XML 28 R89.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Statements of Operations (Detail) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Condensed Financial Statements, Captions [Line Items]                      
Broadcast revenues                 $ 1,025,075 $ 999,591 $ 463,252
Management fees                 1,063 2,681 2,792
Net revenues 275,458 262,535 270,306 217,839 263,608 256,371 261,861 220,432 1,026,138 1,002,272 466,044
Operating expenses:                      
Direct operating expenses (excluding depreciation, amortization and LMA fees)                 668,252 622,884 284,921
Depreciation and amortization                 112,511 135,575 48,730
LMA fees                 3,716 3,465 2,425
Corporate general and administrative expenses (including stock-based compensation expense of $11,894)                 59,830 57,438 90,761
Gain on exchange of assets or stations                 (3,685) 0 (14,217)
Impairment of intangible assets                 0 125,985 0
Realized gain on derivative instrument                 1,852 12 (3,368)
Gain on derivative instrument                 (1,852)    
Total operating expenses                 838,772 945,335 415,988
Operating (loss) income 31,317 62,820 73,952 19,277 (63,306) 56,600 37,716 25,927 187,366 56,937 50,056
Non-operating (expense) income:                      
Interest expense, net                 (176,981) (198,628) (86,989)
Loss on early extinguishment of debt                 (34,934) (2,432) (4,366)
Other income, net                 (302) (2,479) 61
Gain on equity investment in Cumulus Media Partners, LLC                 0 0 11,636
Total non-operating expense, net                 (212,217) (203,539) (79,658)
Loss from continuing operations before income taxes (42,837) 17,487 25,187 (24,688) (116,625) 6,624 (11,977) (24,624) (24,851) (146,602) (29,602)
Income tax benefit                 68,464 34,670 11,259
Income (loss) from continuing operations                 43,613 (111,932) (18,343)
Income (loss) from discontinued operations, net of taxes 106,263 (3,455) 11,987 17,675 1,838 52,076 15,403 9,886 132,470 79,203 82,203
Earnings (loss) from consolidated subsidiaries                 0 0 0
Net income (loss) 150,933 7,037 27,101 (8,988) (84,791) 56,049 8,143 (12,130) 176,083 (32,729) 63,860
Cumulus Media Inc. (Parent Guarantor)
                     
Condensed Financial Statements, Captions [Line Items]                      
Broadcast revenues                 0 0 0
Management fees                 0 2,681 0
Net revenues                 0 2,681 0
Operating expenses:                      
Direct operating expenses (excluding depreciation, amortization and LMA fees)                 0 0 0
Depreciation and amortization                 0 2,671 1,300
LMA fees                 0 0 0
Corporate general and administrative expenses (including stock-based compensation expense of $11,894)                 0 57,438 89,828
Gain on exchange of assets or stations                 0   0
Impairment of intangible assets                   0  
Realized gain on derivative instrument                   0 0
Gain on derivative instrument                 0    
Total operating expenses                 0 60,109 91,128
Operating (loss) income                 0 (57,428) (91,128)
Non-operating (expense) income:                      
Interest expense, net                 (11,765) (3,708) (9,276)
Loss on early extinguishment of debt                 0 0 (4,366)
Other income, net                 0 0 0
Gain on equity investment in Cumulus Media Partners, LLC                     11,636
Total non-operating expense, net                 (11,765) (3,708) (2,006)
Loss from continuing operations before income taxes                 (11,765) (61,136) (93,134)
Income tax benefit                 4,706 0 0
Income (loss) from continuing operations                 (7,059) (61,136) (93,134)
Income (loss) from discontinued operations, net of taxes                 0 0 0
Earnings (loss) from consolidated subsidiaries                 183,142 28,407 156,994
Net income (loss)                 176,083 (32,729) 63,860
Cumulus Media Holdings Inc. (Subsidiary Issuer)
                     
Condensed Financial Statements, Captions [Line Items]                      
Broadcast revenues                 0 0 0
Management fees                 1,063 0 0
Net revenues                 1,063 0 0
Operating expenses:                      
Direct operating expenses (excluding depreciation, amortization and LMA fees)                 0 0 0
Depreciation and amortization                 1,913 0 0
LMA fees                 0 0 0
Corporate general and administrative expenses (including stock-based compensation expense of $11,894)                 59,830 0 0
Gain on exchange of assets or stations                 0   0
Impairment of intangible assets                   0  
Realized gain on derivative instrument                   0 0
Gain on derivative instrument                 0    
Total operating expenses                 61,743 0 0
Operating (loss) income                 (60,680) 0 0
Non-operating (expense) income:                      
Interest expense, net                 (165,156) (196,036) (78,112)
Loss on early extinguishment of debt                 (34,934) (2,432) 0
Other income, net                 0 0 0
Gain on equity investment in Cumulus Media Partners, LLC                     0
Total non-operating expense, net                 (200,090) (198,468) (78,112)
Loss from continuing operations before income taxes                 (260,770) (198,468) (78,112)
Income tax benefit                 104,308 0 0
Income (loss) from continuing operations                 (156,462) (198,468) (78,112)
Income (loss) from discontinued operations, net of taxes                 0 0 0
Earnings (loss) from consolidated subsidiaries                 339,604 226,875 235,106
Net income (loss)                 183,142 28,407 156,994
Subsidiary Guarantors
                     
