10-K Filing

GRAY MEDIA, INC CIK: 43196 FY 2012

Filing Information

Form Type	10-K
Accession Number	`0001437749-13-002311`
Period End Date	20121231
Filing Date	20130305
Fiscal Year	2012
Fiscal Period	FY
XBRL Instance	gtn-20121231.xml

Filing Contents

This filing contains the following financial statements:

Balance Sheet 92 Income Statement 108 Cash Flow Statement 123 Stockholders Equity 34 Comprehensive Income 27

Balance Sheet 92 line items

Line Item	Tag	Value	Unit	Period
Allowance for doubtful accounts (in Dollars)	`AllowanceForDoubtfulAccountsReceivableCurrent`	$2.06M	USD	Point-in-time
Allowance for doubtful accounts (in Dollars)	`AllowanceForDoubtfulAccountsReceivableCurrent`	$2.31M	USD	Point-in-time
Series D perpetual preferred stock, par value (in Dollars per share)	`TemporaryEquityParOrStatedValuePerShare`	-	USD	Point-in-time
Series D perpetual preferred stock, par value (in Dollars per share)	`TemporaryEquityParOrStatedValuePerShare`	-	USD	Point-in-time
Cash	`CashAndCashEquivalentsAtCarryingValue`	$16.00M	USD	Point-in-time
Series D perpetual preferred stock, designated shares	`TemporaryEquitySharesAuthorized`	1,000.00	shares	Point-in-time
Cash	`CashAndCashEquivalentsAtCarryingValue`	$5.19M	USD	Point-in-time
Cash	`CashAndCashEquivalentsAtCarryingValue`	$11.07M	USD	Point-in-time
Series D perpetual preferred stock, designated shares	`TemporaryEquitySharesAuthorized`	1,000.00	shares	Point-in-time
Cash	`CashAndCashEquivalentsAtCarryingValue`	$5.43M	USD	Point-in-time
Accounts receivable, less allowance for doubtful accounts of $2,064 and $2,314, respectively	`AccountsReceivableNetCurrent`	$62.09M	USD	Point-in-time
Accounts receivable, less allowance for doubtful accounts of $2,064 and $2,314, respectively	`AccountsReceivableNetCurrent`	$62.47M	USD	Point-in-time
Series D perpetual preferred stock, shares issued	`TemporaryEquitySharesIssued`	1,000.00	shares	Point-in-time
Series D perpetual preferred stock, shares issued	`TemporaryEquitySharesIssued`	259.21	shares	Point-in-time
Series D perpetual preferred stock, shares issued	`TemporaryEquitySharesIssued`	0.00	shares	Point-in-time
Series D perpetual preferred stock, shares outstanding	`TemporaryEquitySharesOutstanding`	259.21	shares	Point-in-time
Current portion of program broadcast rights, net	`ProgramBroadcastRightsNetCurrent`	$7.46M	USD	Point-in-time
Series D perpetual preferred stock, shares outstanding	`TemporaryEquitySharesOutstanding`	0.00	shares	Point-in-time
Current portion of program broadcast rights, net	`ProgramBroadcastRightsNetCurrent`	$7.36M	USD	Point-in-time
Series D perpetual preferred stock, aggregate liquidation value (in Dollars)	`TemporaryEquityRedemptionValue`	$25.92M	USD	Point-in-time
Series D perpetual preferred stock, aggregate liquidation value (in Dollars)	`TemporaryEquityRedemptionValue`	-	USD	Point-in-time
Deferred tax asset	`DeferredTaxAssetsLiabilitiesNetCurrent`	$2.76M	USD	Point-in-time
Deferred tax asset	`DeferredTaxAssetsLiabilitiesNetCurrent`	$12.55M	USD	Point-in-time
Prepaid and other current assets	`PrepaidExpenseAndOtherAssetsCurrent`	$1.96M	USD	Point-in-time
Prepaid and other current assets	`PrepaidExpenseAndOtherAssetsCurrent`	$2.83M	USD	Point-in-time
Total current assets	`AssetsCurrent`	$96.38M	USD	Point-in-time
Total current assets	`AssetsCurrent`	$79.36M	USD	Point-in-time
Property and equipment, net	`PropertyPlantAndEquipmentNet`	$135.14M	USD	Point-in-time
Property and equipment, net	`PropertyPlantAndEquipmentNet`	$137.10M	USD	Point-in-time
Deferred loan costs, net	`DeferredFinanceCostsNoncurrentNet`	$10.12M	USD	Point-in-time
Deferred loan costs, net	`DeferredFinanceCostsNoncurrentNet`	$11.69M	USD	Point-in-time
Broadcast licenses	`IndefiniteLivedLicenseAgreements`	$819.19M	USD	Point-in-time
Broadcast licenses	`IndefiniteLivedLicenseAgreements`	$818.98M	USD	Point-in-time
Goodwill	`Goodwill`	$170.52M	USD	Point-in-time
Goodwill	`Goodwill`	$170.52M	USD	Point-in-time
Goodwill	`Goodwill`	$170.52M	USD	Point-in-time
Other intangible assets, net	`FiniteLivedIntangibleAssetsNet`	$712.00K	USD	Point-in-time
Other intangible assets, net	`FiniteLivedIntangibleAssetsNet`	$637.00K	USD	Point-in-time
Investment in broadcasting company	`CostMethodInvestments`	$13.60M	USD	Point-in-time
Investment in broadcasting company	`CostMethodInvestments`	$13.60M	USD	Point-in-time
Other	`OtherAssetsNoncurrent`	$3.60M	USD	Point-in-time
Other	`OtherAssetsNoncurrent`	$2.63M	USD	Point-in-time
Total assets	`Assets`	$1.25B	USD	Point-in-time
Total assets	`Assets`	$1.23B	USD	Point-in-time
