XML 37 R23.htm IDEA: XBRL DOCUMENT v3.3.1.900
Note 2 - Acquisitions and Dispositions (Tables)
12 Months Ended
Dec. 31, 2015
2013 Acquisition [Member]  
Notes Tables  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
 
 
Acquisition
 
 
 
Yellowstone
 
 
Excalibur
 
                 
Cash
  $ 95     $ -  
Other current assets
    280       91  
Property and equipment
    7,249       2,740  
Goodwill
    9,421       4,466  
Broadcast licenses
    14,305       4,161  
Other intangible assets
    1,709       633  
Other non-current assets
    70       -  
Current liabilities
    (304 )     (91 )
Long-term debt, less current portion
    (86 )     -  
                 
Total
  $ 32,739     $ 12,000  
2014 Acquisition [Member]  
Notes Tables  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
 
 
Acquisition
 
 
 
Hoak
 
 
SJL
 
 
KEVN
 
 
KNDX
 
 
Parker
 
 
WQCW
 
 
Helena
 
                                                         
Cash
  $ -     $ -     $ 615     $ -     $ -     $ -     $ -  
Accounts receivable
    10,722       7,132       569       -       765       -       14  
Other current assets
    509       1,946       96       39       964       45       49  
Property and equipment
    45,382       23,508       3,888       2,576       722       991       1,230  
Goodwill
    131,632       50,941       2,717       1,839       1,932       802       70  
Broadcast licenses
    91,958       86,685       1,675       500       -       3,691       146  
Other intangible assets
    35,386       10,091       1,786       2,584       3,163       15       431  
Other non-current assets
    -       253       29       15       16       -       -  
Current liabilities
    (3,544 )     (4,936 )     (211 )     (36 )     (826 )     (45 )     (90 )
Other long-term liabilities
    -       (379 )     (38 )     (17 )     (5 )     -       -  
Deferred income tax liabilities
    (12,188 )     (43,712 )     (2,341 )     -       -       -       -  
                                                         
Total
  $ 299,857     $ 131,529     $ 8,785     $ 7,500     $ 6,731     $ 5,499     $ 1,850  
The 2015 Acquisitions [Member]  
Notes Tables  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
 
 
Acquisition
 
 
 
Cedar Rapids
 
 
Odessa
 
 
Twin Falls
 
 
Wausau
 
 
Presque Isle
 
 
Laredo
 
                                                 
Other current assets
  $ 503     $ 87     $ 93     $ 87     $ 45     $ 22  
Property and equipment
    13,754       4,629       5,172       1,985       2,822       1,411  
Goodwill
    25,006       3,719       2,587       11,616       245       5,154  
Broadcast licenses
    55,676       22,253       6,333       -       6,150       -  
Other intangible assets
    5,849       3,067       3,485       397       1,039       2,435  
Other non-current assets
    13       13       32       87       -       13  
Current liabilities
    (792 )     (155 )     (170 )     (85 )     (51 )     (22 )
Other long-term liabilities
    (13 )     (13 )     (32 )     (87 )     -       (13 )
                                                 
Total
  $ 99,996     $ 33,600     $ 17,500     $ 14,000     $ 10,250     $ 9,000  
Business Acquisition, Pro Forma Information [Table Text Block]
 
 
Year Ended
December 31,
2015
 
 
Year Ended
December 31,
2014
 
                 
Revenue (less agency commissions)
  $ 621,530     $ 559,538  
Net income
  $ 46,181     $ 59,342  
                 
Basic net income per share
  $ 0.68     $ 1.03  
Diluted net income per share
  $ 0.67     $ 1.02  
 
 
Year Ended
December 31,
2014
 
 
Year Ended
December 31,
2013
 
                 
Revenue (less agency commissions)
  $ 565,251     $ 445,443  
Net income
  $ 50,771     $ 20,665  
                 
Basic net income per share
  $ 0.88     $ 0.36  
Diluted net income per share
  $ 0.87     $ 0.36