Condensed Financial Statements, Captions [Line Items]                      
Broadcast revenues                 1,025,075 999,591 463,252
Management fees                 0 0 2,792
Net revenues                 1,025,075 999,591 466,044
Operating expenses:                      
Direct operating expenses (excluding depreciation, amortization and LMA fees)                 665,993 619,658 283,543
Depreciation and amortization                 110,598 132,904 47,430
LMA fees                 3,716 3,465 2,425
Corporate general and administrative expenses (including stock-based compensation expense of $11,894)                 0 0 933
Gain on exchange of assets or stations                 (3,685)   (14,217)
Impairment of intangible assets                   111,279  
Realized gain on derivative instrument                   12 (3,368)
Gain on derivative instrument                 (1,852)    
Total operating expenses                 774,770 867,294 323,482
Operating (loss) income                 250,305 132,297 142,562
Non-operating (expense) income:                      
Interest expense, net                 4 1,116 399
Loss on early extinguishment of debt                 0 0 0
Other income, net                 (302) (2,479) 61
Gain on equity investment in Cumulus Media Partners, LLC                     0
Total non-operating expense, net                 (298) (1,363) 460
Loss from continuing operations before income taxes                 250,007 130,934 143,022
Income tax benefit                 (41,479) 25,290 25,066
Income (loss) from continuing operations                 208,528 156,224 168,088
Income (loss) from discontinued operations, net of taxes                 132,470 50,336 85,731
Earnings (loss) from consolidated subsidiaries                 (1,394) 20,315 (18,713)
Net income (loss)                 339,604 226,875 235,106
Subsidiary Non-guarantors
                     
Condensed Financial Statements, Captions [Line Items]                      
Broadcast revenues                 0 0 0
Management fees                 0 0 0
Net revenues                 0 0 0
Operating expenses:                      
Direct operating expenses (excluding depreciation, amortization and LMA fees)                 2,259 3,226 1,378
Depreciation and amortization                 0 0 0
LMA fees                 0 0 0
Corporate general and administrative expenses (including stock-based compensation expense of $11,894)                 0 0 0
Gain on exchange of assets or stations                 0   0
Impairment of intangible assets                   14,706  
Realized gain on derivative instrument                   0 0
Gain on derivative instrument                 0    
Total operating expenses                 2,259 17,932 1,378
Operating (loss) income                 (2,259) (17,932) (1,378)
Non-operating (expense) income:                      
Interest expense, net                 (64) 0 0
Loss on early extinguishment of debt                 0 0 0
Other income, net                 0 0 0
Gain on equity investment in Cumulus Media Partners, LLC                     0
Total non-operating expense, net                 (64) 0 0
Loss from continuing operations before income taxes                 (2,323) (17,932) (1,378)
Income tax benefit                 929 9,380 (13,807)
Income (loss) from continuing operations                 (1,394) (8,552) (15,185)
Income (loss) from discontinued operations, net of taxes                 0 28,867 (3,528)
Earnings (loss) from consolidated subsidiaries                   0  
Net income (loss)                 (1,394) 20,315 (18,713)
Eliminations
                     
Condensed Financial Statements, Captions [Line Items]                      
Broadcast revenues                 0 0 0
Management fees                 0 0 0
Net revenues                 0 0 0
Operating expenses:                      
Direct operating expenses (excluding depreciation, amortization and LMA fees)                 0 0 0
Depreciation and amortization                 0 0 0
LMA fees                 0 0 0
Corporate general and administrative expenses (including stock-based compensation expense of $11,894)                 0 0 0
Gain on exchange of assets or stations                 0   0
Impairment of intangible assets                   0  
Realized gain on derivative instrument                   0 0
Gain on derivative instrument                 0    
Total operating expenses                 0 0 0
Operating (loss) income                 0 0 0
Non-operating (expense) income:                      
Interest expense, net                 0 0 0
Loss on early extinguishment of debt                 0 0 0
Other income, net                 0 0 0
Gain on equity investment in Cumulus Media Partners, LLC                     0
Total non-operating expense, net                 0 0 0
Loss from continuing operations before income taxes                 0 0 0
Income tax benefit                 0 0 0
Income (loss) from continuing operations                 0 0 0
Income (loss) from discontinued operations, net of taxes                 0 0 0
Earnings (loss) from consolidated subsidiaries                 (521,352) (275,597) (373,387)
Net income (loss)                 $ (521,352) $ (275,597) $ (373,387)