XML 27 R40.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS: (Details 2) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME    
Net revenue $ 282,618 $ 222,374
Program and production 80,433 59,797
Selling, general and administrative 63,188 45,079
Depreciation, amortization and other operating expenses 75,341 57,604
Total operating expenses 218,962 162,480
Operating income 63,656 59,894
Interest expense (37,697) (27,387)
Other income (expense) (595) 1,412
Total other expense, net (38,292) (25,975)
Income tax benefit (provision) (8,849) (4,794)
Income (Loss) from discontinued operations 355 (51)
NET INCOME 16,870 29,074
Net loss attributable to the noncontrolling interests 127 285
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 16,997 29,359
Comprehensive income (loss) 16,831 29,178
Sinclair Broadcast Group, Inc.
   
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME    
Selling, general and administrative 824 853
Depreciation, amortization and other operating expenses 342 383
Total operating expenses 1,166 1,236
Operating income (1,166) (1,236)
Equity in earnings of consolidated subsidiaries 17,849 30,191
Interest expense (311) (340)
Other income (expense) 956 600
Total other expense, net 18,494 30,451
Income tax benefit (provision) (331) 144
NET INCOME 16,997 29,359
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 16,997 29,359
Comprehensive income (loss) 16,831 29,178
Sinclair Television Group, Inc.
   
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME    
Program and production 32 8
Selling, general and administrative 9,917 13,631
Depreciation, amortization and other operating expenses 299 351
Total operating expenses 10,248 13,990
Operating income (10,248) (13,990)
Equity in earnings of consolidated subsidiaries 46,717 51,860
Interest expense (35,233) (24,764)
Other income (expense) 7,438 (283)
Total other expense, net 18,922 26,813
Income tax benefit (provision) 7,986 8,125
Income (Loss) from discontinued operations (58) (67)
NET INCOME 16,602 20,881
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 16,602 20,881
Comprehensive income (loss) 16,563 20,985
Guarantor Subsidiaries and KDSM, LLC
   
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME    
Net revenue 270,547 208,746
Program and production 82,700 61,485
Selling, general and administrative 51,203 29,501
Depreciation, amortization and other operating expenses 62,103 42,497
Total operating expenses 196,006 133,483
Operating income 74,541 75,263
Equity in earnings of consolidated subsidiaries (30)  
Interest expense (1,115) (1,219)
Other income (expense) (7,288) 23
Total other expense, net (8,433) (1,196)
Income tax benefit (provision) (18,734) (21,235)
Income (Loss) from discontinued operations 413 16
NET INCOME 47,787 52,848
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 47,787 52,848
Comprehensive income (loss) 47,787 52,848
Non-Guarantor Subsidiaries
   
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME    
Net revenue 23,917 15,674
Program and production 5,588 76
Selling, general and administrative 5,689 1,195
Depreciation, amortization and other operating expenses 14,981 14,511
Total operating expenses 26,258 15,782
Operating income (2,341) (108)
Interest expense (6,187) (6,244)
Other income (expense) (1,257) 1,201
Total other expense, net (7,444) (5,043)
Income tax benefit (provision) 2,230 8,172
NET INCOME (7,555) 3,021
Net loss attributable to the noncontrolling interests 127 285
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP (7,428) 3,306
Comprehensive income (loss) (7,428) 3,306
Non-Guarantor Subsidiaries | Revisions
   
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME    
Depreciation, amortization and other operating expenses   200
Net loss attributable to the noncontrolling interests   300
Eliminations
   
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME    
Net revenue (11,846) (2,046)
Program and production (7,887) (1,772)
Selling, general and administrative (4,445) (101)
Depreciation, amortization and other operating expenses (2,384) (138)
Total operating expenses (14,716) (2,011)
Operating income 2,870 (35)
Equity in earnings of consolidated subsidiaries (64,536) (82,051)
Interest expense 5,149 5,180
Other income (expense) (444) (129)
Total other expense, net (59,831) (77,000)
NET INCOME (56,961) (77,035)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP (56,961) (77,035)
Comprehensive income (loss) (56,922) (77,139)
Eliminations | Revisions
   
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME    
Depreciation, amortization and other operating expenses   (200)
Net loss attributable to the noncontrolling interests   $ (300)