XML 14 R48.htm IDEA: XBRL DOCUMENT v3.3.0.814
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS - Statement of Operations and Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue $ 548,404 $ 494,956 $ 1,607,346 $ 1,362,740
Program and production 186,449 150,263 538,552 411,605
Selling, general and administrative 121,405 112,521 356,263 308,696
Depreciation, amortization and other operating expenses 140,944 130,509 414,038 356,737
Total operating expenses 448,798 393,293 1,308,853 1,077,038
Operating income 99,606 101,663 298,493 285,702
Equity in earnings of consolidated subsidiaries 0 0 0 0
Interest expense (48,566) (47,950) (142,878) (127,609)
Other income (expense) 204 2,579 6,625 5,351
Total other expense, net (48,362) (45,371) (136,253) (122,258)
Income tax benefit (provision) (7,210) (7,524) (46,971) (45,418)
NET INCOME 44,034 48,768 115,269 118,026
Net income attributable to the noncontrolling interests (779) (427) (1,945) (1,192)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 43,255 48,341 113,324 116,834
Comprehensive income 44,044 48,490 115,447 118,432
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 930 1,129 3,432 3,169
Depreciation, amortization and other operating expenses 266 267 799 801
Total operating expenses 1,196 1,396 4,231 3,970
Operating income (1,196) (1,396) (4,231) (3,970)
Equity in earnings of consolidated subsidiaries 43,480 47,744 114,176 117,093
Interest expense (93) (138) (301) (446)
Other income (expense) 957 2,449 3,250 4,036
Total other expense, net 44,344 50,055 117,125 120,683
Income tax benefit (provision) 107 (318) 430 121
NET INCOME 43,255 48,341 113,324 116,834
Net income attributable to the noncontrolling interests 0 0 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 43,255 48,341 113,324 116,834
Comprehensive income 44,044 48,490 115,447 118,432
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 84 0 274
Selling, general and administrative 14,386 13,474 40,598 42,019
Depreciation, amortization and other operating expenses 1,040 1,187 2,624 3,432
Total operating expenses 15,426 14,745 43,222 45,725
Operating income (15,426) (14,745) (43,222) (45,725)
Equity in earnings of consolidated subsidiaries 88,687 84,122 238,635 221,774
Interest expense (45,784) (44,986) (134,626) (118,816)
Other income (expense) (407) (100) (116) 282
Total other expense, net 42,496 39,036 103,893 103,240
Income tax benefit (provision) 20,235 21,961 60,435 58,437
NET INCOME 47,305 46,252 121,106 115,952
Net income attributable to the noncontrolling interests 0 0 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 47,305 46,252 121,106 115,952
Comprehensive income 47,315 46,293 121,132 116,073
Reportable legal entities | Guarantor Subsidiaries and KDSM, LLC        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue 515,097 466,786 1,514,173 1,287,200
Program and production 185,371 149,488 535,098 409,661
Selling, general and administrative 102,730 94,829 302,656 255,655
Depreciation, amortization and other operating expenses 105,681 103,969 317,240 284,248
Total operating expenses 393,782 348,286 1,154,994 949,564
Operating income 121,315 118,500 359,179 337,636
Equity in earnings of consolidated subsidiaries 100 0 0 0
Interest expense (1,140) (1,209) (3,481) (3,675)
Other income (expense) 3 5 269 563
Total other expense, net (1,037) (1,204) (3,212) (3,112)
Income tax benefit (provision) (30,126) (31,678) (113,403) (108,411)
NET INCOME 90,152 85,618 242,564 226,113
Net income attributable to the noncontrolling interests 0 0 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 90,152 85,618 242,564 226,113
Comprehensive income 90,152 85,618 242,713 226,113
Reportable legal entities | Non-Guarantor Subsidiaries        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue 53,845 47,747 153,757 136,701
Program and production 19,548 19,095 59,947 58,998
Selling, general and administrative 3,392 3,589 9,715 9,500
Depreciation, amortization and other operating expenses 35,487 25,393 95,873 69,358
Total operating expenses 58,427 48,077 165,535 137,856
Operating income (4,582) (330) (11,778) (1,155)
Equity in earnings of consolidated subsidiaries 0 0 0 0
Interest expense (7,721) (7,119) (21,898) (20,646)
Other income (expense) (349) 248 3,222 533
Total other expense, net (8,070) (6,871) (18,676) (20,113)
Income tax benefit (provision) 2,574 2,511 5,567 4,435
NET INCOME (10,078) (4,690) (24,887) (16,833)
Net income attributable to the noncontrolling interests (799) (447) (1,999) (1,245)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP (10,877) (5,137) (26,886) (18,078)
Comprehensive income (10,078) (5,456) (24,885) (17,793)
Eliminations        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue (20,538) (19,577) (60,584) (61,161)
Program and production (18,470) (18,404) (56,493) (57,328)
Selling, general and administrative (33) (500) (138) (1,647)
Depreciation, amortization and other operating expenses (1,530) (307) (2,498) (1,102)
Total operating expenses (20,033) (19,211) (59,129) (60,077)
Operating income (505) (366) (1,455) (1,084)
Equity in earnings of consolidated subsidiaries (132,267) (131,866) (352,811) (338,867)
Interest expense 6,172 5,502 17,428 15,974
Other income (expense) 0 (23) 0 (63)
Total other expense, net (126,095) (126,387) (335,383) (322,956)
Income tax benefit (provision) 0 0 0 0
NET INCOME (126,600) (126,753) (336,838) (324,040)
Net income attributable to the noncontrolling interests 20 20 54 53
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP (126,580) (126,733) (336,784) (323,987)
Comprehensive income $ (127,389) $ (126,455) $ (338,960) $ (324,393)