XML 47 R32.htm IDEA: XBRL DOCUMENT v3.8.0.1
INTANGIBLE ASSETS AND GOODWILL (Tables)
12 Months Ended
Feb. 28, 2018
Intangible Assets And Goodwill [Line Items]  
Summary of intangible impairment by assessment period
We will perform additional interim impairment assessments whenever triggering events suggest such testing for the recoverability of these assets is warranted. The table below summarizes the results of our interim and annual impairment testing for the three years ending February 28, 2018.
 
 
Interim Assessment
 
Annual Assessment
 
 
 
FCC Licenses
 
Goodwill
 
Definite-lived
 
FCC Licenses
 
Goodwill
 
Definite-lived
 
Total
Year Ended February 29, 2016

 

 

 
5,440

 
695

 
3,364

 
9,499

Year Ended February 28, 2017

 
2,058

 
930

 
6,855

 

 

 
9,843

Year Ended February 28, 2018

 

 

 

 
265

 

 
265

Assumptions used in valuation of indefinite-lived intangibles
 
 
December 1, 2015
 
December 1, 2016
 
December 1, 2017
Discount Rate
12.0% - 12.4%
 
12.2% - 12.5%
 
12.1% - 12.4%
Long-term Revenue Growth Rate
1.3% - 2.5%
 
1.0% - 2.0%
 
1.0% - 1.8%
Mature Market Share
3.2% - 29.3%
 
3.1% - 30.4%
 
12.7% - 31.1%
Operating Profit Margin
25.0% - 39.1%
 
25.1% - 39.1%
 
27.0% - 39.1%
Fcc license agreement rollforward
 
 
 
Change in FCC License Carrying Values
Unit of Accounting
 
As of February 29, 2016
 
Purchase
 
Sale of Stations
 
Impairment
 
 
As of February 28, 2017
 
Sale of Stations
 
Reclassification
 
As of February 28, 2018
New York Cluster
 
$
71,614

 
$

 
$

 
$

 
 
$
71,614


$

 
$

 
$
71,614

98.7FM (New York)
 
49,297

 

 

 
(2,907
)
 
 
46,390

 

 

 
46,390

Austin Cluster
 
36,912

 

 

 
(2,192
)
 
 
34,720

 

 

 
34,720

St. Louis Cluster
 
26,401

 
34

 

 
(1,677
)
 
 
24,758

 

 
(24,758
)
 

Indianapolis Cluster
 
18,166

 

 

 

 
 
18,166

 

 

 
18,166

KPWR-FM (Los Angeles)
 
2,018

 

 

 

 
 
2,018

 
(2,018
)
 

 

Terre Haute Cluster
 
721

 

 
(642
)
 
(79
)
 
 

 

 

 

  Subotal
 
205,129

 
34

 
(642
)
 
(6,855
)
 
 
197,666

 
(2,018
)
 
(24,758
)
 
170,890

Assets held for sale
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
St. Louis Cluster
 

 

 

 

 
 

 

 
24,758

 
24,758

Grand Total
 
$
205,129

 
$
34

 
$
(642
)
 
$
(6,855
)
 
 
$
197,666

 
$
(2,018
)
 
$

 
$
195,648

Goodwill rollforward
 
 
Change in Goodwill Carrying Values
Reporting Unit (Segment)
As of February 29, 2016
 
 
Impairment
 
Sale of 
Entity
 
As of February 28, 2017
 
Impairment
 
As of February 28, 2018
Indianapolis Cluster (Radio)
$
265

 
 
$

 

 
$
265

 
$
(265
)
 
$

Austin Cluster (Radio)
4,338

 
 

 

 
4,338

 

 
4,338

Texas Monthly (Publishing)
8,036

 
 

 
(8,036
)
 

 

 

Digonex (Corporate & Emerging Technologies)
2,058

 
 
(2,058
)
 

 

 

 

Total
$
14,697


 
$
(2,058
)

(8,036
)

$
4,603

 
$
(265
)
 
$
4,338

Summary of definite-lived intangible assets
The following table presents the weighted-average remaining useful life at February 28, 2018 and gross carrying amount and accumulated amortization for each major class of definite-lived intangible assets at February 28, 2017 and 2018:
 
 
 
 
As of February 28, 2017
 
As of February 28, 2018
 
Weighted 
Average
Remaining Useful Life
(in years)
 
Gross
Carrying
Amount
 
Accumulated
Amortization
 
Net
Carrying
Amount
 
Gross
Carrying
Amount
 
Accumulated
Amortization
 
Net
Carrying
Amount
Trademarks
N/A
 
$
696

 
$
545

 
$
151

 
$

 
$

 
$

Programming Contract
3.6
 
2,154

 
808

 
1,346

 
2,154

 
1,101

 
1,053

Customer List
N/A
 
315

 
289

 
26

 

 

 

  Total
 
 
$
3,165

 
$
1,642

 
$
1,523

 
$
2,154

 
$
1,101

 
$
1,053

Expected amortization of definite-lived intangibles
The following table presents the Company’s estimate of amortization expense for each of the five succeeding fiscal years for definite-lived intangibles:
Year ended February 28 (29),
 
Expected Amortization Expense
 
 
(in 000’s)
2019
 
$
294

2020
 
294

2021
 
294

2022
 
171

2023