XML 33 R23.htm IDEA: XBRL DOCUMENT v3.19.1
Acquisitions and Dispositions (Tables)
3 Months Ended
Mar. 31, 2019
Business Combinations [Abstract]  
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
 
Business Acquisition, Pro Forma Information
The following unaudited pro forma results of our operations for the three months ended March 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.
 
 
 
Three Months Ended

March 31,
 
 
 
2019
 
 
2018
 
 
 
 
 
ProForma Results of Operation
 
 
 
Net operating revenue
 
$
27,816
 
 
$
28,975
 
Station operating expense
 
 
23,163
 
 
 
24,232
 
Corporate general and administrative
 
 
2,685
 
 
 
2,544
 
Other operating expense (income), net
 
 
3
 
 
 
(251
)
Operating income
 
 
1,965
 
 
 
2,450
 
Interest expense
 
 
208
 
 
 
219
 
Interest income
 
 
(163
)
 
 
(89
)
Income before income tax expense
 
 
1,920
 
 
 
2,320
 
Income tax expense
 
 
550
 
 
 
699
 
Net income
 
$
1,370
 
 
$
1,621
 
 
 
 
 
 
 
 
 
 
Earnings per share:
 
 
 
 
 
 
 
 
Basic
 
$
0.23
 
 
$
0.27
 
Diluted
 
$
0.23
 
 
$
0.27