XML 66 R31.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Intangible Assets and Goodwill (Tables)
12 Months Ended
Dec. 31, 2019
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Goodwill
The carrying amount of goodwill is as follows (dollars in thousands):
 
 
Total
Balance as of January 1, 2018 (Predecessor Company)
 
 
   Goodwill
 
 
$
1,582,806

   Accumulated impairment losses
 
(1,447,592
)
Balance as of January 1, 2018 (Predecessor Company)
 
 
$
135,214

Balance as of June 3, 2018 (Predecessor Company)
 
 
   Goodwill
 
 
$
1,582,806

   Accumulated impairment losses
 
(1,447,592
)
Balance as of June 3, 2018 (Predecessor Company)
 
 
$
135,214

   Impact of fresh start accounting
 
(135,214
)
Balance as of June 4, 2018 (Successor Company)
 
 
$

Schedule of Indefinite-Lived Intangible Assets
The Company's intangible assets are as follows (dollars in thousands):
 
 
Indefinite-Lived
 
Definite-Lived
 
Total
Gross Carrying Amount
 

FCC licenses
 
Trademarks
 
Affiliate and producer relationships
 
Broadcast advertising
 
Tower income contracts
 
Other
 
 
Balance as of January 1, 2018 (Predecessor Company)
 
$
1,203,809

 
$

 
$

 
$

 
$

 
$
82,994

 
$
1,286,803

   Dispositions
 

 

 

 

 

 

 

Balance as of June 3, 2018 (Predecessor Company)
 
$
1,203,809

 
$

 
$

 
$

 
$

 
$
82,994

 
$
1,286,803

   Impact of fresh start accounting
 
(285,309
)
 
21,200

 
130,000

 
32,000

 
15,000

 
(68,736
)
 
(155,845
)
Balance as of June 4, 2018 (Successor Company)
 
$
918,500

 
$
21,200

 
$
130,000

 
$
32,000

 
$
15,000

 
$
14,258

 
$
1,130,958

Dispositions
 
(324
)
 
(16
)
 

 

 
(17
)
 
(5
)
 
(362
)
Acquisitions (See Note 4)
 
17,476

 

 

 

 

 

 
17,476

Balance as of December 31, 2018 (Successor Company)
 
$
935,652

 
$
21,184

 
$
130,000

 
$
32,000

 
$
14,983

 
$
14,253

 
$
1,148,072

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accumulated Amortization
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance as of June 3, 2018 (Predecessor Company)
 
$

 
$

 
$

 
$

 
$

 
$
(7,938
)
 
$
(7,938
)
   Impact of fresh start accounting
 

 

 

 

 

 
7,938

 
7,938

Balance as of June 4, 2018 (Successor Company)
 
$

 
$

 
$

 
$

 
$

 
$

 
$

Amortization expense
 

 

 
(6,894
)
 
(3,733
)
 
(971
)
 
(7,287
)
 
(18,885
)
Balance as of December 31, 2018 (Successor Company)
 
$

 
$

 
$
(6,894
)
 
$
(3,733
)
 
$
(971
)
 
$
(7,287
)
 
$
(18,885
)
Net Book Value as of December 31, 2018 (Successor Company)
 
$
935,652

 
$
21,184

 
$
123,106

 
$
28,267

 
$
14,012

 
$
6,966

 
$
1,129,187

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Indefinite-Lived
 
Definite-Lived
 
Total
Gross Carrying Amount
 

FCC licenses
 
Trademarks
 
Affiliate and producer relationships
 
Broadcast advertising
 
Tower income contracts
 
Other
 
 
Balance as of December 31, 2018 (Successor Company)
 
$
935,652

 
$
21,184

 
$
130,000

 
$
32,000

 
$
14,983

 
$
14,253

 
$
1,148,072

Acquisitions (See Note 4)
 
24,111

 

 

 

 

 

 
24,111

Dispositions
 
(107,973
)
 
(1,065
)
 

 

 
(1,065
)
 
(710
)
 
(110,813
)
Assets held for sale (See Note 7)
 
(5,737
)
 
(198
)
 

 

 
(197
)
 
(132
)
 
(6,264
)
Impairment charges
 
(15,563
)
 

 

 

 

 

 
(15,563
)
Other (a)
 

 

 

 

 

 
(2,220
)
 
(2,220
)
Balance as of December 31, 2019 (Successor Company)
 
$
830,490

 
$
19,921

 
$
130,000

 
$
32,000

 
$
13,721

 
$
11,191

 
$
1,037,323

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accumulated Amortization
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance as of December 31, 2018 (Successor Company)
 
$

 
$

 
$
(6,894
)
 
$
(3,733
)
 
$
(971
)
 
$
(7,287
)
 
$
(18,885
)
Amortization Expense
 

 

 
(11,818
)
 
(6,400
)
 
(1,558
)
 
(4,881
)
 
(24,657
)
Dispositions
 
 
 
 
 

 

 
115

 
691

 
806

Other (a)
 

 

 

 

 

 
286

 
286

Balance as of December 31, 2019 (Successor Company)
 
$

 
$

 
$
(18,712
)
 
$
(10,133
)
 
$
(2,414
)
 
$
(11,191
)
 
$
(42,450
)
Net Book Value as of December 31, 2019 (Successor Company)
 
$
830,490

 
$
19,921

 
$
111,288

 
$
21,867

 
$
11,307

 
$

 
$
994,873


(a) Reclassification of leasehold intangibles to right of use assets related to the adoption of ASC 842.
Schedule of Finite-Lived Intangible Assets
The Company's intangible assets are as follows (dollars in thousands):
 
