XML 98 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Cash flows from operating activities:      
Net income $ 56,520us-gaap_ProfitLoss $ 4,354us-gaap_ProfitLoss $ 35,963us-gaap_ProfitLoss
Adjustments to reconcile net income:      
Deferred income tax expense 44,285us-gaap_DeferredIncomeTaxExpenseBenefit 11,584us-gaap_DeferredIncomeTaxExpenseBenefit 18,669us-gaap_DeferredIncomeTaxExpenseBenefit
Depreciation and amortization 66,557us-gaap_DepreciationDepletionAndAmortization 25,772us-gaap_DepreciationDepletionAndAmortization 16,179us-gaap_DepreciationDepletionAndAmortization
Provision for doubtful accounts 298us-gaap_ProvisionForDoubtfulAccounts 1,497us-gaap_ProvisionForDoubtfulAccounts 784us-gaap_ProvisionForDoubtfulAccounts
Amortization of program license rights 21,630meg_AmortizationOfProgramLicenseRights 11,362meg_AmortizationOfProgramLicenseRights 9,022meg_AmortizationOfProgramLicenseRights
Change in fair value of interest rate swap   (192)us-gaap_UnrealizedGainLossOnDerivatives 440us-gaap_UnrealizedGainLossOnDerivatives
Amortization of debt discount 3,721us-gaap_AmortizationOfFinancingCostsAndDiscounts 844us-gaap_AmortizationOfFinancingCostsAndDiscounts 751us-gaap_AmortizationOfFinancingCostsAndDiscounts
Gain on sale of stations (42,957)us-gaap_GainLossOnSaleOfBusiness    
(Gain) loss on disposal of property and equipment, net (8,935)us-gaap_GainLossOnDispositionOfAssets 399us-gaap_GainLossOnDispositionOfAssets 59us-gaap_GainLossOnDispositionOfAssets
Decrease in Gray Equity Participation     (8,000)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Gain on insurance proceeds     (328)us-gaap_InsuranceRecoveries
Stock-based compensation 4,071us-gaap_ShareBasedCompensation 6,101us-gaap_ShareBasedCompensation  
Debt modification and extinguishment costs 3,513us-gaap_GainsLossesOnExtinguishmentOfDebt 4,509us-gaap_GainsLossesOnExtinguishmentOfDebt  
Change in assets and liabilities:      
Program license rights, net of liabilities (21,834)meg_ProgramLicenseRightsNetOfLiabilities (12,015)meg_ProgramLicenseRightsNetOfLiabilities (8,999)meg_ProgramLicenseRightsNetOfLiabilities
Trade accounts receivable (2,658)us-gaap_IncreaseDecreaseInAccountsReceivable (9,262)us-gaap_IncreaseDecreaseInAccountsReceivable (3,050)us-gaap_IncreaseDecreaseInAccountsReceivable
Trade accounts payable 9,189us-gaap_IncreaseDecreaseInAccountsPayableTrade (6,401)us-gaap_IncreaseDecreaseInAccountsPayableTrade 1,060us-gaap_IncreaseDecreaseInAccountsPayableTrade
Accrued expenses and other liabilities (13,786)us-gaap_IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities (28,350)us-gaap_IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities 15,702us-gaap_IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
Contributions to retirement plans (49,879)us-gaap_DefinedBenefitPlanContributionsByEmployer (6,225)us-gaap_DefinedBenefitPlanContributionsByEmployer (938)us-gaap_DefinedBenefitPlanContributionsByEmployer
Other, net (1,213)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet 3,823us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet (3,748)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet
Net cash provided by operating activities 68,522us-gaap_NetCashProvidedByUsedInOperatingActivities 7,800us-gaap_NetCashProvidedByUsedInOperatingActivities 73,566us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:      
Capital expenditures (36,615)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (15,166)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (11,612)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Payments for acquisition of station assets (175,662)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (14,324)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (19,500)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Proceeds from station sales 357,315us-gaap_ProceedsFromSalesOfBusinessAffiliateAndProductiveAssets    
Cash and cash equivalents acquired in merger transaction 25,507us-gaap_CashAcquiredFromAcquisition 17,327us-gaap_CashAcquiredFromAcquisition  
Cash consideration LIN Merger (763,075)us-gaap_PaymentsToAcquireBusinessesGross    
Collateral refunds related to letters of credit 980us-gaap_IncreaseDecreaseInRestrictedCash 2,498us-gaap_IncreaseDecreaseInRestrictedCash  
Proceeds from the sale of PP&E 25,914us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment    
Increase in restricted cash at qualified intermediary (119,903)us-gaap_IncreaseInRestrictedCash    
Other, net (283)us-gaap_PaymentsForProceedsFromOtherInvestingActivities 126us-gaap_PaymentsForProceedsFromOtherInvestingActivities 195us-gaap_PaymentsForProceedsFromOtherInvestingActivities
Net cash used by investing activities (685,822)us-gaap_NetCashProvidedByUsedInInvestingActivities (9,539)us-gaap_NetCashProvidedByUsedInInvestingActivities (30,917)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:      
Borrowings under revolving credit facility 10,000us-gaap_ProceedsFromLinesOfCredit    
Debt issuance costs (35,198)us-gaap_PaymentsOfDebtIssuanceCosts (11,896)us-gaap_PaymentsOfDebtIssuanceCosts (842)us-gaap_PaymentsOfDebtIssuanceCosts
Redemption of common stock     (145,000)us-gaap_PaymentsForRepurchaseOfCommonStock
Other, net 1,123us-gaap_ProceedsFromPaymentsForOtherFinancingActivities 2,414us-gaap_ProceedsFromPaymentsForOtherFinancingActivities (122)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities
Net cash provided (used) by financing activities 589,602us-gaap_NetCashProvidedByUsedInFinancingActivities 49,113us-gaap_NetCashProvidedByUsedInFinancingActivities (73,964)us-gaap_NetCashProvidedByUsedInFinancingActivities
Net (decrease) increase in cash and cash equivalents (27,698)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 47,374us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (31,315)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of year 71,618us-gaap_CashAndCashEquivalentsAtCarryingValue 24,244us-gaap_CashAndCashEquivalentsAtCarryingValue 55,559us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of year 43,920us-gaap_CashAndCashEquivalentsAtCarryingValue 71,618us-gaap_CashAndCashEquivalentsAtCarryingValue 24,244us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash paid: Interest 45,172us-gaap_InterestPaid 26,461us-gaap_InterestPaid 6,256us-gaap_InterestPaid
Income taxes, net 1,741us-gaap_IncomeTaxesPaidNet 1,047us-gaap_IncomeTaxesPaidNet 1,449us-gaap_IncomeTaxesPaidNet
Non cash investing activity: Merger transactions (736,289)us-gaap_NoncashOrPartNoncashAcquisitionOtherLiabilitiesAssumed1 (434,186)us-gaap_NoncashOrPartNoncashAcquisitionOtherLiabilitiesAssumed1  
Revolving Credit Facility [Member]      
Cash flows from financing activities:      
Borrowings under revolving credit facility 10,000us-gaap_ProceedsFromLinesOfCredit
/ us-gaap_CreditFacilityAxis
= us-gaap_RevolvingCreditFacilityMember
   