Accounts payable	`AccountsPayableCurrent`	$2.04M	USD	Point-in-time
Accounts payable	`AccountsPayableCurrent`	$2.38M	USD	Point-in-time
Employee compensation and benefits	`EmployeeRelatedLiabilitiesCurrent`	$9.84M	USD	Point-in-time
Employee compensation and benefits	`EmployeeRelatedLiabilitiesCurrent`	$11.62M	USD	Point-in-time
Accrued interest	`InterestPayableCurrent`	$7.94M	USD	Point-in-time
Accrued interest	`InterestPayableCurrent`	$10.21M	USD	Point-in-time
Accrued network programming fees	`AccruedProfessionalFeesCurrent`	$12.00K	USD	Point-in-time
Accrued network programming fees	`AccruedProfessionalFeesCurrent`	$5.42M	USD	Point-in-time
Other accrued expenses	`AccruedLiabilitiesCurrent`	$6.71M	USD	Point-in-time
Other accrued expenses	`AccruedLiabilitiesCurrent`	$5.08M	USD	Point-in-time
Federal and state income taxes	`AccruedIncomeTaxesCurrent`	$1.91M	USD	Point-in-time
Federal and state income taxes	`AccruedIncomeTaxesCurrent`	$2.79M	USD	Point-in-time
Current portion of program broadcast obligations	`ProgramBroadcastObligationsCurrent`	$9.65M	USD	Point-in-time
Current portion of program broadcast obligations	`ProgramBroadcastObligationsCurrent`	$10.12M	USD	Point-in-time
Deferred revenue	`DeferredRevenueCurrent`	$3.22M	USD	Point-in-time
Deferred revenue	`DeferredRevenueCurrent`	$3.47M	USD	Point-in-time
Current portion of long-term debt	`LongTermDebtCurrent`	$4.82M	USD	Point-in-time
Total current liabilities	`LiabilitiesCurrent`	$49.54M	USD	Point-in-time
Total current liabilities	`LiabilitiesCurrent`	$47.72M	USD	Point-in-time
Long-term debt, less current portion	`LongTermDebtNoncurrent`	$832.87M	USD	Point-in-time
Long-term debt, less current portion	`LongTermDebtNoncurrent`	$827.41M	USD	Point-in-time
Program broadcast obligations, less current portion	`ProgramBroadcastObligationsNoncurrent`	$1.04M	USD	Point-in-time
Program broadcast obligations, less current portion	`ProgramBroadcastObligationsNoncurrent`	$356.00K	USD	Point-in-time
Deferred income taxes	`DeferredTaxLiabilitiesNoncurrent`	$184.44M	USD	Point-in-time
Deferred income taxes	`DeferredTaxLiabilitiesNoncurrent`	$157.83M	USD	Point-in-time
Long-term deferred revenue	`DeferredRevenueNoncurrent`	$450.00K	USD	Point-in-time
Long-term deferred revenue	`DeferredRevenueNoncurrent`	$1.06M	USD	Point-in-time
Long-term accrued dividends	`DividendsPayableCurrentAndNoncurrent`	$13.72M	USD	Point-in-time
Accrued pension costs	`DefinedBenefitPensionPlanLiabilitiesNoncurrent`	$39.05M	USD	Point-in-time
Accrued pension costs	`DefinedBenefitPensionPlanLiabilitiesNoncurrent`	$34.42M	USD	Point-in-time
Other	`OtherLiabilitiesNoncurrent`	$972.00K	USD	Point-in-time
Other	`OtherLiabilitiesNoncurrent`	$1.18M	USD	Point-in-time
Total liabilities	`Liabilities`	$1.09B	USD	Point-in-time
Total liabilities	`Liabilities`	$1.11B	USD	Point-in-time
Series D preferred stock, no par value; cumulative; redeemable; designated 1,000 shares, issued and outstanding 0.00 shares and 259.21 shares, ($0 and $25,921 aggregate liquidation value, respectively)	`TemporaryEquityCarryingAmountAttributableToParent`	-	USD	Point-in-time
Series D preferred stock, no par value; cumulative; redeemable; designated 1,000 shares, issued and outstanding 0.00 shares and 259.21 shares, ($0 and $25,921 aggregate liquidation value, respectively)	`TemporaryEquityCarryingAmountAttributableToParent`	$24.84M	USD	Point-in-time
Accumulated deficit	`RetainedEarningsAccumulatedDeficit`	$-269.29M	USD	Point-in-time
Accumulated deficit	`RetainedEarningsAccumulatedDeficit`	$-293.32M	USD	Point-in-time
Accumulated other comprehensive loss, net of income tax benefit	`AccumulatedOtherComprehensiveIncomeLossNetOfTax`	$-20.17M	USD	Point-in-time
Accumulated other comprehensive loss, net of income tax benefit	`AccumulatedOtherComprehensiveIncomeLossNetOfTax`	$-16.40M	USD	Point-in-time
StockholdersEquityBeforeTreasuryStock	`StockholdersEquityBeforeTreasuryStock`	$206.64M	USD	Point-in-time
StockholdersEquityBeforeTreasuryStock	`StockholdersEquityBeforeTreasuryStock`	$185.47M	USD	Point-in-time
Total stockholders equity	`StockholdersEquity`	$143.94M	USD	Point-in-time
Total stockholders equity	`StockholdersEquity`	$129.41M	USD	Point-in-time
Total stockholders equity	`StockholdersEquity`	$122.95M	USD	Point-in-time
Total stockholders equity	`StockholdersEquity`	$93.62M	USD	Point-in-time
Total liabilities, preferred stock and stockholders equity	`LiabilitiesAndStockholdersEquity`	$1.25B	USD	Point-in-time
Total liabilities, preferred stock and stockholders equity	`LiabilitiesAndStockholdersEquity`	$1.23B	USD	Point-in-time

