SEGMENT DATA |
NOTE 17. SEGMENT DATA
FASB ASC Topic 280 Segment Reporting requires companies to
provide certain information about their operating segments. We
operate in three segments — radio broadcasting, Internet and
publishing — of which our radio broadcasting and Internet
segment are reportable segments. Our radio broadcasting segment
operates radio stations throughout the United States, as well as
various radio networks and our sales groups. Our Internet segment
operates all of our websites, digital publications and consumer
product sales. Our publishing segment operates Regnery Publishing,
our print magazines and Xulon Press, a print-on-demand book
publisher.
Management uses operating income before depreciation, amortization,
impairments and (gain) loss on sale or disposal of assets, as its
measure of profitability for purposes of assessing performance and
allocating resources.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Radio
Broadcast |
|
|
Internet and
e-commerce |
|
|
Publishing |
|
|
Corporate |
|
|
Consolidated |
|
|
|
(Dollars in
thousands) |
|
Three Months Ended June 30, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue
|
|
$ |
47,855 |
|
|
$ |
14,390 |
|
|
$ |
6,392 |
|
|
$ |
—
|
|
|
$ |
68,637 |
|
Operating expenses
|
|
|
33,910 |
|
|
|
10,063 |
|
|
|
6,439 |
|
|
|
5,458 |
|
|
|
55,870 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income (loss) before depreciation, amortization and
loss on disposal of assets
|
|
$ |
13,945 |
|
|
$ |
4,327 |
|
|
$ |
(47 |
) |
|
$ |
(5,458 |
) |
|
$ |
12,767 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
1,995 |
|
|
|
761 |
|
|
|
133 |
|
|
|
278 |
|
|
|
3,167 |
|
Amortization
|
|
|
24 |
|
|
|
1,202 |
|
|
|
303 |
|
|
|
—
|
|
|
|
1,529 |
|
Change in estimated fair value of contingent earn-out
consideration
|
|
|
—
|
|
|
|
90 |
|
|
|
152 |
|
|
|
—
|
|
|
|
242 |
|
Loss on disposal of assets
|
|
|
338 |
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
338 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income (loss) from continuing operations
|
|
$ |
11,588 |
|
|
$ |
2,274 |
|
|
$ |
(635 |
) |
|
$ |
(5,736 |
) |
|
$ |
7,491 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue
|
|
$ |
47,025 |
|
|
$ |
9,906 |
|
|
$ |
3,205 |
|
|
$ |
— |
|
|
$ |
60,136 |
|
Operating expenses
|
|
|
30,844 |
|
|
|
6,887 |
|
|
|
3,452 |
|
|
|
5,092 |
|
|
|
46,275 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income (loss) before depreciation, amortization,
impairments and loss on disposal of assets
|
|
$ |
16,181 |
|
|
$ |
3,019 |
|
|
$ |
(247 |
) |
|
$ |
(5,092 |
) |
|
$ |
13,861 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
1,964 |
|
|
|
744 |
|
|
|
118 |
|
|
|
276 |
|
|
|
3,102 |
|
Amortization
|
|
|
43 |
|
|
|
643 |
|
|
|
2 |
|
|
|
— |
|
|
|
688 |
|
Impairment of indefinite-lived long-term assets other than
goodwill
|
|
|
— |
|
|
|
— |
|
|
|
345 |
|
|
|
— |
|
|
|
345 |
|
Impairment of goodwill
|
|
|
— |
|
|
|
— |
|
|
|
438 |
|
|
|
— |
|
|
|
438 |
|
Loss on disposal of assets
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income (loss) from continuing operations
|
|
$ |
14,173 |
|
|
$ |
1,632 |
|
|
$ |
(1,150 |
) |
|
$ |
(5,368 |
) |
|
$ |
9,287 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Radio
Broadcast |
|
|
Internet and
e-commerce |
|
|
Publishing |
|
|
Corporate |
|
|
Consolidated |
|
|
|
(Dollars in
thousands) |
|
Six Months Ended June 30, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue
|
|
$ |
93,431 |
|
|
$ |
27,300 |
|
|
$ |
10,239 |
|
|
$ |
—
|
|
|
$ |
130,970 |
|
Operating expenses
|
|
|
65,099 |
|
|
|
19,880 |
|
|
|
10,858 |
|
|
|
12,288 |
|
|
|
108,125 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income (loss) before depreciation, amortization and
loss on disposal of assets
|
|
$ |
28,332 |
|
|
$ |
7,420 |
|
|
$ |
(619 |
) |
|
$ |
(12,288 |
) |
|
$ |
22,845 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
3,983 |
|
|
|
1,514 |
|
|
|
234 |
|
|
|
565 |
|
|
|
6,296 |
|
Amortization
|
|
|
52 |
|
|
|
2,480 |
|
|
|
605 |
|
|
|
—
|
|
|
|
3,137 |
|
Change in estimated fair value of contingent earn-out
consideration
|
|
|
—
|
|
|
|
217 |
|
|
|
152 |
|
|
|
—
|
|
|
|
369 |
|
Loss on disposal of assets
|
|
|
221 |
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
221 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income (loss) from continuing operations
|
|
$ |
24,076 |
|
|
$ |
3,209 |
|
|
$ |
(1,610 |
) |
|
$ |
(12,853 |
) |
|
$ |
12,822 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue
|
|
$ |
90,272 |
|
|
$ |
19,622 |
|
|
$ |
5,870 |
|
|
$ |
— |
|
|
$ |
115,764 |
|
Operating expenses
|
|
|
60,411 |
|
|
|
13,728 |
|
|
|
6,475 |
|
|
|
10,888 |
|
|
|
91,502 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income (loss) before depreciation, amortization,
impairments and loss on disposal of assets
|
|
$ |
29,861 |
|
|
$ |
5,894 |
|
|
$ |
(605 |
) |
|
$ |
(10,888 |
) |
|
$ |
24,262 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
3,937 |
|
|
|
1,487 |
|
|
|
234 |
|
|
|
566 |
|
|
|
6,224 |
|
Amortization
|
|
|
78 |
|
|
|
1,299 |
|
|
|
4 |
|
|
|
— |
|
|
|
1,381 |
|
Impairment of indefinite-lived long-term assets other than
goodwill
|
|
|
— |
|
|
|
— |
|
|
|
345 |
|
|
|
— |
|
|
|
345 |
|
Impairment of goodwill
|
|
|
— |
|
|
|
— |
|
|
|
438 |
|
|
|
— |
|
|
|
438 |
|
Loss on disposal of assets
|
|
|
5 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income (loss) from continuing operations
|
|
$ |
25,841 |
|
|
$ |
3,108 |
|
|
$ |
(1,626 |
) |
|
$ |
(11,454 |
) |
|
$ |
15,869 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Radio
Broadcast |
|
|
Internet and
e-commerce |
|
|
Publishing |
|
|
Corporate |
|
|
Consolidated |
|
|
|
(Dollars in
thousands) |
|
As of June 30, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventories
|
|
$ |
—
|
|
|
$ |
390 |
|
|
$ |
350 |
|
|
$ |
—
|
|
|
$ |
740 |
|
Property, plant and equipment, net
|
|
|
84,117 |
|
|
|
6,936 |
|
|
|
2,041 |
|
|
|
8,374 |
|
|
|
101,468 |
|
Broadcast licenses
|
|
|
385,836 |
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
385,548 |
|
Goodwill
|
|
|
3,954 |
|
|
|
19,677 |
|
|
|
1,088 |
|
|
|
8 |
|
|
|
24,727 |
|
Other indefinite-lived intangible assets
|
|
|
—
|
|
|
|
—
|
|
|
|
868 |
|
|
|
—
|
|
|
|
868 |
|
Amortizable intangible assets, net
|
|
|
609 |
|
|
|
12,255 |
|
|
|
2,533 |
|
|
|
1 |
|
|
|
15,398 |
|
As of December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
$ |
82,457 |
|
|
$ |
6,402 |
|
|
$ |
1,596 |
|
|
$ |
8,473 |
|
|
$ |
98,928 |
|
Broadcast licenses
|
|
|
381,836 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
381,836 |
|
Goodwill
|
|
|
3,917 |
|
|
|
17,550 |
|
|
|
899 |
|
|
|
8 |
|
|
|
22,374 |
|
Other indefinite-lived intangible assets
|
|
|
— |
|
|
|
— |
|
|
|
868 |
|
|
|
— |
|
|
|
868 |
|
Amortizable intangible assets, net
|
|
|
661 |
|
|
|
8,119 |
|
|
|
11 |
|
|
|
2 |
|
|
|
8,793 |
|
|