XML 61 R49.htm IDEA: XBRL DOCUMENT v3.10.0.1
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS - Statement of Operations and Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Total revenues $ 730,143 $ 652,234 $ 1,395,496 $ 1,279,170
Media program and production expenses 300,858 269,486 589,407 527,887
Selling, general and administrative 180,479 152,097 351,974 297,394
Depreciation, amortization and other operating expenses 117,224 111,802 215,218 177,411
Total operating expenses 598,561 533,385 1,156,599 1,002,692
Operating income 131,582 118,849 238,897 276,478
Equity in earnings of consolidated subsidiaries 0 0 0 0
Interest expense (92,271) (50,959) (162,013) (108,277)
Loss from extinguishment of debt 0 0 0 (1,404)
Other income (expense) (13,299) 3,025 (22,505) 3,400
Total other expense, net (105,570) (47,934) (184,518) (106,281)
Income tax benefit (provision) 3,297 (24,880) 18,925 (53,459)
NET INCOME 29,309 46,035 73,304 116,738
Net income attributable to the noncontrolling interests (1,268) (1,390) (2,139) (14,891)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 28,041 44,645 71,165 101,847
Comprehensive income 29,309 46,035 73,304 116,738
Reportable legal entities | Sinclair Broadcast Group, Inc.        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Total revenues 0 0 0 0
Media program and production expenses 0 0 0 0
Selling, general and administrative 2,874 2,292 5,471 3,588
Depreciation, amortization and other operating expenses 19 225 38 491
Total operating expenses 2,893 2,517 5,509 4,079
Operating income (2,893) (2,517) (5,509) (4,079)
Equity in earnings of consolidated subsidiaries 29,345 45,927 74,383 104,116
Interest expense (1) (34) (1) (71)
Loss from extinguishment of debt 0   0 0
Other income (expense) 642 723 1,323 824
Total other expense, net 29,986 46,616 75,705 104,869
Income tax benefit (provision) 948 546 969 1,057
NET INCOME 28,041 44,645 71,165 101,847
Net income attributable to the noncontrolling interests 0 0 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 28,041 44,645 71,165 101,847
Comprehensive income 28,041 44,645 71,165 101,847
Reportable legal entities | Sinclair Television Group, Inc.        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Total revenues 0 0 0 0
Media program and production expenses 0 0 0 0
Selling, general and administrative 26,585 22,412 48,339 41,370
Depreciation, amortization and other operating expenses 1,134 1,651 2,384 3,376
Total operating expenses 27,719 24,063 50,723 44,746
Operating income (27,719) (24,063) (50,723) (44,746)
Equity in earnings of consolidated subsidiaries 128,164 96,600 299,934 184,405
Interest expense (90,635) (49,379) (158,803) (104,083)
Loss from extinguishment of debt 0   0 (1,404)
Other income (expense) 3,256 1,128 5,551 1,928
Total other expense, net 40,785 48,349 146,682 80,846
Income tax benefit (provision) 22,056 24,636 37,454 49,741
NET INCOME 35,122 48,922 133,413 85,841
Net income attributable to the noncontrolling interests 0 0 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 35,122 48,922 133,413 85,841
Comprehensive income 35,122 48,922 133,413 85,841
Reportable legal entities | Guarantor Subsidiaries and KDSM, LLC        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Total revenues 680,130 623,087 1,305,814 1,218,326
Media program and production expenses 285,940 257,977 559,355 506,426
Selling, general and administrative 147,180 124,450 290,481 246,884
Depreciation, amortization and other operating expenses 84,573 87,564 90,989 178,078
Total operating expenses 517,693 469,991 940,825 931,388
Operating income 162,437 153,096 364,989 286,938
Equity in earnings of consolidated subsidiaries (185) 93 245 143
Interest expense (989) (1,425) (1,961) (2,545)
Loss from extinguishment of debt 0   0 0
Other income (expense) (14,345) (1,895) (27,706) (1,399)
Total other expense, net (15,519) (3,227) (29,422) (3,801)
Income tax benefit (provision) (17,607) (51,842) (33,283) (96,071)
NET INCOME 129,311 98,027 302,284 187,066
Net income attributable to the noncontrolling interests 0 0 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 129,311 98,027 302,284 187,066
Comprehensive income 129,311 98,027 302,284 187,066
Reportable legal entities | Non- Guarantor Subsidiaries        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Total revenues 71,730 50,158 129,741 101,014
Media program and production expenses 33,175 30,476 65,195 58,920
Selling, general and administrative 4,352 2,919 8,636 5,552
Depreciation, amortization and other operating expenses 33,223 23,136 124,231 (3,315)
Total operating expenses 70,750 56,531 198,062 61,157
Operating income 980 (6,373) (68,321) 39,857
Equity in earnings of consolidated subsidiaries 0 0 0 0
Interest expense (4,643) (4,149) (9,193) (11,772)
Loss from extinguishment of debt 0   0 0
Other income (expense) (2,852) 3,069 (1,673) 2,047
Total other expense, net (7,495) (1,080) (10,866) (9,725)
Income tax benefit (provision) (2,100) 1,780 13,785 (8,186)
NET INCOME (8,615) (5,673) (65,402) 21,946
Net income attributable to the noncontrolling interests (1,268) (1,386) (2,324) (14,879)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP (9,883) (7,059) (67,726) 7,067
Comprehensive income (8,615) (5,673) (65,402) 21,946
Eliminations        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Total revenues (21,717) (21,011) (40,059) (40,170)
Media program and production expenses (18,257) (18,967) (35,143) (37,459)
Selling, general and administrative (512) 24 (953) 0
Depreciation, amortization and other operating expenses (1,725) (774) (2,424) (1,219)
Total operating expenses (20,494) (19,717) (38,520) (38,678)
Operating income (1,223) (1,294) (1,539) (1,492)
Equity in earnings of consolidated subsidiaries (157,324) (142,620) (374,562) (288,664)
Interest expense 3,997 4,028 7,945 10,194
Loss from extinguishment of debt 0   0 0
Other income (expense) 0 0 0 0
Total other expense, net (153,327) (138,592) (366,617) (278,470)
Income tax benefit (provision) 0 0 0 0
NET INCOME (154,550) (139,886) (368,156) (279,962)
Net income attributable to the noncontrolling interests 0 (4) 185 (12)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP (154,550) (139,890) (367,971) (279,974)
Comprehensive income $ (154,550) $ (139,886) $ (368,156) $ (279,962)