 
 
27,250
 
Event Revenues & Other
 
 
782
 
 
 
467
 
Net Revenue (as reported)
 
$
98,449
 
 
$
99,621
 
Contract with Customer, Asset and Liability [Table Text Block]
Contract assets (unbilled receivables) and contract liabilities (customer advances and unearned income and unearned event income) that are not separately stated in our consolidated balance sheets at March 31, 2019, December 31, 2018 and March 31, 2018 were as follows:
 
 
 
March 31, 2019
 
December 31, 2018
 
 
March 31, 2018
 
 
 
(Unaudited)
 
 
 
 
(Unaudited)
 
 
 
  
(In thousands)
 
 
 
 
 
 
 
 
 
Contract assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
Unbilled receivables
 
 
$
6,529
 
 
$
3,425
 
 
$
6,284
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contract liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Customer advances and unearned income
 
 
$
3,836
 
 
$
3,766
 
 
$
4,516
 
Unearned event income
 
 
 
8,201
 
 
 
3,864
 
 
 
6,157
 
Schedule of Earnings Per Share, Basic and Diluted [Table Text Block]
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 March 31,
 
 
 
2019
 
 
2018
 
 
 
(Unaudited)
 
 
 
(In Thousands)
 
 
 
 
 
Numerator:
 
 
 
 
 
 
 
 
Net loss attributable to common stockholders
 
$
(6,663
)
 
$
(22,555
)
Denominator:
 
 
 
 
 
 
 
 
Denominator for basic net loss per share – weighted-average outstanding shares
 
 
45,001,767
 
 
 
46,757,386
 
Effect of dilutive securities:
 
 
 
 
 
 
 
 
Stock options and restricted stock
 
 
 
 
 
 
Denominator for diluted net loss per share – weighted-average outstanding shares
 
 
45,001,767
 
 
 
46,757,386
 
 
 
 
 
 
 
 
 
 
Net loss attributable to common stockholders per share – basic and diluted
 
$
(0.15
)
 
$
(0.48
)
Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share [Table Text Block]
All stock options and restricted stock awards were excluded from the diluted calculation for the three months ended March 31, 2019 and 2018, as their inclusion would have been anti-dilutive.  The following table summarizes the potential common shares excluded from the diluted calculation.
 
 
 
 
Three Months Ended March 31,
 
 
 
2019
 
 
2018
 
 
 
(Unaudited)
 
 
 
(In thousands)
 
 
 
 
 
 
 
 
Stock options
 
 
3,549
 
 
 
5,537
 
Restricted stock awards
 
 
1,256
 
 
 
2,348
 
Fair Value, by Balance Sheet Grouping [Table Text Block]
As of March 31, 2019, and December 31, 2018, respectively, the fair values of our financial assets and liabilities measured at fair value on a recurring basis are categorized as follows:
  
 
 
Total
 
 
Level 1
 
 
Level 2
 
 
Level 3
 
 
 
(Unaudited)
 
 
 
(In thousands)
 
As of March 31, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities subject to fair value measurement:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contingent consideration (a)
 
$
2,628
 
 
 
 
 
 
 
 
$
2,628
 
Employment agreement award (b)
 
 
26,011
 
 
 
 
 
 
 
 
 
26,011
 
Total
 
$
28,639
 
 
$
 
 
$
 
 
$
28,639
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mezzanine equity subject to fair value measurement:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Redeemable noncontrolling interests (c)
 
$
10,401
 
 
$
 
 
$
 
 
$
10,401
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
 
  
(a)  This balance is measured based on the income approach to valuation in the form of a Monte Carlo simulation. The Monte Carlo simulation method is suited to instances such as this where there is non-diversifiable risk. It is also well-suited to multi-year, path dependent scenarios. Significant inputs to the Monte Carlo method include forecasted net revenues, discount rate and expected volatility. A third-party valuation firm assisted the Company in estimating the contingent consideration.
 
