XML 51 R41.htm IDEA: XBRL DOCUMENT v3.4.0.3
Condensed Consolidating Statements of Operations (Detail) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Condensed Income Statements, Captions [Line Items]    
Net revenue $ 268,530 $ 271,079
Operating expenses:    
Content costs 100,045 100,807
Selling, general & administrative expenses 117,227 116,307
Depreciation and amortization 23,097 25,311
LMA fees 5,388 2,498
Corporate expenses (including stock-based compensation expense of $878 and $3,863,respectively) 12,654 13,462
Loss on sale of assets or stations 5 819
Total operating expenses 258,416 259,204
Operating income 10,114 11,875
Non-operating (expense) income:    
Interest (expense) income, net (34,396) (34,984)
Interest income 85 358
Other income, net 720 379
Total non-operating expense, net (33,676) (34,247)
Loss before income taxes (23,562) (22,372)
Income tax benefit 9,133 10,357
(Loss) income from continuing operations   (12,015)
(Loss) earnings from consolidated subsidiaries 0 0
Net loss (14,429) (12,015)
Eliminations    
Condensed Income Statements, Captions [Line Items]    
Net revenue 0 0
Operating expenses:    
Content costs 0 0
Selling, general & administrative expenses 0 0
Depreciation and amortization 0 0
LMA fees 0 0
Corporate expenses (including stock-based compensation expense of $878 and $3,863,respectively) 0 0
Loss on sale of assets or stations 0 0
Total operating expenses 0 0
Operating income 0 0
Non-operating (expense) income:    
Interest (expense) income, net 0 0
Interest income   0
Other income, net 0 0
Total non-operating expense, net 0 0
Loss before income taxes 0 0
Income tax benefit 0 0
(Loss) income from continuing operations   0
(Loss) earnings from consolidated subsidiaries (566) 12,001
Net loss (566) 12,001
Cumulus Media Inc. (Parent Guarantor)    
Condensed Income Statements, Captions [Line Items]    
Net revenue 0 0
Operating expenses:    
Content costs 0 0
Selling, general & administrative expenses 0 0
Depreciation and amortization 0 0
LMA fees 0 0
Corporate expenses (including stock-based compensation expense of $878 and $3,863,respectively) 0 0
Loss on sale of assets or stations 0 0
Total operating expenses 0 0
Operating income 0 0
Non-operating (expense) income:    
Interest (expense) income, net (2,178) (2,184)
Interest income   0
Other income, net 0 0
Total non-operating expense, net (2,178) (2,184)
Loss before income taxes (2,178) (2,184)
Income tax benefit 845 867
(Loss) income from continuing operations   (1,317)
(Loss) earnings from consolidated subsidiaries (13,096) (10,698)
Net loss (14,429) (12,015)
Cumulus Media Holdings Inc. (Subsidiary Issuer)    
Condensed Income Statements, Captions [Line Items]    
Net revenue 0 125
Operating expenses:    
Content costs 0 0
Selling, general & administrative expenses 0 0
Depreciation and amortization 404 260
LMA fees 0 0
Corporate expenses (including stock-based compensation expense of $878 and $3,863,respectively) 12,654 13,462
Loss on sale of assets or stations 0 0
Total operating expenses 13,058 13,722
Operating income (13,058) (13,597)
Non-operating (expense) income:    
Interest (expense) income, net (32,256) (32,753)
Interest income   0
Other income, net 0 0
Total non-operating expense, net (32,256) (32,753)
Loss before income taxes (45,314) (46,350)
Income tax benefit 18,198 28,242
(Loss) income from continuing operations   (18,108)
(Loss) earnings from consolidated subsidiaries 14,020 7,410
Net loss (13,096) (10,698)
Subsidiary Guarantors    
Condensed Income Statements, Captions [Line Items]    
Net revenue 268,530 270,954
Operating expenses:    
Content costs 100,045 100,807
Selling, general & administrative expenses 116,689 115,776
Depreciation and amortization 22,693 25,051
LMA fees 5,388 2,498
Corporate expenses (including stock-based compensation expense of $878 and $3,863,respectively) 0 0
Loss on sale of assets or stations 5 819
Total operating expenses 244,820 244,951
Operating income 23,710 26,003
Non-operating (expense) income:    
Interest (expense) income, net 85 0
Interest income   358
Other income, net 720 379
Total non-operating expense, net 805 737
Loss before income taxes 24,515 26,740
Income tax benefit (10,137) (10,617)
(Loss) income from continuing operations   16,123
(Loss) earnings from consolidated subsidiaries (358) (8,713)
Net loss 14,020 7,410
Subsidiary Non-guarantors    
Condensed Income Statements, Captions [Line Items]    
Net revenue 0 0
Operating expenses:    
Content costs 0 0
Selling, general & administrative expenses 538 531
Depreciation and amortization 0 0
LMA fees 0 0
Corporate expenses (including stock-based compensation expense of $878 and $3,863,respectively) 0 0
Loss on sale of assets or stations 0 0
Total operating expenses 538 531
Operating income (538) (531)
Non-operating (expense) income:    
Interest (expense) income, net (47) (47)
Interest income   0
Other income, net 0 0
Total non-operating expense, net (47) (47)
Loss before income taxes (585) (578)
Income tax benefit 227 (8,135)
(Loss) income from continuing operations   (8,713)
(Loss) earnings from consolidated subsidiaries 0 0
Net loss $ (358) $ (8,713)