Income Statement 108 line items

Line Item	Tag	Value	Unit	Period
Revenue (less agency commissions)	`SalesRevenueNet`	$307.13M	USD	Annual
Revenue (less agency commissions)	`SalesRevenueNet`	$84.67M	USD	1 Quarter
Revenue (less agency commissions)	`SalesRevenueNet`	$80.67M	USD	1 Quarter
Revenue (less agency commissions)	`SalesRevenueNet`	$69.74M	USD	1 Quarter
Revenue (less agency commissions)	`SalesRevenueNet`	$76.52M	USD	1 Quarter
Revenue (less agency commissions)	`SalesRevenueNet`	$346.06M	USD	Annual
Revenue (less agency commissions)	`SalesRevenueNet`	$102.88M	USD	1 Quarter
Preferred stock dividends, accretion of issuance cost	`TemporaryEquityAccretionToRedemptionValueAdjustment`	$4.49M	USD	Annual
Revenue (less agency commissions)	`SalesRevenueNet`	$94.69M	USD	1 Quarter
Revenue (less agency commissions)	`SalesRevenueNet`	$404.83M	USD	Annual
Revenue (less agency commissions)	`SalesRevenueNet`	$76.20M	USD	1 Quarter
Revenue (less agency commissions)	`SalesRevenueNet`	$126.59M	USD	1 Quarter
Preferred stock dividends, accretion of issuance cost	`TemporaryEquityAccretionToRedemptionValueAdjustment`	$1.04M	USD	Annual
Preferred stock dividends, accretion of issuance cost	`TemporaryEquityAccretionToRedemptionValueAdjustment`	$1.08M	USD	Annual
Broadcast	`OperatingCostsAndExpenses`	$212.29M	USD	Annual
Broadcast	`OperatingCostsAndExpenses`	$196.35M	USD	Annual
Broadcast	`OperatingCostsAndExpenses`	$194.20M	USD	Annual
Corporate and administrative	`GeneralAndAdministrativeExpense`	$13.54M	USD	Annual
Corporate and administrative	`GeneralAndAdministrativeExpense`	$14.17M	USD	Annual
Corporate and administrative	`GeneralAndAdministrativeExpense`	$15.93M	USD	Annual
Depreciation	`Depreciation`	$30.63M	USD	Annual
Depreciation	`Depreciation`	$23.13M	USD	Annual
Depreciation	`Depreciation`	$26.18M	USD	Annual
Amortization of intangible assets	`AmortizationOfIntangibleAssets`	$479.00K	USD	Annual
Amortization of intangible assets	`AmortizationOfIntangibleAssets`	$125.00K	USD	Annual
Amortization of intangible assets	`AmortizationOfIntangibleAssets`	$75.00K	USD	Annual
Gain on disposals of assets, net	`GainLossOnDispositionOfAssets`	$1.91M	USD	Annual
Gain on disposals of assets, net	`GainLossOnDispositionOfAssets`	$31.00K	USD	Annual
Gain on disposals of assets, net	`GainLossOnDispositionOfAssets`	$2.89M	USD	Annual
Operating expenses	`OperatingExpenses`	$231.78M	USD	Annual
Operating expenses	`OperatingExpenses`	$239.10M	USD	Annual
Operating expenses	`OperatingExpenses`	$251.39M	USD	Annual
Operating income	`OperatingIncomeLoss`	$58.51M	USD	1 Quarter
Operating income	`OperatingIncomeLoss`	$153.44M	USD	Annual
Operating income	`OperatingIncomeLoss`	$75.35M	USD	Annual
Operating income	`OperatingIncomeLoss`	$20.82M	USD	1 Quarter
Operating income	`OperatingIncomeLoss`	$11.51M	USD	1 Quarter
Operating income	`OperatingIncomeLoss`	$33.05M	USD	1 Quarter
Operating income	`OperatingIncomeLoss`	$19.03M	USD	1 Quarter
Operating income	`OperatingIncomeLoss`	$26.59M	USD	1 Quarter
Operating income	`OperatingIncomeLoss`	$41.06M	USD	1 Quarter
Operating income	`OperatingIncomeLoss`	$18.22M	USD	1 Quarter
Operating income	`OperatingIncomeLoss`	$106.96M	USD	Annual
Miscellaneous income, net	`OtherNonoperatingIncomeExpense`	$44.00K	USD	Annual
Miscellaneous income, net	`OtherNonoperatingIncomeExpense`	$2.00K	USD	Annual
Miscellaneous income, net	`OtherNonoperatingIncomeExpense`	$3.00K	USD	Annual
Interest expense	`InterestExpenseDebt`	$61.78M	USD	Annual
Interest expense	`InterestExpenseDebt`	$59.44M	USD	Annual
Interest expense	`InterestExpenseDebt`	$70.05M	USD	Annual
Loss from early extinguishment of debt	`GainsLossesOnExtinguishmentOfDebt`	$-349.00K	USD	Annual
Loss from early extinguishment of debt	`GainsLossesOnExtinguishmentOfDebt`	$-46.68M	USD	Annual
Income before income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments`	$47.32M	USD	Annual
Income before income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments`	$36.61M	USD	Annual
Income before income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments`	$13.57M	USD	Annual
Income tax expense	`IncomeTaxExpenseBenefit`	$19.19M	USD	Annual
Income tax expense	`IncomeTaxExpenseBenefit`	$4.54M	USD	Annual
Income tax expense	`IncomeTaxExpenseBenefit`	$13.45M	USD	Annual
Net income	`NetIncomeLoss`	$7.58M	USD	1 Quarter
Net income	`NetIncomeLoss`	$23.16M	USD	Annual
Net income	`NetIncomeLoss`	$-2.11M	USD	1 Quarter
Net income	`NetIncomeLoss`	$-3.08M	USD	1 Quarter
Net income	`NetIncomeLoss`	$28.13M	USD	Annual
Net income	`NetIncomeLoss`	$9.04M	USD	Annual
Net income	`NetIncomeLoss`	$15.87M	USD	1 Quarter
Net income	`NetIncomeLoss`	$1.98M	USD	1 Quarter
Net income	`NetIncomeLoss`	$2.56M	USD	1 Quarter
Net income	`NetIncomeLoss`	$3.37M	USD	1 Quarter
