XML 48 R31.htm IDEA: XBRL DOCUMENT v3.7.0.1
Acquisitions and Dispositions (Tables)
12 Months Ended
Dec. 31, 2016
Business Combinations [Abstract]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
 
Condensed Consolidated Balance Sheet of 2016 and 2015 Acquisitions
 
 
 
Acquisitions in
 
 
 
2016
 
2015
 
 
 
(In thousands)
 
Assets Acquired:
 
 
 
 
 
 
 
Current assets
 
$
814
 
$
977
 
Property and equipment
 
 
375
 
 
4,614
 
Other assets:
 
 
 
 
 
 
 
Broadcast licenses-Radio segment
 
 
8,123
 
 
2,218
 
Broadcast licenses-Television segment
 
 
 
 
 
Goodwill-Radio segment
 
 
4,533
 
 
2,548
 
Goodwill-Television segment
 
 
 
 
 
Other intangibles, deferred costs and investments
 
 
398
 
 
1,623
 
Total other assets
 
 
13,054
 
 
6,389
 
Total assets acquired
 
 
14,243
 
 
11,980
 
Liabilities Assumed:
 
 
 
 
 
 
 
Current liabilities
 
 
41
 
 
82
 
Total liabilities assumed
 
 
41
 
 
82
 
Net assets acquired
 
$
14,202
 
$
11,898
 
Business Acquisition, Pro Forma Information
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,
 
 
 
2016
 
2015
 
 
 
(In thousands, except per share data)
 
Pro forma Consolidated Results of Operations
 
 
 
 
 
 
 
Net operating revenue
 
$
142,591
 
$
139,458
 
Station operating expense
 
 
101,557
 
 
102,401
 
Corporate general and administrative
 
 
10,980
 
 
10,091
 
Other operating (income) expenses, net
 
 
(1,393)
 
 
541
 
Impairment of intangible assets
 
 
 
 
874
 
Operating income
 
 
31,447
 
 
25,551
 
Interest expense
 
 
776
 
 
888
 
Write-off of debt issuance costs
 
 
 
 
557
 
Other income
 
 
 
 
(417)
 
Income before income tax expense
 
 
30,671
 
 
24,523
 
Income tax expense
 
 
12,494
 
 
10,242
 
Net income
 
$
18,177
 
$
14,281
 
Basic earnings per share
 
$
3.10
 
$
2.46
 
Diluted earnings per share
 
$
3.09
 
$
2.44
 
Business Acquisition, Pro Forma Information By Segment
 
 
Years Ended December 31,
 
 
 
2016
 
2015
 
 
 
(In thousands)
 
Radio Broadcasting Segment
 
 
 
 
 
 
 
Net operating revenue
 
$
118,955
 
$
118,394
 
Station operating expense
 
 
86,814
 
 
88,321
 
Other operating (income) expenses, net
 
 
(1,351)
 
 
499
 
Impairment of intangible assets
 
 
 
 
874
 
Operating income
 
$
33,492
 
$
28,700
 
 
 
 
Years Ended December 31,
 
 
 
2016
 
2015
 
 
 
(In thousands)
 
Television Broadcasting Segment
 
 
 
 
 
 
 
Net operating revenue
 
$
23,636
 
$
21,064
 
Station operating expense
 
 
14,743
 
 
14,080
 
Other operating (income) expenses, net
 
 
(42)
 
 
32
 
Operating income
 
$
8,935
 
$
6,952
 
 
Reconciliation of pro forma segment operating income to pro forma consolidated operating income:
 
 
 
 
 
 
 
Corporate and
 
 
 
 
 
Radio
 
Television
 
Other
 
Consolidated
 
 
 
(In thousands)
 
Year Ended December 31, 2016:
 
 
 
 
 
 
 
 
 
 
 
 
 
Net operating revenue
 
$
118,955
 
$
23,636
 
$
 
$
142,591
 
Station operating expense
 
 
86,814
 
 
14,743
 
 
 
 
101,557
 
Corporate general and administrative
 
 
 
 
 
 
10,980
 
 
10,980
 
Other operating income
 
 
(1,351)
 
 
(42)
 
 
 
 
(1,393)
 
Impairment of intangible assets
 
 
 
 
 
 
 
 
 
Operating income (loss)
 
$
33,492
 
$
8,935
 
$
(10,980)
 
$
31,447
 
 
 
 
 
 
 
 
Corporate and
 
 
 
 
 
Radio
 
Television
 
Other
 
Consolidated
 
 
 
(In thousands)
 
Year Ended December 31, 2015:
 
 
 
 
 
 
 
 
 
 
 
 
 
Net operating revenue
 
$
118,394
 
$
21,064
 
$
 
$
139,458
 
Station operating expense
 
 
88,321
 
 
14,080
 
 
 
 
102,401
 
Corporate general and administrative
 
 
 
 
 
 
10,091
 
 
10,091
 
Other operating expense
 
 
499
 
 
32
 
 
10
 
 
541
 
Impairment of intangible assets
 
 
874
 
 
 
 
 
 
874
 
Operating income (loss)
 
$
28,700
 
$
6,952
 
$
(10,101)
 
$
25,551