XML 28 R18.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisition (Tables)
9 Months Ended
Sep. 30, 2017
Business Combinations [Abstract]  
Summary of Initial Purchase Price Allocation for Company's Acquisition of Headway

The following is a summary of the initial purchase price allocation for the Company’s acquisition of Headway (unaudited; in millions):

 

Accounts receivable

$

20.1

 

Intangible assets subject to amortization

 

17.1

 

Goodwill

 

18.9

 

Current liabilities

 

(24.0)

 

Deferred Tax

 

(6.6)

 

 

 

 

 

 

Changes in Carrying Amount of Goodwill

The changes in the carrying amount of goodwill for each of the Company’s operating segments for the nine-month period ended September 30, 2017 are as follows (in thousands):

 

 

 

December 31,

 

 

 

 

 

 

 

September 30,

 

 

 

2016

 

 

 

Acquisition

 

 

 

2017

 

Television

$

35,912

 

 

$

-

 

 

$

35,912

 

Digital

 

14,169

 

 

 

18,961

 

 

 

33,130

 

Consolidated

$

50,081

 

 

$

18,961

 

 

$

69,042

 

 

Schedule of Unaudited Pro Forma Information

The following unaudited pro forma information for the three- and nine-month periods ended September 30, 2017 and 2016 has been prepared to give effect to the acquisition of Headway as if the acquisition had occurred on January 1, 2016. This pro forma information does not purport to represent what the actual results of operations of the Company would have been had this acquisition occurred on such date, nor does it purport to predict the results of operations for any future periods.

 

 

Three-Month Period

 

 

Nine-month Period

 

 

Ended September 30,

 

 

Ended September 30,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Pro Forma:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue

$

334,555

 

 

$

73,324

 

 

$

472,132

 

 

$

207,319

 

Net income (loss)

$

157,208

 

 

$

5,508

 

 

$

163,761

 

 

$

12,135

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share, basic

$

1.74

 

 

$

0.06

 

 

$

1.81

 

 

$

0.14

 

 

Net income per share, diluted

$

1.71

 

 

$

0.06

 

 

$

1.78

 

 

$

0.13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding, basic

 

90,517,492

 

 

 

89,590,135

 

 

 

90,370,679

 

 

 

89,208,732

 

Weighted average common shares outstanding, diluted

 

92,161,108

 

 

 

91,489,975

 

 

 

91,985,946

 

 

 

91,188,958