XML 54 R44.htm IDEA: XBRL DOCUMENT v3.5.0.2
Guarantor Financial Information - Condensed Consolidating Statement of Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Condensed Income Statements, Captions [Line Items]        
Net operating revenue $ 377,356 $ 321,736 $ 1,083,525 $ 938,993
Operating costs:        
Operating expenses, excluding depreciation expense 154,815 143,492 459,557 403,537
Selling, general and administrative expenses 74,623 78,777 229,102 238,298
Amortization of program license rights 12,666 12,822 36,808 36,627
Corporate and other expenses 8,671 12,598 37,124 37,615
Depreciation and amortization 40,762 40,385 121,220 123,286
(Gain) loss related to property and equipment, net 143 96 (538) (328)
Goodwill and other intangible impairment 112,511 52,862 112,511 52,862
Merger-related expenses 1,360 10,014 68,803 18,907
Restructuring (income) expenses (45) 1,132 4,933 1,132
Operating income (loss) (28,150) (30,442) 14,005 27,057
Other income (expense):        
Interest expense, net (28,526) (29,481) (85,611) (89,792)
Debt modification and extinguishment costs (928) (365) (928) (2,805)
Intercompany income and (expenses) 0 0 0 0
Equity in income (loss) from operations of consolidated subsidiaries 0 0 0 0
Other, net 79 27 275 5,939
Total other income (expense) (29,375) (29,819) (86,264) (86,658)
Income (loss) before income taxes (57,525) (60,261) (72,259) (59,601)
Income tax benefit (expense) (10,029) 4,374 (1,780) 3,915
Net income (loss) (67,554) (55,887) (74,039) (55,686)
Net income (loss) attributable to noncontrolling interest 1,153 (7,394) 2,360 (1,395)
Net income (loss) attributable to Media General (68,707) (48,493) (76,399) (54,291)
Other comprehensive income 0 0 0 0
Total comprehensive income (loss) attributable to Media General (68,707) (48,493) (76,399) (54,291)
Reportable Legal Entities [Member] | Media General [Member]        
Condensed Income Statements, Captions [Line Items]        
Net operating revenue 0 0 0 0
Operating costs:        
Operating expenses, excluding depreciation expense 0 0 0 0
Selling, general and administrative expenses 0 0 0 0
Amortization of program license rights 0 0 0 0
Corporate and other expenses 0 0 0 0
Depreciation and amortization 0 0 0 0
(Gain) loss related to property and equipment, net 0 0 0 0
Goodwill and other intangible impairment 0 0 0 0
Merger-related expenses 0 0 0 0
Restructuring (income) expenses 0 0 0 0
Operating income (loss) 0 0 0 0
Other income (expense):        
Interest expense, net 0 0 0 0
Debt modification and extinguishment costs 0 0 0 0
Intercompany income and (expenses) 0 0 0 0
Equity in income (loss) from operations of consolidated subsidiaries (68,707) (48,493) (76,399) (54,291)
Other, net 0 0 0 0
Total other income (expense) (68,707) (48,493) (76,399) (54,291)
Income (loss) before income taxes (68,707) (48,493) (76,399) (54,291)
Income tax benefit (expense) 0 0 0 0
Net income (loss) (68,707) (48,493) (76,399) (54,291)
Net income (loss) attributable to noncontrolling interest 0 0 0 0
Net income (loss) attributable to Media General (68,707) (48,493) (76,399) (54,291)
Other comprehensive income 0 0 0 0
Total comprehensive income (loss) attributable to Media General (68,707) (48,493) (76,399) (54,291)
Reportable Legal Entities [Member] | LIN Television Corporation [Member]        
Condensed Income Statements, Captions [Line Items]        
Net operating revenue 107,474 91,179 313,684 273,655
Operating costs:        
Operating expenses, excluding depreciation expense 42,888 40,149 127,226 118,042
Selling, general and administrative expenses 21,793 22,960 67,592 68,677
Amortization of program license rights 4,745 4,494 13,888 13,035
Corporate and other expenses 0 3,111 0 8,973
Depreciation and amortization 14,749 15,055 43,737 44,713
(Gain) loss related to property and equipment, net 100 15 111 144
Goodwill and other intangible impairment 0 0 0 0
Merger-related expenses 0 704 0 3,028
Restructuring (income) expenses 0 0 0 0
Operating income (loss) 23,199 4,691 61,130 17,043
Other income (expense):        
Interest expense, net (10,715) (11,174) (32,076) (31,379)
Debt modification and extinguishment costs 0 0 0 0
Intercompany income and (expenses) (10,252) (22,965) (31,207) (29,263)
Equity in income (loss) from operations of consolidated subsidiaries (68,748) (14,587) (62,497) (12,510)
Other, net 0 (13) (12) 75
Total other income (expense) (89,715) (48,739) (125,792) (73,077)
Income (loss) before income taxes (66,516) (44,048) (64,662) (56,034)
Income tax benefit (expense) (2,191) (4,445) (11,737) 1,743
Net income (loss) (68,707) (48,493) (76,399) (54,291)
Net income (loss) attributable to noncontrolling interest 0 0 0 0
Net income (loss) attributable to Media General (68,707) (48,493) (76,399) (54,291)
