XML 45 R26.htm IDEA: XBRL DOCUMENT v3.23.2
QUARTERLY FINANCIAL DATA (UNAUDITED AND RESTATED)
12 Months Ended
Dec. 31, 2022
QUARTERLY FINANCIAL DATA (UNAUDITED AND RESTATED)  
QUARTERLY FINANCIAL DATA (UNAUDITED AND RESTATED)

17. QUARTERLY FINANCIAL DATA (UNAUDITED AND RESTATED):

The Company is providing restated quarterly and year-to-date unaudited consolidated financial statements for all quarters in 2021 and for the quarters ended March 31, June 30, and September 30, 2022. See Note 2 - Restatement of Financial Statements of our consolidated financial statements for further background concerning the events preceding the restatement of financial information in this Form 10-K.

Consolidated Balance Sheets

As of March 31, 2022 (unaudited)

As of June 30, 2022 (unaudited)

As of September 30, 2022 (unaudited)

    

As Previously

    

    

Other

    

As Previously

    

Other

    

As Previously

    

Other

Reported

Adjustments

Adjustments

As Restated

Reported

Adjustments

Adjustments

As Restated

Reported

Adjustments

Adjustments

As Restated

(In thousands)

ASSETS

 

  

 

  

 

  

CURRENT ASSETS:

 

  

 

  

 

  

 

 

  

 

 

  

 

 

 

  

 

 

  

 

Trade accounts receivable, net of allowance for doubtful accounts of $8,747, $8,314, and $7,925, respectively

$

113,687

$

 

$

425

$

114,112

$

123,998

$

$

352

$

124,350

$

127,301

$

$

365

$

127,666

Other current assets

 

8,397

 

 

 

(1,263)

 

7,134

 

8,037

 

(1,263)

 

6,774

 

8,939

 

(1,263)

 

7,676

Total current assets

 

326,143

 

 

 

(838)

 

325,305

 

311,061

 

 

 

(911)

 

310,150

 

287,088

 

 

 

(898)

 

286,190

RIGHT OF USE ASSETS

 

36,302

 

 

 

(101)

 

36,201

 

34,149

 

(114)

 

34,035

 

34,258

 

(127)

 

34,131

RADIO BROADCASTING LICENSES

 

505,148

 

 

 

(3,728)

 

501,420

 

489,340

 

(1,700)

 

487,640

 

498,532

 

(2,700)

 

495,832

OTHER INTANGIBLE ASSETS, net

 

63,727

 

 

 

(2,163)

 

61,564

 

61,508

 

(2,086)

 

59,422

 

59,376

 

(2,009)

 

57,367

DEBT SECURITIES - available-for-sale, at fair value; amortized cost of $40,000

123,000

123,000

123,100

123,100

115,600

115,600

OTHER ASSETS

 

44,026

 

(40,000)

 

 

2,259

 

6,285

 

44,463

 

(40,000)

 

 

2,195

 

6,658

 

44,303

 

(40,000)

 

 

2,131

 

6,434

Total assets

$

1,284,635

$

83,000

 

$

(4,571)

$

1,363,064

$

1,254,764

$

83,100

 

$

(2,616)

$

1,335,248

$

1,250,696

$

75,600

 

$

(3,603)

$

1,322,693

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND STOCKHOLDERS’ EQUITY

 

CURRENT LIABILITIES:

 

Accounts payable

$

11,997

$

 

$

2,309

$

14,306

$

14,819

$

2,115

$

16,934

$

14,318

$

1,958

$

16,276

Other current liabilities

 

35,660

 

 

 

(1,884)

 

33,776

 

31,345

 

(1,763)

 

29,582

 

40,217

 

(1,593)

 

38,624

Total current liabilities

 

99,737

 

 

 

425

 

100,162

 

109,645

 

 

 

352

 

109,997

 

112,634

 

 

 

365

 

112,999

DEFERRED TAX LIABILITIES, net

 

8,059

 

19,987

 

 

(1,203)

 

26,843

 

11,070

 

20,012

 

 

(714)

 

30,368

 

13,984

 

18,259

 

 

(959)

 

31,284

Total liabilities

 

996,316

 

19,987

 

 

(778)

 

1,015,525

 

976,513

 

20,012

 

 

(362)

 

996,163

 

964,680

 

18,259

 

 

(594)

 

982,345

REDEEMABLE NONCONTROLLING INTERESTS

 

17,755

 

 

 

2,472

 

20,227

 

18,690

 

1,744

 

20,434

 

19,964

 

2,363

 

22,327

STOCKHOLDERS’ EQUITY:

 

 

 

Accumulated other comprehensive income

62,846

62,846

62,921

62,921

57,225

57,225

Additional paid-in capital

 

1,020,711

 

 

(2,472)

1,018,239

 

994,678

 

 

(1,744)

992,934

 

996,954

 

 

(2,363)

994,591

Accumulated deficit

 

(750,198)

 

167

 

(3,793)

(753,824)

 

(735,164)

 

167

 

(2,254)

(737,251)

 

(730,951)

 

116

 

(3,009)

(733,844)

Total stockholders’ equity

 

270,564

 

63,013

 

(6,265)

327,312

 

259,561

 

63,088

 

(3,998)

318,651

 

266,052

 

57,341

 

(5,372)

