XML 107 R89.htm IDEA: XBRL DOCUMENT v3.3.1.900
Guarantor Financial Information - Condensed Consolidated Statement of Cash Flows (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Cash flows from operating activities:      
Net cash provided by (used in) operating activities $ 156,948 $ 68,522 $ 7,800
Cash flows from investing activities:      
Capital expenditures (59,126) (36,615) (15,166)
Release of restricted cash at qualified intermediary 119,903 (119,903) 0
Proceeds from the sale of PP&E 2,060 25,914 0
Proceeds from spectrum relocation 3,120 0 0
Receipt of dividend 0 0  
Payments from intercompany borrowings 0 0  
Payment for acquistion of station assets 0 (175,662) (14,324)
Proceeds from station sales 0 357,315 0
Payment of capital contributions 0    
Other, net (28) (283) 126
Cash and cash equivalents acquired in merger transaction 0 25,507 17,327
Cash consideration LIN Merger 0 (763,075) 0
Collateral refunds related to letters of credit 0 980 2,498
Advances on intercompany borrowings   0  
Net cash provided (used) by investing activities 65,929 (685,822) (9,539)
Borrowings under revolving credit facility 0 10,000 0
Cash flows from financing activities:      
Repayment of other borrowings (1,161) 0 (868,405)
Repurchase of common stock (33,724) 0 0
Payment for the acquisition of noncontrolling interest (10,872) 0 0
Cash paid for debt modification (4,288)    
Payment of dividend 0 0  
Payments on intercompany borrowings 0 0  
Receipt of capital contributions 0    
Repayment of borrowings under revolving credit facility 0 (10,000) 0
Proceeds from intercompany borrowings   0 0
Debt issuance costs (4,288) (35,198) (11,896)
Other, net 1,739 1,123 2,414
Net cash provided (used) by financing activities (225,706) 589,602 49,113
Net (decrease) increase in cash and cash equivalents (2,829) (27,698) 47,374
Cash and cash equivalents at beginning of year 43,920 71,618 24,244
Cash and cash equivalents at end of year 41,091 43,920 71,618
Parent Company [Member]      
Cash flows from operating activities:      
Net cash provided by (used in) operating activities (1,402) 250  
Cash flows from investing activities:      
Payments from intercompany borrowings 2,025    
Payment of capital contributions (3,011)    
Cash and cash equivalents acquired in merger transaction   2,138  
Net cash provided (used) by investing activities (986) 2,138  
Cash flows from financing activities:      
Net cash provided (used) by financing activities 0 0  
Net (decrease) increase in cash and cash equivalents (2,388) 2,388  
Cash and cash equivalents at beginning of year 2,388 0  
Cash and cash equivalents at end of year 0 2,388 0
LIN Merger [Member]      
Cash flows from financing activities:      
Repayment of borrowings 0 (577,610) 0
Media General Credit Agreement [Member]      
Cash flows from financing activities:      
Repayment of borrowings (160,000) (84,000) 0
Principal borrowings 0 889,687 885,000
2022 Senior Notes [Member]      
Cash flows from financing activities:      
Principal borrowings 0 398,000 0
Shield Media Credit Agreement [Member]      
Cash flows from financing activities:      
Repayment of borrowings (2,400) (2,400) 0
Principal borrowings 0 0 32,000
Berkshire Hathaway Financing Arrangement [Member]      
Cash flows from financing activities:      
Repayment of borrowings     (375,260)
Senior Notes [Member]      
Cash flows from financing activities:      
Repayment of borrowings     (326,145)
Senior Credit Facility [Member]      
Cash flows from financing activities:      
Repayment of borrowings     (135,000)
WLAJ-TV Term Loan [Member]      
Cash flows from financing activities:      
Principal borrowings     10,000
WXXA Credit Facility [Member]      
Cash flows from financing activities:      
Repayment of borrowings     (32,000)
Consolidation, Eliminations [Member]      
Cash flows from operating activities:      
Net cash provided by (used in) operating activities 0 (250) 0
Cash flows from investing activities:      
Capital expenditures 0 0 0
Release of restricted cash at qualified intermediary 0 0  
Proceeds from the sale of PP&E 0 0 0
Proceeds from spectrum relocation 0    
Receipt of dividend (78,010) (19,503)  
Payments from intercompany borrowings (50,518) (5,548)  
Payment for acquistion of station assets   0 0
Proceeds from station sales   0  
Payment of capital contributions 3,011    
Other, net 0 0 0
Cash and cash equivalents acquired in merger transaction   0 0
Cash consideration LIN Merger   0  
Collateral refunds related to letters of credit   0 0
Advances on intercompany borrowings   1,000  
Net cash provided (used) by investing activities (125,517) (24,051) 0
Borrowings under revolving credit facility   0  
Cash flows from financing activities:      
Repayment of other borrowings 0    
Repurchase of common stock 0 0  
Payment for the acquisition of noncontrolling interest 0    
Cash paid for debt modification 0    
Payment of dividend 78,010 19,753  
Payments on intercompany borrowings 50,518 5,548  
Receipt of capital contributions (3,011)    
Repayment of borrowings under revolving credit facility   0  
Proceeds from intercompany borrowings   (1,000) 0
Debt issuance costs   0 0
Other, net 0 0 0
Net cash provided (used) by financing activities 125,517 24,301 0
Net (decrease) increase in cash and cash equivalents 0 0 0
Cash and cash equivalents at beginning of year 0 0 0
Cash and cash equivalents at end of year 0 0 0
Consolidation, Eliminations [Member] | LIN Merger [Member]      
Cash flows from financing activities:      
Repayment of borrowings   0  
Consolidation, Eliminations [Member] | Media General Credit Agreement [Member]      
Cash flows from financing activities:      
Repayment of borrowings 0 0  
Principal borrowings   0 0
Consolidation, Eliminations [Member] | 2022 Senior Notes [Member]      
Cash flows from financing activities:      
Principal borrowings   0  
Consolidation, Eliminations [Member] | Shield Media Credit Agreement [Member]      
Cash flows from financing activities:      
Repayment of borrowings 0 0  
Principal borrowings   0 0
Consolidation, Eliminations [Member] | Berkshire Hathaway Financing Arrangement [Member]      
Cash flows from financing activities:      
Repayment of borrowings     0
Consolidation, Eliminations [Member] | Senior Notes [Member]      
Cash flows from financing activities:      
Repayment of borrowings     0
Consolidation, Eliminations [Member] | Senior Credit Facility [Member]      
Cash flows from financing activities:      
Repayment of borrowings under revolving credit facility     0
Consolidation, Eliminations [Member] | WLAJ-TV Term Loan [Member]      
Cash flows from financing activities:      
Principal borrowings     0
Consolidation, Eliminations [Member] | WXXA Credit Facility [Member]      
Cash flows from financing activities:      
Repayment of borrowings     0
Reportable Legal Entities [Member] | Parent Company [Member]      
Cash flows from operating activities:      
Net cash provided by (used in) operating activities (1,402) 250 0
Cash flows from investing activities:      
Capital expenditures 0 0 0
Release of restricted cash at qualified intermediary 0 0  
Proceeds from the sale of PP&E 0 0 0
Proceeds from spectrum relocation 0    
Receipt of dividend 0 0  
Payments from intercompany borrowings 2,025 0  
Payment for acquistion of station assets   0 0
Proceeds from station sales   0  
Payment of capital contributions (3,011)    
Other, net 0 0 0
Cash and cash equivalents acquired in merger transaction   2,138 0
Cash consideration LIN Merger   0  
Collateral refunds related to letters of credit   0 0
Advances on intercompany borrowings   0  
Net cash provided (used) by investing activities (986) 2,138 0
Borrowings under revolving credit facility   0  
Cash flows from financing activities:      
Repayment of other borrowings 0    
Repurchase of common stock $ 0 0  
Payment for the acquisition of noncontrolling interest    
Cash paid for debt modification $ 0    
Payment of dividend 0 0  
Payments on intercompany borrowings 0 0  
Receipt of capital contributions 0    
Repayment of borrowings under revolving credit facility   0  
Proceeds from intercompany borrowings   0 0
Debt issuance costs   0 0
Other, net 0 0 0
Net cash provided (used) by financing activities 0 0 0
Net (decrease) increase in cash and cash equivalents (2,388) 2,388 0
Cash and cash equivalents at beginning of year 2,388 0 0
Cash and cash equivalents at end of year 0 2,388 0
Reportable Legal Entities [Member] | LIN Television Corporation [Member]      
Cash flows from operating activities:      
Net cash provided by (used in) operating activities 6,541 (27,654) 0
Cash flows from investing activities:      
Capital expenditures (19,399) (177) 0
