XML 36 R20.htm IDEA: XBRL DOCUMENT
v3.22.4

Goodwill and Other Intangible Assets | 12 Months Ended
--- | ---
Dec. 31, 2022
Goodwill and Intangible Assets Disclosure [Abstract] |
Goodwill and Other Intangible Assets | Goodwill and Other Intangible Assets Goodwill by business segment was as follows:
(in thousands) |  | Local Media |  | Scripps Networks |  | Other |  | Total
Gross balance as of December 31, 2019 |  | $ | 1,143,859 |  |  | $ | 232,742 |  |  | $ | 85,992 |  |  | $ | 1,462,593 |
Accumulated impairment losses |  | (216,914) |  |  | (21,000) |  |  | — |  |  | (237,914) |
Net balance as of December 31, 2019 |  | 926,945 |  |  | 211,742 |  |  | 85,992 |  |  | 1,224,679 |
Television stations acquisitions adjustments |  | 2,500 |  |  | — |  |  | — |  |  | 2,500 |
KCDO acquisition |  | 1,679 |  |  | — |  |  | — |  |  | 1,679 |
Sale of WPIX |  | (24,997) |  |  | — |  |  | — |  |  | (24,997) |
Sale of Weathersphere |  | (633) |  |  | — |  |  | — |  |  | (633) |
Omny acquisition adjustment |  | — |  |  | — |  |  | (16) |  |  | (16) |
Balance as of December 31, 2020 |  | $ | 905,494 |  |  | $ | 211,742 |  |  | $ | 85,976 |  |  | $ | 1,203,212 |
Gross balance as of December 31, 2020 |  | $ | 1,122,408 |  |  | $ | 232,742 |  |  | $ | 85,976 |  |  | $ | 1,441,126 |
Accumulated impairment losses |  | (216,914) |  |  | (21,000) |  |  | — |  |  | (237,914) |
Net balance as of December 31, 2020 |  | 905,494 |  |  | 211,742 |  |  | 85,976 |  |  | 1,203,212 |
ION acquisition |  | — |  |  | 1,796,148 |  |  | — |  |  | 1,796,148 |
Sale of Triton |  | — |  |  | — |  |  | (85,976) |  |  | (85,976) |
Balance as of December 31, 2021 |  | $ | 905,494 |  |  | $ | 2,007,890 |  |  | $ | — |  |  | $ | 2,913,384 |
Gross balance as of December 31, 2021 |  | $ | 1,122,408 |  |  | $ | 2,028,890 |  |  | $ | — |  |  | $ | 3,151,298 |
Accumulated impairment losses |  | (216,914) |  |  | (21,000) |  |  | — |  |  | (237,914) |
Net balance as of December 31, 2021 |  | 905,494 |  |  | 2,007,890 |  |  | — |  |  | 2,913,384 |
Nuvyyo acquisition |  | — |  |  | — |  |  | 7,190 |  |  | 7,190 |
Balance as of December 31, 2022 |  | $ | 905,494 |  |  | $ | 2,007,890 |  |  | $ | 7,190 |  |  | $ | 2,920,574 |
Gross balance as of December 31, 2022 |  | $ | 1,122,408 |  |  | $ | 2,028,890 |  |  | $ | 7,190 |  |  | $ | 3,158,488 |
Accumulated impairment losses |  | (216,914) |  |  | (21,000) |  |  | — |  |  | (237,914) |
Net balance as of December 31, 2022 |  | $ | 905,494 |  |  | $ | 2,007,890 |  |  | $ | 7,190 |  |  | $ | 2,920,574 |
Other intangible assets consisted of the following:
|  | As of December 31,
(in thousands) |  | 2022 |  | 2021
Amortizable intangible assets: |  |  |  |
Carrying amount: |  |  |  |
Television network affiliation relationships |  | $ | 1,060,244 |  |  | $ | 1,060,244 |
Customer lists and advertiser relationships |  | 220,997 |  |  | 217,400 |
Other |  | 136,100 |  |  | 130,265 |
Total carrying amount |  | 1,417,341 |  |  | 1,407,909 |
Accumulated amortization: |  |  |  |
Television network affiliation relationships |  | (222,092) |  |  | (168,021) |
Customer lists and advertiser relationships |  | (106,654) |  |  | (77,711) |
Other |  | (47,156) |  |  | (32,881) |
Total accumulated amortization |  | (375,902) |  |  | (278,613) |
Net amortizable intangible assets |  | 1,041,439 |  |  | 1,129,296 |
Indefinite-lived intangible assets — FCC licenses |  | 779,815 |  |  | 781,015 |
Total other intangible assets |  | $ | 1,821,254 |  |  | $ | 1,910,311 |
Estimated amortization expense of intangible assets for each of the next five years is $94.1 million in 2023, $92.7 million in 2024, $89.6 million in 2025, $86.1 million in 2026, $83.2 million in 2027 and $595.7 million in later years. Goodwill and indefinite-lived intangible assets are tested for impairment annually and any time events occur or conditions change that would indicate it is more likely than not the fair value of a reporting unit, or respective indefinite-lived intangible assets, is below its carrying value. Such indicators of impairment include, but are not limited to, changes in business climate or other factors resulting in low cash flow related to such assets. We determine fair values using market data, appraised values and discounted cash flow analyses. The use of a discounted cash flow analysis requires significant judgment to estimate the future cash flows derived from the business and the period of time over which those cash flows will occur, as well as to determine an appropriate discount rate. The determination of the discount rate is based on a cost of capital model, using a risk-free rate, adjusted by a stock-beta adjusted risk premium and a size premium. While we believe the estimates and judgments used in determining the fair values were appropriate, different assumptions with respect to future cash flows, long-term growth rates and discount rates, could produce different estimates of fair value. If the fair value of a reporting unit, or respective FCC license, is less than its carrying value, then an impairment exists and an impairment charge is recorded.

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

X
- Definition The entire disclosure for goodwill and intangible assets. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -URI https://asc.fasb.org/topic&trid=2144416 + Details
Name: | us-gaap_GoodwillAndIntangibleAssetsDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration