XML 61 R45.htm IDEA: XBRL DOCUMENT v3.25.1
GOODWILL AND OTHER INTANGIBLE ASSETS (Tables)
12 Months Ended
Dec. 31, 2024
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Broadcasting Licenses Carrying Value
The table below presents the changes in the Company’s radio broadcasting licenses during 2024 and 2023:
Total
(in thousands)
Balance at January 1, 2023$488,419 
Acquisitions23,431 
Disposals(7,276)
Impairment charges(129,278)
Balance at December 31, 2023$375,296 
Acquisitions(a)
955 
Disposals— 
Impairment charges(118,492)
Balance at December 31, 2024$257,759 
(a) Measurement period adjustment related to the CMG Acquisition and addition from the La Mega transaction as defined in Note 11 - Acquisitions And Dispositions of the Company's consolidated financial statements.
Schedule of Radio Broadcasting Licenses Impairment Test Below are some of the key assumptions used in the income approach for estimating the radio broadcasting license fair values for the annual impairment assessment performed and interim impairment assessment where an impairment charge was recorded as a result of quantitative assessments since January 1, 2023. 
Radio Broadcasting
Licenses
September 30, 2024***
June 30,
2024 (*)
December 31,
2023
September 30, 2023***
June 30,
2023 (a)
March 31,
2023
Impairment charge (in millions)$37.7 $80.8 $5.0 $85.4 $22.1 $16.8 
Discount rate10.5 %10.0 %
9.5% – 10.0%
10.0 %9.5 %(**)
Revenue growth rate range
(4.0) % – 0.3 %
(3.2) % – 0.2 %
(2.3) % – 0.8%
(1.7) % – 0.0 %
0.3 % – 1.4 %
(**)
Terminal growth rate range(0.5)%(0.5)%(0.5)%(0.5)%
0.3 % – 0.8 %
(**)
Mature market share range
1.1 % – 30.5 %
1.0 % – 28.5 %
5.2 % – 30.0 %
5.3 % – 29.5 %
0.9% – 28.8%
(**)
Operating profit range
1.3 % – 30.0 %
2.5 % – 30.0 %
17.0% – 31.9%
17.0 % – 33.5 %
18.8% – 34.6%
(**)
(*) Key assumptions presented on the table for these periods relate to certain markets that were quantitatively assessed as part of the interim impairment assessments.
(**) As fair value is based on estimated asset sale consideration, key assumptions under the income approach are not applicable.
(***) Annual impairment testing assumptions were consistent with the interim impairment testing.
Schedule of Changes in Carrying Amount of Goodwill The table below presents the changes in the Company’s goodwill carrying values for its four reporting units during 2024 and 2023:
Radio
Broadcasting
Reach
Media
iOneTV OneTotal
(in thousands)
As of December 31, 2022
Gross goodwill$154,967 $30,468 $27,567 $165,044 $378,046 
Accumulated impairment losses(124,988)(16,114)(20,345)— (161,447)
Net goodwill at December 31, 2022$29,979 $14,354 $7,222 $165,044 $216,599 
Additions— — — — — 
Impairments— — — — — 
As of December 31, 2023
Gross goodwill$154,967 $30,468 $27,567 $165,044 $378,046 
Accumulated impairment losses(124,988)(16,114)(20,345)— (161,447)
Net goodwill at December 31, 2023$29,979 $14,354 $7,222 $165,044 $216,599 
Additions— — — — — 
Impairments— — — (20,174)(20,174)
As of December 31, 2024
Gross goodwill$154,967 $30,468 $27,567 $165,044 $378,046 
Accumulated impairment losses(124,988)(16,114)(20,345)(20,174)(181,621)
Net goodwill at December 31, 2024$29,979 $14,354 $7,222 $144,870 $196,425 
Schedule of Estimate the Fair Value of the Broadcasting Licenses Below are the key assumptions used in the relief from royalty approach model for estimating the fair value of the trade name for the TV One in the most recent interim impairment assessment performed as of December 31, 2024.
December 31,
2024
Discount rate11.5 %
Revenue growth rate range
(12.2)% - 1.9%
Terminal growth rate(1.5)%
Royalty payments avoided2.5 %
Cumulative probability of continued use100 %
Schedule of Other Intangible Assets
The following table presents the changes in the Company’s trade name carrying value during the year ended December 31, 2024.
TV One Trade Name
(in thousands)
As of December 31, 2023
Gross trade name$39,690 
Impairments— 
Net trade name at December 31, 2023$39,690 
Additions— 
Impairments(13,089)
Net trade name at December 31, 2024(a)
$26,601 
(a) TV One Trade Name is included within Other Intangible Assets, net as seen below.
Other intangible assets, excluding goodwill, radio broadcasting licenses and the TV One Trade Name, are amortized on a straight-line basis over various periods. Other intangible assets consist of the following:
As of December 31,Period of
Amortization
Remaining
Weighted-
Average
Period of
Amortization
20242023
(in thousands)
Gross Carrying
Amount
Accumulated
Amortization
Net
Amount
Gross Carrying
Amount
Accumulated
Amortization
Net
Amount
Intellectual property6,503 (6,503)— 6,503 (6,503)— 
4‑10 Years
0.0 Years
Advertiser agreements47,687 (47,687)— 47,687 (47,687)— 
1‑12 Years
0.0 Years
Brand names4,161 (3,803)358 4,159 (3,637)522 10 Years3.1 Years
Trade Name - unamortized26,600 — 26,600 39,690 — 39,690 Indefinite
Launch assets, net of current portion22,798 (19,071)3,727 22,798 (14,091)8,707 Contract length2.2 Years
Other302 (127)175 302 (117)185 
1‑15 Years
5.4 Years
Total other intangible assets$108,051 $(77,191)$30,860 $121,139 $(72,035)$49,104