XML 59 R49.htm IDEA: XBRL DOCUMENT v3.2.0.727
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS - Statement of Operations and Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue $ 554,167 $ 455,136 $ 1,058,942 $ 867,784
Program and production 181,088 134,303 352,103 261,342
Selling, general and administrative 116,955 98,415 234,858 196,175
Depreciation, amortization and other operating expenses 141,784 119,379 273,094 226,228
Total operating expenses 439,827 352,097 860,055 683,745
Operating income 114,340 103,039 198,887 184,039
Equity in earnings of consolidated subsidiaries 0 0 0 0
Interest expense (47,664) (40,121) (94,312) (79,659)
Other income (expense) 3,057 1,757 6,421 2,772
Total other expense, net (44,607) (38,364) (87,891) (76,887)
Income tax benefit (provision) (23,334) (23,074) (39,761) (37,894)
NET INCOME 46,399 41,601 71,235 69,258
Net income attributable to the noncontrolling interests (612) (266) (1,166) (765)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 45,787 41,335 70,069 68,493
Comprehensive income (loss) 46,483 42,247 71,403 69,942
Reportable legal entities | Sinclair Broadcast Group, Inc        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue 0 0 0 0
Program and production 0 0 0 0
Selling, general and administrative 1,457 1,155 2,501 2,040
Depreciation, amortization and other operating expenses 266 267 533 534
Total operating expenses 1,723 1,422 3,034 2,574
Operating income (1,723) (1,422) (3,034) (2,574)
Equity in earnings of consolidated subsidiaries 46,369 42,662 70,693 69,349
Interest expense (106) (149) (207) (308)
Other income (expense) 944 941 2,294 1,587
Total other expense, net 47,207 43,454 72,780 70,628
Income tax benefit (provision) 303 (697) 323 439
NET INCOME 45,787 41,335 70,069 68,493
Net income attributable to the noncontrolling interests 0 0 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 45,787 41,335 70,069 68,493
Comprehensive income (loss) 46,483 42,247 71,403 69,942
Reportable legal entities | Sinclair Television Group, Inc.        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue 0 0 0 0
Program and production 0 114 0 190
Selling, general and administrative 11,429 14,000 26,212 28,545
Depreciation, amortization and other operating expenses 809 1,138 1,584 2,245
Total operating expenses 12,238 15,252 27,796 30,980
Operating income (12,238) (15,252) (27,796) (30,980)
Equity in earnings of consolidated subsidiaries 85,483 75,388 149,948 137,652
Interest expense (44,969) (37,082) (88,842) (73,830)
Other income (expense) 444 86 291 382
Total other expense, net 40,958 38,392 61,397 64,204
Income tax benefit (provision) 19,584 19,209 40,199 36,476
NET INCOME 48,304 42,349 73,800 69,700
Net income attributable to the noncontrolling interests 0 0 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 48,304 42,349 73,800 69,700
Comprehensive income (loss) 48,315 42,515 73,817 69,780
Reportable legal entities | Guarantor Subsidiaries and KDSM, LLC        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue 522,405 430,334 999,076 820,414
Program and production 180,033 133,440 349,727 260,173
Selling, general and administrative 100,579 80,324 199,927 160,826
Depreciation, amortization and other operating expenses 109,201 93,889 211,560 180,279
Total operating expenses 389,813 307,653 761,214 601,278
Operating income 132,592 122,681 237,862 219,136
Equity in earnings of consolidated subsidiaries (50) 0 (100) 0
Interest expense (1,165) (1,224) (2,341) (2,466)
Other income (expense) 203 465 266 558
Total other expense, net (1,012) (759) (2,175) (1,908)
Income tax benefit (provision) (44,899) (43,691) (83,277) (76,733)
NET INCOME 86,681 78,231 152,410 140,495
Net income attributable to the noncontrolling interests 0 0 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 86,681 78,231 152,410 140,495
Comprehensive income (loss) 86,756 78,231 152,561 140,495
Reportable legal entities | Non-Guarantor Subsidiaries        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue 52,908 47,527 99,912 88,954
Program and production 20,550 21,492 40,399 39,903
Selling, general and administrative 3,683 3,511 6,323 5,911
Depreciation, amortization and other operating expenses 32,135 24,805 60,385 43,965
Total operating expenses 56,368 49,808 107,107 89,779
Operating income (3,460) (2,281) (7,195) (825)
Equity in earnings of consolidated subsidiaries 0 0 0 0
Interest expense (7,470) (6,974) (14,176) (13,527)
Other income (expense) 1,466 285 3,570 285
Total other expense, net (6,004) (6,689) (10,606) (13,242)
Income tax benefit (provision) 1,678 2,105 2,994 1,924
NET INCOME (7,786) (6,865) (14,807) (12,143)
Net income attributable to the noncontrolling interests (646) (299) (1,200) (798)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP (8,432) (7,164) (16,007) (12,941)
Comprehensive income (loss) (7,786) (5,887) (14,807) (11,539)
Eliminations        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue (21,146) (22,725) (40,046) (41,584)
Program and production (19,495) (20,743) (38,023) (38,924)
Selling, general and administrative (193) (575) (105) (1,147)
Depreciation, amortization and other operating expenses (627) (720) (968) (795)
Total operating expenses (20,315) (22,038) (39,096) (40,866)
Operating income (831) (687) (950) (718)
Equity in earnings of consolidated subsidiaries (131,802) (118,050) (220,541) (207,001)
Interest expense 6,046 5,308 11,254 10,472
Other income (expense) 0 (20) 0 (40)
Total other expense, net (125,756) (112,762) (209,287) (196,569)
Income tax benefit (provision) 0 0 0 0
NET INCOME (126,587) (113,449) (210,237) (197,287)
Net income attributable to the noncontrolling interests 34 33 34 33
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP (126,553) (113,416) (210,203) (197,254)
Comprehensive income (loss) $ (127,285) $ (114,859) $ (211,571) $ (198,736)