318,021

Total liabilities, redeemable noncontrolling interests and stockholders’ equity

$

1,284,635

$

83,000

 

$

(4,571)

$

1,363,064

$

1,254,764

$

83,100

 

$

(2,616)

$

1,335,248

$

1,250,696

$

75,600

 

$

(3,603)

$

1,322,693

As of March 31, 2021 (unaudited)

As of June 30, 2021 (unaudited)

As of September 30, 2021 (unaudited)

    

As Previously

    

Other

    

    

As Previously

    

Other

    

As Previously

    

Other

Reported

Adjustments

Adjustments

As Restated

Reported

Adjustments

Adjustments

As Restated

Reported

Adjustments

Adjustments

As Restated

(In thousands)

ASSETS

 

  

 

  

 

  

CURRENT ASSETS:

 

  

 

  

 

  

 

 

  

 

 

  

 

 

 

  

 

 

  

 

Trade accounts receivable, net of allowance for doubtful accounts of $7,954, $7,307, and $7,937, respectively

$

94,633

$

 

$

281

$

94,914

$

103,902

$

$

158

$

104,060

$

114,045

$

$

311

$

114,356

Other current assets

 

4,639

 

 

 

(1,263)

 

3,376

 

4,260

 

(1,263)

 

2,997

 

4,423

 

(1,263)

 

3,160

Total current assets

 

203,893

 

 

 

(982)

 

202,911

 

279,735

 

 

 

(1,105)

 

278,630

 

271,594

 

 

 

(952)

 

270,642

RIGHT OF USE ASSETS

 

40,421

 

 

 

(49)

 

40,372

 

42,202

 

(62)

 

42,140

 

39,556

 

(75)

 

39,481

RADIO BROADCASTING LICENSES

 

484,066

 

 

 

(1,624)

 

482,442

 

505,148

 

(1,624)

 

503,524

 

505,148

 

(1,624)

 

503,524

OTHER INTANGIBLE ASSETS, net

 

54,375

 

 

 

(2,387)

 

51,988

 

53,059

 

(2,315)

 

50,744

 

51,821

 

(2,313)

 

49,508

DEFERRED TAX ASSETS, net

 

10,051

 

(10,051)

 

 

 

 

3,933

 

(3,933)

 

 

 

 

DEBT SECURITIES - available-for-sale, at fair value; amortized cost of $40,000

101,900

101,900

106,400

106,400

110,800

110,800

OTHER ASSETS

 

43,092

 

(40,000)

 

 

2,431

 

5,523

 

43,211

 

(40,000)

 

 

2,372

 

5,583

 

62,958

 

(40,000)

 

 

2,383

 

25,341

Total assets

$

1,168,751

$

51,849

 

$

(2,611)

$

1,217,989

$

1,239,542

$

62,467

 

$

(2,734)

$

1,299,275

$

1,237,537

$

70,800

 

$

(2,581)

$

1,305,756

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND STOCKHOLDERS’ EQUITY

 

CURRENT LIABILITIES:

 

Accounts payable

$

9,037

$

 

$

2,128

$

11,165

$

12,523

$

2,067

$

14,590

$

14,623

$

2,033

$

16,656

Other current liabilities

 

25,022

 

 

 

(1,847)

 

23,175

 

24,137

 

(1,909)

 

22,228

 

29,334

 

(1,722)

 

27,612

Total current liabilities

 

77,973

 

 

 

281

 

78,254

 

99,157

 

 

 

158

 

99,315

 

87,985

 

 

 

311

 

88,296

DEFERRED TAX LIABILITIES, net

 

 

5,002

 

 

(703)

 

4,299

 

 

12,493

 

 

(715)

 

11,778

 

2,325

 

17,505

 

 

(715)

 

19,115

Total liabilities

 

957,185

 

5,002

 

 

(422)

 

961,765

 

987,887

 

12,493

 

 

(557)

 

999,823

 

972,367

 

17,505

 

 

(404)

 

989,468

REDEEMABLE NONCONTROLLING INTERESTS

 

12,735

 

 

 

1,789

 

14,524

 

15,192

 

2,457

 

17,649

 

17,017

 

2,311

 

19,328

STOCKHOLDERS’ EQUITY:

 

 

 

Accumulated other comprehensive income

46,847

46,847

50,239

50,239

53,551

53,551

Additional paid-in capital

 

1,003,694

 

 

(1,789)

1,001,905

 

1,023,458

 

 

(2,457)

1,021,001

 

1,021,272

 

 

(2,311)

1,018,961

Accumulated deficit

 

(804,912)

 

 

(2,189)

(807,101)

 

(787,046)

 

(265)

 

(2,177)

(789,488)

 

(773,170)

 

(256)

 

(2,177)

(775,603)

Total stockholders’ equity

 

198,831

 

46,847

 

(3,978)

241,700

 

236,463

 

49,974

 

(4,634)

281,803

 

248,153

 

53,295

 

(4,488)

296,960

Total liabilities, redeemable noncontrolling interests and stockholders’ equity

$

1,168,751

$

51,849

 

$

(2,611)

$

1,217,989

$

1,239,542

$

62,467

 

$

(2,734)

$

1,299,275

$

1,237,537

$

70,800

 

$

(2,581)

$

1,305,756

Quarterly Consolidated Statements of Operations

Three Months Ended March 31, 2022 (unaudited)

Three Months Ended June 30, 2022 (unaudited)

Three Months Ended September 30, 2022 (unaudited)

As

As

As

    

Previously

    

Other

    

As

    

Previously

    

Other

    

As

    

Previously

    

Other

    

As

Reported

Adjustments

Adjustments

Restated

Reported

Adjustments

Adjustments

Restated

Reported

Adjustments

Adjustments

Restated

(In thousands, except share data)

NET REVENUE

 

$

112,349

$

 

$

(218)

 

$

112,131

 

$

118,810

$

 

$

(153)

 

$

118,657

 

$

121,403

$

 

$

(153)

 

$

121,250

OPERATING EXPENSES:

 

Selling, general and administrative, including stock-based compensation of $0, $0, and $5, respectively

35,428

(218)

35,210

35,346

(153)

35,193

41,076

(153)

40,923

Impairment of long-lived assets

$

16,933

(2,028)

14,905

14,450

1,000

15,450

Total operating expenses

75,811

(218)

75,593

94,975

(2,181)

92,794

102,429

847

103,276

Operating income (loss)

36,538

36,538

23,835

2,028

25,863

18,974

(1,000)

17,974

Income (loss) before provision for (benefit from) income taxes and noncontrolling interests in income of subsidiaries

22,656

22,656

19,529

2,028

21,557

7,937

(1,000)

6,937

PROVISION FOR (BENEFIT FROM) INCOME TAXES

5,586

(134)

10

5,462

3,725

489

4,214

3,364

51

(245)

3,170

NET INCOME (LOSS)

17,070

134

(10)

17,194

15,804

1,539

17,343

4,573

(51)

(755)

3,767

NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS

$

16,369

$

134

$

(10)

$

16,493

$

15,034

$

$

1,539

$

16,573

$

4,213

$

(51)

$

(755)

$

3,407

BASIC NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS

Net income (loss) attributable to common stockholders

$

0.32

$

$

$

0.32

$

0.30

$

$

0.03

$

0.33

$

0.09

$

$

(0.02)

$

0.07

DILUTED NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS

Net income (loss) attributable to common stockholders

$

0.30

$

$

$

0.30

$

0.28

$

$

0.03

$

0.31

$

0.08

$

$

(0.02)

$

0.06

Three Months Ended March 31, 2021 (unaudited)

Three Months Ended June 30, 2021 (unaudited)

Three Months Ended September 30, 2021 (unaudited)

Three Months Ended December 31, 2021 (unaudited)

As

As

As

As

    

Previously

    

Other

    

As

    

Previously

    

Other

    

As

    

Previously

    

Other

    

As

    

Previously

    

Other

    

As

Reported

Adjustments

Adjustments

Restated

Reported

Adjustments

Adjustments

Restated

Reported

Adjustments

Adjustments

Restated

Reported

Adjustments

Adjustments

Restated

(In thousands, except share data)

NET REVENUE

 

$

91,440

$

 

$

(229)

 

$

91,211

 

$

107,593

$

 

$

(228)

 

$

107,365

 

$

111,463

$

 

$

(229)

 

$

111,234

 

$

130,966

$

 

$

(491)

 

$

130,475

OPERATING EXPENSES:

 

Selling, general and administrative, including stock-based compensation of $31, $0, $0, and $0, respectively

29,987

(229)

29,758

31,510

(228)

31,282

33,102

(229)

32,873

48,588

(491)

48,097

Impairment of long-lived assets

2,104

2,104

Total operating expenses

67,683

(229)

67,454

69,673

(228)

69,445

76,988

(229)

76,759

108,575

1,613

110,188

Operating income (loss)

23,757

23,757

37,920

37,920

34,475

34,475

22,391

(2,104)

20,287

Income (loss) before provision for (benefit from) income taxes and noncontrolling interests in income of subsidiaries

451

451

24,597

24,597

20,712

20,712

8,484

(2,104)

6,380

PROVISION FOR (BENEFIT FROM) INCOME TAXES

(10)

(10)

6,119

265

(12)

6,372

6,257

(9)

6,248

1,211

(289)

(498)

424

NET INCOME (LOSS)

461

461

18,478

(265)

12

18,225

14,455

9

14,464

7,273

289

(1,606)

5,956

NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS

$

7

$

$

$

7

$

17,866

$

(265)

$

12

$

17,613

$

13,876

$

9

$

$

13,885

$

6,603

$

289

$

(1,606)

$

5,286

BASIC NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS

Net income (loss) attributable to common stockholders

$

0.00

$

$

$

0.00

$

0.36

$

(0.01)

$

$

0.35

$

0.27

$

$

$

0.27

$

0.13

$

0.01

$

(0.03)

$

0.11

DILUTED NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS

Net income (loss) attributable to common stockholders

$

0.00

$

$

$

0.00

$

0.33

$

$

$

0.33

$

0.25

$

$

$

0.25

$

0.12

$

0.01

$

(0.03)

$

0.10

Year to Date Consolidated Statements of Operations

Six Months Ended June 30, 2022 (unaudited)

Nine Months Ended September 30, 2022 (unaudited)

    

As Previously
Reported

Adjustments

Other Adjustments

    

As Restated

    

As Previously
Reported

Adjustments

    

Other Adjustments

    

As Restated

(In thousands, except share data)

NET REVENUE

 

$

231,159

$

 

$

(371)

 

