NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
JUNE 30, 2018
1. BASIS OF PRESENTATION
Presentation
The consolidated financial statements included herein have been prepared by Entravision Communications Corporation (the “Company”), pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been omitted pursuant to such rules and regulations. These consolidated financial statements and notes thereto should be read in conjunction with the Company’s audited consolidated financial statements for the year ended December 31, 2017 included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017. The unaudited information contained herein has been prepared on the same basis as the Company’s audited consolidated financial statements and, in the opinion of the Company’s management, includes all adjustments (consisting of only normal recurring adjustments) necessary for a fair presentation of the information for the periods presented. The interim results presented herein are not necessarily indicative of the results of operations that may be expected for the full fiscal year ending December 31, 2018 or any other future period.
Certain amounts in
the Company’s prior year period
consolidated financial statements and notes to the financial statements have been reclassified to conform to current period presentation.
2. THE COMPANY AND SIGNIFICANT ACCOUNTING POLICIES
Nature of Business
The Company is a leading global media company that, through its television and radio segments, reaches and engages U.S. Hispanics across acculturation levels and media channels. Additionally, the Company’s digital segment, whose operations are located primarily in Spain, Mexico, Argentina and other countries in Latin America, reaches a global market. The Company’s portfolio encompasses integrated marketing and media solutions, comprised of television, radio, and digital properties (including data analytics services). The Company’s management has determined that the Company operates in three reportable segments as of June 30, 2018, based upon the type of advertising medium, which segments are television, radio, and digital. As of June 30, 2018, the Company owns and/or operates 55 primary television stations located primarily in California, Colorado, Connecticut, Florida, Kansas, Massachusetts, Nevada, New Mexico, Texas and Washington, D.C. The Company’s television operations comprise the largest affiliate group of both the top-ranked primary television network of Univision and Univision’s UniMás network. The television broadcasting segment includes revenue generated from advertising, retransmission consent agreements and the monetization of the Company’s spectrum assets. Radio operations consist of 49 operational radio stations, 38 FM and 11 AM, in 16 markets located in Arizona, California, Colorado, Florida, Nevada, New Mexico and Texas. The Company also operates Entravision Solutions as its national sales representation division, through which it sells advertisements and syndicate radio programming to more than 300 stations across the United States. The Company operates a proprietary technology and data platform that delivers digital advertising in various advertising formats that allows advertisers to reach audiences across a wide range of Internet-connected devices on its owned and operated digital media sites, the digital media sites of its publisher partners, and on other digital media sites it can access through third-party platforms and exchanges.
Restricted Cash
As of June 30, 2018, the Company’s balance sheet includes $0.8 million in restricted cash, which was deposited into a separate account as temporary collateral for the Company’s letters of credit. As of December 31, 2017, the Company’s balance sheet includes $222.3 million in restricted cash of which $221.5 million relates to proceeds received by the Company for its participation in the Federal Communications Commission (“FCC”) auction for broadcast spectrum which were deposited into the account of a qualified intermediary to comply with Internal Revenue Code Section 1031 requirements to execute a like-kind exchange. The remaining $0.8 million in restricted cash was used as temporary collateral for the Company’s letters of credit.
Related Party
Substantially all of the Company’s stations are Univision- or UniMás-affiliated television stations. The Company’s network affiliation agreement with Univision provide certain of its owned stations the exclusive right to broadcast Univision’s primary network and UniMás network programming in their respective markets. Under the network affiliation agreement, the Company retains the right to sell no less than four minutes per hour of the available advertising time on stations that broadcast Univision network programming, and the right to sell approximately four and a half minutes per hour of the available advertising time on stations that broadcast UniMás network programming, subject to adjustment from time to time by Univision.
8
Under the network affiliation agreement, Univision acts as the Company’s exclusive third-party sales re
presentative for the sale of certain national advertising on the Company’s Univision- and UniMás-affiliate television stations, and it pays certain sales representation fees to Univision relating to sales of all advertising for broadcast on the Company’s U
nivision- and UniMás-affiliate television stations. During the three-month periods ended June 30, 2018 and 2017, the amount the Company paid Univision in this capacity was $2.2 million and $2.4 million, respectively. During the six-month periods ended June
30, 2018 and 2017, the amount the Company paid Univision in this capacity was $4.3 million and $4.7 million, respectively.
The Company also generates revenue under two marketing and sales agreements with Univision, which gives the Company the right to manage the marketing and sales operations of Univision-owned Univision affiliates in six markets – Albuquerque, Boston, Denver, Orlando, Tampa and Washington, D.C.
Under the Company’s proxy agreement with Univision, the Company grants Univision the right to negotiate the terms of retransmission consent agreements for its Univision- and UniMás-affiliated television station signals. Among other things, the proxy agreement provides terms relating to compensation to be paid to the Company by Univision with respect to retransmission consent agreements entered into with multichannel video programming distributors (“MVPDs”). As of June 30, 2018, the amount due to the Company from Univision was $5.4 million related to the agreements for the carriage of its Univision and UniMás-affiliated television station signals. During the three-month periods ended June 30, 2018 and 2017, retransmission consent revenue accounted for approximately $9.1 million and $7.5 million, respectively, of which $7.5 million and $7.2 million, respectively, relate to the Univision proxy agreement. During the six-month periods ended June 30, 2018 and 2017, retransmission consent revenue accounted for approximately $18.0 million and $15.4 million, respectively, of which $15.1 million and $14.6 million, respectively, relate to the Univision proxy agreement. The term of the proxy agreement extends with respect to any MVPD for the length of the term of any retransmission consent agreement in effect before the expiration of the proxy agreement.
Univision currently owns approximately 10% of the Company’s common stock on a fully-converted basis. The Class U common stock held by Univision has limited voting rights and does not include the right to elect directors. As the holder of all of the Company’s issued and outstanding Class U common stock, so long as Univision holds a certain number of shares, the Company will not, without the consent of Univision, merge, consolidate or enter into another business combination, dissolve or liquidate the Company or dispose of any interest in any Federal Communications Commission, license for any of its Univision-affiliated television stations, among other things. Each share of Class U common stock is automatically convertible into one share of Class A common stock (subject to adjustment for stock splits, dividends or combinations) in connection with any transfer to a third party that is not an affiliate of Univision.
Stock-Based Compensation
The Company measures all stock-based awards using a fair value method and recognizes the related stock-based compensation expense in the consolidated financial statements over the requisite service period. As stock-based compensation expense recognized in the Company’s consolidated financial statements is based on awards ultimately expected to vest, it has been reduced for estimated forfeitures.
Stock-based compensation expense related to grants of stock options and restricted stock units was $1.2 million and $1.1 million for the three-month periods ended June 30, 2018 and 2017, respectively. Stock-based compensation expense related to grants of stock options and restricted stock units was $2.4 million and $2.1 million for the six-month periods ended June 30, 2018 and 2017, respectively.
Stock Options
Stock-based compensation expense related to stock options is based on the fair value on the date of grant using the Black-Scholes option pricing model and is amortized over the vesting period, generally between 1 to 4 years.
As of June 30, 2018, there was less than $0.1 million of total unrecognized compensation expense related to grants of stock options that is expected to be recognized over a weighted-average period of 0.7 years.
