XML 97 R81.htm IDEA: XBRL DOCUMENT v3.3.1.900
ACQUISITIONS, DIVESTITURES AND PRO FORMA SUMMARY (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2015
Sep. 30, 2015
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Acquisition [Line Items]          
Payments to Acquire Businesses, Gross     $ 83,553 $ 0 $ 0
Purchase price allocation [Abstract]          
Property, Plant and Equipment, Gross     181,861 162,516  
Property Plant And Equipment Net     57,993 44,662  
Depreciation     7,419 6,748 7,543
The expense recognized in the consolidated statement of income as merger and acquisition costs [Abstract]          
Merger and acquisition costs     6,836 1,042 0
Merger and acquisition costs and restructuring charges     6,836 1,042 0
Restructuring Charges     2,858    
Unaudited Pro Forma Summary Of Financial Information          
Net revenues     442,485 437,597 377,618
Net income     $ 33,050 $ 22,736 $ 26,024
Net income per common share - basic     $ 0.81 $ 0.56 $ 0.7
Net income per common share - diluted     $ 0.79 $ 0.55 $ 0.68
Business Acquisitions Pro Forma Net Income Loss Available to Common Shareholders     $ 30,850 $ 21,086 $ 26,024
Lease Abandonment Liability       700  
Lease Abandonment Expense Recovery       600  
Acquisition Price Paid Using Convertible Preferred Stock     27,500 0  
Adjustment [Member]          
The expense recognized in the consolidated statement of income as merger and acquisition costs [Abstract]          
Restructuring Charges     (13)    
Lease abandonment expense [Member]          
The expense recognized in the consolidated statement of income as merger and acquisition costs [Abstract]          
Restructuring Charges     687    
Cost Of Terminating Contracts [Member]          
The expense recognized in the consolidated statement of income as merger and acquisition costs [Abstract]          
Restructuring Charges     646    
One Time Termination Expenses [Member]          
The expense recognized in the consolidated statement of income as merger and acquisition costs [Abstract]          
Restructuring Charges     1,538    
Accrued Restructuring Costs [Member]          
The expense recognized in the consolidated statement of income as merger and acquisition costs [Abstract]          
Restructuring Charges     1,686 0 0
Realized Restructuring Costs [Member]          
The expense recognized in the consolidated statement of income as merger and acquisition costs [Abstract]          
Restructuring Charges     (1,172) 0 $ 0
Equipment [Member]          
Purchase price allocation [Abstract]          
Property, Plant and Equipment, Gross     $ 108,399 97,509  
Equipment [Member] | Maximum [Member]          
Purchase price allocation [Abstract]          
Tangible assets amortization period     40 years    
Equipment [Member] | Minimum [Member]          
Purchase price allocation [Abstract]          
Tangible assets amortization period     3 years    
Building [Member]          
Purchase price allocation [Abstract]          
Property, Plant and Equipment, Gross     $ 22,711 21,836  
Building [Member] | Maximum [Member]          
Purchase price allocation [Abstract]          
Tangible assets amortization period     40 years    
Building [Member] | Minimum [Member]          
Purchase price allocation [Abstract]          
Tangible assets amortization period     20 years    
Radio Broadcasting Licences [Member]          
Purchase price allocation [Abstract]          
Total intangible assets     $ 79,209 0  
LFM [Member]          
Acquisition [Line Items]          
Acquisition price paid from borrowing     42,000    
Purchases of radio station assets     (77,500)    
Purchase price allocation [Abstract]          
Total tangible assets   $ 18,175 18,175    
Total intangible assets   87,447 87,447    
Total assets $ 120,729 120,729 120,771    
Net assets acquired 113,490 113,490 113,298    
Total current assets 15,107 15,107 15,149    
Total current liabilities 3,967 3,967 4,201    
Total liabilities acquired 7,239 7,239 7,473    
Total long-term assets acquired     3,272    
The expense recognized in the consolidated statement of income as merger and acquisition costs [Abstract]          
