XML 66 R50.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS - Statement of Operations and Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME    
Net revenue $ 665,352 $ 626,936
Media program and production expenses 288,549 258,401
Selling, general and administrative 171,495 145,297
Depreciation, amortization and other operating expenses 97,994 65,609
Total operating expenses 558,038 469,307
Operating income 107,314 157,629
Equity in earnings of consolidated subsidiaries 0 0
Interest expense (69,742) (57,318)
Loss from extinguishment of debt 0 (1,404)
Other income (expense) (9,206) 375
Total other expense, net (78,948) (58,347)
Income tax benefit (provision) 15,628 (28,579)
NET INCOME 43,994 70,703
Net income attributable to the noncontrolling interests (871) (13,501)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 43,123 57,202
Comprehensive income 43,994 70,703
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 2,597 1,296
Depreciation, amortization and other operating expenses 19 266
Total operating expenses 2,616 1,562
Operating income (2,616) (1,562)
Equity in earnings of consolidated subsidiaries 45,037 58,189
Interest expense 0 (36)
Loss from extinguishment of debt   0
Other income (expense) 681 101
Total other expense, net 45,718 58,254
Income tax benefit (provision) 21 510
NET INCOME 43,123 57,202
Net income attributable to the noncontrolling interests 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 43,123 57,202
Comprehensive income 43,123 57,202
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 21,754 18,958
Depreciation, amortization and other operating expenses 1,250 1,725
Total operating expenses 23,004 20,683
Operating income (23,004) (20,683)
Equity in earnings of consolidated subsidiaries 171,770 87,805
Interest expense (68,168) (54,704)
Loss from extinguishment of debt   (1,404)
Other income (expense) 2,295 799
Total other expense, net 105,897 32,496
Income tax benefit (provision) 15,398 25,106
NET INCOME 98,291 36,919
Net income attributable to the noncontrolling interests 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 98,291 36,919
Comprehensive income 98,291 36,919
Reportable legal entities | Guarantor Subsidiaries and KDSM, LLC    
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME    
Net revenue 625,683 595,239
Media program and production expenses 273,415 248,451
Selling, general and administrative 143,301 122,435
Depreciation, amortization and other operating expenses 6,416 90,513
Total operating expenses 423,132 461,399
Operating income 202,551 133,840
Equity in earnings of consolidated subsidiaries 429 50
Interest expense (972) (1,119)
Loss from extinguishment of debt   0
Other income (expense) (13,361) 496
Total other expense, net (13,904) (573)
Income tax benefit (provision) (15,676) (44,229)
NET INCOME 172,971 89,038
Net income attributable to the noncontrolling interests 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 172,971 89,038
Comprehensive income 172,971 89,039
Reportable legal entities | Non- Guarantor Subsidiaries    
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME    
Net revenue 58,011 50,857
Media program and production expenses 32,020 28,444
Selling, general and administrative 4,284 2,633
Depreciation, amortization and other operating expenses 91,008 (26,450)
Total operating expenses 127,312 4,627
Operating income (69,301) 46,230
Equity in earnings of consolidated subsidiaries 0 0
Interest expense (4,550) (7,623)
Loss from extinguishment of debt   0
Other income (expense) 1,179 (1,021)
Total other expense, net (3,371) (8,644)
Income tax benefit (provision) 15,885 (9,966)
NET INCOME (56,787) 27,620
Net income attributable to the noncontrolling interests (1,056) (13,494)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP (57,843) 14,126
Comprehensive income (56,787) 27,619
Eliminations    
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME    
Net revenue (18,342) (19,160)
Media program and production expenses (16,886) (18,494)
Selling, general and administrative (441) (25)
Depreciation, amortization and other operating expenses (699) (445)
Total operating expenses (18,026) (18,964)
Operating income (316) (196)
Equity in earnings of consolidated subsidiaries (217,236) (146,044)
Interest expense 3,948 6,164
Loss from extinguishment of debt   0
Other income (expense) 0 0
Total other expense, net (213,288) (139,880)
Income tax benefit (provision) 0 0
NET INCOME (213,604) (140,076)
Net income attributable to the noncontrolling interests 185 (7)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP (213,419) (140,083)
Comprehensive income $ (213,604) $ (140,076)