XML 40 R24.htm IDEA: XBRL DOCUMENT v3.8.0.1
Note 2 - Acquisitions and Dispositions (Tables)
12 Months Ended
Dec. 31, 2017
Notes Tables  
Schedule of Noncash or Part Noncash Acquisitions [Table Text Block]
   
 
 
 
 
 
 
 
 
Schurz
   
 
 
 
   
 
 
 
 
 
 
 
 
Acquisition
   
 
 
 
   
 
 
 
 
 
 
 
 
and the
   
 
 
 
   
Divestiture
   
Acquisition
   
Acquisition
   
 
 
 
   
of KAKE-TV
   
of WBXX-TV
   
of WLUC-TV
   
Total
 
                                 
Base purchase price
  $
-
    $
30,000
    $
442,500
    $
472,500
 
Purchase price adjustment
   
-
     
-
     
574
     
574
 
Adjusted purchase price
   
-
     
30,000
     
443,074
     
473,074
 
Cash consideration received from sale of Schurz Radio Stations
   
-
     
-
     
(16,000
)    
(16,000
)
Net adjusted purchase price allocated to assets acquired and liabilities assumed
   
-
     
30,000
     
427,074
     
457,074
 
Non-cash consideration received
   
(30,000
)    
-
     
-
     
(30,000
)
Cash consideration received
   
(11,200
)    
-
     
-
     
(11,200
)
Net consideration - the Schurz Acquisition and Related Transactions
  $
(41,200
)   $
30,000
    $
427,074
    $
415,874
 
Business Acquisition, Pro Forma Information [Table Text Block]
   
Years Ended
 
   
December 31,
 
   
2017
   
2016
 
                 
Revenue (less agency commissions)
  $
895,081
    $
926,799
 
Net income
  $
260,909
    $
88,679
 
                 
Basic net income per share
  $
3.57
    $
1.23
 
Diluted net income per share
  $
3.53
    $
1.22
 
   
Years Ended
 
   
December 31,
 
   
2016
   
2015
 
                 
Revenue (less agency commissions)
  $
825,787
    $
701,550
 
Net income
  $
57,795
    $
39,360
 
                 
Basic net income per share
  $
0.80
    $
0.58
 
Diluted net income per share
  $
0.79
    $
0.57
 
   
Year Ended
 
   
December 31,
 
   
2015
 
         
Revenue (less agency commissions)
  $
621,530
 
Net income
  $
46,181
 
         
Basic net income per share
  $
0.68
 
Diluted net income per share
  $
0.67
 
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
   
Total
 
                                                         
Other current assets
  $
503
    $
87
    $
93
    $
87
    $
45
    $
22
    $
837
 
Property and equipment
   
13,754
     
4,629
     
5,172
     
1,985
     
2,822
     
1,411
     
29,773
 
Goodwill
   
25,006
     
3,719
     
2,587
     
11,616
     
245
     
5,154
     
48,327
 
Broadcast licenses
   
55,676
     
22,253
     
6,333
     
-
     
6,150
     
-
     
90,412
 
Other intangible assets
   
5,849
     
3,067
     
3,485
     
397
     
1,039
     
2,435
     
16,272
 
Other non-current assets
   
13
     
13
     
32
     
87
     
-
     
13
     
158
 
Current liabilities
   
(792
)    
(155
)    
(170
)    
(85
)    
(51
)    
(22
)    
(1,275
)
Other long-term liabilities
   
(13
)    
(13
)    
(32
)    
(87
)    
-
     
(13
)    
(158
)
                                                         
Total
  $
99,996
    $
33,600
    $
17,500
    $
14,000
    $
10,250
    $
9,000
    $
184,346
 
The 2016 Acquisitions [Member]  
Notes Tables  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
   
 
 
 
 
 
 
 
 
Schurz
   
 
 
 
   
 
 
 
 
 
 
 
 
Acquisition
   
 
 
 
   
 
 
 
 
 
 
 
 
and the
   
 
 
 
   
Acquisition
   
Acquisition
   
Acquisition
   
 
 
 
   
of KYES-TV
   
of WBXX-TV
   
of WLUC-TV
   
Total
 
                                 
Accounts receivable
  $
-
    $
-
    $
19,226
    $
19,226
 
Other current assets
   
-
     
429
     
4,606
     
5,035
 
Property and equipment
   
176
     
1,633
     
97,814
     
99,623
 
Goodwill
   
28
     
10,288
     
61,981
     
72,297
 
Broadcast licenses
   
254
     
18,199
     
231,391
     
249,844
 
Other intangible assets
   
42
     
-
     
19,523
     
19,565
 
Other non-current assets
   
-
     
408
     
3,028
     
3,436
 
Current liabilities
   
-
     
(460
)    
(8,903
)    
(9,363
)
Other long-term liabilities
   
-
     
(497
)    
(1,592
)    
(2,089
)
                                 
Total
  $
500
    $
30,000
    $
427,074
    $
457,574
 
2017 Acquisitions [Member]  
Notes Tables  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
   
Acquisition
   
 
 
 
   
Fairbanks
   
Media General
   
Clarksburg
   
Diversified
   
Vermont
   
Total
 
                                                 
Current assets
  $
122
    $
666
    $
462
    $
361
    $
312
    $
1,923
 
Property and equipment
   
2,650
     
20,181
     
4,133
     
12,329
     
9,513
     
48,806
 
Goodwill
   
471
     
86,287
     
3,222
     
35,486
     
316
     
125,782
 
Broadcast licenses
   
2,228
     
149,846
     
17,003
     
26,219
     
7,592
     
202,888
 
Other intangible assets
   
2,702
     
13,398
     
2,234
     
11,051
     
8,268
     
37,653
 
Other non-current assets
   
71
     
282
     
51
     
27
     
3,310
     
3,741
 
Current liabilities
   
(140
)    
(695
)    
(554
)    
(423
)    
(311
)    
(2,123
)
Other long-term liabilities
   
(84
)    
-
     
(51
)    
(50
)    
-
     
(185
)
                                                 
Total
  $
8,020
    $
269,965
    $
26,500
    $
85,000
    $
29,000
    $
418,485