XML 29 R18.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information (Tables)
9 Months Ended
Sep. 30, 2018
Segment Reporting [Abstract]  
Separate Financial Data for Each of Company's Operating Segment

Separate financial data for each of the Company’s operating segments are provided below. Segment operating profit (loss) is defined as operating profit (loss) before corporate expenses and foreign currency (gain) loss. The Company generated 21% and 3% of its revenue outside the United States during the three-month periods ended September 30, 2018 and 2017, respectively. The Company generated 20% and 5% of its revenue outside the United States during the nine-month periods ended September 30, 2018 and 2017, respectively. The Company evaluates the performance of its operating segments based on the following (in thousands):

 

 

Three-Month Period

 

 

 

 

 

 

Nine-Month Period

 

 

 

 

 

 

Ended September 30,

 

 

%

 

 

Ended September 30,

 

 

%

 

 

2018

 

 

2017

 

 

Change

 

 

2018

 

 

2017

 

 

Change

 

Net revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue from advertising and retransmission consent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Television

$

35,183

 

 

$

36,547

 

 

 

(4

)%

 

$

105,574

 

 

$

112,021

 

 

 

(6

)%

Radio

 

15,783

 

 

 

16,934

 

 

 

(7

)%

 

 

47,126

 

 

 

49,816

 

 

 

(5

)%

Digital

 

22,431

 

 

 

17,131

 

 

 

31

%

 

 

61,233

 

 

 

36,794

 

 

 

66

%

Total

 

73,397

 

 

 

70,612

 

 

 

4

%

 

 

213,933

 

 

 

198,631

 

 

 

8

%

Revenue from spectrum usage rights

 

1,178

 

 

 

263,943

 

 

 

(100

)%

 

 

1,809

 

 

 

263,943

 

 

 

(99

)%

Consolidated

 

74,575

 

 

 

334,555

 

 

 

(78

)%

 

 

215,742

 

 

 

462,574

 

 

 

(53

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue - television (spectrum usage rights)

 

-

 

 

 

12,131

 

 

 

(100

)%

 

 

-

 

 

 

12,131

 

 

 

(100

)%

Cost of revenue - digital

 

13,240

 

 

 

9,910

 

 

 

34

%

 

 

35,249

 

 

 

20,424

 

 

 

73

%

Consolidated

 

13,240

 

 

 

22,041

 

 

 

(40

)%

 

 

35,249

 

 

 

32,555

 

 

 

8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Television

 

15,315

 

 

 

14,365

 

 

 

7

%

 

 

45,903

 

 

 

43,992

 

 

 

4

%

Radio

 

10,402

 

 

 

11,306

 

 

 

(8

)%

 

 

32,011

 

 

 

33,362

 

 

 

(4

)%

Digital

 

5,977

 

 

 

4,560

 

 

 

31

%

 

 

15,930

 

 

 

9,884

 

 

 

61

%

Consolidated

 

31,694

 

 

 

30,231

 

 

 

5

%

 

 

93,844

 

 

 

87,238

 

 

 

8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Television

 

5,147

 

 

 

5,796

 

 

 

(11

)%

 

 

16,670

 

 

 

16,524

 

 

 

1

%

Radio

 

4,274

 

 

 

4,647

 

 

 

(8

)%

 

 

13,382

 

 

 

13,932

 

 

 

(4

)%

Digital

 

2,977

 

 

 

2,370

 

 

 

26

%

 

 

8,313

 

 

 

5,587

 

 

 

49

%

Consolidated

 

12,398

 

 

 

12,813

 

 

 

(3

)%

 

 

38,365

 

 

 

36,043

 

 

 

6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Television

 

2,227

 

 

 

2,489

 

 

 

(11

)%

 

 

6,708

 

 

 

7,452

 

 

 

(10

)%

Radio

 

615

 

 

 

648

 

 

 

(5

)%

 

 

1,855

 

 

 

2,036

 

 

 

(9

)%

Digital

 

1,252

 

 

 

1,200

 

 

 

4

%

 

 

3,489

 

 

 

2,972

 

 

 

17

%

Consolidated

 

4,094

 

 

 

4,337

 

 

 

(6

)%

 

 

12,052

 

 

 

12,460

 

 

 

(3

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment operating profit (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Television

 

13,672

 

 

 

265,709

 

 

 

(95

)%

 

 

38,102

 

 

 

295,865

 

 

 

(87

)%

Radio

 

492

 

 

 

333

 

 

 

48

%

 

 

(122

)

 

 

486

 

 

 

(125

)%

Digital

 

(1,015

)

 

 

(909

)

 

 

12

%

 

 

(1,748

)

 

 

(2,073

)

 

 

(16

)%

Consolidated

 

13,149

 

 

 

265,133

 

 

 

(95

)%

 

 

36,232

 

 

 

294,278

 

 

 

(88

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate expenses

 

6,913

 

 

 

8,209

 

 

 

(16

)%

 

 

19,154

 

 

 

19,695

 

 

 

(3

)%

Change in fair value of contingent consideration

 

(114

)

 

 

-

 

 

*

 

 

 

1,073

 

 

 

-

 

 

*

 

Foreign currency (gain) loss

 

335

 

 

 

(58

)

 

*

 

 

 

531

 

 

 

293

 

 

 

81

%

Operating income (loss)

 

6,015

 

 

 

256,982

 

 

 

(98

)%

 

 

15,474

 

 

 

274,290

 

 

 

(94

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

$

(3,995

)

 

$

(3,756

)

 

 

6

%

 

$

(11,394

)

 

$

(11,084

)

 

 

3

%

Interest income

 

933

 

 

 

256

 

 

 

264

%

 

 

2,885

 

 

 

475

 

 

 

507

%

Dividend income

 

457

 

 

 

-

 

 

*

 

 

 

1,002

 

 

 

-

 

 

*

 

Other income (loss)

 

327

 

 

 

-

 

 

*

 

 

 

622

 

 

 

-

 

 

*

 

Income (loss) before income taxes

 

3,737

 

 

 

253,482

 

 

 

(99

)%

 

 

8,589

 

 

 

263,681

 

 

 

(97

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Television

$

6,819

 

 

$

1,863

 

 

 

 

 

 

$

10,841

 

 

$

7,815

 

 

 

 

 

Radio

 

71

 

 

 

453

 

 

 

 

 

 

 

233

 

 

 

1,296

 

 

 

 

 

Digital

 

226

 

 

 

50

 

 

 

 

 

 

 

473

 

 

 

63

 

 

 

 

 

Consolidated

$

7,116

 

 

$

2,366

 

 

 

 

 

 

$

11,547

 

 

$

9,174

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

 

December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

2018

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Television

 

538,177

 

 

 

556,942

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Radio

 

123,639

 

 

 

126,248

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Digital

 

86,782

 

 

 

82,777

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

$

748,598

 

 

$

765,967

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*

Percentage not meaningful.