XML 46 R8.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
Operating activities      
Net income $ 48,061us-gaap_NetIncomeLoss $ 18,288us-gaap_NetIncomeLoss $ 28,129us-gaap_NetIncomeLoss
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation 30,248us-gaap_Depreciation 24,096us-gaap_Depreciation 23,133us-gaap_Depreciation
Amortization of intangible assets 8,297us-gaap_AmortizationOfIntangibleAssets 336us-gaap_AmortizationOfIntangibleAssets 75us-gaap_AmortizationOfIntangibleAssets
Amortization of deferred loan costs 2,970us-gaap_AmortizationOfFinancingCosts 1,903us-gaap_AmortizationOfFinancingCosts 2,723us-gaap_AmortizationOfFinancingCosts
Net amortization of original issue discount and premium related long-term debt (863)us-gaap_AmortizationOfDebtDiscountPremium (9)us-gaap_AmortizationOfDebtDiscountPremium 1,127us-gaap_AmortizationOfDebtDiscountPremium
Amortization of restricted stock and stock option awards 5,012us-gaap_ShareBasedCompensation 1,974us-gaap_ShareBasedCompensation 878us-gaap_ShareBasedCompensation
Loss from early extinguishment of debt 5,086us-gaap_GainsLossesOnExtinguishmentOfDebt   46,683us-gaap_GainsLossesOnExtinguishmentOfDebt
Amortization of program broadcast rights 12,871gtn_AmortizationOfProgramBroadcastRights 11,367gtn_AmortizationOfProgramBroadcastRights 11,081gtn_AmortizationOfProgramBroadcastRights
Payments on program broadcast obligations (15,087)gtn_PaymentsOnProgramBroadcastObligations (11,433)gtn_PaymentsOnProgramBroadcastObligations (11,839)gtn_PaymentsOnProgramBroadcastObligations
Common stock contributed to 401(k) plan 25us-gaap_EmployeeBenefitsAndShareBasedCompensation 28us-gaap_EmployeeBenefitsAndShareBasedCompensation 26us-gaap_EmployeeBenefitsAndShareBasedCompensation
Deferred revenue, network compensation   (615)gtn_DeferredRevenueNetworkCompensation (687)gtn_DeferredRevenueNetworkCompensation
Deferred income taxes 30,938us-gaap_DeferredIncomeTaxExpenseBenefit 13,165us-gaap_DeferredIncomeTaxExpenseBenefit 19,229us-gaap_DeferredIncomeTaxExpenseBenefit
Loss (gain) on disposals of assets, net 623us-gaap_GainLossOnDispositionOfAssets 765us-gaap_GainLossOnDispositionOfAssets (31)us-gaap_GainLossOnDispositionOfAssets
Other (778)us-gaap_OtherNoncashIncomeExpense 3,460us-gaap_OtherNoncashIncomeExpense (1,806)us-gaap_OtherNoncashIncomeExpense
Changes in operating assets and liabilities:      
Accounts receivable (17,442)us-gaap_IncreaseDecreaseInReceivables (7,391)us-gaap_IncreaseDecreaseInReceivables (389)us-gaap_IncreaseDecreaseInReceivables
Other current assets 4,898us-gaap_IncreaseDecreaseInOtherOperatingAssets (1,951)us-gaap_IncreaseDecreaseInOtherOperatingAssets (372)us-gaap_IncreaseDecreaseInOtherOperatingAssets
Accounts payable 2,197us-gaap_IncreaseDecreaseInAccountsPayable 133us-gaap_IncreaseDecreaseInAccountsPayable 274us-gaap_IncreaseDecreaseInAccountsPayable
Employee compensation, benefits and pension costs 6,964us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities 6,915us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities (1,775)us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities
Accrued network fees and other expenses 1,685us-gaap_IncreaseDecreaseInAccruedLiabilities (2,385)us-gaap_IncreaseDecreaseInAccruedLiabilities 5,716us-gaap_IncreaseDecreaseInAccruedLiabilities
Accrued interest 4,920us-gaap_IncreaseDecreaseInInterestPayableNet 2,489us-gaap_IncreaseDecreaseInInterestPayableNet 2,275us-gaap_IncreaseDecreaseInInterestPayableNet