Restricted Stock Units
Stock-based compensation expense related to restricted stock units is based on the fair value of the Company’s stock price on the date of grant and is amortized over the vesting period, generally between 1 to 4 years.
9
The following is a summary of non-vested restricted stock units granted (in thousands,
except grant date fair value data):
|
Six-Month Period
|
|
|
Ended June 30, 2018
|
|
|
Number
Granted
|
|
|
Weighted-Average
Fair
Value
|
|
Restricted stock units
|
|
120
|
|
|
$
|
4.00
|
|
As of June 30, 2018, there was approximately $4.9 million of total unrecognized compensation expense related to grants of restricted stock units that is expected to be recognized over a weighted-average period of 1.4 years.
Income (Loss) Per Share
The following table illustrates the reconciliation of the basic and diluted income (loss) per share computations required by Accounting Standards Codification (“ASC”) Topic 260-10, “Earnings per Share” (in thousands, except share and per share data):
|
Three-Month Period
|
|
|
Six-Month Period
|
|
|
Ended June 30,
|
|
|
Ended June 30,
|
|
|
2018
|
|
|
2017
|
|
|
2018
|
|
|
2017
|
|
Basic earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
$
|
4,840
|
|
|
$
|
3,495
|
|
|
$
|
3,033
|
|
|
$
|
6,113
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding
|
|
88,959,935
|
|
|
|
90,354,982
|
|
|
|
89,635,759
|
|
|
|
90,296,057
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share
|
$
|
0.05
|
|
|
$
|
0.04
|
|
|
$
|
0.03
|
|
|
$
|
0.07
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
$
|
4,840
|
|
|
$
|
3,495
|
|
|
$
|
3,033
|
|
|
$
|
6,113
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding
|
|
88,959,935
|
|
|
|
90,354,982
|
|
|
|
89,635,759
|
|
|
|
90,296,057
|
|
Dilutive securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock options and restricted stock units
|
|
1,062,014
|
|
|
|
1,678,129
|
|
|
|
1,169,327
|
|
|
|
1,601,093
|
|
Diluted shares outstanding
|
|
90,021,949
|
|
|
|
92,033,111
|
|
|
|
90,805,086
|
|
|
|
91,897,150
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share
|
$
|
0.05
|
|
|
$
|
0.04
|
|
|
$
|
0.03
|
|
|
$
|
0.07
|
|
Basic income (loss) per share is computed as net income (loss) divided by the weighted average number of shares outstanding for the period. Diluted income (loss) per share reflects the potential dilution, if any, that could occur from shares issuable through stock options and restricted stock awards.
For the three- and six-month periods ended June 30, 2018, a total of 242,735 and 139,468 shares of dilutive securities, respectively, were not included in the computation of diluted income per share because the exercise prices of the dilutive securities were greater than the average market price of the common shares.
10
For
the three- and six-m
onth
period ended
June 30, 2017
, a total of 30,584 and 16,880 shares of dilutive securities, respectiv
ely, were not included in the computation of diluted income per share because the exercise prices of the dilutive securities were greater than the average market price of the common shares
.
Treasury Stock
Treasury stock is included as a deduction from equity in the Stockholders’ Equity section of the consolidated balance sheets.
On July 13, 2017, the
Board of Directors approved a share repurchase of up to $15.0 million of the Company’s outstanding common stock.
On April 11, 2018, the
Board of Directors approved the repurchase of up to an additional $15.0 million of the Company’s Class A common stock, for a total repurchase authorization of up to $30.0 million. Under the share repurchase program, the Company is authorized to purchase shares from time to time through open market purchases or negotiated purchases, subject to market conditions and other factors
. The share repurchase program may be suspended or discontinued at any time without prior notice.
The Company repurchased 1.1 million shares of Class A common stock at an average price of $4.81, for an aggregate purchase price of approximately $5.3 million, during the three-month period ended June 30, 2018. As of June 30, 2018, the Company repurchased a total of approximately 2.5 million shares of Class A common stock for aggregate purchase price of approximately $13.0 million, or an average price per share of $5.08, since the beginning of the share repurchase program. All such repurchased shares were retired as of June 30, 2018.
2017 Credit Facility
On November 30, 2017 (the “Closing Date”), the Company entered into its 2017 Credit Facility pursuant to the 2017 Credit Agreement. The 2017 Credit Facility consists of a $300.0 million senior secured Term Loan B Facility (the “Term Loan B Facility”), which was drawn in full on the Closing Date. In addition, the 2017 Credit Facility provides that the Company may increase the aggregate principal amount of the 2017 Credit Facility by up to an additional $100.0 million plus the amount that would result in its first lien net leverage ratio (as such term is used in the 2017 Credit Agreement) not exceeding 4.0 to 1.0, subject to satisfying certain conditions.
Borrowings under the Term Loan B Facility were used on the Closing Date to (a) repay in full all of the Company’s and its subsidiaries’ outstanding obligations under the Company’s previous credit facility (“2013 Credit Facility”) and to terminate the agreement governing the 2013 Credit Facility (“2013 Credit Agreement”), (b) pay fees and expenses in connection with the 2017 Credit Facility, and (c) for general corporate purposes.
The 2017 Credit Facility is guaranteed on a senior secured basis by certain of its existing and future wholly-owned domestic subsidiaries, and is secured on a first priority basis by the Company’s and those subsidiaries’ assets.
The Company’s borrowings under the 2017 Credit Facility bear interest on the outstanding principal amount thereof from the date when made at a rate per annum equal to either: (i) the Eurodollar Rate (as defined in the 2017 Credit Agreement) plus 2.75%; or (ii) the Base Rate (as defined in the 2017 Credit Agreement) plus 1.75%.
The Term Loan B Facility expires on November 30, 2024 (the “Maturity Date”).
The amounts outstanding under the 2017 Credit Facility may be prepaid at the Company’s option without premium or penalty, provided that certain limitations are observed, and subject to customary breakage fees in connection with the prepayment of a Eurodollar rate loan. The principal amount of the Term Loan B Facility shall be paid in installments on the dates and in the respective amounts set forth in the 2017 Credit Agreement, with the final balance due on the Maturity Date.