Net income	`NetIncomeLoss`	$10.99M	USD	1 Quarter
Preferred stock dividends (includes accretion of issuance costs of $1,081, $1,045 and $4,489, respectively)	`TemporaryEquityDividendsAdjustment`	$14.58M	USD	Annual
Preferred stock dividends (includes accretion of issuance costs of $1,081, $1,045 and $4,489, respectively)	`TemporaryEquityDividendsAdjustment`	$7.24M	USD	Annual
Preferred stock dividends (includes accretion of issuance costs of $1,081, $1,045 and $4,489, respectively)	`TemporaryEquityDividendsAdjustment`	$4.09M	USD	Annual
Net income available to common stockholders	`NetIncomeLossAvailableToCommonStockholdersBasic`	$9.81M	USD	1 Quarter
Net income available to common stockholders	`NetIncomeLossAvailableToCommonStockholdersBasic`	$14.64M	USD	1 Quarter
Net income available to common stockholders	`NetIncomeLossAvailableToCommonStockholdersBasic`	$-4.87M	USD	1 Quarter
Net income available to common stockholders	`NetIncomeLossAvailableToCommonStockholdersBasic`	$2.19M	USD	1 Quarter
Net income available to common stockholders	`NetIncomeLossAvailableToCommonStockholdersBasic`	$1.79M	USD	Annual
Net income available to common stockholders	`NetIncomeLossAvailableToCommonStockholdersBasic`	$24.03M	USD	Annual
Net income available to common stockholders	`NetIncomeLossAvailableToCommonStockholdersBasic`	$771.00K	USD	1 Quarter
Net income available to common stockholders	`NetIncomeLossAvailableToCommonStockholdersBasic`	$5.87M	USD	1 Quarter
Net income available to common stockholders	`NetIncomeLossAvailableToCommonStockholdersBasic`	$-2.61M	USD	1 Quarter
Net income available to common stockholders	`NetIncomeLossAvailableToCommonStockholdersBasic`	$27.00K	USD	1 Quarter
Net income available to common stockholders	`NetIncomeLossAvailableToCommonStockholdersBasic`	$8.58M	USD	Annual
Net income available to common stockholders (in Dollars per share)	`EarningsPerShareBasic`	$0.03	USD	Annual
Net income available to common stockholders (in Dollars per share)	`EarningsPerShareBasic`	$-0.05	USD	1 Quarter
Net income available to common stockholders (in Dollars per share)	`EarningsPerShareBasic`	$0.16	USD	Annual
Net income available to common stockholders (in Dollars per share)	`EarningsPerShareBasic`	$0.26	USD	1 Quarter
Net income available to common stockholders (in Dollars per share)	`EarningsPerShareBasic`	$0.42	USD	Annual
Net income available to common stockholders (in Dollars per share)	`EarningsPerShareBasic`	$-0.09	USD	1 Quarter
Net income available to common stockholders (in Dollars per share)	`EarningsPerShareBasic`	$0.01	USD	1 Quarter
Net income available to common stockholders (in Dollars per share)	`EarningsPerShareBasic`	$0.17	USD	1 Quarter
Net income available to common stockholders (in Dollars per share)	`EarningsPerShareBasic`	$0.10	USD	1 Quarter
Net income available to common stockholders (in Dollars per share)	`EarningsPerShareBasic`	$0.04	USD	1 Quarter
Weighted average shares outstanding (in Shares)	`WeightedAverageNumberOfSharesOutstandingBasic`	57.17M	shares	Annual
Weighted average shares outstanding (in Shares)	`WeightedAverageNumberOfSharesOutstandingBasic`	54.32M	shares	Annual
Weighted average shares outstanding (in Shares)	`WeightedAverageNumberOfSharesOutstandingBasic`	57.12M	shares	Annual
Net income available to common stockholders (in Dollars per share)	`EarningsPerShareDiluted`	$0.17	USD	1 Quarter
Net income available to common stockholders (in Dollars per share)	`EarningsPerShareDiluted`	$0.10	USD	1 Quarter
Net income available to common stockholders (in Dollars per share)	`EarningsPerShareDiluted`	$0.42	USD	Annual
Net income available to common stockholders (in Dollars per share)	`EarningsPerShareDiluted`	$0.04	USD	1 Quarter
Net income available to common stockholders (in Dollars per share)	`EarningsPerShareDiluted`	$-0.09	USD	1 Quarter
Net income available to common stockholders (in Dollars per share)	`EarningsPerShareDiluted`	$0.03	USD	Annual
Net income available to common stockholders (in Dollars per share)	`EarningsPerShareDiluted`	$0.01	USD	1 Quarter
Net income available to common stockholders (in Dollars per share)	`EarningsPerShareDiluted`	$0.16	USD	Annual
Net income available to common stockholders (in Dollars per share)	`EarningsPerShareDiluted`	$0.26	USD	1 Quarter
Net income available to common stockholders (in Dollars per share)	`EarningsPerShareDiluted`	$-0.05	USD	1 Quarter
Weighted average shares outstanding (in Shares)	`WeightedAverageNumberOfDilutedSharesOutstanding`	57.12M	shares	Annual
Weighted average shares outstanding (in Shares)	`WeightedAverageNumberOfDilutedSharesOutstanding`	57.26M	shares	Annual
Weighted average shares outstanding (in Shares)	`WeightedAverageNumberOfDilutedSharesOutstanding`	54.32M	shares	Annual