$

230,788

 

$

352,562

$

 

$

(524)

 

$

352,038

OPERATING EXPENSES:

 

 

 

 

 

 

Selling, general and administrative, including stock-based compensation of $0 and $5, respectively

70,774

(371)

70,403

111,850

(524)

111,326

Impairment of long-lived assets

16,933

(2,028)

14,905

31,383

(1,028)

30,355

Total operating expenses

170,786

(2,399)

168,387

273,215

(1,552)

271,663

Operating income

60,373

2,028

62,401

79,347

1,028

80,375

Income (loss) before provision for (benefit from) income taxes and noncontrolling interests in income of subsidiaries

42,185

2,028

44,213

50,122

1,028

51,150

PROVISION FOR (BENEFIT FROM) INCOME TAXES

9,311

(134)

499

9,676

12,675

(83)

254

12,846

NET INCOME

32,874

134

1,529

34,537

37,447

83

774

38,304

NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS

$

31,403

$

134

$

1,529

$

33,066

$

35,616

$

83

$

774

$

36,473

BASIC NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS

Net income (loss) attributable to common stockholders

$

0.62

$

$

0.03

$

0.65

$

0.72

$

$

0.02

$

0.74

DILUTED NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS

Net income (loss) attributable to common stockholders

$

0.57

$

$

0.03

$

0.60

$

0.67

$

$

0.01

$

0.68

Six Months Ended June 30, 2021 (unaudited)

Nine Months Ended September 30, 2021 (unaudited)

    

As Previously
Reported

Adjustments

    

Other Adjustments

    

As Restated

    

As Previously
Reported

Adjustments

    

Other Adjustments

    

As Restated

(In thousands, except share data)

NET REVENUE

 

$

199,033

$

 

$

(457)

 

$

198,576

 

$

310,496

$

 

$

(686)

 

$

309,810

OPERATING EXPENSES:

 

 

 

 

 

 

Selling, general and administrative, including stock-based compensation of $31 and $31, respectively

61,497

(457)

61,040

94,599

(686)

93,913

Total operating expenses

137,356

(457)

136,899

214,344

(686)

213,658

PROVISION FOR (BENEFIT FROM) INCOME TAXES

6,109

265

(12)

6,362

12,366

256

(12)

12,610

NET INCOME (LOSS)

18,939

(265)

12

18,686

33,394

(256)

12

33,150

NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS

$

17,873

$

(265)

$

12

$

17,620

$

31,749

$

(256)

$

12

$

31,505

BASIC NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS

Net income (loss) attributable to common stockholders

$

0.36

$

(0.01)

$

$

0.35

$

0.64

$

(0.01)

$

$

0.63

Quarterly Consolidated Statements of Comprehensive Income

Three Months Ended March 31, 2022 (unaudited)

Three Months Ended June 30, 2022 (unaudited)

Three Months Ended September 30, 2022 (unaudited)

As Previously

Other

As Previously

Other

As Previously

Other

    

Reported

Adjustments

Adjustments

    

As Restated

    

Reported

Adjustments

    

Adjustments

    

As Restated

    

Reported

Adjustments

    

Adjustments

    

As Restated

(In thousands)

OTHER COMPREHENSIVE INCOME (LOSS), BEFORE TAX:

Unrealized gain (loss) on available-for-sale securities

$

$

10,400

$

$

10,400

$

$

100

$

$

100

$

$

(7,500)

$

$

(7,500)

Income tax (expense) benefit related to unrealized gain (loss) on available-for-sale securities

(2,504)

(2,504)

(25)

(25)

1,804

1,804

OTHER COMPREHENSIVE INCOME (LOSS), NET OF TAX

7,896

7,896

75

75

(5,696)

(5,696)

COMPREHENSIVE INCOME (LOSS)

$

17,070

$

8,030

$

(10)

$

25,090

$

15,804

$

75

$

1,539

$

17,418

 

$

4,573

$

(5,747)

 

$

(755)

$

(1,929)

COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS

$

16,369

$

8,030

$

(10)

$

24,389

$

15,034

$

75

$

1,539

$

16,648

$

4,213

$

(5,747)

$

(755)

$

(2,289)

Three Months Ended March 31,

Three Months Ended June 30,

Three Months Ended September 30,

Three Months Ended December 31,

2021 (unaudited)

2021 (unaudited)

2021 (unaudited)

2021 (unaudited)

As

As

As

As

Previously

Other

As

Previously

Other

As

Previously

Other

As

Previously

Other

As

    

Reported

Adjustments

    

Adjustments

    

Restated

    

Reported

Adjustments

    

Adjustments

  

Restated

    

Reported

Adjustments

Adjustments

    

Restated

    

Reported

Adjustments

Adjustments

    

Restated

(In thousands)

OTHER COMPREHENSIVE INCOME (LOSS), BEFORE TAX:

Unrealized gain (loss) on available-for-sale securities

$

$

(1,200)

$

$

(1,200)

$

$

4,500

$

$

4,500

 

$

$

4,400

 

$

$

4,400

 

$

$

1,800

 

$

$

1,800

Income tax (expense) benefit related to unrealized gain (loss) on available-for-sale securities

292

292

(1,108)

(1,108)

(1,088)

(1,088)

(401)

(401)

OTHER COMPREHENSIVE INCOME (LOSS), NET OF TAX

(908)