Subject to certain exceptions, the 2017 Credit Facility contains covenants that limit the ability of the Company and its restricted subsidiaries to, among other things:
|
•
|
incur liens on the Company’s property or assets;
|
|
•
|
make certain investments;
|
|
•
|
incur additional indebtedness;
|
|
•
|
consummate any merger, dissolution, liquidation, consolidation or sale of substantially all assets;
|
|
•
|
dispose of certain assets;
|
|
•
|
make certain restricted payments;
|
11
|
•
|
make certain acquisitions;
|
|
•
|
enter into substantially different lines of business;
|
|
•
|
enter into certain transactions with affiliates;
|
|
•
|
use loan proceeds to purchase or carry margin stock or for any other prohibited purpose;
|
|
•
|
change or amend the terms of the Company’s organizational documents or the organization documents of certain restricted subsidiaries in a materially adverse way to the lenders, or change or amend the terms of certain indebtedness;
|
|
•
|
enter into sale and leaseback transactions;
|
|
•
|
make prepayments of any subordinated indebtedness, subject to certain conditions; and
|
|
•
|
change the Company’s fiscal year, or accounting policies or reporting practices.
|
The 2017 Credit Facility also provides for certain customary events of default, including the following:
|
•
|
default for three (3) business days in the payment of interest on borrowings under the 2017 Credit Facility when due;
|
|
•
|
default in payment when due of the principal amount of borrowings under the 2017 Credit Facility;
|
|
•
|
failure by the Company or any subsidiary to comply with the negative covenants and certain other covenants relating to maintaining the legal existence of the Company and certain of its restricted subsidiaries and compliance with anti-corruption laws;
|
|
•
|
failure by the Company or any subsidiary to comply with any of the other agreements in the 2017 Credit Agreement and related loan documents that continues for thirty (30) days [or ten (10) days in the case of failure to comply with covenants related to inspection rights of the administrative agent and lenders and permitted uses of proceeds from borrowings under the 2017 Credit Facility] after the Company’s officers first become aware of such failure or first receive written notice of such failure from any lender;
|
|
•
|
default in the payment of other indebtedness if the amount of such indebtedness aggregates to $15.0 million or more, or failure to comply with the terms of any agreements related to such indebtedness if the holder or holders of such indebtedness can cause such indebtedness to be declared due and payable;
|
|
•
|
certain events of bankruptcy or insolvency with respect to the Company or any significant subsidiary;
|
|
•
|
final judgment is entered against the Company or any restricted subsidiary in an aggregate amount over $15.0 million, and either enforcement proceedings are commenced by any creditor or there is a period of thirty (30) consecutive days during which the judgment remains unpaid and no stay is in effect;
|
|
•
|
any material provision of any agreement or instrument governing the 2017 Credit Facility ceases to be in full force and effect; and
|
|
•
|
any revocation, termination, substantial and adverse modification, or refusal by final order to renew, any media license, or the requirement (by final non-appealable order) to sell a television or radio station, where any such event or failure is reasonably expected to have a material adverse effect.
|
The Term Loan B Facility does not contain any financial covenants. In connection with the Company entering into the 2017 Credit Agreement, the Company and its restricted subsidiaries also entered into a Security Agreement, pursuant to which the Company and the Credit Parties each granted a first priority security interest in the collateral securing the 2017 Credit Facility for the benefit of the lenders under the 2017 Credit Facility.
Additionally, the 2017 Credit Agreement contains a definition of “Consolidated EBITDA” that excludes revenue related to the Company’s participation in the FCC auction for broadcast spectrum and related expenses, as compared to the definition of “Consolidated Adjusted EBITDA” under the 2013 Credit Agreement which included such items.
The carrying amount of the Term Loan B Facility as of June 30, 2018
was
$294.2 million, net of $3.5 million of unamortized debt issuance costs and original issue discount. The estimated fair value of the Term Loan B Facility as of June 30, 2018
was
$294.8 million. The estimated fair value is based on quoted prices in markets where trading occurs infrequently.
12
Derivative Instruments
Prior to November 28, 2017, the Company used derivatives in the management of interest rate risk with respect to interest expense on variable rate debt. The Company was party to interest rate swap agreements with financial institutions that fixed the variable benchmark component (LIBOR) of its interest rate on a portion of its term loan beginning December 31, 2015. On November 28, 2017, the Company terminated these swap agreements in conjunction with the refinancing of its debt. The Company’s current policy prohibits entering into derivative instruments for speculation or trading purposes.
The carrying amount of the Company’s interest rate swap agreements were recorded at fair value, including consideration of non-performance risk, when material. The fair value of each interest rate swap agreement was determined by using multiple broker quotes, adjusted for non-performance risk, when material, which estimate the future discounted cash flows of any future payments that may be made under such agreements.
Fair Value Measurements
The Company measures certain financial assets and liabilities at fair value on a recurring basis. Fair value is the price the Company would receive to sell an asset or pay to transfer a liability in an orderly transaction with a market participant at the measurement date.
ASC 820, “Fair Value Measurements and Disclosures”, defines and establishes a framework for measuring fair value and expands disclosures about fair value measurements. In accordance with ASC 820, the Company has categorized its financial assets and liabilities, based on the priority of the inputs to the valuation technique, into a three-level fair value hierarchy as set forth below.
Level 1
– Assets and liabilities whose values are based on unadjusted quoted prices for identical assets or liabilities in an active market that the company has the ability to access at the measurement date.
Level 2
– Assets and liabilities whose values are based on quoted prices for similar attributes in active markets; quoted prices in markets where trading occurs infrequently; and inputs other than quoted prices that are observable, either directly or indirectly, for substantially the full term of the asset or liability.
Level 3
– Assets and liabilities whose values are based on prices or valuation techniques that require inputs that are both unobservable and significant to the overall fair value measurement.
If the inputs used to measure the financial instruments fall within different levels of the hierarchy, the categorization is based on the lowest level input that is significant to the fair value measurement of the instrument.
The following table presents the Company’s financial assets and liabilities measured at fair value on a recurring basis in the consolidated balance sheets (in millions):
|
|
June 30, 2018
|
|
|
|
|
Total Fair Value
and Carrying
Value on Balance
|
|
Fair Value Measurement Category
|
|
|
|
|
Sheet
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
Money market account
|
|
$
|
86.9
|
|
$
|
-
|
|
$
|
86.9
|
|
$
|
-
|
|
|
Certificates of deposit
|
|
$
|
8.2
|
|
$
|
-
|
|
$
|
8.2
|
|
$
|
-
|
|
|
Corporate bonds
|
|
$
|
124.2
|
|
$
|
-
|
|
$
|
124.2
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration
|
|
$
|
15.1
|
|
$
|
-
|
|
$
|
-
|
|
$
|
15.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2017
|
|
|
|
|
Total Fair Value
and Carrying
Value on Balance
|
|
Fair Value Measurement Category
|
|
|
|
|
Sheet
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
Contingent consideration
|
|
$
|
15.9
|
|
$
|
-
|
|
$
|
-
|
|
$
|
15.9
|
|
|
13
As of June 30, 2018, the Company held investments in a money market fund, certificates of deposit, and corporate bonds. All certificates of deposit are within the current Federal Deposit Insurance Corporation insurance limits and all corporate bonds are in
vestment grade.
The Company’s available for sale securities are comprised of certificates of deposit and bonds. These securities are valued using quoted prices for similar attributes in active markets (Level 2). Since these investments are classified as available for sale, they are recorded at their fair market value within “Cash and cash equivalents” and “Marketable securities” in the consolidated balance sheet and their unrealized gains or losses are included in “Accumulated other comprehensive income (loss)”.
As of June 30, 2018, the following table summarizes the amortized cost and the unrealized (gains) losses of the available for sale securities (in thousands):
|
|
Certificates of Deposit
|
|
|
Corporate Bonds
|
|
|
|
Amortized Cost
|
|
|
Unrealized (gains)
losses
|
|
|
Amortized Cost
|
|
|
Unrealized (gains)
losses
|
|
Due within a year
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
10,012
|
|
|
$
|
(33
|
)
|
Due after one year through five years
|
|
|
8,282
|
|
|
|
(64
|
)
|
|
|
115,797
|
|
|
|
(1,558
|
)
|
Total
|
|
$
|
8,282
|
|
|
$
|
(64
|
)
|
|
$
|
125,809
|
|
|
$
|
(1,591
|
)
|
The Company periodically reviews its available for sale securities for other-than-temporary impairment. For the three- and six-month periods ended June 30, 2018, the Company did not consider any of its securities to be other-than-temporarily impaired and, accordingly, did not recognize any impairment losses.
