XML 46 R28.htm IDEA: XBRL DOCUMENT v3.19.1
Broadcast Licenses, Goodwill and Other Intangible Assets (Tables)
12 Months Ended
Dec. 31, 2018
Goodwill and Intangible Assets Disclosure [Abstract]  
Changes to broadcast licenses
We have recorded the changes to broadcast licenses for the years ended December 31, 2018 and 2017 as follows:
 
 
 
Continuing

Operations
 
 
Discontinued

Operations
 
 
Total
 
 
 
(In thousands)
 
 
 
 
 
 
 
 
 
 
 
Balance at January 1, 2017
 
$
86,622
 
 
$
9,607
 
 
$
96,229
 
Acquisitions
 
 
8,086
 
 
 
 
 
 
8,086
 
Dispositions
 
 
 
 
 
(9,607
)
 
 
(9,607
)
Impairment charge
 
 
(1,449
)
 
 
 
 
 
(1,449
)
Balance at December 31, 2017
 
$
93,259
 
 
$
 
 
$
93,259
 
Acquisitions
 
 
1,991
 
 
 
 
 
 
1,991
 
Balance at December 31, 2018
 
$
95,250
 
 
$
 
 
$
95,250
 
Key estimates and assumptions used in the impairment test
The following table reflects certain key estimates and assumptions used in the impairment test in the fourth quarter of 2018, 2017 and 2016. The ranges for operating profit margin and market long-term revenue growth rates vary by market. In general, when comparing between 2018, 2017 and 2016: (1) the market specific operating profit margin range remained relatively consistent; (2) the market long-term revenue growth rates were relatively consistent; (3) the discount rate remained relatively consistent; and (4) current year revenues were 3.9% lower than previously projected for 2018.
 
 
 
 
Fourth

Quarter

2018
 
 
Fourth

Quarter

2017
 
 
Fourth

Quarter

2016
Discount rates
 
 
12.0% - 12.0%
 
 
12.4% - 12.5%
 
 
12.3% - 12.4%
Operating profit margin ranges
 
 
19.0% - 36.4%
 
 
19.0% - 36.4%
 
 
19.5% - 36.4%
Market long-term revenue growth rates
 
 
0.5% - 2.9%
 
 
1.1% - 3.5%
 
 
1.0% - 2.9%
Changes to Goodwill
We have recorded the changes to goodwill for each of the years ended December 31, 2018 and 2017 as follows:
 
 
 
Total
 
 
 
(in thousands)
 
 
 
 
 
Balance at January 1, 2017
 
$
7,407
 
Acquisitions
 
 
8,151
 
Balance at December 31, 2017
 
$
15,558
 
Acquisitions
 
 
3,281
 
Balance at December 31, 2018
 
$
18,839
 
Amortizable intangible assets
We have recorded amortizable intangible assets at December 31, 2018 as follows:
 
 
 
Gross
 
 
 
 
 
 
 
 
 
Carrying
 
 
Accumulated
 
 
Net
 
 
 
Amount
 
 
Amortization
 
 
Amount
 
 
 
(In thousands)
 
Non-competition agreements
 
$
3,861
 
 
$
3,861
 
 
$
 
Favorable lease agreements
 
 
5,965
 
 
 
5,504
 
 
 
461
 
Customer relationships
 
 
4,660
 
 
 
2,634
 
 
 
2,026
 
Other intangibles
 
 
1,943
 
 
 
1,683
 
 
 
260
 
Total amortizable intangible assets
 
$
16,429
 
 
$
13,682
 
 
$
2,747
 
 
We have recorded amortizable intangible assets at December 31, 2017 as follows:
 
 
 
Gross
 
 
 
 
 
 
 
 
 
Carrying
 
 
Accumulated
 
 
Net
 
 
 
Amount
 
 
Amortization
 
 
Amount
 
 
 
(In thousands)
 
Non-competition agreements
 
$
3,861
 
 
$
3,861
 
 
$
 
Favorable lease agreements
 
 
5,965
 
 
 
5,468
 
 
 
497
 
Customer relationships
 
 
3,546
 
 
 
1,529
 
 
 
2,017
 
Other intangibles
 
 
1,834
 
 
 
1,630
 
 
 
204
 
Total amortizable intangible assets
 
$
15,206
 
 
$
12,488
 
 
$
2,718