XML 49 R42.htm IDEA: XBRL DOCUMENT v2.4.0.8
Note 11. Guarantor Financial Information (Details) - Condensed Consolidating Statements of Operations and Comprehensive Loss (Unaudited) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 23, 2012
Sep. 30, 2013
Sep. 23, 2012
Condensed Income Statements, Captions [Line Items]        
Station revenue (less agency commissions) $ 78,489 $ 93,752 $ 234,448 $ 251,064
Operating costs:        
Station production expenses 31,973 31,458 95,388 92,359
Station selling, general, and administrative expenses 23,300 21,505 69,055 63,473
Corporate and other expenses 7,833 12,093 24,621 31,604
Depreciation and software amortization 5,516 5,533 16,673 17,124
Amortization of intangible assets 441 442 1,323 2,196
(Gain) loss on disposal of assets, net 10 218 78 (32)
Merger-related expenses 1,218   8,389  
Total operating costs 70,291 71,249 215,527 206,724
Operating income (loss) 8,198 22,503 18,921 44,340
Other income (expense):        
Interest expense (9,960) (9,497) (28,781) (41,410)
Interest expense - related party (10,379) (10,723) (30,297) (15,618)
Debt modification and extinguishment costs   (17,318)   (35,415)
Other, net 42 40 (132) 452
Total other income (expense) (20,297) (37,498) (59,210) (91,991)
Income (loss) from continuing operations before income taxes (12,099) (14,995) (40,289) (47,651)
Income tax expense (benefit) 2,517 3,406 7,725 10,223
Income (loss) from continuing operations (14,616) (18,401) (48,014) (57,874)
Discontinued operations (net of tax):        
Income (loss) from discontinued operations   (1,038) (413) (10,588)
Loss related to divestiture of operations   (10,894) (30) (142,591)
Net income (loss) (14,616) (30,333) (48,457) (211,053)
Comprehensive income (loss) (13,416) (30,333) (44,685) (211,053)
Media General Corporate [Member]
       
Condensed Income Statements, Captions [Line Items]        
Station revenue (less agency commissions) 6,414 7,622 18,402 23,443
Operating costs:        
Corporate and other expenses 7,735 11,662 23,743 29,847
Depreciation and software amortization 450 564 1,331 2,062
(Gain) loss on disposal of assets, net (22) (120) (95) (613)
Merger-related expenses 1,218   8,389  
Total operating costs 9,381 12,106 33,368 31,296
Operating income (loss) (2,967) (4,484) (14,966) (7,853)
Other income (expense):        
Interest expense (9,939) (9,480) (28,721) (41,362)
Interest expense - related party (10,379) (10,723) (30,297) (15,618)
Debt modification and extinguishment costs   (17,318)   (35,415)
Intercompany interest income (expense) 20,637 21,699 62,103 57,270
Investment income (loss) - consolidated affiliates (12,010) (10,057) (36,688) (168,572)
Other, net 42 30 112 497
Total other income (expense) (11,649) (25,849) (33,491) (203,200)
Income (loss) from continuing operations before income taxes (14,616) (30,333) (48,457) (211,053)
Income (loss) from continuing operations   (30,333) (48,457) (211,053)
Discontinued operations (net of tax):        
Net income (loss) (14,616) (30,333) (48,457) (211,053)
Comprehensive income (loss) (13,416) (30,333) (44,685) (211,053)
Guarantor Subsidiaries [Member]
       
Condensed Income Statements, Captions [Line Items]        
Station revenue (less agency commissions) 78,489 93,789 234,448 251,559
Operating costs:        
Station production expenses 31,973 31,459 95,388 92,832
Station selling, general, and administrative expenses 29,714 29,126 87,457 86,959
Corporate and other expenses   285   1,646
Depreciation and software amortization 5,066 4,969 15,342 15,062
Amortization of intangible assets 441 442 1,323 2,196
(Gain) loss on disposal of assets, net 32 338 173 581
Total operating costs 67,226 66,619 199,683 199,276
Operating income (loss) 11,263 27,170 34,765 52,283
Other income (expense):        
Interest expense (21) (17) (60) (48)
Intercompany interest income (expense) (20,637) (21,699) (62,103) (57,270)
Other, net   10 (244) (45)
Total other income (expense) (20,658) (21,706) (62,407) (57,363)
Income (loss) from continuing operations before income taxes (9,395) 5,464 (27,642) (5,080)
Income tax expense (benefit) 2,517 3,406 7,725 10,223
Income (loss) from continuing operations   2,058 (35,367) (15,303)
Discontinued operations (net of tax):        
Income (loss) from discontinued operations   (1,075) (413) (10,567)
Loss related to divestiture of operations   (10,894) (30) (142,591)
Net income (loss) (11,912) (9,911) (35,810) (168,461)
Comprehensive income (loss) (11,912) (9,911) (35,810) (168,461)
Non-Guarantor Subsidiaries [Member]
       
Operating costs:        
Corporate and other expenses 98 146 878 111
Total operating costs 98 146 878 111
Operating income (loss) (98) (146) (878) (111)
Other income (expense):        
Income (loss) from continuing operations before income taxes (98) (146) (878) (111)
Income (loss) from continuing operations   (146) (878) (111)
Discontinued operations (net of tax):        
Net income (loss) (98) (146) (878) (111)
Comprehensive income (loss) (98) (146) (878) (111)
Consolidation, Eliminations [Member]
       
Condensed Income Statements, Captions [Line Items]        
Station revenue (less agency commissions) (6,414) (7,659) (18,402) (23,938)
Operating costs:        
Station production expenses   (1)   (473)
Station selling, general, and administrative expenses (6,414) (7,621) (18,402) (23,486)
Total operating costs (6,414) (7,622) (18,402) (23,959)
Operating income (loss)   (37)   21
Other income (expense):        
Investment income (loss) - consolidated affiliates 12,010 10,057 36,688 168,572
Total other income (expense) 12,010 10,057 36,688 168,572
Income (loss) from continuing operations before income taxes 12,010 10,020 36,688 168,593
Income (loss) from continuing operations   10,020 36,688 168,593
Discontinued operations (net of tax):        
Income (loss) from discontinued operations   37   (21)
Net income (loss) 12,010 10,057 36,688 168,572
Comprehensive income (loss) $ 12,010 $ 10,057 $ 36,688 $ 168,572