Included in interest income for the three- and six-month periods ended June 30, 2018 was interest income related to the Company’s available-for-sale securities of $1.0 and $1.8 million, respectively.
Accumulated Other Comprehensive Income (Loss)
Accumulated
other comprehensive income (loss) includes the cumulative gains and losses of derivative instruments that qualify as cash flow hedges, foreign currency translation adjustments and changes in the fair value of available for sale securities. The following table provides a roll-forward of accumulated other comprehensive income (loss) for the six-month periods ended
June 30, 2018 and 2017 (in millions):
|
2018
|
|
|
2017
|
|
Accumulated other comprehensive income (loss) as of January 1,
|
$
|
(0.1
|
)
|
|
$
|
(3.0
|
)
|
Foreign currency translation (gain) loss
|
|
(0.3
|
)
|
|
|
0.1
|
|
Change in fair value of interest rate swap agreements
|
|
(1.6
|
)
|
|
|
1.4
|
|
Income tax benefit (expense)
|
|
0.4
|
|
|
|
(0.6
|
)
|
Other comprehensive income (loss), net of tax
|
|
(1.5
|
)
|
|
|
0.9
|
|
Accumulated other comprehensive income (loss) as of June 30,
|
$
|
(1.6
|
)
|
|
$
|
(2.1
|
)
|
Foreign Currency
The Company’s reporting currency is the United States dollar. All transactions initiated in foreign currencies are translated into U.S. dollars in accordance with ASC Topic 830, “Foreign Currency Matters” and the related rate fluctuation on transactions is included in “Foreign currency gain (loss)” in the consolidated statements of operations.
For foreign operations with the local currency as the functional currency, assets and liabilities are translated from the local currencies into U.S. dollars at the exchange rate prevailing at the balance sheet date and equity is translated at historical rates. Revenues and expenses are translated at the average exchange rate for the period. Translation adjustments resulting from the process of translating the local currency financial statements into U.S. dollars are included in determining other comprehensive (income) loss.
Cost of Revenue
Cost of revenue related to the Company’s television segment consists primarily of the carrying value of spectrum usage rights that were surrendered in the FCC auction for broadcast spectrum. Cost of revenue related to the Company’s digital segment consists primarily of the costs of online media acquired from third-party publishers.
14
Assets Held For Sale
Assets are classified as held for sale when the carrying value is expected to be recovered through a sale rather than through their continued use and all of the necessary classification criteria have been met. Assets held for sale are recorded at the lower of their carrying value or estimated fair value less selling costs and classified as current assets. Depreciation is not recorded on assets classified as held for sale.
During the second quarter, the Company relocated the operations of two of its television stations in the Palm Springs market and management approved the sale of the vacated building. The building and related improvements met the criteria for classification as assets held for sale and their carrying value is presented separately in the consolidated balance sheet. Assets held for sale are classified as current assets as management believes the sale will be completed within one year.
Recent Accounting Pronouncements
In July 2018, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2018-10,
Codification Improvements to Topic 842, Leases
which addresses several issues related to the application of the new guidance in ASC 842,
Leases
. The guidance clarifies, among other issues, the rate implicit in the lease, impairment of the net investment in the lease, lessee reassessment of lease classification, lessor reassessment of lease term and purchase options, variable payments that depend on an index or rate and certain transition adjustments. The amendments in ASU 2018-10 affect the amendments in ASU 2016-02, which are not yet effective, but for which early adoption upon issuance is permitted. For entities that early adopted Topic 842, the amendments are effective upon issuance of ASU 2018-10, and the transition requirements are the same as those in Topic 842. For entities that have not adopted Topic 842, the effective date and transition requirements will be the same as the effective date and transition requirements in Topic 842. The Company is currently in the process of evaluating the impact of this guidance on its consolidated financial statements.
In July 2018, the FASB issued ASU 2018-09,
Codification Improvements
which does not prescribe any new accounting guidance but instead makes minor improvements and clarifications across nine subtopics of the FASB Accounting Standards Codification based on comments from various stakeholders. The transition and effective date guidance are based on the facts and circumstances of each amendment. Some of the amendments in ASU 2018-09 do not require transition guidance and will be effective upon issuance while others provide for a transition period to adopt as part of the next fiscal year beginning after December 15, 2018. The Company is currently in the process of evaluating the impact of this guidance on its consolidated financial statements.
In June 2018, the FASB issued ASU 2018-07,
Compensation – Stock Compensation (Topic 718): Improvements to Non-employee Share-based Payment Accounting
, which supersedes
Subtopic 505-50, Equity—Equity-Based Payments to Non-Employees
and expands the scope of Topic 718 to include share-based payments issued to nonemployees for goods and services. The amendments also clarify that Topic 718 does not apply to share-based payments used to effectively provide financing to the issuer or awards granted in conjunction with selling goods or services to customers as part of a contract accounted for under Topic 606, Revenue from Contracts with Customers. The amendments in this ASU are effective for public companies for fiscal years beginning after December 15, 2018, including interim periods within that fiscal year. Early adoption is permitted, but no earlier than a company’s adoption date of Topic 606. The Company is currently in the process of evaluating the impact of this guidance on its consolidated financial statements.
In March 2018, the FASB issued ASU 2018-04,
Investments – Debt Securities (Topic 320) and Regulated Operations (Topic 980)
, amendments to SEC Paragraphs pursuant to SEC Staff Accounting Bulletin No. 117 and SEC Release No. 33-9273. The amendments in this update provide guidance about certain amendments made to SEC materials and staff guidance relating to Investments – Debt Securities (Topic 320) and Regulated Operations (Topic 980). The Company is currently evaluating the impact this guidance will have on its consolidated financial statements and related disclosures.
In February 2018, the FASB issued ASU 2018-02,
Income Statement - Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income
. ASU 2018-02 allows a reclassification from accumulated other comprehensive income to retained earnings for stranded tax effects resulting from the 2017 Tax Act and also requires entities to disclose their accounting policy for releasing income tax effects from accumulated other comprehensive income. This update is effective in fiscal years, including interim periods, beginning after December 15, 2018, and early adoption is permitted. This guidance should be applied either in the period of adoption or retrospectively to each period in which the effects of the change in the U.S. federal income tax rate in the 2017 Tax Act is recognized. The Company is currently in the process of evaluating the impact of this guidance on its consolidated financial statements.
In March 2017, the FASB issued ASU 2017-08,
Receivables – Nonrefundable Fees and Other Costs (Subtopic 310-20), Premium Amortization on Purchased Callable Debt Securities
, which shortens the amortization period for certain callable debt
15
securities held a
t a premium. Specifically, the amendments require the premium to be amortized to the earliest call date. The update is effective for annual reporting periods and interim periods within those annual reporting periods beginning after December 15, 2018. Early
adoption is permitted and the modified retrospective transition method should be applied
through a cumulative-effect adjustment directly to retained earnings as of the beginning of the period of adoption
. The Company does not expect the adoption of the AS
U to have a material impact on its consolidated financial statements.