Release of restricted cash at qualified intermediary 0 0  
Proceeds from the sale of PP&E 89 4 0
Proceeds from spectrum relocation 0    
Receipt of dividend 78,010 19,503  
Payments from intercompany borrowings 0 1,545  
Payment for acquistion of station assets   0 0
Proceeds from station sales   0  
Payment of capital contributions 0    
Other, net 0 0 0
Cash and cash equivalents acquired in merger transaction   21,690 0
Cash consideration LIN Merger   0  
Collateral refunds related to letters of credit   0 0
Advances on intercompany borrowings   (1,000)  
Net cash provided (used) by investing activities 58,700 41,565 0
Borrowings under revolving credit facility   0  
Cash flows from financing activities:      
Repayment of other borrowings 0    
Repurchase of common stock 0 0  
Payment for the acquisition of noncontrolling interest (10,872)    
Cash paid for debt modification 0    
Payment of dividend 0 (250)  
Payments on intercompany borrowings (50,518) (4,003)  
Receipt of capital contributions 3,011    
Repayment of borrowings under revolving credit facility   0  
Proceeds from intercompany borrowings   0 0
Debt issuance costs   0 0
Other, net (417) 0 0
Net cash provided (used) by financing activities (73,796) (4,253) 0
Net (decrease) increase in cash and cash equivalents (8,555) 9,658 0
Cash and cash equivalents at beginning of year 9,658 0 0
Cash and cash equivalents at end of year 1,103 9,658 0
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]      
Cash flows from operating activities:      
Net cash provided by (used in) operating activities 146,337 94,320 5,499
Cash flows from investing activities:      
Capital expenditures (34,995) (35,807) (15,166)
Release of restricted cash at qualified intermediary 119,903 (119,903)  
Proceeds from the sale of PP&E 1,971 25,881 0
Proceeds from spectrum relocation 620    
Receipt of dividend 0 0  
Payments from intercompany borrowings 48,493 4,003  
Payment for acquistion of station assets   (175,662) 0
Proceeds from station sales   357,315  
Payment of capital contributions 0    
Other, net 0 (283) 118
Cash and cash equivalents acquired in merger transaction   961 17,327
Cash consideration LIN Merger   (763,075)  
Collateral refunds related to letters of credit   980 2,498
Advances on intercompany borrowings   0  
Net cash provided (used) by investing activities 135,992 (705,590) 4,777
Borrowings under revolving credit facility   10,000  
Cash flows from financing activities:      
Repayment of other borrowings 0    
Repurchase of common stock (33,724) 0  
Payment for the acquisition of noncontrolling interest 0    
Cash paid for debt modification (4,288)    
Payment of dividend (78,010) (19,503)  
Payments on intercompany borrowings 0 (1,545)  
Receipt of capital contributions 0    
Repayment of borrowings under revolving credit facility   (10,000)  
Proceeds from intercompany borrowings   0 (5,400)
Debt issuance costs   (35,095) (11,036)
Other, net 2,247 1,199 2,418
Net cash provided (used) by financing activities (273,775) 571,133 34,577
Net (decrease) increase in cash and cash equivalents 8,554 (40,137) 44,853
Cash and cash equivalents at beginning of year 27,371 67,508 22,655
Cash and cash equivalents at end of year 35,925 27,371 67,508
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]      
Cash flows from operating activities:      
Net cash provided by (used in) operating activities 5,472 1,856 2,301
Cash flows from investing activities:      
Capital expenditures (4,732) (631) 0
Release of restricted cash at qualified intermediary 0 0  
Proceeds from the sale of PP&E 0 29 0
Proceeds from spectrum relocation 2,500    
Receipt of dividend 0 0  
Payments from intercompany borrowings 0 0  
Payment for acquistion of station assets   0 (14,324)
Proceeds from station sales   0  
Payment of capital contributions 0    
Other, net (28) 0 8
Cash and cash equivalents acquired in merger transaction   718 0
Cash consideration LIN Merger   0  
Collateral refunds related to letters of credit   0 0
Advances on intercompany borrowings   0  
Net cash provided (used) by investing activities (2,260) 116 (14,316)
Borrowings under revolving credit facility   0  
Cash flows from financing activities:      
Repayment of other borrowings (1,161)    
Repurchase of common stock 0 0  
Payment for the acquisition of noncontrolling interest 0    
Cash paid for debt modification 0    