(908)

3,392

3,392

3,312

3,312

1,399

1,399

COMPREHENSIVE INCOME (LOSS)

461

(908)

(447)

$

18,478

$

3,127

$

12

$

21,617

$

14,455

$

3,321

$

$

17,776

$

7,273

$

1,688

$

(1,606)

$

7,355

COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS

$

7

$

(908)

$

$

(901)

$

17,866

$

3,127

$

12

$

21,005

$

13,876

$

3,321

$

$

17,197

$

6,603

$

1,688

$

(1,606)

$

6,685

Year to Date Consolidated Statements of Comprehensive Income

Six Months Ended June 30, 2022 (unaudited)

Nine Months Ended September 30, 2022 (unaudited)

As Previously

Other

As Previously

Other

        

Reported

        

Adjustments

        

Adjustments

        

As Restated

        

Reported

        

Adjustments

        

Adjustments

        

As Restated

(In thousands)

OTHER COMPREHENSIVE INCOME, BEFORE TAX:

Unrealized gain on available-for-sale securities

$

$

10,500

$

$

10,500

$

$

3,000

$

$

3,000

Income tax expense related to unrealized gain on available-for-sale securities

(2,529)

(2,529)

(725)

(725)

OTHER COMPREHENSIVE INCOME, NET OF TAX

7,971

7,971

2,275

2,275

COMPREHENSIVE INCOME

$

32,874

$

8,105

$

1,529

$

42,508

$

37,447

$

2,358

$

774

$

40,579

COMPREHENSIVE INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS

$

31,403

$

8,105

$

1,529

$

41,037

$

35,616

$

2,358

$

774

$

38,748

Six Months Ended June 30, 2021 (unaudited)

Nine Months Ended September 30, 2021 (unaudited)

As Previously

Other

As Previously

Other

        

Reported

        

Adjustments

        

Adjustments

        

As Restated

        

Reported

        

Adjustments

        

Adjustments

        

As Restated

(In thousands)

OTHER COMPREHENSIVE INCOME, BEFORE TAX:

Unrealized gain on available-for-sale securities

$

$

3,300

$

$

3,300

$

$

7,700

$

$

7,700

Income tax expense related to unrealized gain on available-for-sale securities

(816)

(816)

(1,904)

(1,904)

OTHER COMPREHENSIVE INCOME, NET OF TAX

2,484

2,484

5,796

5,796

COMPREHENSIVE INCOME

$

18,939

$

2,219

$

12

$

21,170

$

33,394

$

5,540

$

12

$

38,946

COMPREHENSIVE INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS

$

17,873

$

2,219

$

12

$

20,104

$

31,749

$

5,540

$

12

$

37,301

Consolidated Statements of Changes in Stockholders’ Equity

    

Convertible

    

Common

    

Common

    

Common

    

Common

Accumulated Other

    

Additional

    

    

    

    

Preferred

Stock

Stock

Stock

Stock

Comprehensive

Paid-In

Accumulated

Total

    

Stock

    

Class A

    

Class B

    

Class C

    

Class D

Income

    

Capital

    

Deficit

    

Equity

For the three months ended March 31, 2022

(In thousands, except share data)

As Previously Reported

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

BALANCE, as of December 31, 2021

$

$

9

$

3

$

2

$

37

$

$

1,020,636

$

(766,567)

$

254,120

Net income

16,369

16,369

Stock-based compensation expense

 

 

 

 

 

 

 

124

 

 

124

Repurchase of 2,649 shares of Class D common stock

 

 

 

 

 

(10)

 

(10)

Adjustment of redeemable noncontrolling interests to estimated redemption value

 

 

 

 

 

(39)

 

(39)

BALANCE, as of March 31, 2022

$

$

9

$

3

$

2

$

37

$

$

1,020,711

$

(750,198)

$

270,564

Adjustments and Other Adjustments

BALANCE, as of December 31, 2021

54,950

(1,640)

(3,750)

49,560

Net income

124

124

Adjustment of redeemable noncontrolling interests to estimated redemption value

(832)

(832)

Other comprehensive income, net of tax

7,896

7,896

Total Adjustments March 31, 2022

$

$

$

$

$

$

62,846

$

(2,472)

$

(3,626)

$

56,748

As Restated

BALANCE, as of December 31, 2021 (Restated)

9

3

2

37

54,950

1,018,996

(770,317)

303,680

Net income

16,493

16,493

Stock-based compensation expense

 

 

 

 

 

 

 

124

 

 

124

Repurchase of 2,649 shares of Class D common stock

 

 

 

 

(10)

(10)

Adjustment of redeemable noncontrolling interests to estimated redemption value

 

 

 

 

(871)

(871)

Other comprehensive income, net of tax

7,896

7,896

BALANCE, as of March 31, 2022 (Restated)

$

$

9

$

3

$

2

$

37

$

62,846

$

1,018,239

$

(753,824)

$

327,312

    

Convertible

    

Common

    

Common

    

Common

    

Common

Accumulated Other

    

Additional

    

    

    

    

Preferred

Stock

Stock

Stock

Stock

Comprehensive

Paid-In

Accumulated

Total

    

Stock

    

Class A

    

Class B

    

Class C

    

Class D

Income

    

Capital

    

Deficit

    

Equity

For the six months ended June 30, 2022

(In thousands, except share data)

