XML 55 R44.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS - Statement of Operations and Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue $ 666,534 $ 554,167 $ 1,245,423 $ 1,058,942
Media production expenses 243,620 181,810 459,497 353,381
Selling, general and administrative 142,767 117,408 279,117 235,687
Depreciation, amortization and other operating expenses 151,073 140,609 291,396 270,987
Total operating expenses 537,460 439,827 1,030,010 860,055
Operating income 129,074 114,340 215,413 198,887
Equity in earnings of consolidated subsidiaries 0 0 0 0
Interest expense (53,916) (47,664) (103,331) (94,312)
Other income (expense) 2,047 3,057 2,932 6,421
Total other expense, net (51,869) (44,607) (100,399) (87,891)
Income tax benefit (provision) (26,605) (23,334) (38,785) (39,761)
NET INCOME 50,600 46,399 76,229 71,235
Net income attributable to the noncontrolling interests (1,181) (612) (2,670) (1,166)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 49,419 45,787 73,559 70,069
Comprehensive income 50,600 46,483 76,229 71,403
Reportable legal entities | Sinclair Broadcast Group, Inc.        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue 0 0 0 0
Media production expenses 0 0 0 0
Selling, general and administrative 1,001 1,457 2,003 2,501
Depreciation, amortization and other operating expenses 266 266 532 533
Total operating expenses 1,267 1,723 2,535 3,034
Operating income (1,267) (1,723) (2,535) (3,034)
Equity in earnings of consolidated subsidiaries 49,136 46,369 73,424 70,693
Interest expense (41) (106) (136) (207)
Other income (expense) 1,087 944 2,230 2,294
Total other expense, net 50,182 47,207 75,518 72,780
Income tax benefit (provision) 504 303 576 323
NET INCOME 49,419 45,787 73,559 70,069
Net income attributable to the noncontrolling interests 0 0 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 49,419 45,787 73,559 70,069
Comprehensive income 49,419 46,483 73,559 71,403
Reportable legal entities | Sinclair Television Group, Inc.        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue 0 0 0 0
Media production expenses 0 0 0 0
Selling, general and administrative 14,121 11,429 36,219 26,212
Depreciation, amortization and other operating expenses 1,219 809 2,410 1,584
Total operating expenses 15,340 12,238 38,629 27,796
Operating income (15,340) (12,238) (38,629) (27,796)
Equity in earnings of consolidated subsidiaries 100,678 85,483 175,533 149,948
Interest expense (50,908) (44,969) (97,271) (88,842)
Other income (expense) 148 444 267 291
Total other expense, net 49,918 40,958 78,529 61,397
Income tax benefit (provision) 18,034 19,584 41,137 40,199
NET INCOME 52,612 48,304 81,037 73,800
Net income attributable to the noncontrolling interests 0 0 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 52,612 48,304 81,037 73,800
Comprehensive income 52,612 48,315 81,037 73,817
Reportable legal entities | Guarantor Subsidiaries and KDSM, LLC        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue 627,517 522,405 1,172,629 999,076
Media production expenses 235,138 180,033 444,864 349,727
Selling, general and administrative 125,331 100,579 236,442 199,927
Depreciation, amortization and other operating expenses 116,970 109,201 225,445 211,560
Total operating expenses 477,439 389,813 906,751 761,214
Operating income 150,078 132,592 265,878 237,862
Equity in earnings of consolidated subsidiaries 69 (50) 119 (100)
Interest expense (1,098) (1,165) (2,299) (2,341)
Other income (expense) 622 203 609 266
Total other expense, net (407) (1,012) (1,571) (2,175)
Income tax benefit (provision) (47,722) (44,899) (85,902) (83,277)
NET INCOME 101,949 86,681 178,405 152,410
Net income attributable to the noncontrolling interests 0 0 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 101,949 86,681 178,405 152,410
Comprehensive income 101,949 86,756 178,405 152,561
Reportable legal entities | Non- Guarantor Subsidiaries        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue 62,037 52,908 114,287 99,912
Media production expenses 30,440 21,272 54,821 41,677
Selling, general and administrative 2,326 4,136 4,487 7,152
Depreciation, amortization and other operating expenses 33,134 30,960 63,990 58,278
Total operating expenses 65,900 56,368 123,298 107,107
Operating income (3,863) (3,460) (9,011) (7,195)
Equity in earnings of consolidated subsidiaries 0 0 0 0
Interest expense (8,107) (7,470) (16,003) (14,176)
Other income (expense) 190 1,466 (174) 3,570
Total other expense, net (7,917) (6,004) (16,177) (10,606)
Income tax benefit (provision) 2,579 1,678 5,404 2,994
NET INCOME (9,201) (7,786) (19,784) (14,807)
Net income attributable to the noncontrolling interests (1,262) (646) (2,161) (1,200)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP (10,463) (8,432) (21,945) (16,007)
Comprehensive income (9,201) (7,786) (19,784) (14,807)
Eliminations        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue (23,020) (21,146) (41,493) (40,046)
Media production expenses (21,958) (19,495) (40,188) (38,023)
Selling, general and administrative (12) (193) (34) (105)
Depreciation, amortization and other operating expenses (516) (627) (981) (968)
Total operating expenses (22,486) (20,315) (41,203) (39,096)
Operating income (534) (831) (290) (950)
Equity in earnings of consolidated subsidiaries (149,883) (131,802) (249,076) (220,541)
Interest expense 6,238 6,046 12,378 11,254
Other income (expense) 0 0 0 0
Total other expense, net (143,645) (125,756) (236,698) (209,287)
Income tax benefit (provision) 0 0 0 0
NET INCOME (144,179) (126,587) (236,988) (210,237)
Net income attributable to the noncontrolling interests 81 34 (509) 34
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP (144,098) (126,553) (237,497) (210,203)
Comprehensive income $ (144,179) $ (127,285) $ (236,988) $ (211,571)