Annual report pursuant to Section 13 and 15(d)

IMPAIRMENT OF GOODWILL AND OTHER INDEFINITE-LIVED INTANGIBLE ASSETS (Tables)

v3.7.0.1
IMPAIRMENT OF GOODWILL AND OTHER INDEFINITE-LIVED INTANGIBLE ASSETS (Tables)
12 Months Ended
Dec. 31, 2016
Results of Impairment Testing Under the Income Approach
The table below presents the results of our impairment testing under the income approach for the 2016 annual testing period.
 
 
Market Cluster
 
Excess Fair Value
2016 Estimate
Atlanta, GA
 
6.6%
Cleveland, OH
 
(6.4%)
Columbus, OH
 
47.1%
Dallas, TX
 
(1.0%)
Denver, CO
 
765.2
Detroit, MI
 
(3.3%)
Honolulu, HI
 
146.40%
Houston, TX
 
1,103.4%
Little Rock
 
345.4%
Los Angeles, CA
 
390.7%
Louisville, KY
 
14.6%
Miami FL
 
29.1%
Nashville, TN
 
193.0%
New York, NY
 
466.5%
Omaha NE
 
22.5%
Philadelphia, PA
 
86.3%
Phoenix, AZ
 
83.4%
Pittsburgh, PA
 
348.4%
Portland, OR
 
(9.6%)
San Antonio, TX
 
257.2%
San Diego, CA
 
37.8%
San Francisco, CA
 
21.8%
Seattle, WA
 
309.6%
St Louis
 
261.2%
Washington, D.C.
 
107.2%
Key Estimates and Assumptions
The key estimates and assumptions are as follows:
 
Mastheads
 
December 31, 2014
 
December 31, 2015
 
December 31, 2016
 
Risk-adjusted discount rate
 
8.0%
 
8.0%
 
9.5%
 
Projected revenue growth ranges
 
(4.8%) – 1.4%
 
2.1% – 2.9%
 
(4.3%) – 1.2%
 
Royalty rate
 
3.0%
 
3.0%
 
3.0%
 
Enterprise Valuation [Member]  
Schedule of Assumptions Used
The key estimates and assumptions used for our enterprise valuations are as follows:
 
 
 
December 31, 2014
 
December 31, 2015
 
December 31, 2016
 
Enterprise Valuations
 
Broadcast Markets
 
Broadcast Markets
 
Broadcast Markets
 
Risk-adjusted discount rate
 
8.0%
 
8.0%
 
8.5%
 
Operating profit margin ranges
 
8.4% - 46.1%
 
49.7%
 
(18.5%) – 43.3%
 
Long-term revenue market growth rate ranges
 
1.0% - 5.0%
 
2.0%
 
1.9%
 
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 our accounting units, including goodwill.
 
 
 
Digital Media Entities as of December 31, 2016
 
 
 
Percentage Range By Which Estimated Fair Value Exceeds Carrying Value Including
 
 
 
Goodwill
 
 
 
< 10%
 
 
>10% to 20%
 
 
>20% to 50%
 
 
> than 50%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of accounting units
 
 
2
 
 
 
1
 
 
 
1
 
 
 
1
 
Carrying value including goodwill (in thousands)
 
$
811
 
 
$
3,910
 
 
$
28,285
 
 
$
941
 
 
 
 
Digital Media Entities as of December 31, 2015
 
 
 
Percentage Range By Which Estimated Fair Value Exceeds Carrying Value Including
 
 
 
Goodwill
 
 
 
< 10%
 
 
>10% to 20%
 
 
>20% to 50%
 
 
> than 50%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of accounting units
 
 
1
 
 
 
-
 
 
 
 
 
 
 
4
 
Carrying value including goodwill (in thousands)
 
$
4,488
 
 
$
-
 
$
 
 
 
 
$
29,126
 
 
 
 
Digital Media Entities as of December 31, 2014
 
 
 
Percentage Range By Which Estimated Fair Value Exceeds Carrying Value Including Goodwill
 
 
 
< 10%
 
 
>10% to 20%
 
 
>20% to 50%
 
 
> than 50%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of accounting units
 
 
1
 
 
 
1
 
 
 
1
 
 
 
1
 
Carrying value including goodwill (in thousands)
 
$
4,649
 
 
$
6,118
 
 
$
385
 
 
$
26,101
 
Digital Media [Member] | Enterprise Valuation [Member]  
Schedule of Assumptions Used
  
Enterprise Valuation
 
December 31, 2014
 
December 31, 2015
 
December 31, 2016
Risk adjusted discount rate
 
8.0%
 
8.0% - 9.0%
 
8.5% - 9.5%
Operating profit margin ranges
 
(7.4%) - 34.9%
 
(8.9%) - 13.8%
 
(20.3%) - 8.2%
Long-term revenue market growth rate ranges
 
2.50%
 
2.0 - 3.0%
 
1.9% - 2.5%
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 accounting units, including goodwill.
 
