XML 21 R4.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Operations - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Net revenue:      
Total net revenue $ 297,815 $ 536,034 $ 258,514
Expenses:      
Direct operating expenses (including related parties of $9,254, $9,494, and $10,302) (including non-cash stock-based compensation of $732, $1,236, and $1,330) 125,242 119,283 113,439
Selling, general and administrative expenses 51,535 49,116 46,798
Corporate expenses (including non-cash stock-based compensation of $5,055, $4,855, and $3,705) 26,865 27,937 24,543
Depreciation and amortization (includes direct operating of $10,272, $8,861, and $9,206; selling, general and administrative of $5,450, $6,347, and $4,735; and corporate of $551, $1,203 and $1,401) (including related parties of $1,228, $2,043, and $2,320) 16,273 16,411 15,342
Change in fair value contingent consideration (1,202)    
Foreign currency (gain) loss 1,616 350  
Other operating (gain) loss (1,187) (262)  
Total expenses 264,238 258,173 209,658
Operating income 33,577 277,861 48,856
Interest expense (15,743) (16,709) (15,469)
Interest income 3,973 774 300
Dividend income 1,475    
Gain (loss) on debt extinguishment (550) (3,306) (161)
Impairment loss on investment (1,320)    
Income (loss) before income taxes 21,412 258,620 33,526
Income tax (expense) benefit (7,877) (82,612) (13,121)
Income (loss) before equity in net income (loss) of nonconsolidated affiliate 13,535 176,008 20,405
Equity in net income (loss) of nonconsolidated affiliate (1,374) (310)  
Net income $ 12,161 $ 175,698 $ 20,405
Basic and diluted earnings per share:      
Net income per share, basic $ 0.14 $ 1.95 $ 0.23
Net income per share, diluted 0.13 1.91 0.22
Cash dividends declared per common share, basic 0.20 0.16 0.13
Cash dividends declared per common share, diluted $ 0.20 $ 0.16 $ 0.12
Weighted average common shares outstanding, basic 89,115,997 90,272,257 89,340,589
Weighted average common shares outstanding, diluted 90,328,583 91,891,957 91,303,056
Television      
Expenses:      
Direct operating expenses (including related parties of $9,254, $9,494, and $10,302) (including non-cash stock-based compensation of $732, $1,236, and $1,330) $ 62,434 $ 59,454 $ 62,020
Selling, general and administrative expenses 21,864 22,276 21,591
Depreciation and amortization (includes direct operating of $10,272, $8,861, and $9,206; selling, general and administrative of $5,450, $6,347, and $4,735; and corporate of $551, $1,203 and $1,401) (including related parties of $1,228, $2,043, and $2,320) 9,024 9,760 10,659
Digital Media      
Expenses:      
Cost of revenue 45,096 32,998 9,536
Direct operating expenses (including related parties of $9,254, $9,494, and $10,302) (including non-cash stock-based compensation of $732, $1,236, and $1,330) 21,521 15,257 6,470
Selling, general and administrative expenses 11,590 8,097 4,766
Depreciation and amortization (includes direct operating of $10,272, $8,861, and $9,206; selling, general and administrative of $5,450, $6,347, and $4,735; and corporate of $551, $1,203 and $1,401) (including related parties of $1,228, $2,043, and $2,320) 4,759 3,978 1,414
Advertising and Retransmission Consent      
Net revenue:      
Total net revenue 294,839 272,091 258,514
Advertising and Retransmission Consent | Television      
Net revenue:      
Total net revenue 149,935 148,059 159,523
Advertising and Retransmission Consent | Digital Media      
Net revenue:      
Total net revenue 80,982 57,098 $ 23,144
Spectrum Usage Rights      
Net revenue:      
Total net revenue $ 2,976 263,943  
Spectrum Usage Rights | Television      
Expenses:      
Cost of revenue   $ 12,340