XML 38 R28.htm IDEA: XBRL DOCUMENT
v3.22.1

Acquisitions (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2022
Business Combination and Asset Acquisition [Abstract] |
Summary of net cash consideration for transaction | The following table summarizes the net cash consideration for the ION transaction.
(in thousands) |  |
Total purchase price |  | $ | 2,650,000 |
Plus: Cash acquired |  | 14,493 |
Plus: Working capital |  | 57,755 |
Total transaction gross cash consideration |  | 2,722,248 |
Less: Proceeds from ION stations divested |  | (30,000) |
Total transaction net cash consideration |  | 2,692,248 |
Less: Cash acquired |  | (14,493) |
Total consideration, net of cash acquired |  | $ | 2,677,755 |
Schedule of preliminary fair value of assets acquired and liabilities assumed | The following table summarizes the final fair values of the ION assets acquired and liabilities assumed at the closing date.
(in thousands) |  |
Accounts receivable |  | $ | 135,006 |
Other current assets |  | 25,353 |
Programming rights |  | 169,027 |
Property and equipment |  | 122,520 |
Operating lease right-of-use assets |  | 72,717 |
Other assets |  | 2,295 |
Goodwill |  | 1,796,148 |
Indefinite-lived intangible assets - FCC licenses |  | 424,200 |
Amortizable intangible assets: |  |
INYO affiliation agreement |  | 422,000 |
Other affiliation relationships |  | 22,000 |
Advertiser relationships |  | 143,000 |
Trade names |  | 72,000 |
Accounts payable |  | (9,674) |
Unearned revenue |  | (13,043) |
Accrued expenses |  | (15,814) |
Current portion of programming liabilities |  | (92,721) |
Other current liabilities |  | (24,810) |
Programming liabilities |  | (191,837) |
Deferred tax liabilities |  | (265,291) |
Operating lease liabilities |  | (78,438) |
Other long-term liabilities |  | (36,883) |
Total consideration, net of cash acquired |  | $ | 2,677,755 |
Schedule of pro forma information | Pro forma results of operations, assuming the ION acquisition had taken place at the beginning of 2021, are presented in the following table. The pro forma results do not include Nuvyyo, as the impact of this acquisition, individually or in the aggregate, is not material to prior year results of operations. The pro forma information includes the historical results of operations of Scripps and ION (excluding the results of the divested stations sold to INYO), as well as adjustments for additional depreciation and amortization of the assets acquired, additional interest expense related to the financing of the transactions and other transactional adjustments. The pro forma results do not include efficiencies, cost reductions or synergies expected to result from the acquisition, or retrospective fair value adjustments to the warrant. The unaudited pro forma financial information is not necessarily indicative of the results that actually would have occurred had the acquisition been completed at the beginning of the period.
|  | Three Months Ended March 31,
(in thousands, except per share data) (unaudited) |  | 2021
Operating revenues |  | $ | 547,643 |
Net income attributable to Scripps shareholders |  | 13,009 |
Net income per share: |  |
Basic |  | $ | 0.15 |
Diluted |  | 0.15 |

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(3) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationAndAssetAcquisitionAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of a material business combination completed during the period, including background, timing, and recognized assets and liabilities. This table does not include leveraged buyouts. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1486-128463 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=123413009&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration