Quarterly report pursuant to Section 13 or 15(d)

Goodwill

v3.22.2.2
Goodwill
9 Months Ended
Sep. 30, 2022
Goodwill and Intangible Assets Disclosure [Abstract]  
Goodwill
NOTE 9. GOODWILL
We account for goodwill in accordance with FASB ASC Topic 350 “
Intangibles—Goodwill and Other
.” We do not amortize goodwill, but rather test for impairment annually or more frequently if events or circumstances indicate that an asset may be impaired. We perform our annual impairment testing during the fourth quarter of each year, which coincides with our budget and planning process for the upcoming year.
As a result of changes in macroeconomic conditions and declines in forecasted future revenue growth rates, we performed an interim review of goodwill for impairment at September 30, 2022 and at June 30, 2022. The first step of our impairment testing was to perform a qualitative assessment to determine if events and circumstances have occurred that indicate it is more likely than not that the fair value of the assets, including goodwill, are less than their carrying values. We reviewed the significant inputs used in our prior fair value estimates to determine if any changes to those inputs should be made. We estimate the fair value using a market approach and compare the estimated fair value of each entity to its carrying value, including goodwill. Under the market approach, we apply a multiple of four to each entity’s operating income to estimate the fair value. If the results of our qualitative assessment indicate that the fair value of a reporting unit may be less than its carrying value, we perform a second quantitative review of the reporting unit. Based on our assessment, we engage
d
Bond & Pecaro, an independent third-party appraisal and valuation firm, to assist us with determining the enterprise value as part of this quantitative review.
Based on our assessment, we tested one broadcast market cluster for goodwill impairment at June 30, 2022, one digital media entity at June 30, 2022 and at September 30, 2022, and one publishing entity at June 30, 2022 and at September 30, 2022. We engaged Bond & Pecaro, an independent appraisal and valuation firm, to assist us in estimating the enterprise value of our market cluster to test goodwill for impairment. The enterprise valuation assumes that the subject assets are installed as part of an operating business rather than as a hypothetical
start-up.
The analysis includes both an income and cost approach to valuation. The income approach uses a discounted cash flow projection while the cost approach, or “stick” value of the underlying assets is used.
The following table presents the changes in goodwill including business acquisitions discussed in Note 3 of our Condensed Consolidated Financial Statements.
 
 
 
 
 
 
 
 
 
 
Goodwill
   Twelve Months Ended
December 31, 2021
    
Nine Months Ended
September 30, 2022
 
    
(Dollars in thousands)
 
Balance, beginning of period before cumulative loss on impairment,
  
$
28,520
 
  
$
28,749
 
Accumulated loss on impairment
  
 
(4,763
  
 
(4,763
    
 
 
    
 
 
 
Balance, beginning of period after cumulative loss on impairment
  
 
23,757
 
  
 
23,986
 
    
 
 
    
 
 
 
Acquisitions of radio stations
  
 
4
 
  
 
—  
 
Acquisitions of digital media entities
  
 
225
 
  
 
2
 
Loss on impairment
  
 
—  
 
  
 
(127
    
 
 
    
 
 
 
Ending period balance
  
$
23,986
 
  
$
23,861
 
    
 
 
    
 
 
 
Balance, end of period before cumulative loss on impairment
  
 
28,749
 
  
 
28,751
 
Accumulated loss on impairment
  
 
(4,763
  
 
(4,890
    
 
 
    
 
 
 
Ending period balance
  
$
23,986
 
  
$
23,861
 
    
 
 
    
 
 
 
The key estimates and assumptions used for our enterprise valuations were as follows:
 
 
 
 
 
Broadcast Markets Enterprise Valuations
   December 31,
2021
 
June 30, 2022
Risk-adjusted discount rate
  
8.5%
 
9.5%
Operating profit margin ranges
  
(1.4%) –15.0%
 
(7.8%) –15.0%
Long-term revenue growth rates
  
0.4%
 
0.4%
             
Digital Media Enterprise Valuations
   December 31, 2021   June 30, 2022  
September 30, 2022
Risk adjusted discount rate
  
9.5%
 
10.5%
 
10.5%
Operating profit margin ranges
  
25.3% – 28.5%
 
28.5% – 32.9%
 
29.0% – 33.55
Long-term revenue growth rates
  
0.5%
 
0.5%
 
0.5%
 
 
 
 
 
 
 
 
Publishing Enterprise Valuations
   December 31, 2021   June 30, 2022  
September 30, 2022
Risk adjusted discount rate
  
9.5%
 
10.5%
 
10.5%
Operating margin ranges
  
2.4% – 5.2%
 
0.5% – 3.0%
 
0.5% – 2.7%
Long-term revenue growth rates
  
0.5%
 
0.5%
 
0.5%
The risk-adjusted discount rate reflects the WACC developed based on data from same or similar industry participants and publicly available market data as of the measurement date.
Based on our review and analysis, we recorded an impairment charge of $0.1 million to goodwill in one of our broadcast markets at June 30, 2022. The impairment charge was driven by an increase in the WACC that was partially offset with improvements in revenue growth rates over those used in the
year-end
valuation forecasts. There were no impairments during the three-month period ended September 30, 2022.
The table below presents the percentage by which the estimated fair value exceeded the carrying value, including goodwill, based on the results of our interim impairment testing:
 
 
 
 
 
 
 
 
Excess Fair Value
   December 31, 2021   June 30, 2022  
September 30, 2022
Digital Media Enterprise Valuations
  
122.5%
 
141.7%
 
161.9%
Publishing Enterprise Valuations
  
113.2%
 
4.0%
 
3.2%