In October 2016, the FASB issued ASU 2016-16,
Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other Than Inventory
which allows entities to recognize the income tax consequences on an intra-entity transfer of an asset other than inventory when the transfer occurs. Current GAAP prohibits the recognition of current and deferred income taxes for an intra-entity asset transfer until the asset has been sold to an outside party. In addition, there has been diversity in the application of the current guidance for transfers of certain intangible and tangible assets. The objective is to reduce complexity in accounting standards. ASU 2016-16 is effective for annual reporting periods beginning after December 15, 2018. Early adoption is permitted, including adoption in an interim period. The Company is currently in the process of evaluating the impact of adoption of the ASU on its consolidated financial statements.
In June 2016, the FASB issued ASU 2016-13,
Financial Instruments – Credit Losses (Topic 326)
that amends current guidance on other-than-temporary impairments of available-for-sale debt securities. This amended standard requires the use of an allowance to record estimated credit losses on these assets when the fair value is below the amortized cost of the asset. This standard also removes the evaluation of the length of time that a security has been in a loss position to avoid recording a credit loss. The update is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. The Company is still assessing the impact this standard will have on its consolidated financial statements and related disclosures.
In February 2016, the FASB issued ASU 2016-02,
Leases (Topic 842,
and subsequent ASU 2018-01
)
which specifies the accounting for leases. For operating leases, ASU 2016-02 requires a lessee to recognize a right-of-use asset and a lease liability, initially measured at the present value of the lease payments, in its balance sheet. The standard also requires a lessee to recognize a single lease cost, calculated so that the cost of the lease is allocated over the lease term, on a generally straight-line basis. ASU 2016-02 is effective for public companies for annual reporting periods, and interim periods within those years beginning after December 15, 2018. Early adoption is permitted. This standard requires adoption based upon a modified retrospective transition approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements, with optional practical expedients. Based on a preliminary assessment, the Company expects that most of its operating lease commitments will be subject to the new guidance and recognized as operating lease liabilities and right–of-use assets upon adoption, resulting in a significant increase in the assets and liabilities on our consolidated balance sheet. The Company is continuing its assessment, which may identify additional impacts this standard will have on its consolidated financial statements and related disclosures.
Newly Adopted Accounting Standards
In March 2018, the FASB issued ASU 2018-05,
Income Taxes (Topic 740), Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin No. 118.
The ASU adds various SEC paragraphs pursuant to the issuance of the December 2017 SEC Staff Accounting Bulletin No. 118,
Income Tax Accounting Implications of the Tax Cuts and Jobs Act
(“SAB 118”), which was effective immediately. The SEC issued SAB 118 to address concerns about reporting entities’ ability to timely comply with the accounting requirements to recognize all of the effects of the 2017 Tax Act in the period of enactment. SAB 118 allows disclosure that timely determination of some or all of the income tax effects from the 2017 Tax Act are incomplete by the due date of the financial statements and if possible to provide a reasonable estimate. The Company has accounted for the tax effects of the 2017 Tax Act under the guidance of SAB 118, on a provisional basis. The Company’s accounting for certain income tax effects is incomplete, but it has determined reasonable estimates for those effects and has recorded provisional amounts in its consolidated financial statements as of June 30, 2018 and December 31, 2017.
In May 2017, the FASB issued ASU 2017-09,
Compensation—Stock Compensation (Topic 718): Scope of Modification Accounting
, to clarify and reduce both (i) diversity in practice and (ii) cost and complexity when applying the guidance in Topic 718, to change the terms and conditions of a share-based payment award. Specifically, an entity would not apply modification accounting if the fair value, vesting conditions, and classification of the awards are the same immediately before and after the modification. ASU 2017-09 is
effective for interim and annual reporting periods beginning after December 15, 2017.
The Company adopted ASU 2017-09 on January 1, 2018. The adoption of ASU 2017-09 did not have a material impact on its financial condition or results of operations, as the Company has not had any modifications to share-based payment awards. However, if the Company does have a modification to an award in the future, it will follow the guidance in ASU 2017-09.
In January 2017, the FASB issued ASU 2017-01
, Business Combinations (Topic 805) - Clarifying the Definition of a Business
to provide a more robust framework to use in determining when a set of assets and activities is considered a business. ASU 2017-01 is effective for interim and annual reporting periods beginning after December 15, 2017. The Company adopted this standard prospectively on January 1, 2018.
16
In August 2016, the FASB issued ASU 2016-15,
Statement
of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments (a consensus of the Emerging Issues Task Force)
which provides specific guidance on eight cash flow classification issues arising from certain cash receipts and cash paym
ents. The Company
adopted this guidance on January 1, 2018 and is required to apply it on a retrospective basis
. There was no material impact on the Company’s consolidated statements of cash flows.
In May 2014, the FASB issued ASU 2014-09,
Revenue from Contracts with Customers (Topic 606)
which amended the existing accounting standards for revenue recognition. ASU 2014-09 establishes principles for recognizing revenue upon the transfer of promised goods or services to customers, in an amount that reflects the expected consideration received in exchange for those goods or services. Subsequently, the FASB has issued the following standards related to ASU 2014-09: ASU 2016-08,
Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations
; ASU 2016-10,
Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing
; ASU 2016-12,
Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients
; and ASU 2016-20,
Technical Corrections and Improvements to Topic 606, Revenue from Contracts with Customers
.
On January 1, 2018, the Company adopted ASC Topic 606 using the modified retrospective method applied to those contracts which were not completed as of January 1, 2018. Results for reporting periods beginning after January 1, 2018 are presented under Topic 606, while prior period amounts are not adjusted and continue to be reported in accordance with our historic accounting under Topic 605.
Opening retained earnings as of January 1, 2018 were not affected as there was no cumulative impact of adopting Topic 606.
United States Tax Reform
On December 22, 2017, the President signed the 2017 Tax Act. The 2017 Tax Act makes broad and complex changes to the United States tax code that affected the Company’s financial results for the year ended December 31, 2017 and may affect financial results for the year ending December 31, 2018 and future years, including, but not limited to, some or all of the following: (1) a reduction of the U.S. federal corporate tax rate from 35% to 21%; (2) a general elimination of U.S. federal income taxes on dividends from foreign subsidiaries; (3) a new provision designed to tax global intangible low-taxed income (“GILTI”); (4) limitations on the deductibility of certain executive compensation; and (5) limitations on the use of Federal Tax Credits to reduce the U.S. income tax liability.
The staff of the SEC issued SAB 118, which provides guidance on accounting for the tax effects of the 2017 Tax Act. SAB 118 provides a measurement period that should not extend beyond one year from the 2017 Tax Act enactment date for the Company to complete the accounting under ASC 740. In accordance with SAB 118, the Company must reflect the income tax effects of those aspects of the Act for which the accounting under ASC 740 is complete. To the extent that accounting for certain income tax effects of the 2017 Tax Act is incomplete but the Company is able to determine a reasonable estimate, it must record a provisional estimate in the financial statements. The Company was able to make a reasonable estimate of the impact of the reduction in the corporate tax rate and no significant provisional items were identified that could result in a material impact to the estimate upon finalization in 2018.