Other comprehensive income 0 0 0 0
Total comprehensive income (loss) attributable to Media General (68,707) (48,493) (76,399) (54,291)
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Condensed Income Statements, Captions [Line Items]        
Net operating revenue 270,832 215,524 764,954 632,024
Operating costs:        
Operating expenses, excluding depreciation expense 113,099 93,562 328,015 265,731
Selling, general and administrative expenses 51,512 43,340 157,267 149,567
Amortization of program license rights 7,978 7,781 22,961 22,132
Corporate and other expenses 8,666 9,511 37,110 28,672
Depreciation and amortization 25,153 24,732 73,992 73,966
(Gain) loss related to property and equipment, net 41 81 (749) (472)
Goodwill and other intangible impairment 112,511 52,862 112,511 52,862
Merger-related expenses 1,360 9,310 68,803 15,879
Restructuring (income) expenses (45) 1,132 4,933 1,132
Operating income (loss) (49,443) (26,787) (39,889) 22,555
Other income (expense):        
Interest expense, net (17,569) (18,113) (52,763) (57,525)
Debt modification and extinguishment costs (928) (365) (928) (2,805)
Intercompany income and (expenses) 10,252 23,289 31,551 30,005
Equity in income (loss) from operations of consolidated subsidiaries 0 0 0 0
Other, net 79 40 287 864
Total other income (expense) (8,166) 4,851 (21,853) (29,461)
Income (loss) before income taxes (57,609) (21,936) (61,742) (6,906)
Income tax benefit (expense) (7,838) 9,424 9,339 1,551
Net income (loss) (65,447) (12,512) (52,403) (5,355)
Net income (loss) attributable to noncontrolling interest 0 0 0 (178)
Net income (loss) attributable to Media General (65,447) (12,512) (52,403) (5,177)
Other comprehensive income 0 0 0 0
Total comprehensive income (loss) attributable to Media General (65,447) (12,512) (52,403) (5,177)
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]        
Condensed Income Statements, Captions [Line Items]        
Net operating revenue 7,168 22,405 32,281 53,088
Operating costs:        
Operating expenses, excluding depreciation expense 3,253 14,360 20,366 31,758
Selling, general and administrative expenses 1,335 12,631 4,575 20,920
Amortization of program license rights 444 547 1,462 1,460
Corporate and other expenses 5 (24) 14 (30)
Depreciation and amortization 860 598 3,491 4,607
(Gain) loss related to property and equipment, net 2 0 100 0
Goodwill and other intangible impairment 0 0 0 0
Merger-related expenses 0 0 0 0
Restructuring (income) expenses 0 0 0 0
Operating income (loss) 1,269 (5,707) 2,273 (5,627)
Other income (expense):        
Interest expense, net (242) (194) (772) (888)
Debt modification and extinguishment costs 0 0 0 0
Intercompany income and (expenses) 0 (324) (344) (742)
Equity in income (loss) from operations of consolidated subsidiaries 0 0 0 0
Other, net 0 0 0 5,000
Total other income (expense) (242) (518) (1,116) 3,370
Income (loss) before income taxes 1,027 (6,225) 1,157 (2,257)
Income tax benefit (expense) 0 (605) 618 621
Net income (loss) 1,027 (6,830) 1,775 (1,636)
Net income (loss) attributable to noncontrolling interest 1,153 (7,394) 2,360 (1,217)
Net income (loss) attributable to Media General (126) 564 (585) (419)
Other comprehensive income 0 0 0 0
Total comprehensive income (loss) attributable to Media General (126) 564 (585) (419)
Eliminations [Member]        
Condensed Income Statements, Captions [Line Items]        
Net operating revenue (8,118) (7,372) (27,394) (19,774)
Operating costs:        
Operating expenses, excluding depreciation expense (4,425) (4,579) (16,050) (11,994)
Selling, general and administrative expenses (17) (154) (332) (866)
Amortization of program license rights (501) 0 (1,503) 0
Corporate and other expenses 0 0 0 0
Depreciation and amortization 0 0 0 0
(Gain) loss related to property and equipment, net 0 0 0 0
Goodwill and other intangible impairment 0 0 0 0
Merger-related expenses 0 0 0 0
Restructuring (income) expenses 0 0 0 0
Operating income (loss) (3,175) (2,639) (9,509) (6,914)
Other income (expense):        
Interest expense, net 0 0 0 0
Debt modification and extinguishment costs 0 0 0 0
Intercompany income and (expenses) 0 0 0 0
Equity in income (loss) from operations of consolidated subsidiaries 137,455 63,080 138,896 66,801
Other, net 0 0 0 0
Total other income (expense) 137,455 63,080 138,896 66,801
Income (loss) before income taxes 134,280 60,441 129,387 59,887
Income tax benefit (expense) 0 0 0 0
Net income (loss) 134,280 60,441 129,387 59,887
Net income (loss) attributable to noncontrolling interest 0 0 0 0
Net income (loss) attributable to Media General 134,280 60,441 129,387 59,887
Other comprehensive income 0 0 0 0
Total comprehensive income (loss) attributable to Media General $ 134,280 $ 60,441 $ 129,387 $ 59,887