XML 55 R43.htm IDEA: XBRL DOCUMENT v3.7.0.1
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS - Statement of Operations and Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME    
Net revenue $ 649,935 $ 578,889
Media program and production expenses 258,155 215,877
Selling, general and administrative 145,297 136,350
Depreciation, amortization and other operating expenses 88,854 140,323
Total operating expenses 492,306 492,550
Operating income 157,629 86,339
Equity in earnings of consolidated subsidiaries 0 0
Interest expense (57,318) (49,415)
Other income (expense) 375 885
Loss from extinguishment of debt (1,404) 0
Total other expense, net (58,347) (48,530)
Income tax benefit (provision) (28,579) (12,180)
NET INCOME 70,703 25,629
Net income attributable to the noncontrolling interests (13,501) (1,489)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 57,202 24,140
Comprehensive income 70,703 25,629
Reportable legal entities | Sinclair Broadcast Group, Inc.    
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME    
Net revenue 0 0
Media program and production expenses 0 0
Selling, general and administrative 1,296 1,002
Depreciation, amortization and other operating expenses 266 266
Total operating expenses 1,562 1,268
Operating income (1,562) (1,268)
Equity in earnings of consolidated subsidiaries 58,189 24,287
Interest expense (36) (94)
Other income (expense) 101 1,142
Loss from extinguishment of debt 0  
Total other expense, net 58,254 25,335
Income tax benefit (provision) 510 73
NET INCOME 57,202 24,140
Net income attributable to the noncontrolling interests 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 57,202 24,140
Comprehensive income 57,202 24,140
Reportable legal entities | Sinclair Television Group, Inc.    
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME    
Net revenue 0 0
Media program and production expenses 0 0
Selling, general and administrative 18,958 22,099
Depreciation, amortization and other operating expenses 1,725 1,190
Total operating expenses 20,683 23,289
Operating income (20,683) (23,289)
Equity in earnings of consolidated subsidiaries 87,805 74,855
Interest expense (54,704) (46,363)
Other income (expense) 799 118
Loss from extinguishment of debt (1,404)  
Total other expense, net 32,496 28,610
Income tax benefit (provision) 25,106 23,103
NET INCOME 36,919 28,424
Net income attributable to the noncontrolling interests 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 36,919 28,424
Comprehensive income 36,919 28,424
Reportable legal entities | Guarantor Subsidiaries and KDSM, LLC    
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME    
Net revenue 615,709 545,113
Media program and production expenses 248,205 209,725
Selling, general and administrative 122,435 111,107
Depreciation, amortization and other operating expenses 111,228 108,478
Total operating expenses 481,868 429,310
Operating income 133,841 115,803
Equity in earnings of consolidated subsidiaries 50 50
Interest expense (1,119) (1,202)
Other income (expense) 496 (11)
Loss from extinguishment of debt 0  
Total other expense, net (573) (1,163)
Income tax benefit (provision) (44,229) (38,180)
NET INCOME 89,039 76,460
Net income attributable to the noncontrolling interests 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 89,039 76,460
Comprehensive income 89,039 76,460
Reportable legal entities | Non- Guarantor Subsidiaries    
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME    
Net revenue 53,386 52,250
Media program and production expenses 28,444 24,381
Selling, general and administrative 2,633 2,162
Depreciation, amortization and other operating expenses (23,920) 30,855
Total operating expenses 7,157 57,398
Operating income 46,229 (5,148)
Equity in earnings of consolidated subsidiaries 0 0
Interest expense (7,623) (7,897)
Other income (expense) (1,021) (364)
Loss from extinguishment of debt 0  
Total other expense, net (8,644) (8,261)
Income tax benefit (provision) (9,966) 2,824
NET INCOME 27,619 (10,585)
Net income attributable to the noncontrolling interests (13,494) (899)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 14,125 (11,484)
Comprehensive income 27,619 (10,585)
Eliminations    
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME    
Net revenue (19,160) (18,474)
Media program and production expenses (18,494) (18,229)
Selling, general and administrative (25) (20)
Depreciation, amortization and other operating expenses (445) (466)
Total operating expenses (18,964) (18,715)
Operating income (196) 241
Equity in earnings of consolidated subsidiaries (146,044) (99,192)
Interest expense 6,164 6,141
Other income (expense) 0 0
Loss from extinguishment of debt 0  
Total other expense, net (139,880) (93,051)
Income tax benefit (provision) 0 0
NET INCOME (140,076) (92,810)
Net income attributable to the noncontrolling interests (7) (590)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP (140,083) (93,400)
Comprehensive income $ (140,076) $ (92,810)