Effective January 1, 2018, the 2017 Tax Act subjects a U.S. corporation to tax on its GILTI. The Company has elected an accounting policy to treat taxes due on the GILTI inclusion as a current period expense. The impact on the effective tax rate for the period ended June 30, 2018 was not significant.
3. REVENUES
Adoption of ASC Topic 606, "Revenue from Contracts with Customers"
Revenue Recognition
Revenues are recognized when control of the promised services is transferred to the Company’s customers, in an amount that reflects the consideration the Company expects to be entitled to in exchange for those services.
Broadcast Advertising.
Television and radio revenue related to the sale of advertising is recognized at the time of broadcast. Broadcast advertising rates are fixed based on each medium’s ability to attract audiences in demographic groups targeted by advertisers and rates can vary based on the time of day and ratings of the programming airing in that day part.
Digital Advertising.
Revenue from digital advertising primarily consists of two types: (1) Display advertisements on websites and mobile applications that are sold based on a cost-per-thousand impressions delivered (typically referred to as “CPM”). These impressions are delivered through the Company’s websites and through third party publishers either through direct relationships with the publishers or through digital advertising exchanges. (2) Performance driven advertising whereby the customer engages the Company to drive consumers to perform an action such as the download of a mobile application, the installation of an application, or the first use of an application (typically referred to cost per action “CPA” or cost per installation “CPI”).
Broadcast and digital advertising revenue is recognized over time in a series as a single performance obligation as the ad, impression or performance advertising is delivered per the insertion order. The Company applies the practical expedient to recognize
17
revenue for each distinct advertising service delivered at the amount the Company has the right to invoice, which corresponds directly to the value a customer has received relative t
o the Company’s performance. Contracts with customers are short term in nature and billing occurs on a monthly basis with payment due in 30 days. Value added taxes collected concurrent with advertising revenue producing activities are excluded from revenue
. Cash payments received prior to services rendered result in deferred revenue, which is then recognized as revenue when the advertising time or space is actually provided.
Retransmission Consent.
The Company generates revenue from retransmission consent agreements that are entered into with multichannel video programming distributors, or MVPDs. The Company grants the MVPDs access to its television station signals so that they may rebroadcast the signals and charge their subscribers for this programming. Payments are received on a monthly basis based on the number of monthly subscribers.
Retransmission revenues are considered licenses of functional intellectual property and are recognized over time utilizing the sale-based or usage-based royalty exception. The Company’s performance obligation is to provide the licensee access to our intellectual property. MVPD subscribers receive and consume the content monthly as the television signal is delivered.
Spectrum Usage Rights.
The Company generates revenue from agreements associated with its television stations’ spectrum usage rights from a variety of sources, including but not limited to agreements with third parties to utilize excess spectrum for the broadcast of their multicast networks; charging fees to accommodate the operations of third parties, including moving channel positions or accepting interference with broadcasting operations; and modifying and/or relinquishing spectrum usage rights while continuing to broadcast through channel sharing or other arrangements.
Revenue generated by spectrum usage rights agreements are recognized over the period of the lease or when we have relinquished all or a portion of our spectrum usage rights for a station or have relinquished our rights to operate a station on the existing channel free from interference.
Other Revenue.
The Company generates other revenues that are related to its broadcast operations which primarily consist of representation fees earned by the Company’s radio national representation firm, talent fees for the Company’s on air personalities, ticket and concession sales for radio events, rent from tenants of the Company’s owned facilities, barter revenue, and revenue generated under joint sales agreements.
In the case of representation fees, the Company does not control the distinct service, the commercial advertisement, prior to delivery and therefore recognizes revenue on a net basis. Similarly for joint service agreements, the Company does not own the station providing the airtime and therefore recognizes revenue on a net basis. In the case of talent fees, the on air personality is an employee of the Company and therefore the Company controls the service provided and recognizes revenue gross with an expense for fees paid to the employee.
Practical Expedients and Exemptions
The Company does not disclose the value of unsatisfied performance obligations when (i) contracts have an original expected length of one year or less, which applies to effectively all advertising contracts, and (ii) variable consideration is a sales-based or usage-based royalty promised in exchange for a license of intellectual property, which applies to retransmission consent revenue.
The Company applies the practical expedient to expense contract acquisition costs, such as sales commissions generated either by internal direct sales employees or through third party advertising agency intermediaries, when incurred because the amortization period is one year or less. These costs are recorded within direct operating expenses.
Disaggregated Revenue
The following table presents our revenues disaggregated by major source for the three- and six-month periods ended (in thousands):
|
Three-Month Period
|
|
|
Six-Month Period
|
|
|
Ended June 30,
|
|
|
Ended June 30,
|
|
|
2018
|
|
|
2017
|
|
|
2018
|
|
|
2017
|
|
Broadcast advertising
|
$
|
41,533
|
|
|
$
|
44,026
|
|
|
$
|
79,242
|
|
|
$
|
86,814
|
|
Digital advertising
|
|
20,558
|
|
|
|
15,582
|
|
|
|
38,802
|
|
|
|
19,663
|
|
Spectrum usage rights
|
|
523
|
|
|
|
-
|
|
|
|
631
|
|
|
|
-
|
|
Retransmission consent
|
|
9,143
|
|
|
|
7,471
|
|
|
|
17,996
|
|
|
|
15,431
|
|
Other
|
|
2,572
|
|
|
|
3,430
|
|
|
|
4,496
|
|
|
|
6,111
|
|
Total revenue
|
$
|
74,329
|
|
|
$
|
70,509
|
|
|
$
|
141,167
|
|
|
$
|
128,019
|
|
18
Contracts are entered into directly with customers or through an advertising agency that represents the customer. Sales of advertising to customers or agencies within a station’s designated market area (“DMA”) are referred to as local
revenue, whereas sales from outside the DMA are referred to as national revenue. The following table further disaggregates the Company’s broadcast advertising revenue by sales channel for the three- and six-month periods ended (in thousands):
|
Three-Month Period
|
|
|
Six-Month Period
|
|
|
Ended June 30,
|
|
|
Ended June 30,
|
|
|
2018
|
|
|
2017
|
|
|
2018
|
|
|
2017
|
|
Local direct
|
$
|
15,315
|
|
|
$
|
17,041
|
|
|
$
|
29,908
|
|
|
$
|
33,544
|
|
Local agency
|
|
7,265
|
|
|
|
7,540
|
|
|
|
14,181
|
|
|
|
14,943
|
|
National agency
|
|
18,953
|
|
|
|
19,445
|
|
|
|
35,153
|
|
|
|
38,327
|
|
Total revenue
|
$
|
41,533
|
|
|
$
|
44,026
|
|
|
$
|
79,242
|
|
|
$
|
86,814
|
|
Deferred Revenues
The Company records deferred revenues when cash payments are received or due in advance of its performance, including amounts which are refundable. The increase in the deferred revenue balance for the six-month period ended June 30, 2018 is primarily driven by cash payments received or due in advance of satisfying the Company’s performance obligations, offset by revenues recognized that were included in the deferred revenue balance as of December 31, 2017.
