XML 84 R31.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Acquisitions and Dispositions (Tables)
12 Months Ended
Dec. 31, 2019
Summary of Pro forma Information
The following unaudited pro forma information for the year ended December 31, 2018 assumes that the acquisition of
WXTU-FM
in Philadelphia had occurred on January 1, 2018. This unaudited pro forma information has been prepared based on estimates and assumptions, which management believes are reasonable, and are not necessarily indicative of what would have occurred had the acquisition been completed on January 1, 2018 or of results that may occur in the future.
 
Net revenue
  $ 262,769,627 
Operating income
   42,439,544 
Net income
   16,120,586 
Basic and diluted net income per share
   0.59 
CBS Radio Stations Inc., Entercom Boston LLC and The Entercom Divestiture Trust [Member]  
Schedule of Purchase Price Allocation
The purchase price allocation is summarized as follows:
 
Property and equipment
  $357,734 
FCC license
   27,346,200 
Goodwill
   10,102,183 
Other intangibles
   193,883 
   
 
 
 
   $38,000,000 
   
 
 
 
Schedule of Assumptions Used in Valuation of FCC Licenses
The key assumptions used in the valuation of the FCC licenses are as follows:
 
Revenue growth rates
  
0.6% - 1.3%
Market revenue shares at maturity
  5.4%
Operating income margins at maturity
  30.5%
Discount rate
  9.0%
WDMK-FM [Member]  
Schedule of Purchase Price Allocation
The assets acquired are summarized as follows:
 
Property and equipment
  $432,588 
FCC licenses
   12,891,117 
Other intangibles
   176,295 
   
 
 
 
   $13,500,000