As Previously Reported

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

BALANCE, as of December 31, 2021

$

$

9

$

3

$

2

$

37

$

$

1,020,636

$

(766,567)

$

254,120

Net income

31,403

31,403

Stock-based compensation expense

 

 

 

 

 

 

 

460

 

 

460

Repurchase of 4,684,419 shares of Class D common
stock

 

 

 

(4)

 

 

(24,665)

 

(24,669)

Exercise of options for 60,240 shares of Class D common stock

50

50

Adjustment of redeemable noncontrolling interests to estimated redemption value

 

 

 

 

 

(1,803)

 

(1,803)

BALANCE, as of June 30, 2022

$

$

9

$

3

$

2

$

33

$

$

994,678

$

(735,164)

$

259,561

Adjustments and Other Adjustments

BALANCE, as of December 31, 2021

54,950

(1,640)

(3,750)

49,560

Net income

1,663

1,663

Adjustment of redeemable noncontrolling interests to estimated redemption value

(104)

(104)

Other comprehensive income, net of tax

7,971

7,971

Total Adjustments June 30, 2022

$

$

$

$

$

$

62,921

$

(1,744)

$

(2,087)

$

59,090

As Restated

BALANCE, as of December 31, 2021 (Restated)

9

3

2

37

54,950

1,018,996

(770,317)

303,680

Net income

33,066

33,066

Stock-based compensation expense

 

 

 

 

 

 

 

460

 

 

460

Repurchase of 4,684,419 shares of Class D common
stock

 

 

 

(4)

 

(24,665)

(24,669)

Exercise of options for 60,240 shares of Class D common stock

 

 

 

 

50

50

Adjustment of redeemable noncontrolling interests to estimated redemption value

(1,907)

(1,907)

Other comprehensive income, net of tax

7,971

7,971

BALANCE, as of June 30, 2022 (Restated)

$

$

9

$

3

$

2

$

33

$

62,921

$

992,934

$

(737,251)

$

318,651

    

Convertible

    

Common

    

Common

    

Common

    

Common

Accumulated Other

    

Additional

    

    

    

    

Preferred

Stock

Stock

Stock

Stock

Comprehensive

Paid-In

Accumulated

Total

    

Stock

    

Class A

    

Class B

    

Class C

    

Class D

Income

    

Capital

    

Deficit

    

Equity

For the nine months ended September 30, 2022

(In thousands, except share data)

As Previously Reported

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

BALANCE, as of December 31, 2021

$

$

9

$

3

$

2

$

37

$

$

1,020,636

$

(766,567)

$

254,120

Net income

35,616

35,616

Stock-based compensation expense

 

 

1

 

 

 

1

 

 

5,467

 

 

5,469

Repurchase of 4,684,419 shares of Class D common stock

 

 

 

(4)

 

 

(26,482)

 

 

(26,486)

Exercise of options for 60,240 shares of Class D common stock

50

50

Adjustment of redeemable noncontrolling interests to estimated redemption value

 

 

 

 

 

(2,717)

 

 

(2,717)

BALANCE, as of September 31, 2022

$

$

10

$

3

$

2

$

34

$

$

996,954

$

(730,951)

$

266,052

Adjustments and Other Adjustments

BALANCE, as of December 31, 2021

54,950

(1,640)

(3,750)

49,560

Net income

857

857

Adjustment of redeemable noncontrolling interests to estimated redemption value

(723)

(723)

Other comprehensive income, net of tax

2,275

2,275

Total Adjustments September 31, 2022

$

$

$

$

$

$

57,225

$

(2,363)

$

(2,893)

$

51,969

As Restated

BALANCE, as of December 31, 2021 (Restated)

9

3

2

37

54,950

1,018,996

(770,317)

303,680

Net income

36,473

36,473

Stock-based compensation expense

 

 

1

 

 

 

1

 

 

5,467

 

 

5,469

Repurchase of 4,684,419 shares of Class D common stock

 

 

 

(4)

 

(26,482)

(26,486)

Exercise of options for 60,240 shares of Class D common stock

 

 

 

 

50

50

Adjustment of redeemable noncontrolling interests to estimated redemption value

(3,440)

(3,440)

Other comprehensive income, net of tax

2,275

2,275

BALANCE, as of September 31, 2022 (Restated)

$

$

10

$

3

$

2

$

34

$

57,225

$

994,591

$

(733,844)

$

318,021

    

Convertible

    

Common

    

Common

    

Common

    

Common

Accumulated Other

    

Additional

    

    

    

    

Preferred

Stock

Stock

Stock

Stock

Comprehensive

Paid-In

Accumulated

Total

    

Stock

    

Class A

    

Class B

    

Class C

    

Class D

Income

    

Capital

    

Deficit

    

Equity

For the three months ended March 31, 2021

(In thousands, except share data)

As Previously Reported

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

BALANCE, as of December 31, 2020

$

$

4

$

3

$

3

$

38

$

$

991,769

$

(804,919)

$

186,898

Net income

7

7

Repurchase of 495,296 shares of Class D common stock

 

 

 

 

 

(1)

 

 

(871)

 

 

(872)

Issuance of 1,886,265 shares of Class A common stock

2

 

 

 

 

 

12,123

 

12,125

Adjustment of redeemable noncontrolling interests to estimated redemption value

 

 

 

 

 

420

 

