XML 52 R34.htm IDEA: XBRL DOCUMENT v3.19.1
Acquisitions and Dispositions (Tables)
12 Months Ended
Dec. 31, 2018
Business Combinations [Abstract]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
Condensed Consolidated Balance Sheet of 2018 and 2017 Acquisitions
 
 
 
Acquisitions in
 
 
 
2018
 
 
2017
 
 
 
(In thousands)
 
Assets Acquired:
 
 
 
 
 
 
 
 
Current assets
 
$
559
 
 
$
1,390
 
Property and equipment
 
 
3,007
 
 
 
6,678
 
Other assets:
 
 
 
 
 
 
 
 
Broadcast licenses
 
 
1,991
 
 
 
8,086
 
Goodwill
 
 
3,281
 
 
 
8,151
 
Other intangibles, deferred costs and investments
 
 
1,123
 
 
 
2,019
 
Total other assets
 
 
6,395
 
 
 
18,256
 
Total assets acquired
 
 
9,961
 
 
 
26,324
 
Liabilities Assumed:
 
 
 
 
 
 
 
 
Current liabilities
 
 
120
 
 
 
468
 
Total liabilities assumed
 
 
120
 
 
 
468
 
Net assets acquired
 
$
9,841
 
 
$
25,856
 
Business Acquisition, Pro Forma Information
The following unaudited pro forma results of our operations for the years ended December 31, 2018 and 2017 assume the 2018 and 2017 acquisitions occurred as of January 1, 2017. 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,
 
 
 
2018
 
 
2017
 
 
 
(In thousands, except per share data)
 
Pro forma Consolidated Results of Operations
 
 
 
 
 
 
 
 
Net operating revenue
 
$
129,228
 
 
$
128,180
 
Station operating expense
 
 
97,314
 
 
 
96,218
 
Corporate general and administrative
 
 
11,359
 
 
 
11,657
 
Other operating expenses
 
 
61
 
 
 
55
 
Impairment of intangible assets
 
 
 
 
 
1,449
 
Operating income
 
 
20,494
 
 
 
18,801
 
Interest expense
 
 
946
 
 
 
903
 
Interest income
 
 
(631
)
 
 
 
Other income
 
 
(23
)
 
 
 
Income from continuing operations before income tax expense
 
 
20,202
 
 
 
17,898
 
Income tax expense (benefit) expense
 
 
5,944
 
 
 
(5,276
)
Income from continuing operations, net of tax
 
 
14,258
 
 
 
23,174
 
Income from discontinued operations, net of tax
 
 
 
 
 
32,471
 
Net income
 
$
14,258
 
 
$
55,645
 
Basic earnings per share:
 
 
 
 
 
 
 
 
From continuing operations
 
$
2.40
 
 
$
3.93
 
From discontinued operations
 
 
 
 
 
5.50
 
Basic earnings per share
 
$
2.40
 
 
$
9.43
 
 
 
 
 
 
 
 
 
 
Diluted earnings per share:
 
 
 
 
 
 
 
 
From continuing operations
 
$
2.40
 
 
$
3.93
 
From discontinued operations
 
 
 
 
 
5.50
 
Diluted earnings per share
 
$
2.40
 
 
$
9.43