Merger and acquisition costs and restructuring charges 0   3,978 $ 1,042  
Unaudited Pro Forma Summary Of Financial Information          
Acquisition Price Paid Using Convertible Preferred Stock     27,500    
Aquisition Related Working Capital Reimbursement     11,000    
Aquisition Related Working Capital Credit     2,700    
Aquisition Purchase Price Total     $ 105,000    
Discount Rates     9.60%    
LFM [Member] | Adjustment [Member]          
Purchase price allocation [Abstract]          
Total assets     $ 42    
Net assets acquired     (192)    
Total current assets     42    
Total current liabilities     234    
Total liabilities acquired     234    
LFM [Member] | Cash [Member]          
Purchase price allocation [Abstract]          
Total current assets 2,246 2,246 2,246    
LFM [Member] | Accounts Receivable [Member]          
Purchase price allocation [Abstract]          
Total current assets 11,908 11,908 11,933    
LFM [Member] | Accounts Receivable [Member] | Adjustment [Member]          
Purchase price allocation [Abstract]          
Total current assets     25    
LFM [Member] | Prepaid Expenses And Other Current Assets [Member]          
Purchase price allocation [Abstract]          
Total current assets 953 953 970    
LFM [Member] | Prepaid Expenses And Other Current Assets [Member] | Adjustment [Member]          
Purchase price allocation [Abstract]          
Total current assets     $ 17    
LFM [Member] | Maximum [Member]          
Unaudited Pro Forma Summary Of Financial Information          
Fair Value Inputs Long Term Revenue Growth Rate     1.50%    
LFM [Member] | Minimum [Member]          
Unaudited Pro Forma Summary Of Financial Information          
Fair Value Inputs Long Term Revenue Growth Rate     1.00%    
LFM [Member] | Unfavorable lease liability [Member]          
Purchase price allocation [Abstract]          
Total current liabilities 3,272 3,272      
LFM [Member] | Accrued Liabilities [Member]          
Purchase price allocation [Abstract]          
Total current liabilities 3,232 3,232 $ 3,466    
LFM [Member] | Accrued Liabilities [Member] | Adjustment [Member]          
Purchase price allocation [Abstract]          
Total current liabilities     234    
LFM [Member] | Accounts Payable [Member]          
Purchase price allocation [Abstract]          
Total current liabilities 723 723 723    
LFM [Member] | Liability [Member]          
Purchase price allocation [Abstract]          
Total current liabilities 12 12 12    
LFM [Member] | Leasehold improvements [Member]          
Purchase price allocation [Abstract]          
Total tangible assets   973 973    
LFM [Member] | Furniture and equipment [Member]          
Purchase price allocation [Abstract]          
Total tangible assets   29 29    
LFM [Member] | Equipment [Member]          
Purchase price allocation [Abstract]          
Total tangible assets   8,651 8,651    
LFM [Member] | Land and Land Improvements [Member]          
Purchase price allocation [Abstract]          
Total tangible assets   87 87    
LFM [Member] | Land [Member]          
Purchase price allocation [Abstract]          
Total tangible assets   7,368 7,368    
LFM [Member] | Building [Member]          
Purchase price allocation [Abstract]          
Total tangible assets   1,067 1,067    
LFM [Member] | Radio Broadcasting Licences [Member]          
Purchase price allocation [Abstract]          
Total intangible assets   79,209 79,209    
LFM [Member] | Goodwill [Member]          
Purchase price allocation [Abstract]          
Total intangible assets   5,866 4,502    
LFM [Member] | Goodwill [Member] | Adjustment [Member]          
Purchase price allocation [Abstract]          
Total intangible assets     (1,364)    
LFM [Member] | Assets Held For Sale [Member]          
Purchase price allocation [Abstract]          
Total intangible assets   1,885 1,885    
LFM [Member] | Lease Agreements [Member]          
Purchase price allocation [Abstract]          
Total intangible assets   487 487    
LFM [Member] | Other Noncurrent Assets [Member]          
Purchase price allocation [Abstract]          