Cash Flow Statement 123 line items

Line Item	Tag	Value	Unit	Period
Net income	`NetIncomeLoss`	$7.58M	USD	1 Quarter
Net income	`NetIncomeLoss`	$23.16M	USD	Annual
Net income	`NetIncomeLoss`	$-2.11M	USD	1 Quarter
Net income	`NetIncomeLoss`	$-3.08M	USD	1 Quarter
Net income	`NetIncomeLoss`	$28.13M	USD	Annual
Net income	`NetIncomeLoss`	$9.04M	USD	Annual
Net income	`NetIncomeLoss`	$15.87M	USD	1 Quarter
Net income	`NetIncomeLoss`	$1.98M	USD	1 Quarter
Net income	`NetIncomeLoss`	$2.56M	USD	1 Quarter
Net income	`NetIncomeLoss`	$3.37M	USD	1 Quarter
Net income	`NetIncomeLoss`	$10.99M	USD	1 Quarter
Depreciation	`Depreciation`	$30.63M	USD	Annual
Depreciation	`Depreciation`	$23.13M	USD	Annual
Depreciation	`Depreciation`	$26.18M	USD	Annual
Amortization of intangible assets	`AmortizationOfIntangibleAssets`	$479.00K	USD	Annual
Amortization of intangible assets	`AmortizationOfIntangibleAssets`	$125.00K	USD	Annual
Amortization of intangible assets	`AmortizationOfIntangibleAssets`	$75.00K	USD	Annual
Amortization of deferred loan costs	`AmortizationOfFinancingCosts`	$2.05M	USD	Annual
Amortization of deferred loan costs	`AmortizationOfFinancingCosts`	$2.72M	USD	Annual
Amortization of deferred loan costs	`AmortizationOfFinancingCosts`	$2.94M	USD	Annual
Amortization of original issue discount related to long-term debt	`AmortizationOfDebtDiscountPremium`	$1.13M	USD	Annual
Amortization of original issue discount related to long-term debt	`AmortizationOfDebtDiscountPremium`	$902.00K	USD	Annual
Amortization of original issue discount related to long-term debt	`AmortizationOfDebtDiscountPremium`	$1.35M	USD	Annual
Amortization of restricted stock and stock option awards	`ShareBasedCompensation`	$332.00K	USD	Annual
Amortization of restricted stock and stock option awards	`ShareBasedCompensation`	$136.00K	USD	Annual
Amortization of restricted stock and stock option awards	`ShareBasedCompensation`	$878.00K	USD	Annual
Loss from early extinguishment of debt	`NonCashGainLossFromEarlyExtinguishmentOfDebt`	$12.66M	USD	Annual
Loss from early extinguishment of debt	`NonCashGainLossFromEarlyExtinguishmentOfDebt`	$349.00K	USD	Annual
(Payment) accrual of long-term accrued facility fee, net	`PaymentOfLongTermFacilityFeeNetOfAccrual`	$-18.31M	USD	Annual
Amortization of program broadcast rights	`AmortizationOfProgramBroadcastRights`	$15.41M	USD	Annual
Amortization of program broadcast rights	`AmortizationOfProgramBroadcastRights`	$11.08M	USD	Annual
Amortization of program broadcast rights	`AmortizationOfProgramBroadcastRights`	$13.48M	USD	Annual
Payments on program broadcast obligations	`PaymentsOnProgramBroadcastObligations`	$-15.91M	USD	Annual
Payments on program broadcast obligations	`PaymentsOnProgramBroadcastObligations`	$-15.47M	USD	Annual
Payments on program broadcast obligations	`PaymentsOnProgramBroadcastObligations`	$-11.84M	USD	Annual
Common stock contributed to 401(k) Plan	`StockIssuedDuringPeriodValueEmployeeBenefitPlan`	$26.00K	USD	Annual
Common stock contributed to 401(k) Plan	`StockIssuedDuringPeriodValueEmployeeBenefitPlan`	$30.00K	USD	Annual
Common stock contributed to 401(k) Plan	`StockIssuedDuringPeriodValueEmployeeBenefitPlan`	$29.00K	USD	Annual
Deferred revenue, network compensation	`DeferredRevenueNetworkCompensation`	$-758.00K	USD	Annual
Deferred revenue, network compensation	`DeferredRevenueNetworkCompensation`	$-687.00K	USD	Annual
Deferred revenue, network compensation	`DeferredRevenueNetworkCompensation`	$-938.00K	USD	Annual
Deferred income taxes	`DeferredIncomeTaxExpenseBenefit`	$19.23M	USD	Annual
Deferred income taxes	`DeferredIncomeTaxExpenseBenefit`	$5.08M	USD	Annual
Deferred income taxes	`DeferredIncomeTaxExpenseBenefit`	$13.91M	USD	Annual
