XML 57 R21.htm IDEA: XBRL DOCUMENT v3.2.0.727
ACQUISITIONS (Tables)
6 Months Ended
Jun. 30, 2015
Business Combinations [Abstract]  
Schedule of allocated fair value of acquired assets and liabilities assumed
The following tables summarize the allocated fair value of acquired assets and assumed liabilities, including the net assets of consolidated VIEs (in thousands):
 
 
MEG
Stations
 
KSNV
 
Allbritton
 
Other
 
Total 2014
acquisitions
Accounts receivable
$

 
$

 
$
38,542

 
$

 
$
38,542

Prepaid expenses and other current assets
476

 
67

 
19,890

 
79

 
20,512

Program contract costs
1,954

 
482

 
1,204

 
2,561

 
6,201

Property and equipment
23,462

 
8,300

 
46,600

 
8,400

 
86,762

Broadcast licenses
100

 

 
13,700

 
125

 
13,925

Definite-lived intangible assets
125,200

 
62,700

 
564,100

 
71,025

 
823,025

Other assets

 

 
20,352

 
1,500

 
21,852

Assets held for sale

 

 
83,200

 

 
83,200

Accounts payable and accrued liabilities
(2,085
)
 
(277
)
 
(8,351
)
 
(1,143
)
 
(11,856
)
Program contracts payable
(1,914
)
 
(481
)
 
(1,140
)
 
(2,554
)
 
(6,089
)
Deferred tax liability

 

 
(261,291
)
 

 
(261,291
)
Other long term liabilities

 
(1,200
)
 
(17,263
)
 

 
(18,463
)
Fair value of identifiable net assets acquired
147,193

 
69,591

 
499,543

 
79,993

 
796,320

Goodwill
58,698

 
48,699

 
535,694

 
42,443

 
685,534

Total
$
205,891

 
$
118,290

 
$
1,035,237

 
$
122,436

 
$
1,481,854

Schedule of allocated to definite-lived intangible assets
The following tables summarize the amounts allocated to definite-lived intangible assets representing the estimated fair values and estimated goodwill deductible for tax purposes (in thousands):
 
 
MEG
Stations
 
KSNV
 
Allbritton
 
Other
 
Total 2014
acquisitions
Network affiliations
$
54,300

 
$
44,775

 
$
356,900

 
$
42,625

 
$
498,600

Customer relationships
47,400

 
17,925

 
207,200

 
27,400

 
299,925

Other intangible assets
23,500

 

 

 
1,000

 
24,500

Fair value of identifiable definite-lived intangible assets acquired
$
125,200

 
$
62,700

 
$
564,100

 
$
71,025

 
$
823,025

Estimated goodwill deductible for tax purposes
$
58,698

 
$
48,699

 
$

 
$
42,443

 
$
149,840

Schedule of unaudited pro forma results of operations
The following table sets forth unaudited pro forma results of operations for the three and six months ended June 30, 2014, assuming that the above acquisitions, along with transactions necessary to finance the acquisitions, occurred at the beginning of the year preceding the year of acquisition. The pro forma results exclude acquisitions presented under Other above, as they were deemed not material both individually and in the aggregate (in thousands, except per share data):
 
 
Three Months Ended June 30,
 
Six Months Ended 
 June 30,
 
2014
 
2014
Total revenues
$
528,490

 
$
1,000,920

Net Income
$
40,361

 
$
67,817

Net Income attributable to Sinclair Broadcast Group
$
40,095

 
$
67,052

Basic earnings per share attributable to Sinclair Broadcast Group
$
0.41

 
$
0.68

Diluted earnings per share attributable to Sinclair Broadcast Group
$
0.41

 
$
0.68