Total intangible assets     1,364    
Total long-term assets acquired 0 0      
LFM [Member] | Other Noncurrent Assets [Member] | Adjustment [Member]          
Purchase price allocation [Abstract]          
Total intangible assets     1,364    
BonnevilleSwap [Member]          
Acquisition [Line Items]          
Net time brokerage agreement (income) fees     300    
Purchase price allocation [Abstract]          
Total tangible assets   1,133 1,133    
Total intangible assets   54,015 53,326    
Total assets 59,323 59,323 59,323    
Net assets acquired 59,000 59,000 $ 59,000    
Unaudited Pro Forma Summary Of Financial Information          
Fair Value Inputs Long Term Revenue Growth Rate     1.00%    
Discount Rates     9.20%    
BonnevilleSwap [Member] | Adjustment [Member]          
Purchase price allocation [Abstract]          
Total intangible assets     $ (689)    
BonnevilleSwap [Member] | Accounts Receivable [Member]          
Purchase price allocation [Abstract]          
Total current assets 4,175 4,175 4,864    
BonnevilleSwap [Member] | Accounts Receivable [Member] | Adjustment [Member]          
Purchase price allocation [Abstract]          
Total current assets     689    
BonnevilleSwap [Member] | Unfavorable lease liability [Member]          
Purchase price allocation [Abstract]          
Other long-term liabilities $ 323 323 323    
BonnevilleSwap [Member] | Furniture and equipment [Member]          
Purchase price allocation [Abstract]          
Total tangible assets   121 121    
BonnevilleSwap [Member] | Equipment [Member]          
Purchase price allocation [Abstract]          
Total tangible assets   1,012 1,012    
BonnevilleSwap [Member] | Radio Broadcasting Licences [Member]          
Purchase price allocation [Abstract]          
Total intangible assets   53,371 53,057    
BonnevilleSwap [Member] | Radio Broadcasting Licences [Member] | Adjustment [Member]          
Purchase price allocation [Abstract]          
Total intangible assets     (314)    
BonnevilleSwap [Member] | Goodwill [Member]          
Purchase price allocation [Abstract]          
Total intangible assets   641 266    
BonnevilleSwap [Member] | Goodwill [Member] | Adjustment [Member]          
Purchase price allocation [Abstract]          
Total intangible assets     (375)    
BonnevilleSwap [Member] | Advertiser lists and customer relationships [Member]          
Purchase price allocation [Abstract]          
Total intangible assets   1 1    
BonnevilleSwap [Member] | Trademarks [Member]          
Purchase price allocation [Abstract]          
Total intangible assets   $ 2 2    
KOSI [Member]          
Unaudited Pro Forma Summary Of Financial Information          
Expected gain on sale of station     1,500    
AHFS [Member]          
Purchase price allocation [Abstract]          
Total intangible assets     1,397    
Total assets     6,106    
Property Plant And Equipment Net     4,709    
Depreciation     796    
AHFS [Member] | Radio Broadcasting Licences [Member]          
Purchase price allocation [Abstract]          
Total intangible assets     1,397    
AHFS [Member] | Goodwill [Member]          
Purchase price allocation [Abstract]          
Total intangible assets     0    
AHFS [Member] | Other Noncurrent Assets [Member]          
Purchase price allocation [Abstract]          
Total intangible assets     0    
Property, Plant and Equipment, Gross     5,505    
AHFS [Member] | Other Noncurrent Assets [Member] | Leasehold improvements [Member]          
Purchase price allocation [Abstract]          
Property, Plant and Equipment, Gross     0    
AHFS [Member] | Other Noncurrent Assets [Member] | Equipment [Member]          
Purchase price allocation [Abstract]          
Property, Plant and Equipment, Gross     497    
AHFS [Member] | Other Noncurrent Assets [Member] | Land [Member]          
Purchase price allocation [Abstract]          
Property, Plant and Equipment, Gross     3,972    
AHFS [Member] | Other Noncurrent Assets [Member] | Building [Member]          
Purchase price allocation [Abstract]          
Property, Plant and Equipment, Gross     $ 1,036