Gain on disposals of assets, net	`GainLossOnDispositionOfAssets`	$1.91M	USD	Annual
Gain on disposals of assets, net	`GainLossOnDispositionOfAssets`	$31.00K	USD	Annual
Gain on disposals of assets, net	`GainLossOnDispositionOfAssets`	$2.89M	USD	Annual
Other	`OtherNoncashIncomeExpense`	$319.00K	USD	Annual
Other	`OtherNoncashIncomeExpense`	$1.81M	USD	Annual
Other	`OtherNoncashIncomeExpense`	$-1.81M	USD	Annual
Accounts receivable	`IncreaseDecreaseInReceivables`	$389.00K	USD	Annual
Accounts receivable	`IncreaseDecreaseInReceivables`	$7.31M	USD	Annual
Accounts receivable	`IncreaseDecreaseInReceivables`	$-2.40M	USD	Annual
Other current assets	`IncreaseDecreaseInOtherOperatingAssets`	$-934.00K	USD	Annual
Other current assets	`IncreaseDecreaseInOtherOperatingAssets`	$111.00K	USD	Annual
Other current assets	`IncreaseDecreaseInOtherOperatingAssets`	$372.00K	USD	Annual
Accounts payable	`IncreaseDecreaseInAccountsPayable`	$-3.67M	USD	Annual
Accounts payable	`IncreaseDecreaseInAccountsPayable`	$274.00K	USD	Annual
Accounts payable	`IncreaseDecreaseInAccountsPayable`	$-438.00K	USD	Annual
Employee compensation, benefits and pension costs	`IncreaseDecreaseInEmployeeRelatedLiabilities`	$-743.00K	USD	Annual
Employee compensation, benefits and pension costs	`IncreaseDecreaseInEmployeeRelatedLiabilities`	$2.69M	USD	Annual
Employee compensation, benefits and pension costs	`IncreaseDecreaseInEmployeeRelatedLiabilities`	$-1.77M	USD	Annual
Accrued network fees and other expenses	`IncreaseDecreaseInAccruedLiabilities`	$5.72M	USD	Annual
Accrued network fees and other expenses	`IncreaseDecreaseInAccruedLiabilities`	$191.00K	USD	Annual
Accrued network fees and other expenses	`IncreaseDecreaseInAccruedLiabilities`	$-750.00K	USD	Annual
Accrued interest	`IncreaseDecreaseInInterestPayableNet`	$-5.70M	USD	Annual
Accrued interest	`IncreaseDecreaseInInterestPayableNet`	$108.00K	USD	Annual
Accrued interest	`IncreaseDecreaseInInterestPayableNet`	$2.27M	USD	Annual
Income taxes payable	`IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable`	$-1.01M	USD	Annual
Income taxes payable	`IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable`	$-883.00K	USD	Annual
Income taxes payable	`IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable`	$-404.00K	USD	Annual
Deferred revenue, current portion	`IncreaseDecreaseInDeferredRevenueAndCustomerAdvancesAndDeposits`	$-485.00K	USD	Annual
Deferred revenue, current portion	`IncreaseDecreaseInDeferredRevenueAndCustomerAdvancesAndDeposits`	$-977.00K	USD	Annual
Deferred revenue, current portion	`IncreaseDecreaseInDeferredRevenueAndCustomerAdvancesAndDeposits`	$-176.00K	USD	Annual
Net cash provided by operating activities	`NetCashProvidedByUsedInOperatingActivities`	$38.17M	USD	Annual
Net cash provided by operating activities	`NetCashProvidedByUsedInOperatingActivities`	$89.37M	USD	Annual
Net cash provided by operating activities	`NetCashProvidedByUsedInOperatingActivities`	$38.13M	USD	Annual
Purchases of property and equipment	`PaymentsToAcquirePropertyPlantAndEquipment`	$24.27M	USD	Annual
Purchases of property and equipment	`PaymentsToAcquirePropertyPlantAndEquipment`	$24.52M	USD	Annual
Purchases of property and equipment	`PaymentsToAcquirePropertyPlantAndEquipment`	$19.39M	USD	Annual
Proceeds from asset sales	`ProceedsFromSaleOfPropertyPlantAndEquipment`	$1.59M	USD	Annual
Proceeds from asset sales	`ProceedsFromSaleOfPropertyPlantAndEquipment`	$3.32M	USD	Annual
Proceeds from asset sales	`ProceedsFromSaleOfPropertyPlantAndEquipment`	$284.00K	USD	Annual
Equipment transactions related to spectrum reallocation, net	`PaymentsForProceedsFromEquipmentTransactionsRelatedToSpectrumReallocation`	$-278.00K	USD	Annual
Payments on acquisition related liabilities	`PaymentsOnAcquisitionRelatedLiabilities`	$670.00K	USD	Annual
