XML 80 R27.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Note 3 - Acquisitions and Divestitures (Tables)
12 Months Ended
Dec. 31, 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

  61  
         

WFXG

 

Augusta, GA

  108  
         

WPGX

 

Panama City, FL

  149  
         

WDFX

 

Dothan, AL

  171  
                     

Scripps Media, Inc.

    55  

KXXV

 

Waco-Temple-Bryan, TX

  82  
         

KRHD

 

Waco-Temple-Bryan, TX

  82  
         

WTXL

 

Tallahassee, FL

  109  
                     

TEGNA, Inc.

    109  

WTOL

 

Toledo, OH

  80  
         

KWES

 

Odessa - Midland, TX

  145  

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]
   

2019 Acquisitions

 
   

Raycom

   

United

   

Sioux Falls

   

Charlottesville

   

Total

 

Cash

  $ 115     $ -     $ -     $ -     $ 115  

Accounts receivable, net

    243       3       1       1       248  

Program broadcast rights

    12       -       -       -       12  

Other current assets

    10       -       -       -       10  

Property and equipment

    311       10       10       7       338  

Operating lease right of use asset

    52       -       -       -       52  

Goodwill

    829       3       2       -       834  

Broadcast licenses

    2,004       24       14       2       2,044  

Other intangible assets

    504       8       7       3       522  

Other non-current assets

    20       -       -       -       20  

Accrued compensation and benefits

    (29 )     -       -       -       (29 )

Program broadcast obligations

    (16 )     -       -       -       (16 )

Other current liabilities

    (60 )     -       (1 )     -       (61 )

Income taxes payable

    (3 )     -       -       -       (3 )

Deferred income taxes

    (472 )     -       -       -       (472 )

Operating lease liabilities

    (52 )     -       -       -       (52 )

Other long-term liabilities

    (25 )     -       -       -       (25 )

Total

  $ 3,443     $ 48     $ 33     $ 13     $ 3,537  
   

2017 Acquisitions

         
   

Fairbanks

   

Media General

   

Clarksburg

   

Diversified

   

Vermont

   

Total

 
                                                 

Current assets

  $ -     $ 1     $ 1     $ -     $ -     $ 2  

Property and equipment

    3       20       4       12       10       49  

Goodwill

    -       86       3       36       3       128  

Broadcast licenses

    2       150       17       26       8       203  

Other intangible assets

    3       13       2       11       5       34  

Other non-current assets

    -       1       -       -       3       4  

Current liabilities

    -       (1 )     (1 )     -       -       (2 )

Total

  $ 8     $ 270     $ 26     $ 85     $ 29     $ 418  
Business Combination, Separately Recognized Transactions [Table Text Block]
   

Year Ended

 
   

December 31,

 
   

2019

   

2018

 

Transaction Related Expenses by type:

               

Legal, consulting and other professional fees

  $ 24     $ 8  

Incentive compensation and other severance costs

    21       3  

Termination of sales representation and other agreements

    34       -  

Total Transaction Related Expenses

  $ 79     $ 11  
                 

Transaction Related Expenses by financial statement line item:

               

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

               

Broadcast

  $ 45     $ 3  

Corporate and administrative

    34       8  

Total Transaction Related Expenses

  $ 79     $ 11  
Business Acquisition, Pro Forma Information [Table Text Block]
   

Year Ended

 
   

December 31,

 
   

2019

   

2018

 
                 

Revenue (less agency commissions)

  $ 2,139     $ 2,212  
                 

Net income

  $ 241     $ 286  
                 

Net income attributable to common stockholders

  $ 189     $ 234  
                 

Basic net income per share

  $ 2.43     $ 3.25  
                 

Diluted net income per share

  $ 2.41     $ 3.21  
   

Years Ended

 
   

December 31,

 
   

2017

 
         

Revenue (less agency commissions)

  $ 895  

Net income

  $ 261  
         

Basic net income per share

  $ 3.57  

Diluted net income per share

  $ 3.53