XML 76 R42.htm IDEA: XBRL DOCUMENT v2.4.0.8
Note 11. Guarantor Financial Information (Details) - Condensed Consolidating Statements of Operations and Comprehensive Loss (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2013
Jun. 24, 2012
Jun. 30, 2013
Jun. 24, 2012
Condensed Income Statements, Captions [Line Items]        
Station revenue (less agency commissions) $ 82,020 $ 83,098 $ 155,959 $ 157,312
Operating costs:        
Station production expenses 31,412 30,850 63,415 60,901
Station selling, general, and administrative expenses 23,208 21,374 45,755 41,968
Corporate and other expenses 9,084 7,635 16,788 19,511
Depreciation and software amortization 5,636 5,641 11,157 11,591
Amortization of intangible assets 441 441 882 1,754
(Gain) loss on disposal of assets, net 111 (179) 68 (250)
Merger-related expenses 7,171   7,171  
Total operating costs 77,063 65,762 145,236 135,475
Operating income (loss) 4,957 17,336 10,723 21,837
Other income (expense):        
Interest expense (9,492) (16,762) (18,821) (31,913)
Interest expense - related party (10,005) (4,895) (19,918) (4,895)
Debt modification and extinguishment costs   (7,689)   (18,097)
Other, net (225) 230 (174) 412
Total other income (expense) (19,722) (29,116) (38,913) (54,493)
Income (loss) from continuing operations before income taxes (14,765) (11,780) (28,190) (32,656)
Income tax expense (benefit) 1,924 3,409 5,208 6,817
Income (loss) from continuing operations (16,689) (15,189) (33,398) (39,473)
Discontinued operations (net of tax):        
Income (loss) from discontinued operations 543 590 (413) (9,550)
Loss related to divestiture of operations   (131,697) (30) (131,697)
Net income (loss) (16,146) (146,296) (33,841) (180,720)
Comprehensive income (loss) (15,499) (146,296) (31,269) (180,720)
Media General Corporate [Member]
       
Condensed Income Statements, Captions [Line Items]        
Station revenue (less agency commissions) 6,941 7,267 11,988 15,821
Operating costs:        
Corporate and other expenses 8,494 7,176 16,008 18,185
Depreciation and software amortization 449 565 881 1,498
(Gain) loss on disposal of assets, net (30) (422) (73) (493)
Merger-related expenses 7,171   7,171  
Total operating costs 16,084 7,319 23,987 19,190
Operating income (loss) (9,143) (52) (11,999) (3,369)
Other income (expense):        
Interest expense (9,471) (16,746) (18,782) (31,882)
Interest expense - related party (10,005) (4,895) (19,918) (4,895)
Debt modification and extinguishment costs   (7,689)   (18,097)
Intercompany interest income (expense) 20,395 20,866 41,466 35,571
Investment income (loss) - consolidated affiliates (7,963) (138,038) (24,678) (158,515)
Other, net 41 258 70 467
Total other income (expense) (7,003) (146,244) (21,842) (177,351)
Income (loss) from continuing operations before income taxes (16,146) (146,296) (33,841) (180,720)
Income (loss) from continuing operations (16,146) (146,296) (33,841) (180,720)
Discontinued operations (net of tax):        
Net income (loss) (16,146) (146,296) (33,841) (180,720)
Comprehensive income (loss) (15,499) (146,296) (31,269) (180,720)
Guarantor Subsidiaries [Member]
       
Condensed Income Statements, Captions [Line Items]        
Station revenue (less agency commissions) 82,020 83,502 155,959 157,770
Operating costs:        
Station production expenses 31,412 31,263 63,415 61,373
Station selling, general, and administrative expenses 30,149 28,664 57,743 57,833
Corporate and other expenses   661   1,361
Depreciation and software amortization 5,187 5,076 10,276 10,093
Amortization of intangible assets 441 441 882 1,754
(Gain) loss on disposal of assets, net 141 243 141 243
Total operating costs 67,330 66,348 132,457 132,657
Operating income (loss) 14,690 17,154 23,502 25,113
Other income (expense):        
Interest expense (21) (16) (39) (31)
Intercompany interest income (expense) (20,395) (20,866) (41,466) (35,571)
Other, net (266) (28) (244) (55)
Total other income (expense) (20,682) (20,910) (41,749) (35,657)
Income (loss) from continuing operations before income taxes (5,992) (3,756) (18,247) (10,544)
Income tax expense (benefit) 1,924 3,409 5,208 6,817
Income (loss) from continuing operations (7,916) (7,165) (23,455) (17,361)
Discontinued operations (net of tax):        
Income (loss) from discontinued operations 543 622 (413) (9,492)
Loss related to divestiture of operations   (131,697) (30) (131,697)
Net income (loss) (7,373) (138,240) (23,898) (158,550)
Comprehensive income (loss) (7,373) (138,240) (23,898) (158,550)
Non-Guarantor Subsidiaries [Member]
       
Operating costs:        
Corporate and other expenses 590 (202) 780 (35)
Total operating costs 590 (202) 780 (35)
Operating income (loss) (590) 202 (780) 35
Other income (expense):        
Income (loss) from continuing operations before income taxes (590) 202 (780) 35
Income (loss) from continuing operations (590) 202 (780) 35
Discontinued operations (net of tax):        
Net income (loss) (590) 202 (780) 35
Comprehensive income (loss) (590) 202 (780) 35
Consolidation, Eliminations [Member]
       
Condensed Income Statements, Captions [Line Items]        
Station revenue (less agency commissions) (6,941) (7,671) (11,988) (16,279)
Operating costs:        
Station production expenses   (413)   (472)
Station selling, general, and administrative expenses (6,941) (7,290) (11,988) (15,865)
Total operating costs (6,941) (7,703) (11,988) (16,337)
Operating income (loss)   32   58
Other income (expense):        
Investment income (loss) - consolidated affiliates 7,963 138,038 24,678 158,515
Total other income (expense) 7,963 138,038 24,678 158,515
Income (loss) from continuing operations before income taxes 7,963 138,070 24,678 158,573
Income (loss) from continuing operations 7,963 138,070 24,678 158,573
Discontinued operations (net of tax):        
Income (loss) from discontinued operations   (32)   (58)
Net income (loss) 7,963 138,038 24,678 158,515
Comprehensive income (loss) $ 7,963 $ 138,038 $ 24,678 $ 158,515