Payments on acquisition related liabilities	`PaymentsOnAcquisitionRelatedLiabilities`	$129.00K	USD	Annual
Payments on acquisition related liabilities	`PaymentsOnAcquisitionRelatedLiabilities`	$587.00K	USD	Annual
Other	`PaymentsForProceedsFromOtherInvestingActivities`	$332.00K	USD	Annual
Other	`PaymentsForProceedsFromOtherInvestingActivities`	$240.00K	USD	Annual
Other	`PaymentsForProceedsFromOtherInvestingActivities`	$3.00K	USD	Annual
Net cash used in investing activities	`NetCashProvidedByUsedInInvestingActivities`	$-23.31M	USD	Annual
Net cash used in investing activities	`NetCashProvidedByUsedInInvestingActivities`	$-21.87M	USD	Annual
Net cash used in investing activities	`NetCashProvidedByUsedInInvestingActivities`	$-19.51M	USD	Annual
Proceeds from borrowings on long-term debt	`ProceedsFromIssuanceOfLongTermDebt`	$358.01M	USD	Annual
Proceeds from borrowings on long-term debt	`ProceedsFromIssuanceOfLongTermDebt`	$25.50M	USD	Annual
Proceeds from borrowings on long-term debt	`ProceedsFromIssuanceOfLongTermDebt`	$855.80M	USD	Annual
Repayments of borrowings on long-term debt	`RepaymentsOfLongTermDebt`	$856.29M	USD	Annual
Repayments of borrowings on long-term debt	`RepaymentsOfLongTermDebt`	$21.32M	USD	Annual
Repayments of borrowings on long-term debt	`RepaymentsOfLongTermDebt`	$324.02M	USD	Annual
Deferred and other loan costs	`PaymentsOfFinancingCosts`	$741.00K	USD	Annual
Deferred and other loan costs	`PaymentsOfFinancingCosts`	$17.04M	USD	Annual
Deferred and other loan costs	`PaymentsOfFinancingCosts`	$13.11M	USD	Annual
Series D perpetual preferred stock dividends paid	`PaymentsOfDividendsPreferredStockAndPreferenceStock`	$16.73M	USD	Annual
Series D perpetual preferred stock dividends paid	`PaymentsOfDividendsPreferredStockAndPreferenceStock`	$6.60M	USD	Annual
Series D perpetual preferred stock dividends paid	`PaymentsOfDividendsPreferredStockAndPreferenceStock`	$14.89M	USD	Annual
Proceeds from issuance of common stock	`ProceedsFromIssuanceOfCommonStock`	$25.52M	USD	Annual
Repurchase of Series D perpetual preferred stock	`PaymentsForRepurchaseOfPreferredStockAndPreferenceStock`	$25.92M	USD	Annual
Repurchase of Series D perpetual preferred stock	`PaymentsForRepurchaseOfPreferredStockAndPreferenceStock`	$60.69M	USD	Annual
Repurchase of Series D perpetual preferred stock	`PaymentsForRepurchaseOfPreferredStockAndPreferenceStock`	$13.38M	USD	Annual
Net cash used in financing activities	`NetCashProvidedByUsedInFinancingActivities`	$-16.55M	USD	Annual
Net cash used in financing activities	`NetCashProvidedByUsedInFinancingActivities`	$-60.19M	USD	Annual
Net cash used in financing activities	`NetCashProvidedByUsedInFinancingActivities`	$-29.19M	USD	Annual
Net increase (decrease) in cash	`CashAndCashEquivalentsPeriodIncreaseDecrease`	$5.88M	USD	Annual
Net increase (decrease) in cash	`CashAndCashEquivalentsPeriodIncreaseDecrease`	$-241.00K	USD	Annual
Net increase (decrease) in cash	`CashAndCashEquivalentsPeriodIncreaseDecrease`	$-10.57M	USD	Annual
Cash at beginning of period	`CashAndCashEquivalentsAtCarryingValue`	$16.00M	USD	Point-in-time
Cash at beginning of period	`CashAndCashEquivalentsAtCarryingValue`	$5.19M	USD	Point-in-time
Cash at beginning of period	`CashAndCashEquivalentsAtCarryingValue`	$11.07M	USD	Point-in-time
Cash at beginning of period	`CashAndCashEquivalentsAtCarryingValue`	$5.43M	USD	Point-in-time
Cash at end of period	`CashAndCashEquivalentsAtCarryingValue`	$16.00M	USD	Point-in-time
Cash at end of period	`CashAndCashEquivalentsAtCarryingValue`	$5.19M	USD	Point-in-time
Cash at end of period	`CashAndCashEquivalentsAtCarryingValue`	$11.07M	USD	Point-in-time
Cash at end of period	`CashAndCashEquivalentsAtCarryingValue`	$5.43M	USD	Point-in-time