The Company’s payment terms vary by the type and location of customer and the products or services offered. The term between invoicing and when payment is due is not significant, typically 30 days. For certain customer types, the Company requires payment before the services are delivered to the customer.
(in thousands)
|
December 31, 2017
|
|
Increase
|
|
Decrease *
|
|
June 30, 2018
|
Deferred revenue
|
$
|
1,959
|
|
3,386
|
|
(1,959)
|
|
$
|
3,386
|
*
|
The amount disclosed in the decrease column reflects revenue that has been recorded in the six-month period ended June 30, 2018.
|
4. SEGMENT INFORMATION
The Company’s management has determined that the Company operates in three reportable segments as of June 30, 2018, based upon the type of advertising medium, which segments are television, radio, and digital. The Company’s segments results reflect information presented on the same basis that is used for internal management reporting and it is also how the chief operating decision maker evaluates the business.
Television
The Company owns and/or operates 55 primary television stations located primarily in California, Colorado, Connecticut, Florida, Kansas, Massachusetts, Nevada, New Mexico, Texas and Washington, D.C.
Radio
The Company owns and operates 49 radio stations (38 FM and 11 AM) located primarily in Arizona, California, Colorado, Florida, Nevada, New Mexico and Texas.
The Company owns and operates a national sales representation division, Entravision Solutions, through which the Company sells advertisements and syndicates radio programming to more than 300 stations across the United States.
Digital
The Company owns and operates certain digital assets, offering mobile, digital and other interactive media platforms and services on Internet-connected devices, including local websites and social media, which provide users with news, information and other content.
19
Separate financial data for each of the Company’s operating segments are provided below. Segment operating profit (loss) is defined as operating profit (loss) before corporate expenses and foreign currency (gain) loss. The Company generated 20% and 15% of
its revenue outside the United States during the three-month periods ended June 30, 2018 and 2017, respectively. The Company generated 19% and 15% of its revenue outside the United States during the six-month periods ended June 30, 2018 and 2017, respectiv
ely. The Company evaluates the performance of its operating segments based on the following (in thousands):
|
Three-Month Period
|
|
|
|
|
|
|
Six-Month Period
|
|
|
|
|
|
|
Ended June 30,
|
|
|
%
|
|
|
Ended June 30,
|
|
|
%
|
|
|
2018
|
|
|
2017
|
|
|
Change
|
|
|
2018
|
|
|
2017
|
|
|
Change
|
|
Net revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Television
|
$
|
36,531
|
|
|
$
|
37,764
|
|
|
|
(3
|
)%
|
|
$
|
71,022
|
|
|
$
|
75,474
|
|
|
|
(6
|
)%
|
Radio
|
|
17,240
|
|
|
|
17,163
|
|
|
|
0
|
%
|
|
|
31,343
|
|
|
|
32,882
|
|
|
|
(5
|
)%
|
Digital
|
|
20,558
|
|
|
|
15,582
|
|
|
|
32
|
%
|
|
|
38,802
|
|
|
|
19,663
|
|
|
|
97
|
%
|
Consolidated
|
|
74,329
|
|
|
|
70,509
|
|
|
|
5
|
%
|
|
|
141,167
|
|
|
|
128,019
|
|
|
|
10
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue - digital
|
|
11,384
|
|
|
|
8,762
|
|
|
|
30
|
%
|
|
|
22,009
|
|
|
|
10,514
|
|
|
|
109
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Television
|
|
15,038
|
|
|
|
14,873
|
|
|
|
1
|
%
|
|
|
30,588
|
|
|
|
29,627
|
|
|
|
3
|
%
|
Radio
|
|
10,935
|
|
|
|
11,039
|
|
|
|
(1
|
)%
|
|
|
21,609
|
|
|
|
22,056
|
|
|
|
(2
|
)%
|
Digital
|
|
5,144
|
|
|
|
4,003
|
|
|
|
29
|
%
|
|
|
9,953
|
|
|
|
5,324
|
|
|
|
87
|
%
|
Consolidated
|
|
31,117
|
|
|
|
29,915
|
|
|
|
4
|
%
|
|
|
62,150
|
|
|
|
57,007
|
|
|
|
9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Television
|
|
5,551
|
|
|
|
5,277
|
|
|
|
5
|
%
|
|
|
11,523
|
|
|
|
10,728
|
|
|
|
7
|
%
|
Radio
|
|
4,502
|
|
|
|
4,581
|
|
|
|
(2
|
)%
|
|
|
9,108
|
|
|
|
9,285
|
|
|
|
(2
|
)%
|
Digital
|
|
2,620
|
|
|
|
2,172
|
|
|
|
21
|
%
|
|
|
5,336
|
|
|
|
3,217
|
|
|
|
66
|
%
|
Consolidated
|
|
12,673
|
|
|
|
12,030
|
|
|
|
5
|
%
|
|
|
25,967
|
|
|
|
23,230
|
|
|
|
12
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Television
|
|
2,277
|
|
|
|
2,500
|
|
|
|
(9
|
)%
|
|
|
4,481
|
|
|
|
4,963
|
|
|
|
(10
|
)%
|
Radio
|
|
621
|
|
|
|
662
|
|
|
|
(6
|
)%
|
|
|
1,240
|
|
|
|
1,388
|
|
|
|
(11
|
)%
|
Digital
|
|
1,121
|
|
|
|
1,415
|
|
|
|
(21
|
)%
|
|
|
2,237
|
|
|
|
1,772
|
|
|
|
26
|
%
|
Consolidated
|
|
4,019
|
|
|
|
4,577
|
|
|
|
(12
|
)%
|
|
|
7,958
|
|
|
|
8,123
|
|
|
|
(2
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment operating profit (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Television
|
|
13,665
|
|
|
|
15,114
|
|
|
|
(10
|
)%
|
|
|
24,430
|
|
|
|
30,156
|
|
|
|
(19
|
)%
|
Radio
|
|
1,182
|
|
|
|
881
|
|
|
|
34
|
%
|
|
|
(614
|
)
|
|
|
153
|
|
|
|
(501
|
)%
|
Digital
|
|
289
|
|
|
|
(770
|
)
|
|
|
(138
|
)%
|
|
|
(733
|
)
|
|
|
(1,164
|
)
|
|
|
-37
|
%
|
Consolidated
|
|
15,136
|
|
|
|
15,225
|
|
|
|
(1
|
)%
|
|
|
23,083
|
|
|
|
29,145
|
|
|
|
(21
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate expenses
|
|
6,266
|
|
|
|
5,619
|
|
|
|
12
|
%
|
|
|
12,241
|
|
|
|
11,486
|
|
|
|
7
|
%
|
Change in fair value of contingent consideration
|
|
(913
|
)
|
|
|
-
|
|
|
*
|
|
|
|
1,187
|
|
|
|
-
|
|
|
*
|
|
Foreign currency (gain) loss
|
|
(17
|
)
|
|
|
351
|
|
|
*
|
|
|
|
196
|
|
|
|
351
|
|
|
|
(44
|
)%
|
Operating income (loss)
|
|
9,800
|
|
|
|
9,255
|
|
|
|
6
|
%
|
|
|
9,459
|
|
|
|
17,308
|
|
|
|
(45
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
$
|
(4,001
|
)
|
|
$
|
(3,683
|
)
|
|
|
9
|
%
|
|
$
|
(7,399
|
)
|
|
$
|
(7,328
|
)
|
|
|
1
|
%
|
Interest income
|
|
1,039
|
|
|
|
110
|
|
|
|
845
|
%
|
|
|
1,952
|
|
|
|
219
|
|
|
|
791
|
%
|
Dividend income
|
|
417
|
|
|
|
-
|
|
|
*
|
|
|
|
545
|
|
|
|
-
|
|
|
*
|
|
Other income (loss)
|
|
273
|
|
|
|
-
|
|
|
*
|
|
|
|
295
|
|
|
|
-
|
|
|
*
|
|
Income (loss) before income taxes
|
|
7,528
|
|
|
|
5,682
|
|
|
|
32
|
%
|
|
|
4,852
|
|
|
|
10,199
|
|
|
|
(52
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Television
|
$
|
1,942
|
|
|
$
|
4,985
|
|
|
|
|
|
|
$
|
4,023
|
|
|
$
|
5,952
|
|
|
|
|
|
Radio
|
|
81
|
|
|
|
575
|
|
|
|
|
|
|
|
162
|
|
|
|
843
|
|
|
|
|
|
Digital
|
|
181
|
|
|
|
4
|
|
|
|
|
|
|
|
247
|
|
|
|
13
|
|
|
|
|
|
Consolidated
|
$
|
2,204
|
|
|
$
|
5,564
|
|
|
|
|
|
|
$
|
4,432
|
|
|
$
|
6,808
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
2018
|
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Television
|
|
535,660
|
|
|
|
556,942
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Radio
|
|
123,901
|
|
|
|
126,248
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Digital
|
|
88,986
|
|
|
|
82,777
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
$
|
748,547
|
|
|
$
|
765,967
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20
*
|
Percentage not meaningful.