 
 
Publishing Accounting units as of December 31, 2016
 
 
 
Percentage Range By Which Estimated Fair Value Exceeds Carrying
 
 
 
Value Including Goodwill
 
 
 
< 10%
 
 
>10% to 20%
 
 
>20% to 50%
 
 
> than 50%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of accounting units
 
 
2
 
 
 
–
 
 
 
–
 
 
 
–
 
Carrying value including goodwill (in thousands)
 
$
1,360
 
 
$
–
 
 
$
–
 
 
$
–
 
 
 
 
Publishing Accounting units as of December 31, 2015
 
 
 
Percentage Range By Which Estimated Fair Value Exceeds Carrying Value
 
 
 
Including Goodwill
 
 
 
< 10%
 
 
>10% to 20%
 
 
>20% to 50%
 
 
> than 50%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of accounting units
 
 
1
 
 
 
–
 
 
 
–
 
 
 
1
 
Carrying value including goodwill (in thousands)
 
$
854
 
 
$
–
 
 
$
–
 
 
$
2,453
 
 
 
 
Publishing Accounting units as of December 31, 2014
 
 
 
Percentage Range By Which Estimated Fair Value Exceeds Carrying Value
 
 
 
Including Goodwill
 
 
 
< 10%
 
 
>10% to 20%
 
 
>20% to 50%
 
 
> than 50%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of accounting units
 
 
2
 
 
 
–
 
 
 
–
 
 
 
1
 
Carrying value including goodwill (in thousands)
 
$
3,417
 
 
$
–
 
 
$
–
 
 
$
2,314
 
Publishing [Member] | Enterprise Valuation [Member]  
Schedule of Assumptions Used
The key estimates and assumptions used for our enterprise valuations are as follows:
 
Enterprise Valuation
 
December 31,
2014
 
December 31,
2014
 
December 31, 2016
 
Risk adjusted discount rate
 
8.0%
 
8.0%
 
8.5%
 
Operating margin ranges
 
2.4% - 5.9%
 
4.2%  – 6.2%
 
3.5% – 5.7%
 
Long-term revenue market growth rates
 
1.5%
 
2.0%
 
1.9%
 
Goodwill-Broadcast [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, 2016
 
 
 
Percentage Range By Which Estimated Fair Value Exceeds Carrying Value Including
 
 
 
Goodwill
 
 
 
< 10%
 
 
>10% to 20%
 
 
>20% to 50%
 
 
> than 50%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of accounting units
 
 
3
 
 
 
3
 
 
 
6
 
 
 
7
 
Carrying value including goodwill (in thousands)
 
 
93,978
 
 
$
27,714
 
 
$
124,464
 
 
$
71,270
 
 
 
 
Broadcast Market Clusters as of December 31, 2015
 
 
 
Percentage Range By Which Estimated Fair Value Exceeds Carrying Value Including Goodwill
 
 
 
< 10%
 
 
>10% to 20%
 
 
>20% to 50%
 
 
> than 50%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of accounting units
 
 
3
 
 
 
3
 
 
 
2
 
 
 
11
 
Carrying value including goodwill (in thousands)
 
$
56,179
 
 
$
52,164
 
 
$
37,570
 
 
$
169,907
 
 
 
 
Broadcast Market Clusters as of December 31, 2014
 
 
 
Percentage Range By Which Estimated Fair Value Exceeds Carrying Value Including Goodwill
 
 
 
< 10%
 
 
>10% to 20%
 
 
>20% to 50%
 
 
> than 50%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of accounting units
 
 
5
 
 
 
—
 
 
 
2
 
 
 
7
 
Carrying value including goodwill (in thousands)
 
$
81,507
 
 
$
—
 
 
$
27,636
 
 
$
84,693
 
Schedule of Assumptions Used
The key estimates and assumptions used for our enterprise valuations for each period tested are as follows:
 
 
 
December 31, 2015
 
December 31, 2016
 
Enterprise Valuations
 
Broadcast Networks
 
Broadcast Networks
 
Risk-adjusted discount rate
 
9.0%
 
9.5%
 
Operating profit margin ranges
 
(74.1) – (97.5%)
 
1.0% – 24.4%
 
Long-term revenue market growth rates
 
2.0%
 
1.9%
 
Broadcast Licenses [Member]  
Carrying Value And Fair Value Of Financial Instrument Disclosure
The table below presents the percentage within a range by which our prior year start-up income estimated fair value exceeds the current year carrying value of our broadcasting licenses: 
 
 
 
Geographic Market Clusters as of December 31, 2016
 
 
 
Percentage Range By Which 2015 Estimated Fair Value Exceeds 2016 Carrying Value
 
 
 
= 25%
 
 
>26%-50%
 
 
>50% to 75%
 
 
> than 75%
 
Number of accounting units
 
 
3
 
 
 
4
 
 
 
1
 
 
 
3
 
Broadcast license carrying value (in thousands)
 
$
108,374
 
 
$
49,738
 
 
$
27,878
 
 
$
15,650
 
Schedule of Assumptions Used
The key estimates and assumptions used in the start-up income valuation for our broadcast licenses were as follows:
 
Broadcast Licenses
 
December 31, 2014
 
December 31, 2015
 
December 31, 2016
 
Risk-adjusted discount rate
 
8.0%
 
8.0%
 
8.5%
 
Operating profit margin ranges
 
(13.9%) - 30.8%
 
(13.9%) - 30.8%
 
(13.9%) - 30.8%
 
Long-term market revenue growth rate ranges
 
1.5% - 2.5%
 
2.0%
 
1.9%
 
Broadcast Licenses [Member] | Station Operating Income [Member]  
Carrying Value And Fair Value Of Financial Instrument Disclosure
The table below shows the percentage within a range by which our estimated fair value exceeded the carrying value of our broadcasting licenses for these twenty three market clusters:
 
 
 
Geographic Market Clusters as of December 31, 2016
 
 
Tested due to length of time from prior valuation – Percentage Range by Which Prior
Valuation Exceeds 2016 Carrying Value
 
 
= 25%
 
>26%-50%
 
>50% to 100%
 
> than 100%
Number of accounting units
 
13
 
4
 
2
 
4
Broadcast license carrying value (in thousands)
 
$
166,107
 
$
10,635
 
$
9,904
 
$
6,771