XML 82 R33.htm IDEA: XBRL DOCUMENT v3.20.1
Acquisitions and Dispositions (Tables)
12 Months Ended
Dec. 31, 2019
Acquisitions and Dispositions  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed

Condensed Consolidated Balance Sheet of 2019 and 2018 Acquisitions

 

 

 

 

 

 

 

 

 

 

Acquisitions in

 

    

2019

    

2018

 

 

(In thousands)

Assets Acquired:

 

 

 

 

 

 

Current assets

 

$

 

$

559

Property and equipment

 

 

25

 

 

3,007

Other assets:

 

 

 

 

 

 

Broadcast licenses

 

 

61

 

 

1,991

Goodwill

 

 

124

 

 

3,281

Other intangibles, deferred costs and investments

 

 

 

 

1,123

Total other assets

 

 

185

 

 

6,395

Total assets acquired

 

 

210

 

 

9,961

Liabilities Assumed:

 

 

 

 

 

  

Current liabilities

 

 

 —

 

 

120

Total liabilities assumed

 

 

 —

 

 

120

Net assets acquired

 

$

210

 

$

9,841

 

Schedule of Business Acquisition, Pro Forma Information

The following unaudited pro forma results of our operations for the years ended December 31, 2019 and 2018 assume the 2019 and 2018 acquisitions occurred as of January 1, 2018. The translators are start-up stations and therefore, have no pro forma revenue and expenses. The pro forma results give effect to certain adjustments, including depreciation, amortization of intangible assets, increased interest expense on acquisition debt and related income tax effects. The pro forma results have been prepared for comparative purposes only and do not purport to indicate the results of operations which would actually have occurred had the combinations been in effect on the dates indicated or which may occur in the future.

 

 

 

 

 

 

 

 

 

 

Years Ended December 31,

 

    

2019

    

2018

 

 

(In thousands, except per share data)

Pro forma Consolidated Results of Operations

 

 

  

 

 

  

Net operating revenue

 

$

123,072

 

$

129,228

Station operating expense

 

 

92,692

 

 

97,314

Corporate general and administrative

 

 

11,460

 

 

11,359

Other operating expenses

 

 

112

 

 

61

Operating income

 

 

18,808

 

 

20,494

Interest expense

 

 

735

 

 

946

Interest income

 

 

(610)

 

 

(631)

Other income

 

 

(16)

 

 

(23)

Income before income tax expense

 

 

18,699

 

 

20,202

Income tax expense (benefit) expense

 

 

5,420

 

 

5,944

Net income

 

$

13,279

 

$

14,258

 

 

 

 

 

 

 

Basic earnings per share

 

$

2.23

 

$

2.40

Diluted earnings per share

 

$

2.23

 

$

2.40