Repayment of borrowings under revolving credit facility (10,000)us-gaap_RepaymentsOfLinesOfCredit
/ us-gaap_CreditFacilityAxis
= us-gaap_RevolvingCreditFacilityMember
   
Media General Credit Agreement [Member]      
Cash flows from financing activities:      
Principal borrowings 889,687us-gaap_ProceedsFromIssuanceOfDebt
/ us-gaap_CreditFacilityAxis
= meg_MediaGeneralCreditAgreementMember
885,000us-gaap_ProceedsFromIssuanceOfDebt
/ us-gaap_CreditFacilityAxis
= meg_MediaGeneralCreditAgreementMember
 
Repayment of borrowings (84,000)us-gaap_RepaymentsOfDebt
/ us-gaap_CreditFacilityAxis
= meg_MediaGeneralCreditAgreementMember
   
2022 Senior Notes [Member]      
Cash flows from financing activities:      
Principal borrowings 398,000us-gaap_ProceedsFromIssuanceOfDebt
/ us-gaap_CreditFacilityAxis
= meg_SeniorNotes2022Member
   
Shield Media Credit Agreement [Member]      
Cash flows from financing activities:      
Principal borrowings   32,000us-gaap_ProceedsFromIssuanceOfDebt
/ us-gaap_CreditFacilityAxis
= meg_ShieldMediaCreditAgreementMember
 
Repayment of borrowings (2,400)us-gaap_RepaymentsOfDebt
/ us-gaap_CreditFacilityAxis
= meg_ShieldMediaCreditAgreementMember
   
Berkshire Hathaway Financing Arrangement [Member]      
Cash flows from financing activities:      
Repayment of borrowings   (375,260)us-gaap_RepaymentsOfDebt
/ us-gaap_CreditFacilityAxis
= meg_BerkshireHathawayFinancingArrangementMember
 
Senior Notes [Member]      
Cash flows from financing activities:      
Repayment of borrowings   (326,145)us-gaap_RepaymentsOfDebt
/ us-gaap_CreditFacilityAxis
= meg_SeniorNotes1Member
 
Senior Credit Facility [Member]      
Cash flows from financing activities:      
Borrowings under revolving credit facility     65,000us-gaap_ProceedsFromLinesOfCredit
/ us-gaap_CreditFacilityAxis
= meg_SeniorCreditFacilityMember
Repayment of borrowings under revolving credit facility   (135,000)us-gaap_RepaymentsOfLinesOfCredit
/ us-gaap_CreditFacilityAxis
= meg_SeniorCreditFacilityMember
(15,000)us-gaap_RepaymentsOfLinesOfCredit
/ us-gaap_CreditFacilityAxis
= meg_SeniorCreditFacilityMember
Principal borrowings     65,000us-gaap_ProceedsFromIssuanceOfDebt
/ us-gaap_CreditFacilityAxis
= meg_SeniorCreditFacilityMember
Repayment of borrowings   (135,000)us-gaap_RepaymentsOfDebt
/ us-gaap_CreditFacilityAxis
= meg_SeniorCreditFacilityMember
(15,000)us-gaap_RepaymentsOfDebt
/ us-gaap_CreditFacilityAxis
= meg_SeniorCreditFacilityMember
WLAJ and WXXA Term Loan [Member]      
Cash flows from financing activities:      
Principal borrowings   10,000us-gaap_ProceedsFromIssuanceOfDebt
/ us-gaap_CreditFacilityAxis
= meg_WLAJAndWXXATermLoanMember
22,000us-gaap_ProceedsFromIssuanceOfDebt
/ us-gaap_CreditFacilityAxis
= meg_WLAJAndWXXATermLoanMember
Repayment of borrowings   (32,000)us-gaap_RepaymentsOfDebt
/ us-gaap_CreditFacilityAxis
= meg_WLAJAndWXXATermLoanMember
 
LIN Merger [Member]      
Cash flows from financing activities:      
Repayment of borrowings $ (577,610)us-gaap_RepaymentsOfDebt
/ us-gaap_BusinessAcquisitionAxis
= meg_LINMergerMember