420

Stock-based compensation expense

253

253

BALANCE, as of March 31, 2021

$

$

6

$

3

$

3

$

37

$

$

1,003,694

$

(804,912)

$

198,831

Adjustments and Other Adjustments

BALANCE, as of December 31, 2020

47,755

(1,241)

(2,189)

44,325

Adjustment of redeemable noncontrolling interests to estimated redemption value

(548)

(548)

Other comprehensive loss, net of tax

(908)

(908)

Total Adjustments March 31, 2021

$

$

$

$

$

$

46,847

$

(1,789)

$

(2,189)

$

42,869

As Restated

BALANCE, as of December 31, 2020 (Restated)

4

3

3

38

47,755

990,528

(807,108)

231,223

Net income

7

7

Repurchase of 495,296 shares of Class D common stock

 

 

 

 

 

(1)

 

 

(871)

 

 

(872)

Issuance of 1,886,265 shares of Class A common stock

2

 

 

 

 

12,123

12,125

Adjustment of redeemable noncontrolling interests to estimated redemption value

(128)

(128)

Stock-based compensation expense

253

253

Other comprehensive loss, net of tax

(908)

(908)

BALANCE, as of March 31, 2021 (Restated)

$

$

6

$

3

$

3

$

37

$

46,847

$

1,001,905

$

(807,101)

$

241,700

    

Convertible

    

Common

    

Common

    

Common

    

Common

Accumulated Other

    

Additional

    

    

    

    

Preferred

Stock

Stock

Stock

Stock

Comprehensive

Paid-In

Accumulated

Total

    

Stock

    

Class A

    

Class B

    

Class C

    

Class D

Income

    

Capital

    

Deficit

    

Equity

For the six months ended June 30, 2021

(In thousands, except share data)

As Previously Reported

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

BALANCE, as of December 31, 2020

$

$

4

$

3

$

3

$

38

$

$

991,769

$

(804,919)

$

186,898

Net income

17,873

17,873

Repurchase of 509,347 shares of Class D common stock

 

 

 

 

 

(1)

 

 

(904)

 

 

(905)

Issuance of 3,779,391 shares of Class A common stock

4

 

 

 

 

 

33,278

 

33,282

Exercise of options for 197,256 shares of Class D common stock

315

315

Adjustment of redeemable noncontrolling interests to estimated redemption value

 

 

 

 

 

(1,425)

 

(1,425)

Stock-based compensation expense

425

425

BALANCE, as of June 30, 2021

$

$

8

$

3

$

3

$

37

$

$

1,023,458

$

(787,046)

$

236,463

Adjustments and Other Adjustments

BALANCE, as of December 31, 2020

47,755

(1,241)

(2,189)

44,325

Net income

(253)

(253)

Adjustment of redeemable noncontrolling interests to estimated redemption value

(1,216)

(1,216)

Other comprehensive income, net of tax

2,484

2,484

Total Adjustments June 30, 2021

$

$

$

$

$

$

50,239

$

(2,457)

$

(2,442)

$

45,340

As Restated

BALANCE, as of December 31, 2020 (Restated)

4

3

3

38

47,755

990,528

(807,108)

231,223

Net income

17,620

17,620

Repurchase of 509,347 shares of Class D common stock

 

 

 

 

 

(1)

 

 

(904)

 

 

(905)

Issuance of 3,779,391 shares of Class A common stock

4

 

 

 

 

33,278

33,282

Exercise of options for 197,256 shares of Class D common stock

 

 

 

 

315

315

Adjustment of redeemable noncontrolling interests to estimated redemption value

(2,641)

(2,641)

Stock-based compensation expense

425

425

Other comprehensive income, net of tax

2,484

2,484

BALANCE, as of June 30, 2021 (Restated)

$

$

8

$

3

$

3

$

37

$

50,239

$

1,021,001

$

(789,488)

$

281,803

    

Convertible

    

Common

    

Common

    

Common

    

Common

Accumulated Other

    

Additional

    

    

    

    

Preferred

Stock

Stock

Stock

Stock

Comprehensive

Paid-In

Accumulated

Total

    

Stock

    

Class A

    

Class B

    

Class C

    

Class D

Income

    

Capital

    

Deficit

    

Equity

For the nine months ended September 30, 2021

(In thousands, except share data)

As Previously Reported

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

BALANCE, as of December 31, 2020

$

$

4

$

3

$

3

$

38

$

$

991,769

$

(804,919)

$

186,898

Net income

31,749

31,749

Repurchase of 519,347 shares of Class D common stock

 

 

 

 

 

(1)

 

 

(943)

 

 

(944)

Issuance of 3,779,391 shares of Class A common stock

4

 

 

 

 

 

33,273

 

33,277

Exercise of options for 219,756 shares of Class D common stock

366

366

Adjustment of redeemable noncontrolling interests to estimated redemption value

 

 

 

 

 

(3,671)

 

(3,671)

Stock-based compensation expense

478

478

BALANCE, as of September 30, 2021

$

$

8

$

3

$

3

$

37

$

$

1,021,272

$

(773,170)

$

248,153

Adjustments and Other Adjustments

BALANCE, as of December 31, 2020

47,755

(1,241)

(2,189)

44,325

Net income

(244)

(244)

Adjustment of redeemable noncontrolling interests to estimated redemption value

(1,070)

(1,070)

