XML 59 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Condensed Statements of Cash Flows (Unaudited) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash flows from operating activities:    
Net income (loss) $ (4,542)us-gaap_ProfitLoss $ 5,439us-gaap_ProfitLoss
Adjustments to reconcile net income (loss):    
Deferred income tax (benefit) expense (3,357)us-gaap_DeferredIncomeTaxExpenseBenefit 3,556us-gaap_DeferredIncomeTaxExpenseBenefit
Depreciation and amortization 40,283us-gaap_DepreciationDepletionAndAmortization 16,195us-gaap_DepreciationDepletionAndAmortization
Amortization of program license rights 11,758meg_AmortizationOfProgramLicenseRights 4,963meg_AmortizationOfProgramLicenseRights
Non-cash interest expense 308us-gaap_AmortizationOfFinancingCostsAndDiscounts 124us-gaap_AmortizationOfFinancingCostsAndDiscounts
Gain on disposal of property and equipment, net (228)us-gaap_GainLossOnDispositionOfAssets (771)us-gaap_GainLossOnDispositionOfAssets
Gain on relocation of spectrum (3,120)us-gaap_GainLossOnSaleOfOtherAssets  
Stock-based compensation 3,010us-gaap_ShareBasedCompensation (642)us-gaap_ShareBasedCompensation
Debt modification and extinguishment costs 613us-gaap_GainsLossesOnExtinguishmentOfDebt 98us-gaap_GainsLossesOnExtinguishmentOfDebt
Change in assets and liabilities:    
Program license rights, net of liabilities (10,867)meg_ProgramLicenseRightsNetOfLiabilities (5,106)meg_ProgramLicenseRightsNetOfLiabilities
Trade accounts receivable 31,080us-gaap_IncreaseDecreaseInAccountsReceivable 1,716us-gaap_IncreaseDecreaseInAccountsReceivable
Company owned life insurance (cash surrender value less policy loans including repayments) (519)meg_CompanyOwnedLifeInsurance (1,821)meg_CompanyOwnedLifeInsurance
Trade accounts payable, accrued expenses and other liabilities (3,932)us-gaap_IncreaseDecreaseInAccountsPayableTrade 4,485us-gaap_IncreaseDecreaseInAccountsPayableTrade
Contributions to retirement plans (1,250)us-gaap_DefinedBenefitPlanContributionsByEmployer (46,422)us-gaap_DefinedBenefitPlanContributionsByEmployer
Other, net (2,818)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet (3,350)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet
Net cash provided (used) by operating activities 56,419us-gaap_NetCashProvidedByUsedInOperatingActivities (21,536)us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:    
Capital expenditures (7,209)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (2,510)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Collateral refunds related to letters of credit   980us-gaap_IncreaseDecreaseInRestrictedCash
Proceeds from the sale of PP&E 262us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 973us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Proceeds from spectrum sale 620us-gaap_ProceedsFromSaleOfOtherAssets1  
Other, net (5)us-gaap_PaymentsForProceedsFromOtherInvestingActivities  
Net cash used by investing activities (6,332)us-gaap_NetCashProvidedByUsedInInvestingActivities (557)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:    
Repayment of other borrowings (290)us-gaap_RepaymentsOfOtherDebt  
Other, net 194us-gaap_ProceedsFromPaymentsForOtherFinancingActivities 330us-gaap_ProceedsFromPaymentsForOtherFinancingActivities
Net cash used by financing activities (35,696)us-gaap_NetCashProvidedByUsedInFinancingActivities (35,270)us-gaap_NetCashProvidedByUsedInFinancingActivities
Net increase (decrease) in cash and cash equivalents 14,391us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (57,363)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 43,920us-gaap_CashAndCashEquivalentsAtCarryingValue 71,618us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period 58,311us-gaap_CashAndCashEquivalentsAtCarryingValue 14,255us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash paid for interest 29,444us-gaap_InterestPaid 11,422us-gaap_InterestPaid
Media General Credit Agreement [Member]    
Cash flows from financing activities:    
Repayment of borrowings (35,000)us-gaap_RepaymentsOfDebt
/ us-gaap_CreditFacilityAxis
= meg_MediaGeneralCreditAgreementMember
(35,000)us-gaap_RepaymentsOfDebt
/ us-gaap_CreditFacilityAxis
= meg_MediaGeneralCreditAgreementMember
Shield Media Credit Agreement [Member]    
Cash flows from financing activities:    
Repayment of borrowings $ (600)us-gaap_RepaymentsOfDebt
/ us-gaap_CreditFacilityAxis
= meg_ShieldMediaCreditAgreementMember
$ (600)us-gaap_RepaymentsOfDebt
/ us-gaap_CreditFacilityAxis
= meg_ShieldMediaCreditAgreementMember