XML 65 R54.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 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Total revenues $ 766,260 $ 644,532 $ 2,161,756 $ 1,923,702
Media program and production expenses 303,782 268,330 893,189 796,218
Selling, general and administrative 188,903 159,436 540,877 456,830
Depreciation, amortization and other operating expenses 115,765 113,319 330,983 290,730
Total operating expenses 608,450 541,085 1,765,049 1,543,778
Operating income 157,810 103,447 396,707 379,924
Equity in earnings of consolidated subsidiaries 0 0 0 0
Interest expense (75,753) (51,743) (237,766) (160,020)
Other income (expense) (19,705) (2,020) (42,210) (24)
Total other expense, net (95,458) (53,763) (279,976) (160,044)
Income tax benefit (provision) 2,648 (17,118) 21,573 (70,577)
NET INCOME 65,000 32,566 138,304 149,303
Net income attributable to the noncontrolling interests (1,125) (1,929) (3,264) (16,820)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 63,875 30,637 135,040 132,483
Comprehensive income 65,000 32,566 138,304 149,303
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 2,653 2,027 8,124 5,615
Depreciation, amortization and other operating expenses 19 247 58 738
Total operating expenses 2,672 2,274 8,182 6,353
Operating income (2,672) (2,274) (8,182) (6,353)
Equity in earnings of consolidated subsidiaries 65,301 32,196 139,684 136,311
Interest expense 0 (10) (1) (81)
Other income (expense) 296 (92) 1,619 731
Total other expense, net 65,597 32,094 141,302 136,961
Income tax benefit (provision) 950 817 1,920 1,875
NET INCOME 63,875 30,637 135,040 132,483
Net income attributable to the noncontrolling interests 0 0 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 63,875 30,637 135,040 132,483
Comprehensive income 63,875 30,637 135,040 132,483
Reportable legal entities | Sinclair Television Group, Inc.        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Total revenues 6 0 6 0
Media program and production expenses 1 0 1 0
Selling, general and administrative 31,546 23,534 79,885 64,903
Depreciation, amortization and other operating expenses 1,227 1,591 3,612 4,967
Total operating expenses 32,774 25,125 83,498 69,870
Operating income (32,768) (25,125) (83,492) (69,870)
Equity in earnings of consolidated subsidiaries 154,948 90,445 454,881 274,850
Interest expense (74,031) (50,247) (232,833) (154,330)
Other income (expense) (6,368) 1,869 (817) 2,392
Total other expense, net 74,549 42,067 221,231 122,912
Income tax benefit (provision) 27,660 25,364 65,114 75,105
NET INCOME 69,441 42,306 202,853 128,147
Net income attributable to the noncontrolling interests 0 0 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 69,441 42,306 202,853 128,147
Comprehensive income 69,441 42,306 202,853 128,147
Reportable legal entities | Guarantor Subsidiaries and KDSM, LLC        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Total revenues 714,387 614,881 2,020,201 1,833,208
Media program and production expenses 288,651 255,293 848,005 761,720
Selling, general and administrative 149,898 130,289 440,380 377,177
Depreciation, amortization and other operating expenses 77,851 88,293 168,838 266,371
Total operating expenses 516,400 473,875 1,457,223 1,405,268
Operating income 197,987 141,006 562,978 427,940
Equity in earnings of consolidated subsidiaries (611) 114 (366) 257
Interest expense (1,029) (1,013) (2,991) (3,557)
Other income (expense) (15,048) (2,673) (42,753) (4,071)
Total other expense, net (16,688) (3,572) (46,110) (7,371)
Income tax benefit (provision) (24,999) (46,987) (58,283) (143,059)
NET INCOME 156,300 90,447 458,585 277,510
Net income attributable to the noncontrolling interests 0 0 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 156,300 90,447 458,585 277,510
Comprehensive income 156,300 90,447 458,585 277,510
Reportable legal entities | Non- Guarantor Subsidiaries        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Total revenues 76,827 47,676 206,568 148,690
Media program and production expenses 35,975 29,376 101,170 88,296
Selling, general and administrative 5,318 3,582 13,954 9,135
Depreciation, amortization and other operating expenses 38,863 24,018 163,095 20,702
Total operating expenses 80,156 56,976 278,219 118,133
Operating income (3,329) (9,300) (71,651) 30,557
Equity in earnings of consolidated subsidiaries 0 0 0 0
Interest expense (4,740) (4,968) (13,933) (16,740)
Other income (expense) 1,415 (1,124) (259) 924
Total other expense, net (3,325) (6,092) (14,192) (15,816)
Income tax benefit (provision) (963) 3,688 12,822 (4,498)
NET INCOME (7,617) (11,704) (73,021) 10,243
Net income attributable to the noncontrolling interests (1,132) (1,730) (3,456) (16,608)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP (8,749) (13,434) (76,477) (6,365)
Comprehensive income (7,617) (11,704) (73,021) 10,243
Eliminations        
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Total revenues (24,960) (18,025) (65,019) (58,196)
Media program and production expenses (20,845) (16,339) (55,987) (53,798)
Selling, general and administrative (512) 4 (1,466) 0
Depreciation, amortization and other operating expenses (2,195) (830) (4,620) (2,048)
Total operating expenses (23,552) (17,165) (62,073) (55,846)
Operating income (1,408) (860) (2,946) (2,350)
Equity in earnings of consolidated subsidiaries (219,638) (122,755) (594,199) (411,418)
Interest expense 4,047 4,495 11,992 14,688
Other income (expense) 0 0 0 0
Total other expense, net (215,591) (118,260) (582,207) (396,730)
Income tax benefit (provision) 0 0 0 0
NET INCOME (216,999) (119,120) (585,153) (399,080)
Net income attributable to the noncontrolling interests 7 (199) 192 (212)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP (216,992) (119,319) (584,961) (399,292)
Comprehensive income $ (216,999) $ (119,120) $ (585,153) $ (399,080)