XML 37 R26.htm IDEA: XBRL DOCUMENT v3.21.2
BUSINESS COMBINATIONS (Tables)
9 Months Ended
Sep. 30, 2021
Business Combination and Asset Acquisition [Abstract]  
Schedule of Business Acquisitions
The Company's fair value analysis contains assumptions based on past experience, reflects expectations of industry observers and includes judgments about future performance using industry normalized information. The allocations presented in the table below are based upon management's estimate of the fair values using valuation techniques including income, cost and market approaches.
Useful Lives in Years
Preliminary ValueFromTo
(amounts in thousands)
Assets
Net property and equipment$2,254 040
Total tangible property2,254 
Radio broadcasting licenses23,233 non-amortizing
Total intangible assets$23,233 
Total assets$25,487 
The allocations presented in the table below are based upon management's estimate of the fair values using valuation techniques including income, cost and market approaches. The following preliminary purchase price allocations are based upon the valuation of assets and these estimates and assumptions are subject to change as the Company obtains additional information during the measurement period, which may be up to one year from the acquisition date. Differences between the preliminary and final valuation could be substantially different from the initial estimate.
Preliminary ValueMeasurement Period AdjustmentAs Adjusted
(amounts in thousands)
Assets
Cash$702 $— $702 
Prepaid expenses, deposits and other18 — 18 
Other assets, net of accumulated amortization2,545 — 2,545 
Goodwill19,579 32 19,611 
Deferred tax asset72 — 72 
Net working capital95 (32)63 
Preliminary fair value of net assets acquired$23,011 $— $23,011 
The allocations presented in the table below are based upon management's estimate of the fair values using valuation techniques including income, cost and market approaches. The following table reflects the final allocation of the purchase price to the assets acquired.
Preliminary ValueMeasurement Period AdjustmentAs Adjusted
(amounts in thousands)
Assets
Net property and equipment$$— $
Other assets, net of accumulated amortization14,608 — $14,608 
Goodwill18,323 (196)$18,127 
Total intangible and other assets32,931 (196)$32,735 
Deferred tax liabilities(1,348)$196 $(1,152)
Net working capital12 $— $12 
Preliminary fair value of net assets acquired$31,603 $— $31,603 
Schedule of Business Acquisition, Pro Forma Information
This unaudited pro forma information has been prepared based on estimates and assumptions, which management believes are reasonable. These unaudited pro forma results have been prepared for comparative purposes only and do not purport to be indicative of what would have occurred had the acquisitions been made as of that date or results which may occur in the future.
Three Months Ended
September 30,
Nine Months Ended
September 30,
2021202020212020
(amounts in thousands except share and per share data)
Pro FormaPro FormaPro FormaPro Forma
Net revenues$329,443 $269,494 $875,108 $743,328 
Net income (loss)$(4,888)$(19,221)$(25,502)$(85,210)
Net income (loss) per common share - basic$(0.04)$(0.14)$(0.19)$(0.63)
Net income (loss) per common share - diluted$(0.04)$(0.14)$(0.19)$(0.63)
Weighted shares outstanding basic135,893,823 134,735,075 135,857,127 134,753,276 
Weighted shares outstanding diluted135,893,823 134,735,075 135,857,127 134,753,276