XML 42 R26.htm IDEA: XBRL DOCUMENT v3.8.0.1
Broadcast Licenses, Goodwill and Other Intangible Assets (Tables)
12 Months Ended
Dec. 31, 2017
Goodwill and Intangible Assets Disclosure [Abstract]  
Changes to broadcast licenses
We have recorded the changes to broadcast licenses for the years ended December 31, 2017 and 2016 as follows:
 
 
 
Continuing
Operations
 
Discontinued
Operations
 
Total
 
 
 
(In thousands)
 
 
 
 
 
 
 
 
 
 
 
 
Balance at January 1, 2016
 
$
78,499
 
$
9,607
 
$
88,106
 
Acquisitions
 
 
8,123
 
 
 
 
8,123
 
Balance at December 31, 2016
 
$
86,622
 
$
9,607
 
$
96,229
 
Acquisitions
 
 
8,086
 
 
 
 
8,086
 
Dispositions
 
 
 
 
(9,607)
 
 
(9,607)
 
Impairment charge
 
 
(1,449)
 
 
 
 
(1,449)
 
Balance at December 31, 2017
 
$
93,259
 
$
 
$
93,259
 
 
Key estimates and assumptions used in the impairment test
In general, when comparing between 2017, 2016 and 2015: (1) the market specific operating profit margin range remained relatively consistent; (2) the market long-term revenue growth rates were relatively consistent; (3) the discount rate remained relatively consistent; and (4) current year revenues were 0.8 % lower than previously projected for 2017.
 
 
 
Fourth
Quarter
2017
 
 
Fourth 
Quarter
2016
 
 
Fourth
Quarter
2015
 
 
Discount rates
 
12.4% - 12.5
%
 
12.3% - 12.4
%
 
12.2% - 12.4
%
 
Operating profit margin ranges
 
19.0% - 36.4
%
 
19.5% - 36.4
%
 
19.5% - 36.4
%
 
Market long-term revenue growth rates
 
1.1% - 3.5
%
 
1.0% - 2.9
%
 
1.3% - 3.1
%
 
Changes to Goodwill
We have recorded the changes to goodwill for each of the years ended December 31, 2017 and 2016 as follows:
 
 
 
Continuing
Operations
 
Discontinued
Operations
 
Total
 
 
 
(In thousands)
 
 
 
 
 
 
 
 
 
 
 
 
Balance at January 1, 2016
 
$
2,874
 
$
 
$
2,874
 
Acquisitions
 
 
4,533
 
 
 
 
4,533
 
Balance at December 31, 2016
 
$
7,407
 
$
 
$
7,407
 
Acquisitions
 
 
8,151
 
 
 
 
8,151
 
Balance at December 31, 2017
 
$
15,558
 
$
 
$
15,558
 
 
Amortizable intangible assets
 
We have recorded amortizable intangible assets at December 31, 2017 as follows:
 
 
 
Gross
 
 
 
 
 
 
 
 
 
Carrying
 
Accumulated
 
Net
 
 
 
Amount
 
Amortization
 
Amount
 
 
 
(In thousands)
 
Non-competition agreements
 
$
3,861
 
$
3,861
 
$
 
Favorable lease agreements
 
 
5,965
 
 
5,468
 
 
497
 
Customer relationships
 
 
3,546
 
 
1,529
 
 
2,017
 
Other intangibles
 
 
1,834
 
 
1,630
 
 
204
 
Total amortizable intangible assets
 
$
15,206
 
$
12,488
 
$
2,718
 
 
We have recorded amortizable intangible assets at December 31, 2016 as follows:
 
 
 
Gross
 
 
 
 
 
 
 
 
 
Carrying
 
Accumulated
 
Net
 
 
 
Amount
 
Amortization
 
Amount
 
 
 
(In thousands)
 
Non-competition agreements
 
$
3,861
 
$
3,861
 
$
 
Favorable lease agreements
 
 
5,763
 
 
5,439
 
 
324
 
Customer relationships
 
 
1,744
 
 
747
 
 
997
 
Other intangibles
 
 
1,920
 
 
1,682
 
 
238
 
Total amortizable intangible assets
 
$
13,288
 
$
11,729
 
$
1,559