XML 98 R74.htm IDEA: XBRL DOCUMENT v2.4.0.6
Note 11 - Guarantor Financial Information (Detail) - Condensed Consolidating Statements of Operations and Comprehensive Loss (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Sep. 23, 2012
Dec. 31, 2012
Dec. 25, 2011
Dec. 26, 2010
Station revenue (less agency commissions)   $ 359,722 $ 280,611 $ 304,798
Operating costs:        
Station production expenses   125,996 111,586 118,042
Station, selling, general, and administrative expenses   88,235 80,472 81,122
Corporate and other expenses   31,705 33,651 35,574
Depreciation and software amortization   22,422 23,029 23,240
Amortization of intangible assets   2,637 5,253 5,253
Loss (gain) related to fixed assets, net   2,062 213 11
Total operating costs   273,057 254,204 263,242
Operating income (loss)   86,665 26,407 41,556
Other income (expense):        
Interest expense - related party   (26,468)    
Debt modification and extinguishment costs (17,300) (35,415)   (5,450)
Other, net   458 1,281 989
Total other income (expense)   (112,991) (63,122) (70,058)
Incomе (loss) from continuing opеrations bеforе incomе taxеs   (26,326) (36,715) (28,502)
Income tax expense (benefit)   13,631 12,218 10,043
Income (loss) from continuing operations   (39,957) (48,933) (38,545)
Discontinued operations (net of tax):        
Loss from discontinued operations   (11,270) (25,389) 15,907
Loss related to divesture of discontinued operations   (142,190)    
Net income (loss)   (193,417) (74,322) (22,638)
Other comprehensive loss (net of tax)   (34,540) (58,317) (9,096)
Comprehensive income (loss)   (227,957) (132,639) (31,734)
Non-Related Party [Member] | Media General Corporate [Member]
       
Other income (expense):        
Interest expense   (51,501) (64,358) (65,570)
Non-Related Party [Member] | Guarantor Subsidiaries [Member]
       
Other income (expense):        
Interest expense   (65) (45) (27)
Non-Related Party [Member]
       
Other income (expense):        
Interest expense   (51,566) (64,403) (65,597)
Media General Corporate [Member]
       
Station revenue (less agency commissions)   28,662 30,669 32,356
Operating costs:        
Corporate and other expenses   29,828 31,467 33,395
Depreciation and software amortization   2,547 2,598 2,255
Loss (gain) related to fixed assets, net   1,374 (342) (442)
Total operating costs   33,749 33,723 35,208
Operating income (loss)   (5,087) (3,054) (2,852)
Other income (expense):        
Interest expense - related party   (26,468)    
Debt modification and extinguishment costs   (35,415)   (5,450)
Intercompany interest income (expense)   77,348 66,459 54,659
Investment income (loss) - consolidated affiliates   (152,809) (76,757) (7,071)
Other, net   515 1,388 1,023
Total other income (expense)   (188,330) (73,268) (22,409)
Incomе (loss) from continuing opеrations bеforе incomе taxеs   (193,417) (76,322) (25,261)
Income tax expense (benefit)     (2,000) (1,667)
Income (loss) from continuing operations   (193,417) (74,322) (23,594)
Discontinued operations (net of tax):        
Loss from discontinued operations       956
Net income (loss)   (193,417) (74,322) (22,638)
Other comprehensive loss (net of tax)   (34,540) (58,317) (9,096)
Comprehensive income (loss)   (227,957) (132,639) (31,734)
Guarantor Subsidiaries [Member]
       
Station revenue (less agency commissions)   359,880 280,830 409,603
Operating costs:        
Station production expenses   126,118 111,614 118,354
Station, selling, general, and administrative expenses   116,942 111,332 217,982
Corporate and other expenses   1,871 2,297 2,412
Depreciation and software amortization   19,875 20,431 20,985
Amortization of intangible assets   2,637 5,253 5,253
Loss (gain) related to fixed assets, net   688 555 453
Total operating costs   268,131 251,482 365,439
Operating income (loss)   91,749 29,348 44,164
Other income (expense):        
Intercompany interest income (expense)   (77,348) (66,459) (54,659)
Other, net   (57) (107) (34)
Total other income (expense)   (77,470) (66,611) (54,720)
Incomе (loss) from continuing opеrations bеforе incomе taxеs   14,279 (37,263) (10,556)
Income tax expense (benefit)   13,631 14,218 11,710
Income (loss) from continuing operations   648 (51,481) (22,266)
Discontinued operations (net of tax):        
Loss from discontinued operations   (11,261) (25,389) 14,965
Loss related to divesture of discontinued operations   (142,190)    
Net income (loss)   (152,803) (76,870) (7,301)
Comprehensive income (loss)   (152,803) (76,870) (7,301)
Non-Guarantor Subsidiaries [Member]
       
Operating costs:        
Corporate and other expenses   6 (113) (233)
Total operating costs   6 (113) (233)
Operating income (loss)   (6) 113 233
Other income (expense):        
Incomе (loss) from continuing opеrations bеforе incomе taxеs   (6) 113 233
Income (loss) from continuing operations   (6) 113 233
Discontinued operations (net of tax):        
Net income (loss)   (6) 113 233
Comprehensive income (loss)   (6) 113 233
Consolidation, Eliminations [Member]
       
Station revenue (less agency commissions)   (28,820) (30,888) (137,161)
Operating costs:        
Station production expenses   (122) (28) (312)
Station, selling, general, and administrative expenses   (28,707) (30,860) (136,860)
Total operating costs   (28,829) (30,888) (137,172)
Operating income (loss)   9   11
Other income (expense):        
Investment income (loss) - consolidated affiliates   152,809 76,757 7,071
Total other income (expense)   152,809 76,757 7,071
Incomе (loss) from continuing opеrations bеforе incomе taxеs   152,818 76,757 7,082
Income (loss) from continuing operations   152,818 76,757 7,082
Discontinued operations (net of tax):        
Loss from discontinued operations   (9)   (14)
Net income (loss)   152,809 76,757 7,068
Comprehensive income (loss)   $ 152,809 $ 76,757 $ 7,068