Stockholders Equity 34 line items

Line Item	Tag	Value	Unit	Period
Beginning balance	`StockholdersEquity`	$143.94M	USD	Point-in-time
Beginning balance	`StockholdersEquity`	$129.41M	USD	Point-in-time
Beginning balance	`StockholdersEquity`	$122.95M	USD	Point-in-time
Beginning balance	`StockholdersEquity`	$93.62M	USD	Point-in-time
Net income	`NetIncomeLoss`	$7.58M	USD	1 Quarter
Net income	`NetIncomeLoss`	$23.16M	USD	Annual
Net income	`NetIncomeLoss`	$-2.11M	USD	1 Quarter
Net income	`NetIncomeLoss`	$-3.08M	USD	1 Quarter
Net income	`NetIncomeLoss`	$28.13M	USD	Annual
Net income	`NetIncomeLoss`	$9.04M	USD	Annual
Net income	`NetIncomeLoss`	$15.87M	USD	1 Quarter
Net income	`NetIncomeLoss`	$1.98M	USD	1 Quarter
Net income	`NetIncomeLoss`	$2.56M	USD	1 Quarter
Net income	`NetIncomeLoss`	$3.37M	USD	1 Quarter
Net income	`NetIncomeLoss`	$10.99M	USD	1 Quarter
Gain on derivatives, net of income tax	`OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax`	$3.87M	USD	Annual
Adjustment to pension liability, net of income tax	`OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax`	$3.77M	USD	Annual
Adjustment to pension liability, net of income tax	`OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax`	$2.54M	USD	Annual
Adjustment to pension liability, net of income tax	`OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax`	$8.41M	USD	Annual
Preferred stock dividends (including accretion of original issuance costs)	`TemporaryEquityDividendsAdjustment`	$14.58M	USD	Annual
Preferred stock dividends (including accretion of original issuance costs)	`TemporaryEquityDividendsAdjustment`	$7.24M	USD	Annual
Preferred stock dividends (including accretion of original issuance costs)	`TemporaryEquityDividendsAdjustment`	$4.09M	USD	Annual
Exchange of preferred stock	`StockIssuedDuringPeriodValueOther`	$25.52M	USD	Annual
401(k) plan	`StockIssuedDuringPeriodValueEmployeeBenefitPlan`	$26.00K	USD	Annual
401(k) plan	`StockIssuedDuringPeriodValueEmployeeBenefitPlan`	$30.00K	USD	Annual
401(k) plan	`StockIssuedDuringPeriodValueEmployeeBenefitPlan`	$29.00K	USD	Annual
2007 Long Term Incentive Plan	`StockIssuedDuringPeriodValueShareBasedCompensation`	$-188.00K	USD	Annual
Share-based compensation	`ShareBasedCompensation`	$332.00K	USD	Annual
Share-based compensation	`ShareBasedCompensation`	$136.00K	USD	Annual
Share-based compensation	`ShareBasedCompensation`	$878.00K	USD	Annual
Ending balance	`StockholdersEquity`	$143.94M	USD	Point-in-time
Ending balance	`StockholdersEquity`	$129.41M	USD	Point-in-time
Ending balance	`StockholdersEquity`	$122.95M	USD	Point-in-time
Ending balance	`StockholdersEquity`	$93.62M	USD	Point-in-time

Comprehensive Income 27 line items

Line Item	Tag	Value	Unit	Period
Net income	`NetIncomeLoss`	$7.58M	USD	1 Quarter
Net income	`NetIncomeLoss`	$23.16M	USD	Annual
Net income	`NetIncomeLoss`	$-2.11M	USD	1 Quarter
Net income	`NetIncomeLoss`	$-3.08M	USD	1 Quarter
Net income	`NetIncomeLoss`	$28.13M	USD	Annual
Net income	`NetIncomeLoss`	$9.04M	USD	Annual
Net income	`NetIncomeLoss`	$15.87M	USD	1 Quarter
Net income	`NetIncomeLoss`	$1.98M	USD	1 Quarter
Net income	`NetIncomeLoss`	$2.56M	USD	1 Quarter
Net income	`NetIncomeLoss`	$3.37M	USD	1 Quarter
Net income	`NetIncomeLoss`	$10.99M	USD	1 Quarter
Gain on derivatives	`OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodBeforeTax`	$6.34M	USD	Annual
Adjustment to pension liability	`OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentBeforeTax`	$4.17M	USD	Annual
Adjustment to pension liability	`OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentBeforeTax`	$13.79M	USD	Annual
Adjustment to pension liability	`OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentBeforeTax`	$6.18M	USD	Annual
Other comprehensive (loss) income before income taxes	`OtherComprehensiveIncomeLossBeforeTaxPortionAttributableToParent`	$-6.18M	USD	Annual
Other comprehensive (loss) income before income taxes	`OtherComprehensiveIncomeLossBeforeTaxPortionAttributableToParent`	$2.17M	USD	Annual
Other comprehensive (loss) income before income taxes	`OtherComprehensiveIncomeLossBeforeTaxPortionAttributableToParent`	$-13.79M	USD	Annual
Income tax (benefit) expense	`OtherComprehensiveIncomeLossTaxPortionAttributableToParent1`	$-2.41M	USD	Annual
Income tax (benefit) expense	`OtherComprehensiveIncomeLossTaxPortionAttributableToParent1`	$-5.38M	USD	Annual
Income tax (benefit) expense	`OtherComprehensiveIncomeLossTaxPortionAttributableToParent1`	$847.00K	USD	Annual
Other comprehensive (loss) income	`OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent`	$-3.77M	USD	Annual
Other comprehensive (loss) income	`OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent`	$-8.41M	USD	Annual
Other comprehensive (loss) income	`OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent`	$1.33M	USD	Annual
Comprehensive income	`ComprehensiveIncomeNetOfTax`	$24.49M	USD	Annual
Comprehensive income	`ComprehensiveIncomeNetOfTax`	$24.36M	USD	Annual
Comprehensive income	`ComprehensiveIncomeNetOfTax`	$621.00K	USD	Annual

Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.