XML 32 R21.htm IDEA: XBRL DOCUMENT v3.10.0.1
INTANGIBLE ASSETS AND GOODWILL (Tables)
6 Months Ended
Jun. 30, 2018
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of the changes in broadcasting license
Broadcasting Licenses
Carrying Amount
June 30,December 31,
20182017
(amounts in thousands)
Beginning of period balance as of January 1,$2,649,959$823,195
Disposition of an FCC broadcasting license to facilitate the CBS Merger-(13,500)
Consolidation (deconsolidation) of a VIE - 2017 Charlotte Acquisition-(15,738)
Acquisition of radio stations - 2017 Charlotte Acquisition-17,174
Acquisition of radio stations - CBS Radio Merger-1,880,400
Disposition of FCC broadcasting licenses - EMF Sale-(54,661)
Acquisition of a radio station - Beasley Transaction-35,944
Acquisition of radio stations - iHeartMedia Transaction-50,621
Disposition of radio stations - iHeartMedia Transaction-(7,462)
Assets held for sale - Bonneville Transaction-(66,014)
Acquisition of radio stations - Emmis Acquisition12,785-
Loss on impairment(702)-
Ending period balance$2,662,042$2,649,959
Schedule of assumptions and estimates for broadcasting licences impairment testing
Estimates And Assumptions
SecondSecond
QuarterQuarter
20182017
Discount rate9.00%9.25%
Operating profit margin ranges expected
for average stations in the markets
where the Company operates22% to 37%19% to 40%
Long-term revenue growth rate range
of the Company's markets 0.5% to 1.0%1.0% to 2.0%
Schedule of changes in goodwill
Goodwill Carrying Amount
June 30,December 31,
20182017
(amounts in thousands)
Goodwill balance before cumulative loss
on impairment as of January 1,$988,056$158,333
Accumulated loss on impairment as of January 1,(126,056)(125,615)
Goodwill beginning balance after cumulative loss
on impairment as of January 1,862,00032,718
Loss on impairment during year-(441)
Acquisition of radio stations - 2017 Charlotte Acquisition-43
Acquisition of radio stations - CBS Radio Merger-820,961
Disposition of goodwill - EMF sale-(266)
Acquisition of a radio station - Beasley Transaction-289
Acquisition of radio stations -iHeartMedia Transaction-11,700
Disposition of radio stations - iHeartMedia Transaction-(14)
Assets held for sale - Bonneville Transaction-(2,990)
Measurement period adjustments to acquired goodwill(4,401)-
Acquisition of radio stations - Emmis Acquisition332-
Ending period balance$857,931$862,000
Schedule of assumptions and estimates for goodwill impairment testing
Estimates And Assumptions
SecondSecond
QuarterQuarter
20182017
Discount rate9.00%9.25%
Long-term revenue growth rate range
of the Company (or its markets)1.0%1.0% to 2.0%
Market multiple used in the market
valuation approachnot applicable7.5x to 8.0x