Income taxes payable 345us-gaap_IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable (362)us-gaap_IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable (883)us-gaap_IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable
Deferred revenue, current portion 3,249us-gaap_IncreaseDecreaseInDeferredRevenueAndCustomerAdvancesAndDeposits (534)us-gaap_IncreaseDecreaseInDeferredRevenueAndCustomerAdvancesAndDeposits (176)us-gaap_IncreaseDecreaseInDeferredRevenueAndCustomerAdvancesAndDeposits
Net cash provided by operating activities 134,219us-gaap_NetCashProvidedByUsedInOperatingActivities 60,239us-gaap_NetCashProvidedByUsedInOperatingActivities 89,372us-gaap_NetCashProvidedByUsedInOperatingActivities
Investing activities      
Acquisitions of television businesses and licenses (461,185)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (36,623)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired  
Purchases of property and equipment (32,215)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (24,053)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (24,523)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Proceeds from asset sales 1,508us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 236us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 1,586us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Payments of acquisition related liabilities (10,000)gtn_PaymentsOnAcquisitionRelatedLiabilities (93)gtn_PaymentsOnAcquisitionRelatedLiabilities (129)gtn_PaymentsOnAcquisitionRelatedLiabilities
Other   6us-gaap_PaymentsForProceedsFromOtherInvestingActivities (240)us-gaap_PaymentsForProceedsFromOtherInvestingActivities
Net cash used in investing activities (501,892)us-gaap_NetCashProvidedByUsedInInvestingActivities (60,527)us-gaap_NetCashProvidedByUsedInInvestingActivities (23,306)us-gaap_NetCashProvidedByUsedInInvestingActivities
Financing activities      
Proceeds from borrowings on long-term debt 644,000us-gaap_ProceedsFromIssuanceOfLongTermDebt 390,926us-gaap_ProceedsFromIssuanceOfLongTermDebt 855,798us-gaap_ProceedsFromIssuanceOfLongTermDebt
Repayments of borrowings on long-term debt (249,623)us-gaap_RepaymentsOfLongTermDebt (381,003)us-gaap_RepaymentsOfLongTermDebt (856,292)us-gaap_RepaymentsOfLongTermDebt
Deferred and other loan costs (9,413)us-gaap_PaymentsOfFinancingCosts (7,504)us-gaap_PaymentsOfFinancingCosts (17,042)us-gaap_PaymentsOfFinancingCosts
Series D perpetual preferred stock dividends paid     (16,731)us-gaap_PaymentsOfDividendsPreferredStockAndPreferenceStock
Proceeds from issuance of common stock   280us-gaap_ProceedsFromIssuanceOfCommonStock  
Repurchase of Series D perpetual preferred stock     (25,922)us-gaap_PaymentsForRepurchaseOfPreferredStockAndPreferenceStock
Net cash provided by (used in) financing activities 384,964us-gaap_NetCashProvidedByUsedInFinancingActivities 2,699us-gaap_NetCashProvidedByUsedInFinancingActivities (60,189)us-gaap_NetCashProvidedByUsedInFinancingActivities
Net increase in cash 17,291us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 2,411us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 5,877us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash at beginning of period 13,478us-gaap_CashAndCashEquivalentsAtCarryingValue 11,067us-gaap_CashAndCashEquivalentsAtCarryingValue 5,190us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash at end of period $ 30,769us-gaap_CashAndCashEquivalentsAtCarryingValue $ 13,478us-gaap_CashAndCashEquivalentsAtCarryingValue $ 11,067us-gaap_CashAndCashEquivalentsAtCarryingValue