XML 84 R25.htm IDEA: XBRL DOCUMENT v3.19.3
Note 3 - Acquisitions and Divestitures (Tables)
9 Months Ended
Sep. 30, 2019
Notes Tables  
Disposal Groups, Including Discontinued Operations [Table Text Block]
   

Total

               
   

Cash

               
   

Consideration

 

Television

           

Purchaser

 

Received

 

Station

 

Location

 

DMA

 
                       

Lockwood Broadcasting, Inc.

  $ 67  

WTNZ

 

Knoxville, TN

    60  
         

WFXG

 

Augusta, GA

    105  
         

WPGX

 

Panama City, FL

    150  
         

WDFX

 

Dothan, AL

    173  
                       

Scripps Media, Inc.

    55  

KXXV

 

Waco-Temple-Bryan, TX

    89  
         

KRHD

 

Waco-Temple-Bryan, TX

    89  
         

WTXL

 

Tallahassee, FL

    112  
                       

TEGNA, Inc.

    109  

WTOL

 

Toledo, OH

    71  
         

KWES

 

Odessa - Midland, TX

    142  

Total

  $ 231                
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
           

KYOU

         
           

and

   

Net

 
   

Raycom

   

WUPV

   

Consideration

 
                         

Purchase Price

  $ 3,660     $ 17     $ 3,677  

Less - consideration allocated to all assets acquired and net of liabilites assumed for the Raycom overlap market stations which were also divested on January 2, 2019

    (234 )     -       (234 )

Purchase consideration for assets acquired and liabilities assumed net of divestitures

  $ 3,426     $ 17     $ 3,443  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
   

Raycom

   

United

   

Total

 

Cash

  $ 116     $ -     $ 116  

Accounts receivable, net

    227       3       230  

Program broadcast rights

    12       -       12  

Other current assets

    26       -       26  

Property and equipment

    311       10       321  

Operating lease right of use asset

    52       -       52  

Goodwill

    834       3       837  

Broadcast licenses

    2,004       24       2,028  

Other intangible assets

    493       8       501  

Other non-current assets

    23       -       23  

Accrued compensation and benefits

    (29 )     -       (29 )

Program broadcast obligations

    (16 )     -       (16 )

Other current liabilities

    (60 )     -       (60 )

Income taxes payable

    (12 )     -       (12 )

Deferred income taxes

    (462 )     -       (462 )

Operating lease liabilities

    (52 )     -       (52 )

Other long-term liabilities

    (24 )     -       (24 )

Total

  $ 3,443     $ 48     $ 3,491  
Business Combination, Separately Recognized Transactions [Table Text Block]
   

September 30, 2019

 
   

Three Months

   

Nine Months

 
   

Ended

   

Ended

 

Transaction Related Expenses by type:

               

Legal, consulting and other professional fees

  $ 1     $ 24  

Incentive compensation and other severance costs

    1       19  

Termination of sales representation agreements

    -       29  

Total transaction related expenses

  $ 2     $ 72  
                 

Transaction Related Expenses by financial statement line item:

               

Operating expenses before depreciation, amortization and loss (gain) on disposal of assets, net:

               

Broadcast

  $ 1     $ 38  

Corporate and administrative

    1       34  

Total transaction related expenses

  $ 2     $ 72  
Business Acquisition, Pro Forma Information [Table Text Block]
   

Nine Months Ended

 
   

September 30,

 
   

2019

   

2018

 
                 

Revenue (less agency commissions)

  $ 1,546     $ 1,547  
                 

Net income

  $ 142     $ 110  
                 

Net income attributable to common stockholders

  $ 103     $ 71  
                 

Basic net income per share

  $ 1.42     $ 1.25  
                 

Diluted net income per share

  $ 1.42     $ 1.24