Annual report pursuant to Section 13 and 15(d)

Goodwill (Tables)

v3.20.1
Goodwill (Tables)
12 Months Ended
Dec. 31, 2019
Schedule of Changes in Goodwill
The following table presents the changes in goodwill including business acquisitions as described in Note 3—Recent Transactions.
 
    
Year Ended December 31,
 
     2018     
2019
 
    
(Dollars
 in
 thousands)
 
Balance, beginning of period before cumulative loss on impairment,
   $ 28,453     
$
28,818
 
Accumulated loss on impairment
     (2,029   
 
(2,029
  
 
 
    
 
 
 
Balance, beginning of period after cumulative loss on impairment
     26,424     
 
26,789
 
  
 
 
    
 
 
 
Acquisitions of radio stations
     7     
 
 
Acquisitions of digital media entities
     986     
 
6
 
Disposition of radio stations
     (628   
 
(29
Disposition of digital media entities
     —       
 
(341
Impairments based on the estimated fair value goodwill
     —       
 
(2,427
  
 
 
    
 
 
 
Ending period balance
   $ 26,789     
$
23,998
 
  
 
 
    
 
 
 
Balance, end of period before cumulative loss on impairment
     28,818     
 
28,454
 
Accumulated loss on impairment
     (2,029   
 
(4,456
  
 
 
    
 
 
 
Ending period balance
   $ 26,789     
$
23,998
 
  
 
 
    
 
 
 
Broadcast Markets Enterprise Valuations [Member]  
Carrying Value and Fair Value of Financial Instrument Disclosure
The tables below present the percentage within a range by which the estimated fair value exceeded the carrying value of each of our market clusters, including goodwill:
 
    
Broadcast Market Clusters as of December 31, 2019
 
    
Percentage Range By Which Estimated Fair Value Exceeds
Carrying Value Including Goodwill
 
    
< 10%
    
>11% to 20%
    
>21% to 50%
    
> than 51%
 
Number of accounting units
  
 
 
  
 
 
  
 
2
 
  
 
1
 
Carrying value including goodwill (
in thousands
)
  
$
 
  
$
 
  
$
62,480
 
  
$
2,021
 
Schedule of Assumptions Used
The key estimates and assumptions used for our enterprise valuations are as follows:
 
Broadcast Markets Enterprise Valuations
   December 31, 2018   
December 31, 2019
Risk-adjusted discount rate
   9.0%   
9.0%
Operating profit margin ranges
   (4.1%) 
-
 45.1%
  
(31.1%) 
-
 38.7%
Long-term revenue growth rates
   0.5% - 1.1%   
0.7% - 0.9%
Digital Media [Member]  
Carrying Value and Fair Value of Financial Instrument Disclosure
The table below presents the percentage within a range by which the estimated fair value exceeded the carrying value of the remaining accounting units, including goodwill.
 
    
Digital Media Entities as of December 31, 2019
 
     Percentage Range By Which Estimated Fair Value Exceeds Carrying
Value Including  Goodwill
 
     < 10%      >10% to 20%      >21% to 50%      > than 51%  
Number of accounting units
  
 
1
 
  
 
 
  
 
 
  
 
1
 
Carrying value including goodwill (
in thousands
)
  
$
3,253
 
  
$
 
  
$
 
  
$
25,671
 
Schedule of Assumptions Used
The key estimates and assumptions used for our enterprise valuations are as follows:
 
Digital Media Enterprise Valuations
   December 31, 2018   
December 31, 2019
Risk adjusted discount rate
   10.0%   
10.0%
Operating profit margin ranges
   8.5% 
-
 17.2%
  
3.7% - 28.8%
Long-term revenue growth rates
   1.0%   
0.5% - 1.0%
Publishing [Member]  
Carrying Value and Fair Value of Financial Instrument Disclosure
The table below presents the percentage within a range by which the estimated fair value exceeded the carrying value of our remaining accounting units, including goodwill.
 
    
Publishing Entities as of December 31, 2019
 
     Percentage Range By Which Estimated Fair Value Exceeds Carrying
Value Including  Goodwill
 
     < 10%      >11% to
 
20%
     >21% to
 
50%
     > than 51%  
Number of accounting units
  
 
 
  
 
 
  
 
 
  
 
1
 
Carrying value including goodwill (
in thousands
)
  
$
 
  
$
 
  
$
 
  
$
686
 
Schedule of Assumptions Used
The key estimates and assumptions used for our enterprise valuations are as follows:
 
Publishing Enterprise Valuations
   December 31, 2018   
December 31, 2019
Risk adjusted discount rate
   10.0%   
10.0%
Operating margin ranges
   4.0% 
-
 5.0%
  
1.5%
-
 3.9%
Long-term revenue growth rates
   1.0%   
0.5%