 
Indefinite-Lived
 
Definite-Lived
 
Total
Gross Carrying Amount
 

FCC licenses
 
Trademarks
 
Affiliate and producer relationships
 
Broadcast advertising
 
Tower income contracts
 
Other
 
 
Balance as of January 1, 2018 (Predecessor Company)
 
$
1,203,809

 
$

 
$

 
$

 
$

 
$
82,994

 
$
1,286,803

   Dispositions
 

 

 

 

 

 

 

Balance as of June 3, 2018 (Predecessor Company)
 
$
1,203,809

 
$

 
$

 
$

 
$

 
$
82,994

 
$
1,286,803

   Impact of fresh start accounting
 
(285,309
)
 
21,200

 
130,000

 
32,000

 
15,000

 
(68,736
)
 
(155,845
)
Balance as of June 4, 2018 (Successor Company)
 
$
918,500

 
$
21,200

 
$
130,000

 
$
32,000

 
$
15,000

 
$
14,258

 
$
1,130,958

Dispositions
 
(324
)
 
(16
)
 

 

 
(17
)
 
(5
)
 
(362
)
Acquisitions (See Note 4)
 
17,476

 

 

 

 

 

 
17,476

Balance as of December 31, 2018 (Successor Company)
 
$
935,652

 
$
21,184

 
$
130,000

 
$
32,000

 
$
14,983

 
$
14,253

 
$
1,148,072

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accumulated Amortization
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance as of June 3, 2018 (Predecessor Company)
 
$

 
$

 
$

 
$

 
$

 
$
(7,938
)
 
$
(7,938
)
   Impact of fresh start accounting
 

 

 

 

 

 
7,938

 
7,938

Balance as of June 4, 2018 (Successor Company)
 
$

 
$

 
$

 
$

 
$

 
$

 
$

Amortization expense
 

 

 
(6,894
)
 
(3,733
)
 
(971
)
 
(7,287
)
 
(18,885
)
Balance as of December 31, 2018 (Successor Company)
 
$

 
$

 
$
(6,894
)
 
$
(3,733
)
 
$
(971
)
 
$
(7,287
)
 
$
(18,885
)
Net Book Value as of December 31, 2018 (Successor Company)
 
$
935,652

 
$
21,184

 
$
123,106

 
$
28,267

 
$
14,012

 
$
6,966

 
$
1,129,187

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Indefinite-Lived
 
Definite-Lived
 
Total
Gross Carrying Amount
 

FCC licenses
 
Trademarks
 
Affiliate and producer relationships
 
Broadcast advertising
 
Tower income contracts
 
Other
 
 
Balance as of December 31, 2018 (Successor Company)
 
$
935,652

 
$
21,184

 
$
130,000

 
$
32,000

 
$
14,983

 
$
14,253

 
$
1,148,072

Acquisitions (See Note 4)
 
24,111

 

 

 

 

 

 
24,111

Dispositions
 
(107,973
)
 
(1,065
)
 

 

 
(1,065
)
 
(710
)
 
(110,813
)
Assets held for sale (See Note 7)
 
(5,737
)
 
(198
)
 

 

 
(197
)
 
(132
)
 
(6,264
)
Impairment charges
 
(15,563
)
 

 

 

 

 

 
(15,563
)
Other (a)
 

 

 

 

 

 
(2,220
)
 
(2,220
)
Balance as of December 31, 2019 (Successor Company)
 
$
830,490

 
$
19,921

 
$
130,000

 
$
32,000

 
$
13,721

 
$
11,191

 
$
1,037,323

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accumulated Amortization
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance as of December 31, 2018 (Successor Company)
 
$

 
$

 
$
(6,894
)
 
$
(3,733
)
 
$
(971
)
 
$
(7,287
)
 
$
(18,885
)
Amortization Expense
 

 

 
(11,818
)
 
(6,400
)
 
(1,558
)
 
(4,881
)
 
(24,657
)
Dispositions
 
 
 
 
 

 

 
115

 
691

 
806

Other (a)
 

 

 

 

 

 
286

 
286

Balance as of December 31, 2019 (Successor Company)
 
$

 
$

 
$
(18,712
)
 
$
(10,133
)
 
$
(2,414
)
 
$
(11,191
)
 
$
(42,450
)
Net Book Value as of December 31, 2019 (Successor Company)
 
$
830,490

 
$
19,921

 
$
111,288

 
$
21,867

 
$
11,307

 
$

 
$
994,873


(a) Reclassification of leasehold intangibles to right of use assets related to the adoption of ASC 842.
Estimated Future Amortization Expense
As of December 31, 2019, future amortization expense related to the Company's definite-lived intangible assets was estimated as follows (dollars in thousands):
2020
$
19,743

2021
19,743

2022
19,743

2023
16,009

2024
13,343

Thereafter
55,881

Total definite-lived intangibles, net
$
144,462

Schedule of Valuation Assumptions For Impairment Assessments [Table Text Block]
Below are the key assumptions used in our annual impairment assessments:
 
 
December 31, 2019
 
December 31, 2018
Discount rate
 
8.0
 %
 
9.0
 %
Long-term revenue growth rate
 
(0.75
)%
 
(0.75
)%
Mature operating profit margin for average stations in the markets where the Company operates
 
20% 30%

 
26% – 28%