XML 59 R48.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 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue $ 693,835 $ 548,404 $ 1,939,258 $ 1,607,346
Media program and production expenses 242,880 187,173 702,377 540,554
Selling, general and administrative 145,724 122,086 424,841 357,773
Depreciation, amortization and other operating expenses 151,237 139,539 442,633 410,526
Total operating expenses 539,841 448,798 1,569,851 1,308,853
Operating income 153,994 99,606 369,407 298,493
Equity in earnings of consolidated subsidiaries 0 0 0 0
Interest expense (53,488) (48,566) (156,819) (142,878)
Loss from extinguishment of debt (23,699) 0 (23,699) 0
Other income (expense) 2,212 204 5,144 6,625
Total other expense, net (74,975) (48,362) (175,374) (136,253)
Income tax benefit (provision) (26,986) (7,210) (65,771) (46,971)
NET INCOME 52,033 44,034 128,262 115,269
Net income attributable to the noncontrolling interests (1,188) (779) (3,858) (1,945)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 50,845 43,255 124,404 113,324
Comprehensive income 52,033 44,044 128,262 115,447
Reportable legal entities | Sinclair Broadcast Group, Inc.        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue 0 0 0 0
Media program and production expenses 0 0 0 0
Selling, general and administrative 1,275 930 3,277 3,432
Depreciation, amortization and other operating expenses 266 266 798 799
Total operating expenses 1,541 1,196 4,075 4,231
Operating income (1,541) (1,196) (4,075) (4,231)
Equity in earnings of consolidated subsidiaries 51,113 43,480 124,536 114,176
Interest expense (56) (93) (192) (301)
Loss from extinguishment of debt 0   0  
Other income (expense) 1,157 957 3,386 3,250
Total other expense, net 52,214 44,344 127,730 117,125
Income tax benefit (provision) 172 107 749 430
NET INCOME 50,845 43,255 124,404 113,324
Net income attributable to the noncontrolling interests 0 0 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 50,845 43,255 124,404 113,324
Comprehensive income 50,845 44,044 124,404 115,447
Reportable legal entities | Sinclair Television Group, Inc.        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue 0 0 0 0
Media program and production expenses 0 0 0 0
Selling, general and administrative 16,969 14,386 53,189 40,598
Depreciation, amortization and other operating expenses 3,257 1,040 5,666 2,624
Total operating expenses 20,226 15,426 58,855 43,222
Operating income (20,226) (15,426) (58,855) (43,222)
Equity in earnings of consolidated subsidiaries 114,060 88,687 289,593 238,635
Interest expense (50,364) (45,784) (147,635) (134,626)
Loss from extinguishment of debt (23,699)   (23,699)  
Other income (expense) 469 (407) 736 (116)
Total other expense, net 40,466 42,496 118,995 103,893
Income tax benefit (provision) 34,334 20,235 75,470 60,435
NET INCOME 54,574 47,305 135,610 121,106
Net income attributable to the noncontrolling interests 0 0 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 54,574 47,305 135,610 121,106
Comprehensive income 54,574 47,315 135,610 121,132
Reportable legal entities | Guarantor Subsidiaries and KDSM, LLC        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue 655,778 515,097 1,828,407 1,514,173
Media program and production expenses 234,474 185,371 679,337 535,098
Selling, general and administrative 124,352 102,984 360,793 302,962
Depreciation, amortization and other operating expenses 115,527 105,427 340,974 316,934
Total operating expenses 474,353 393,782 1,381,104 1,154,994
Operating income 181,425 121,315 447,303 359,179
Equity in earnings of consolidated subsidiaries 51 100 170 0
Interest expense (1,117) (1,140) (3,417) (3,481)
Loss from extinguishment of debt 0   0  
Other income (expense) (27) 3 583 269
Total other expense, net (1,093) (1,037) (2,664) (3,212)
Income tax benefit (provision) (64,535) (30,126) (150,436) (113,403)
NET INCOME 115,797 90,152 294,203 242,564
Net income attributable to the noncontrolling interests 0 0 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 115,797 90,152 294,203 242,564
Comprehensive income 115,797 90,152 294,203 242,713
Reportable legal entities | Non- Guarantor Subsidiaries        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue 63,877 53,845 178,164 153,757
Media program and production expenses 33,556 20,272 88,378 61,949
Selling, general and administrative 3,153 3,819 7,641 10,919
Depreciation, amortization and other operating expenses 32,571 34,336 96,560 92,667
Total operating expenses 69,280 58,427 192,579 165,535
Operating income (5,403) (4,582) (14,415) (11,778)
Equity in earnings of consolidated subsidiaries 0 0 0 0
Interest expense (8,256) (7,721) (24,258) (21,898)
Loss from extinguishment of debt 0   0  
Other income (expense) 613 (349) 439 3,222
Total other expense, net (7,643) (8,070) (23,819) (18,676)
Income tax benefit (provision) 3,043 2,574 8,446 5,567
NET INCOME (10,003) (10,078) (29,788) (24,887)
Net income attributable to the noncontrolling interests (1,180) (799) (3,341) (1,999)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP (11,183) (10,877) (33,129) (26,886)
Comprehensive income (10,003) (10,078) (29,788) (24,885)
Eliminations        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue (25,820) (20,538) (67,313) (60,584)
Media program and production expenses (25,150) (18,470) (65,338) (56,493)
Selling, general and administrative (25) (33) (59) (138)
Depreciation, amortization and other operating expenses (384) (1,530) (1,365) (2,498)
Total operating expenses (25,559) (20,033) (66,762) (59,129)
Operating income (261) (505) (551) (1,455)
Equity in earnings of consolidated subsidiaries (165,224) (132,267) (414,299) (352,811)
Interest expense 6,305 6,172 18,683 17,428
Loss from extinguishment of debt 0   0  
Other income (expense) 0 0 0 0
Total other expense, net (158,919) (126,095) (395,616) (335,383)
Income tax benefit (provision) 0 0 0 0
NET INCOME (159,180) (126,600) (396,167) (336,838)
Net income attributable to the noncontrolling interests (8) 20 (517) 54
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP (159,188) (126,580) (396,684) (336,784)
Comprehensive income $ (159,180) $ (127,389) $ (396,167) $ (338,960)