(b)  Each quarter, pursuant to an employment agreement (the “Employment Agreement”) executed in April 2008, the Chief Executive Officer (“CEO”) is eligible to receive an award (the “Employment Agreement Award”) amount equal to approximately 4% of any proceeds from distributions or other liquidity events in excess of the return of the Company’s aggregate investment in TV One. The Company reviews the factors underlying this award at the end of each quarter including the valuation of TV One (based on the estimated enterprise fair value of TV One as determined by a discounted cash flow analysis)
,
and an assessment of the probability that the Employment Agreement will be renewed and contain this provision. The Company’s obligation to pay the award was triggered after the Company recovered the aggregate amount of its capital contribution in TV One and only upon actual receipt of distributions of cash or marketable securities or proceeds from a liquidity event with respect to the Company’s aggregate investment in TV One. The CEO was fully vested in the award upon execution of the Employment Agreement, and the award lapses if the CEO voluntarily leaves the Company or is terminated for cause. A third-party valuation firm assisted the Company in estimating TV One’s fair value using a discounted cash flow analysis. Significant inputs to the discounted cash flow analysis include forecasted operating results, discount rate and a terminal value. In September 2014, the Compensation Committee of the Board of Directors of the Company approved terms for a new employment agreement with the CEO, including a renewal of the Employment Agreement Award upon similar terms as in the prior Employment Agreement. Prior to the quarter ended September 30, 2018, there were probability factors included in the calculation of the award related to the likelihood that the award will be realized. During the quarter ended September 30, 2018, management changed the methodology used in calculating the fair value of the Company's Employment Agreement Award liability to simplify the calculation. As part of the simplified calculation, the Company eliminated certain adjustments made to its aggregate investment in TV One, including the treatment of historical dividends paid and potential distribution of assets upon liquidation. The Compensation Committee of the Board of Directors approved the simplified method which eliminates certain assumptions that were historically used in the determination of the fair value of this liability. 
 
(c)  The redeemable noncontrolling interest in Reach Media is measured at fair value using a discounted cash flow methodology. A third-party valuation firm assisted the Company in estimating the fair value. Significant inputs to the discounted cash flow analysis include forecasted operating results, discount rate and a terminal value.
Fair Value, Liabilities Measured on Recurring Basis [Table Text Block]
There were no transfers in or out of Level 1, 2, or 3 during the three months ended March 31, 2019. The following table presents the changes in Level 3 liabilities measured at fair value on a recurring basis for the three months ended March 31, 2019:
 
 
 
Contingent
Consideration
 
 
Employment
Agreement
Award
 
 
Redeemable
Noncontrolling
Interests
 
 
 
  
(In thousands)
 
 
 
 
 
 
 
 
 
 
 
Balance at December 31, 2018
 
$
2,831
 
 
$
25,660
 
 
$
10,232
 
Net income attributable to noncontrolling interests
 
 
 
 
 
 
 
 
125
 
Distribution
 
 
(279
)
 
 
(1,558
)
 
 
 
Change in fair value
 
 
76
 
 
 
1,909
 
 
 
44
 
Balance at March 31, 2019
 
$
2,628
 
 
$
26,011
 
 
$
10,401
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
 
$
(76
)
 
$
(1,909
)
 
$
 
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Table Text Block]
Losses and income included in earnings were recorded in the consolidated statements of operations as corporate selling, general and administrative expenses for the employment agreement award for the three months ended March 31, 2019 and 2018. Losses included in earnings were recorded in the consolidated statements of operations as selling, general and administrative expenses for contingent consideration for the three months ended March 31, 2019 and 2018. 
 
 
 
 
 
Significant
 
As of
March 31, 2019
 
 
As of
December 31,
2018
 
Level 3 liabilities
 
Valuation Technique
 
Unobservable
Inputs
 
Significant Unobservable
Input Value
 
 
 
 
 
 
 
 
 
 
 
 
Contingent consideration
 
Monte Carlo Simulation
 
Expected volatility
 
 
31.8
%
 
 
34.6
%
Contingent consideration
 
Monte Carlo Simulation
 
Discount Rate
 
 
15.5
%
 
 
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 Quantitative Information Related To Operating Leases [Table Text Block]
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 March 31, 2019, dollars in thousands:
 
Operating Lease Cost (Cost resulting from lease payments)
 
$
3,057
 
Variable Lease Cost (Cost excluded from lease payments)
 
 
103
 
Total Lease Cost
 
$
3,160
 
 
 
 
 
 
Operating Lease - Operating Cash Flows (Fixed Payments)
 
$
3,268
 
Operating Lease - Operating Cash Flows (Liability Reduction)
 
$
1,897
 
 
 
 
 
 
Weighted Average Lease Term - Operating Leases
 
 
6.28 years
 
Weighted Average Discount Rate - Operating Leases
 
 
11.00
%
Lessee, Operating Lease, Liability, Maturity [Table Text Block]
As of March 31, 2019, maturities of lease liabilities were as follows:
 
For the Year Ended December 31,
 
(Dollars in thousands)
 
For the remaining nine months ending December 31, 2019
 
$
9,790
 
2020
 
 
12,448
 
2021
 
 
11,619
 
2022
 
 
10,941
 
2023
 
 
9,722
 
Thereafter
 
 
18,472
 
Total future lease payments
 
 
72,992
 
Imputed interest
 
 
(20,475
)
Total
 
$
52,517