XML 40 R29.htm IDEA: XBRL DOCUMENT v3.5.0.2
Acquisitions (Tables)
6 Months Ended
Jun. 30, 2016
Business Combination, Separately Recognized Transactions [Line Items]  
Pro forma results of operations
Pro forma results of operations, assuming the Journal transaction had taken place at the beginning of 2014, are included in the following table. The pro forma results do not include Midroll, Cracked or Stitcher as the impact of these acquisitions are not material to prior year results of operations. The pro forma information includes the historical results of operations of Scripps and Journal and adjustments for additional depreciation and amortization of the assets acquired, additional interest expense related to the financing of the transaction and reflects the transaction costs incurred in 2015 as if they were incurred in the first quarter of 2014. The weighted average shares utilized in calculating the earnings per share assumes that the shares issued to the Journal shareholders were issued on January 1, 2014. The pro forma information does not include efficiencies, cost reductions or synergies expected to result from the acquisition. The unaudited pro forma financial information is not necessarily indicative of the results that actually would have occurred had the acquisition been completed at the beginning of the period.
 
 
Three Months Ended 
 June 30,
 
Six Months Ended 
 June 30,
(in thousands, except per share data) (unaudited)
 
2015
 
2015
 
 
 
 
 
Operating revenues
 
$
198,134

 
$
383,619

Income from continuing operations attributable to the shareholders of The E.W. Scripps Company
 
9,308

 
6,578

Income per share from operations attributable to the shareholders of The E.W. Scripps Company:
 
 
 
 
          Basic
 
$
0.11

 
$
0.08

          Diluted
 
0.11

 
0.08

Midroll Media  
Business Combination, Separately Recognized Transactions [Line Items]  
Fair values of the assets acquired and the liabilities assumed
The following table summarizes the final fair values of the assets acquired and the liabilities assumed:
(in thousands)
 
 
 
 
 
Assets:
 
 
Cash
 
$
635

Accounts receivable
 
2,925

Other assets
 
482

Intangible assets
 
10,700

Goodwill
 
45,586

Total assets acquired
 
60,328

Current liabilities
 
3,365

Net purchase price
 
$
56,963

Journal Communications, Inc.  
Business Combination, Separately Recognized Transactions [Line Items]  
Fair values of the assets acquired and the liabilities assumed
The following table summarizes the final fair values of the assets acquired and the liabilities assumed:
(in thousands)
 
 
 
 
 
Assets:
 
 
Cash
 
$
2,529

Accounts receivable
 
47,978

Other current assets
 
2,236

Property, plant and equipment
 
123,264

Intangible assets
 
294,800

Goodwill
 
456,440

Other long-term assets
 
6,350

Assets held for sale
 
14,500

Total assets acquired
 
948,097

Accounts payable and accrued liabilities
 
38,107

Employee benefit obligations
 
85,261

Deferred tax liability
 
57,112

Long-term debt
 
126,873

Other long-term liabilities
 
4,744

Net purchase price
 
$
636,000