XML 87 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Comprehensive Income (USD $)
In Thousands, except Per Share data, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Net operating revenue $ 674,963us-gaap_Revenues $ 269,912us-gaap_Revenues $ 228,183us-gaap_Revenues
Operating costs:      
Operating expenses, excluding depreciation expense 221,914meg_StationProductionExpenses 95,214meg_StationProductionExpenses 68,899meg_StationProductionExpenses
Selling, general and administrative expenses 171,484us-gaap_SellingGeneralAndAdministrativeExpense 71,243us-gaap_SellingGeneralAndAdministrativeExpense 55,000us-gaap_SellingGeneralAndAdministrativeExpense
Amortization of program license rights 21,630meg_AmortizationOfProgramLicenseRights 11,362meg_AmortizationOfProgramLicenseRights 9,022meg_AmortizationOfProgramLicenseRights
Corporate and other expenses 33,007us-gaap_GeneralAndAdministrativeExpense 19,016us-gaap_GeneralAndAdministrativeExpense 23,531us-gaap_GeneralAndAdministrativeExpense
Depreciation and amortization 66,557us-gaap_DepreciationDepletionAndAmortization 25,772us-gaap_DepreciationDepletionAndAmortization 16,179us-gaap_DepreciationDepletionAndAmortization
(Gain) loss on disposal of property and equipment, net (8,935)us-gaap_GainLossOnDispositionOfAssets 399us-gaap_GainLossOnDispositionOfAssets 59us-gaap_GainLossOnDispositionOfAssets
Merger-related and restructuring expenses 54,202us-gaap_BusinessCombinationAcquisitionRelatedCosts 13,079us-gaap_BusinessCombinationAcquisitionRelatedCosts  
Total operating costs 559,859meg_TotalOperatingCosts 236,085meg_TotalOperatingCosts 172,690meg_TotalOperatingCosts
Operating income 115,104us-gaap_OperatingIncomeLoss 33,827us-gaap_OperatingIncomeLoss 55,493us-gaap_OperatingIncomeLoss
Other (expense) income:      
Interest expense (45,704)us-gaap_InterestExpense (12,687)us-gaap_InterestExpense (7,830)us-gaap_InterestExpense
Debt modification and extinguishment costs (3,513)us-gaap_GainsLossesOnExtinguishmentOfDebt (4,509)us-gaap_GainsLossesOnExtinguishmentOfDebt  
Gain on sale of stations 42,957us-gaap_GainLossOnSaleOfBusiness    
Other, net 129us-gaap_OtherNonoperatingIncomeExpense 48us-gaap_OtherNonoperatingIncomeExpense 8,680us-gaap_OtherNonoperatingIncomeExpense
Total other (expense) income (6,131)us-gaap_NonoperatingIncomeExpense (17,148)us-gaap_NonoperatingIncomeExpense 850us-gaap_NonoperatingIncomeExpense
Income before income taxes 108,973us-gaap_IncomeLossBeforeExtraordinaryItemsAndCumulativeEffectOfChangeInAccountingPrinciple 16,679us-gaap_IncomeLossBeforeExtraordinaryItemsAndCumulativeEffectOfChangeInAccountingPrinciple 56,343us-gaap_IncomeLossBeforeExtraordinaryItemsAndCumulativeEffectOfChangeInAccountingPrinciple
Income tax expense (52,453)us-gaap_IncomeTaxExpenseBenefit (12,325)us-gaap_IncomeTaxExpenseBenefit (20,380)us-gaap_IncomeTaxExpenseBenefit
Net income 56,520us-gaap_ProfitLoss 4,354us-gaap_ProfitLoss 35,963us-gaap_ProfitLoss
Net income (loss) attributable to noncontrolling interests (included above) 3,014us-gaap_NetIncomeLossAttributableToNoncontrollingInterest (1,786)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest 42us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
Net income attributable to Media General 53,506us-gaap_NetIncomeLoss 6,140us-gaap_NetIncomeLoss 35,921us-gaap_NetIncomeLoss
Change in unrecognized amounts included in pension and postretirement obligations net of tax of $24,067 in 2014, $3,908 in 2013 and $318 in 2012 (42,113)us-gaap_OtherComprehensiveIncomeDefinedBenefitPlansNetUnamortizedGainLossArisingDuringPeriodNetOfTax 6,655us-gaap_OtherComprehensiveIncomeDefinedBenefitPlansNetUnamortizedGainLossArisingDuringPeriodNetOfTax (500)us-gaap_OtherComprehensiveIncomeDefinedBenefitPlansNetUnamortizedGainLossArisingDuringPeriodNetOfTax
Total comprehensive income 14,407us-gaap_ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest 11,009us-gaap_ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest 35,463us-gaap_ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
Total comprehensive income attributable to Media General $ 11,393us-gaap_ComprehensiveIncomeNetOfTax $ 12,795us-gaap_ComprehensiveIncomeNetOfTax $ 35,421us-gaap_ComprehensiveIncomeNetOfTax
Net earnings per common share (basic) (in Dollars per share) $ 0.59us-gaap_EarningsPerShareBasic $ 0.11us-gaap_EarningsPerShareBasic $ 0.82us-gaap_EarningsPerShareBasic
Net earnings per common share (diluted) (in Dollars per share) $ 0.58us-gaap_EarningsPerShareDiluted $ 0.10us-gaap_EarningsPerShareDiluted $ 0.53us-gaap_EarningsPerShareDiluted