Payment of dividend 0 0  
Payments on intercompany borrowings 0 0  
Receipt of capital contributions 0    
Repayment of borrowings under revolving credit facility   0  
Proceeds from intercompany borrowings   1,000 5,400
Debt issuance costs   (103) (860)
Other, net (91) (76) (4)
Net cash provided (used) by financing activities (3,652) (1,579) 14,536
Net (decrease) increase in cash and cash equivalents (440) 393 2,521
Cash and cash equivalents at beginning of year 4,503 4,110 1,589
Cash and cash equivalents at end of year 4,063 4,503 4,110
Reportable Legal Entities [Member] | LIN Merger [Member] | Parent Company [Member]      
Cash flows from financing activities:      
Repayment of borrowings   0  
Reportable Legal Entities [Member] | LIN Merger [Member] | LIN Television Corporation [Member]      
Cash flows from financing activities:      
Repayment of borrowings   0  
Reportable Legal Entities [Member] | LIN Merger [Member] | Guarantor Subsidiaries [Member]      
Cash flows from financing activities:      
Repayment of borrowings   (577,610)  
Reportable Legal Entities [Member] | LIN Merger [Member] | Non-Guarantor Subsidiaries [Member]      
Cash flows from financing activities:      
Repayment of borrowings   0  
Reportable Legal Entities [Member] | Media General Credit Agreement [Member] | Parent Company [Member]      
Cash flows from financing activities:      
Repayment of borrowings 0 0  
Principal borrowings   0 0
Reportable Legal Entities [Member] | Media General Credit Agreement [Member] | LIN Television Corporation [Member]      
Cash flows from financing activities:      
Repayment of borrowings 0 0  
Principal borrowings   0 0
Reportable Legal Entities [Member] | Media General Credit Agreement [Member] | Guarantor Subsidiaries [Member]      
Cash flows from financing activities:      
Repayment of borrowings (160,000) (84,000)  
Principal borrowings   889,687 885,000
Reportable Legal Entities [Member] | Media General Credit Agreement [Member] | Non-Guarantor Subsidiaries [Member]      
Cash flows from financing activities:      
Repayment of borrowings 0 0  
Principal borrowings   0 0
Reportable Legal Entities [Member] | 2022 Senior Notes [Member] | Parent Company [Member]      
Cash flows from financing activities:      
Principal borrowings   0  
Reportable Legal Entities [Member] | 2022 Senior Notes [Member] | LIN Television Corporation [Member]      
Cash flows from financing activities:      
Principal borrowings   0  
Reportable Legal Entities [Member] | 2022 Senior Notes [Member] | Guarantor Subsidiaries [Member]      
Cash flows from financing activities:      
Principal borrowings   398,000  
Reportable Legal Entities [Member] | 2022 Senior Notes [Member] | Non-Guarantor Subsidiaries [Member]      
Cash flows from financing activities:      
Principal borrowings   0  
Reportable Legal Entities [Member] | Shield Media Credit Agreement [Member] | Parent Company [Member]      
Cash flows from financing activities:      
Repayment of borrowings 0 0  
Principal borrowings   0 0
Reportable Legal Entities [Member] | Shield Media Credit Agreement [Member] | LIN Television Corporation [Member]      
Cash flows from financing activities:      
Repayment of borrowings 0 0  
Principal borrowings   0 0
Reportable Legal Entities [Member] | Shield Media Credit Agreement [Member] | Guarantor Subsidiaries [Member]      
Cash flows from financing activities:      
Repayment of borrowings 0 0  
Principal borrowings   0 0
Reportable Legal Entities [Member] | Shield Media Credit Agreement [Member] | Non-Guarantor Subsidiaries [Member]      
Cash flows from financing activities:      
Repayment of borrowings (2,400) (2,400)  
Principal borrowings   0 32,000
Reportable Legal Entities [Member] | Berkshire Hathaway Financing Arrangement [Member] | Parent Company [Member]      
Cash flows from financing activities:      
Repayment of borrowings     0
Reportable Legal Entities [Member] | Berkshire Hathaway Financing Arrangement [Member] | LIN Television Corporation [Member]      
Cash flows from financing activities:      
Repayment of borrowings     0
Reportable Legal Entities [Member] | Berkshire Hathaway Financing Arrangement [Member] | Guarantor Subsidiaries [Member]      
Cash flows from financing activities:      
Repayment of borrowings     (375,260)