|
5. COMMITMENTS AND CONTINGENCIES
The Company is subject to various outstanding claims and other legal proceedings that may arise in the ordinary course of business. In the opinion of management, any liability of the Company that may arise out of or with respect to these matters will not materially adversely affect the financial position, results of operations or cash flows of the Company.
6. ACQUISITIONS
KMCC-TV
On January 16, 2018, the Company completed the acquisition of television station KMCC-TV, which serves the Las Vegas, Nevada area, for an aggregate $3.6 million. The transaction was treated as an asset acquisition with the majority of the purchase price recorded in “Intangible assets not subject to amortization” on the Company’s consolidated balance sheet.
SMADEX
On June 11, 2018, the Company completed the acquisition of 100% of the stock of Smadex, S.L. (“Smadex”), a leading mobile programmatic solutions provider and demand-side platform that delivers performance-based solutions and data insights for marketers. The Company acquired Smadex to gain unique technology expertise, broaden its digital solutions offering, enhance its execution of performance campaigns and drive incremental revenues. The transaction was funded from cash on hand for an aggregate cash consideration of $3.6 million, net of $1.2 million of cash acquired.
The following is a summary of the initial purchase price allocation for the Company’s acquisition of Smadex (unaudited; in millions):
Accounts receivable
|
$
|
1.0
|
|
Other current assets
|
|
0.2
|
|
Intangible assets subject to amortization
|
|
2.0
|
|
Goodwill
|
|
3.0
|
|
Current liabilities
|
|
(1.8
|
)
|
Long-term liabilities
|
|
(0.4
|
)
|
Deferred Tax
|
|
(0.4
|
)
|
The fair value of assets acquired includes trade receivables of $1.0 million. The gross amount due under contract is $1.0 million, all of which is expected to be collectible.
During the three- and six-month periods ended June 30, 2018, Smadex generated net revenue and expenses of $0.4 million, which are included in the consolidated statements of operations.
The goodwill, which is not expected to be deductible for tax purposes, is assigned to the digital segment and is attributable to Smadex workforce and expected synergies from combining their operations with those of the Company. The changes in the carrying amount of goodwill for each of the Company’s operating segments for the six-month period ended June 30, 2018 are as follows (in thousands):
|
|
December 31,
|
|
|
|
|
|
|
|
June 30,
|
|
|
|
2017
|
|
|
|
Acquisition
|
|
|
|
2018
|
|
Television
|
$
|
40,549
|
|
|
$
|
-
|
|
|
$
|
40,549
|
|
Digital
|
|
30,008
|
|
|
|
3,009
|
|
|
|
33,017
|
|
Consolidated
|
$
|
70,557
|
|
|
$
|
3,009
|
|
|
$
|
73,566
|
|
The fair value of the acquired intangible assets is provisional pending receipt of the final valuations for those assets.
21
The following unaudited pro forma information for the three- and six-month periods ended June 30, 2018 and 2017, has been
prepared to give effect to the acquisition of Smadex as if the acquisition had occurred on January 1, 2017. This pro forma information does not purport to represent what the actual results of operations of the Company would have been had this acquisition
occurred on such date, nor does it purport to predict the results of operations for future periods.
|
Three-Month Period
|
|
|
Six-Month Period
|
|
|
|
Ended June 30,
|
|
|
Ended June 30,
|
|
|
|
2018
|
|
|
2017
|
|
|
2018
|
|
|
2017
|
|
|
Pro Forma:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
$
|
76,213
|
|
|
$
|
71,787
|
|
|
$
|
145,085
|
|
|
$
|
130,314
|
|
|
Net income (loss)
|
$
|
5,234
|
|
|
$
|
3,538
|
|
|
$
|
3,320
|
|
|
$
|
6,112
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share, basic and diluted
|
$
|
0.06
|
|
|
$
|
0.04
|
|
|
$
|
0.04
|
|
|
$
|
0.07
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding, basic
|
|
88,959,935
|
|
|
|
90,354,982
|
|
|
|
89,635,759
|
|
|
|
90,296,057
|
|
|
Weighted average common shares outstanding, diluted
|
|
90,021,949
|
|
|
|
92,033,111
|
|
|
|
90,805,086
|
|
|
|
91,897,150
|
|
|
The unaudited pro forma information for the six-month periods ended June 30, 2018 and 2017, was adjusted to exclude acquisition fees and costs of $0.4 million in 2018.
7. SIGNIFICANT TRANSACTIONS
Change in Fair Value of Contingent Consideration
On April 4, 2017, the Company completed the acquisition of 100% of the stock of several entities collectively doing business as Headway (“Headway”), a provider of mobile, programmatic, data and performance digital marketing solutions primarily in the United States, Mexico and other markets in Latin America. The acquisition of Headway includes a contingent consideration arrangement that requires additional consideration to be paid by the Company to Headway based upon the achievement of certain annual performance benchmarks over a three-year period. As of June 30, 2018, the Company adjusted the fair value of contingent consideration to $15.1 million, resulting in income of $0.9 million and a loss of $1.2 million for the three- and six-month periods ended June 30, 2018, respectively. These amounts were recorded in “Change in Fair Value of Contingent Consideration” in the Company’s consolidated statement of operations.
22