Other comprehensive income, net of tax

5,796

5,796

Total Adjustments September 30, 2021

$

$

$

$

$

$

53,551

$

(2,311)

$

(2,433)

$

48,807

As Restated

BALANCE, as of December 31, 2020 (Restated)

4

3

3

38

47,755

990,528

(807,108)

231,223

Net income

31,505

31,505

Repurchase of 519,347 shares of Class D common stock

 

 

 

 

 

(1)

 

 

(943)

 

 

(944)

Issuance of 3,779,391 shares of Class A common stock

4

 

 

 

 

33,273

33,277

Exercise of options for 219,756 shares of Class D common stock

 

 

 

 

366

366

Adjustment of redeemable noncontrolling interests to estimated redemption value

(4,741)

(4,741)

Stock-based compensation expense

478

478

Other comprehensive income, net of tax

5,796

5,796

BALANCE, as of September 30, 2021 (Restated)

$

$

8

$

3

$

3

$

37

$

53,551

$

1,018,961

$

(775,603)

$

296,960

Consolidated Statements of Cash Flows

Three Months Ended March 31, 2022 (unaudited)

Six Months Ended June 30, 2022 (unaudited)

Nine Months Ended September 31, 2022 (unaudited)

As

As

As

Previously

Other

As

Previously

Other

As

Previously

Other

As

    

Reported

    

Adjustments

Adjustments

    

Restated

    

Reported

    

Adjustments

Adjustments

    

Restated

Reported

    

Adjustments

Adjustments

    

Restated

(In thousands)

CASH FLOWS FROM OPERATING ACTIVITIES:

Net income

$

17,070

$

134

$

(10)

$

17,194

$

32,874

$

134

$

1,529

$

34,537

$

37,447

$

83

$

774

$

38,304

Adjustments to reconcile net income to net cash from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Deferred income taxes

 

5,586

 

(134)

 

10

 

5,462

 

8,597

 

(134)

 

499

 

8,962

 

11,511

 

(83)

 

254

 

11,682

Non-cash lease liability expense

 

1,043

 

 

(1,043)

 

 

2,038

 

 

(2,038)

 

 

2,994

 

 

(2,994)

 

Impairment of goodwill and broadcasting licenses

 

 

 

 

 

16,933

 

 

(2,028)

 

14,905

 

31,383

 

 

(1,028)

 

30,355

Effect of change in operating assets and liabilities, net of assets acquired:

 

 

 

 

 

 

 

 

 

 

 

 

Trade accounts receivable

 

13,448

 

 

(112)

 

13,336

 

3,483

 

 

(39)

 

3,444

 

208

 

 

(52)

 

156

Accounts payable

 

(2,591)

 

 

5

 

(2,586)

 

231

 

 

(189)

 

42

 

(270)

 

 

(346)

 

(616)

Other liabilities

(4,641)

1,150

(3,491)

(7,283)

2,266

(5,017)

(75)

3,392

3,317

Net cash flows provided by operating activities

15,734

15,734

43,624

43,624

54,067

54,067

NON-CASH OPERATING, FINANCING AND INVESTING ACTIVITIES:

Adjustment of redeemable noncontrolling interests to estimated redemption value

$

39

$

$

832

$

871

$

1,803

$

$

104

$

1,907

$

2,717

$

$

723

$

3,440

Three Months Ended March 31, 2021 (unaudited)

Six Months Ended June 30, 2021 (unaudited)

Nine Months Ended September 31, 2021 (unaudited)

As

As

As

Previously

Other

As

Previously

Other

As

Previously

Other

As

    

Reported

    

Adjustments

Adjustments

    

Restated

    

Reported

    

Adjustments

Adjustments

    

Restated

Reported

    

Adjustments

Adjustments

    

Restated

(In thousands)

CASH FLOWS FROM OPERATING ACTIVITIES:

Net income (loss)

$

461

$

$

$

461

$

18,939

$

(265)

$

12

$

18,686

$

33,394

$

(256)

$

12

$

33,150

Adjustments to reconcile net income (loss) to net cash from operating activities:

Deferred income taxes

 

(10)

 

 

 

(10)

 

6,108

 

265

 

(12)

 

6,361

 

12,366

 

256

 

(12)

 

12,610

Non-cash lease liability expense

 

1,154

 

 

(1,154)

 

 

2,066

 

 

(2,066)

 

 

3,299

 

 

(3,299)

 

Effect of change in operating assets and liabilities, net of assets acquired:

 

Trade accounts receivable

11,380

(41)

11,339

2,260

82

2,342

(8,574)

(71)

(8,645)

Accounts payable

 

(2,098)

 

 

(23)

 

(2,121)

 

1,388

 

 

(84)

 

1,304

 

3,488

 

 

(118)

 

3,370

Other liabilities

 

(2,050)

 

 

1,218

 

(832)

 

235

 

 

2,068

 

2,303

 

1,975

 

 

3,488

 

5,463

Net cash flows provided by operating activities

 

14,293

 

 

 

14,293

 

51,492

 

 

 

51,492

 

36,264

 

 

 

36,264

NON-CASH OPERATING, FINANCING AND INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment of redeemable noncontrolling interests to estimated redemption value

$

(420)

$

$

548

$

128

$

1,425

$

$

1,216

$

2,641

$

3,671

$

$

1,070

$

4,741