XML 55 R35.htm IDEA: XBRL DOCUMENT v3.22.0.1
BUSINESS COMBINATIONS AND EXCHANGES (Tables)
12 Months Ended
Dec. 31, 2021
Business Combinations [Abstract]  
Allocation of Purchase Price of Assets Acquired
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. The final valuation could be substantially different from the initial estimate.
Useful Lives in Years
Preliminary ValueFromTo
(amounts in thousands)
Assets
Operating lease right-of-use assets$142 
Net property and equipment38 37
Other assets, net of accumulated amortization39,532 315
Goodwill520 non-amortizing
Total intangible and other assets40,052 
Operating lease liabilities(142)
Preliminary fair value of net assets acquired$40,090 
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. The 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 58 19,637 
Deferred tax asset72 — 72 
Net working capital95 (32)63 
Preliminary fair value of net assets acquired$23,011 $26 $23,037 
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 and liabilities assumed.
Useful Lives in Years
Final ValueFromTo
(amounts in thousands)
Assets
Net property and equipment$37
Other assets, net of accumulated amortization14,608 310
Goodwill18,127 non-amortizing
Total intangible and other assets32,735 
Deferred tax liabilities(1,152)
Net working capital12 
Preliminary fair value of net assets acquired$31,603 
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 and liabilities assumed.
Final Value
(amounts in thousands)
Assets
Net property and equipment$654 
Total tangible property654 
Operating lease right-of-use asset62 
Deferred tax asset2,900 
Other assets, net of accumulated amortization5,977 
Goodwill31,392 
Total intangible and other assets40,331 
Operating lease liabilities(985)
Net working capital(757)
Final fair value of net assets acquired$39,243 
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 and liabilities assumed.
Final Value
(amounts in thousands)
Assets
Accounts receivable, net of allowance for doubtful accounts$997 
Other assets, net of accumulated amortization1,793 
Goodwill12,445 
Total assets15,235 
Other current liabilities238 
Accounts payable30 
Total liabilities$268 
Final fair value of net assets acquired$14,967 
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.
Final Value
(amounts in thousands)
Assets
Net property and equipment$844 
Total tangible property844 
Radio broadcasting licenses19,576 
Goodwill2,080 
Total intangible and other assets21,656 
Total assets$22,500 
Final fair value of net assets acquired$22,500 
Pro Forma Information 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.
Years Ended December 31
202120202019
(amounts in thousands, except per share data)
Pro FormaPro FormaPro Forma
Net revenues$1,223,008 $1,069,040 $1,530,523 
Net income (loss) $(8,670)$(254,443)$(426,935)
Net income (loss) per common share - basic$(0.06)$(1.89)$(3.12)
Net income (loss) per common share - diluted$(0.06)$(1.89)$(3.12)
Weighted shares outstanding basic135,981 134,571 136,967 
Weighted shares outstanding diluted135,981 134,571 136,967