Reportable Legal Entities [Member] | Berkshire Hathaway Financing Arrangement [Member] | Non-Guarantor Subsidiaries [Member]      
Cash flows from financing activities:      
Repayment of borrowings     0
Reportable Legal Entities [Member] | Senior Notes [Member] | Parent Company [Member]      
Cash flows from financing activities:      
Repayment of borrowings     0
Reportable Legal Entities [Member] | Senior Notes [Member] | LIN Television Corporation [Member]      
Cash flows from financing activities:      
Repayment of borrowings     0
Reportable Legal Entities [Member] | Senior Notes [Member] | Guarantor Subsidiaries [Member]      
Cash flows from financing activities:      
Repayment of borrowings     (326,145)
Reportable Legal Entities [Member] | Senior Notes [Member] | Non-Guarantor Subsidiaries [Member]      
Cash flows from financing activities:      
Repayment of borrowings     0
Reportable Legal Entities [Member] | Senior Credit Facility [Member] | Parent Company [Member]      
Cash flows from financing activities:      
Repayment of borrowings under revolving credit facility     0
Reportable Legal Entities [Member] | Senior Credit Facility [Member] | LIN Television Corporation [Member]      
Cash flows from financing activities:      
Repayment of borrowings under revolving credit facility     0
Reportable Legal Entities [Member] | Senior Credit Facility [Member] | Guarantor Subsidiaries [Member]      
Cash flows from financing activities:      
Repayment of borrowings under revolving credit facility     (135,000)
Reportable Legal Entities [Member] | Senior Credit Facility [Member] | Non-Guarantor Subsidiaries [Member]      
Cash flows from financing activities:      
Repayment of borrowings under revolving credit facility     0
Reportable Legal Entities [Member] | WLAJ-TV Term Loan [Member] | Parent Company [Member]      
Cash flows from financing activities:      
Principal borrowings     0
Reportable Legal Entities [Member] | WLAJ-TV Term Loan [Member] | LIN Television Corporation [Member]      
Cash flows from financing activities:      
Principal borrowings     0
Reportable Legal Entities [Member] | WLAJ-TV Term Loan [Member] | Guarantor Subsidiaries [Member]      
Cash flows from financing activities:      
Principal borrowings     0
Reportable Legal Entities [Member] | WLAJ-TV Term Loan [Member] | Non-Guarantor Subsidiaries [Member]      
Cash flows from financing activities:      
Principal borrowings     10,000
Reportable Legal Entities [Member] | WXXA Credit Facility [Member] | Parent Company [Member]      
Cash flows from financing activities:      
Repayment of borrowings     0
Reportable Legal Entities [Member] | WXXA Credit Facility [Member] | LIN Television Corporation [Member]      
Cash flows from financing activities:      
Repayment of borrowings     0
Reportable Legal Entities [Member] | WXXA Credit Facility [Member] | Guarantor Subsidiaries [Member]      
Cash flows from financing activities:      
Repayment of borrowings     0
Reportable Legal Entities [Member] | WXXA Credit Facility [Member] | Non-Guarantor Subsidiaries [Member]      
Cash flows from financing activities:      
Repayment of borrowings     (32,000)
2021 Senior Notes [Member]      
Cash flows from financing activities:      
Repayment of borrowings (15,000) $ 0 $ 0
2021 Senior Notes [Member] | LIN Merger [Member]      
Cash flows from financing activities:      
Repayment of borrowings (15,000)    
2021 Senior Notes [Member] | Consolidation, Eliminations [Member] | LIN Merger [Member]      
Cash flows from financing activities:      
Repayment of borrowings 0    
2021 Senior Notes [Member] | Reportable Legal Entities [Member] | LIN Merger [Member] | Parent Company [Member]      
Cash flows from financing activities:      
Repayment of borrowings 0    
2021 Senior Notes [Member] | Reportable Legal Entities [Member] | LIN Merger [Member] | LIN Television Corporation [Member]      
Cash flows from financing activities:      
Repayment of borrowings (15,000)    
2021 Senior Notes [Member] | Reportable Legal Entities [Member] | LIN Merger [Member] | Guarantor Subsidiaries [Member]      
Cash flows from financing activities:      
Repayment of borrowings 0    
2021 Senior Notes [Member] | Reportable Legal Entities [Member] | LIN Merger [Member] | Non-Guarantor Subsidiaries [Member]      
Cash flows from financing activities:      
Repayment of borrowings $ 0