XML 31 R31.htm IDEA: XBRL DOCUMENT v2.4.0.8
ACQUISITIONS (Details) (USD $)
3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 0 Months Ended 3 Months Ended 6 Months Ended 0 Months Ended 3 Months Ended 6 Months Ended 1 Months Ended 1 Months Ended 1 Months Ended 1 Months Ended 0 Months Ended 3 Months Ended 6 Months Ended 1 Months Ended 1 Months Ended 1 Months Ended 1 Months Ended 0 Months Ended 3 Months Ended 6 Months Ended 0 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended 18 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended 6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
Jun. 30, 2012
Dec. 01, 2012
WLYH in Harrisburg, PA
Jun. 30, 2012
WLWC-TV
Jun. 30, 2013
WLWC-TV
Jun. 30, 2012
WLWC-TV
Dec. 01, 2012
WSTR and KMYS
Deerfield
item
Jun. 30, 2012
WLAJ-TV
Jun. 30, 2013
WLAJ-TV
Jun. 30, 2012
WLAJ-TV
Jun. 30, 2013
6.125% Notes
Jun. 28, 2013
6.125% Notes
Oct. 31, 2012
6.125% Notes
Jan. 02, 2012
Four Points
item
Jun. 30, 2013
Four Points
Jun. 30, 2012
Four Points
Jun. 30, 2013
Four Points
Jun. 30, 2012
Four Points
Dec. 31, 2011
Four Points
Jan. 31, 2012
Four Points
Network affiliations
Jan. 02, 2012
Four Points
Network affiliations
Jan. 31, 2012
Four Points
Decaying advertiser base
Jan. 02, 2012
Four Points
Decaying advertiser base
Jan. 31, 2012
Four Points
Other intangible assets
Jan. 02, 2012
Four Points
Other intangible assets
Jan. 31, 2012
Four Points
Term Loan B
Apr. 02, 2012
Freedom
item
Jun. 30, 2013
Freedom
Jun. 30, 2012
Freedom
Mar. 31, 2012
Freedom
Jun. 30, 2013
Freedom
Jun. 30, 2012
Freedom
Dec. 31, 2011
Freedom
Apr. 30, 2012
Freedom
Network affiliations
Apr. 02, 2012
Freedom
Network affiliations
Apr. 30, 2012
Freedom
Decaying advertiser base
Apr. 02, 2012
Freedom
Decaying advertiser base
Apr. 30, 2012
Freedom
Other intangible assets
Apr. 02, 2012
Freedom
Other intangible assets
Apr. 30, 2012
Freedom
Term Loan A
Apr. 30, 2012
Freedom
Term Loan B
Dec. 01, 2012
Newport
item
Jun. 30, 2013
Newport
Jun. 30, 2013
Newport
Dec. 01, 2012
Newport
Network affiliations
Dec. 01, 2012
Newport
Decaying advertiser base
Dec. 01, 2012
Newport
Other intangible assets
Dec. 01, 2012
Newport
6.125% Notes
Dec. 01, 2012
WPMI and WJTC
Deerfield
Feb. 01, 2013
WHAM
Deerfield
Jun. 30, 2012
Other acquisitions
Jun. 30, 2013
Other acquisitions
item
Dec. 31, 2012
Other acquisitions
item
Jun. 30, 2013
Other acquisitions
item
Jun. 30, 2013
WTTA-TV
Jun. 30, 2012
WTTA-TV
Jun. 30, 2013
WTTA-TV
Jun. 30, 2012
WTTA-TV
Dec. 31, 2012
WTTA-TV
Jun. 30, 2013
Acquisitions other than Cox Media Group
item
Jun. 30, 2013
CMG
item
Acquisitions                                                                                                                              
Number of television stations                               7                         8                             7                   6   6             4
Number of markets                               4                         7                             6                   5 3             5  
Cash paid                               $ 200,000,000                         $ 385,000,000                             $ 460,500,000                     $ 45,100,000             $ 98,600,000  
Working capital adjustment                               900,000                         (300,000)                             1,300,000                     700,000             5,300,000  
Non-controlling interests related to, and amounts paid by Deerfield for, the license assets                                                                                                             4,400,000             3,100,000  
Amount of draw under incremental loan commitment used to finance acquisition                                                       180,000,000                           157,500,000 192,500,000                                        
Escrow deposit used to fund acquisition                               20,000,000                         38,500,000                             41,300,000                                      
Interest rate (as a percent)                         6.125% 6.125% 6.125%                                                                     6.125%                          
Number of stations whose license assets were sold                 2                                                                                                            
Price of assets acquired/sold         200,000       10,700,000                                                                                   6,000,000 6,000,000                      
Allocated fair value of acquired assets and assumed liabilities                                                                                                                              
Prepaid expenses and other current assets                               456,000                         373,000                             1,390,000                   268,000 160,000 268,000              
Program contract costs                               3,731,000                         3,520,000                             10,378,000                   7,467,000 1,638,000 7,467,000              
Property and equipment                               34,578,000                         54,109,000                             53,883,000                   26,315,000 16,545,000 26,315,000              
Broadcast licenses                               10,658,000                         10,424,000                             15,581,000                   1,536,000 2,679,000 1,536,000              
Definite-lived intangible assets                               93,800,000             66,900,000   9,800,000   17,100,000   140,963,000               93,100,000   25,100,000   22,800,000     240,013,000     176,000,000 23,700,000 40,300,000         34,225,000 22,546,000 34,225,000              
Other assets                               548,000                         278,000                             1,097,000                                      
Accrued liabilities                               (381,000)                         (589,000)                             (3,928,000)                   (1,290,000) (1,178,000) (1,290,000)              
Program contracts payable                               (5,157,000)                         (3,404,000)                             (11,634,000)                   (7,498,000) (4,252,000) (7,498,000)              
Fair value of identifiable net assets acquired                               138,233,000                         205,674,000                             306,780,000                   61,023,000 38,138,000 61,023,000              
Goodwill                               60,843,000                         179,609,000                             164,621,000                   35,367,000 10,661,000 35,367,000              
Total                               199,076,000                         385,283,000                             471,401,000                   96,390,000 48,799,000 96,390,000              
Amortization period                                           15 years   10 years                       15 years   10 years                 15 years 10 years                              
Weighted average life                                                   14 years                           16 years                 14 years                            
Amount paid for funding working capital needs                                         8,100,000                     9,600,000     1,500,000                                                        
Net broadcast revenues 279,270,000 217,582,000 532,195,000 408,470,000                         18,600,000 16,800,000 36,400,000 33,200,000                   27,400,000 25,700,000 10,000,000 53,700,000 25,700,000                     38,300,000 73,200,000                     18,600,000   27,500,000        
Operating income (loss) 84,280,000 71,889,000 147,936,000 131,783,000                         5,200,000 3,100,000 9,600,000 7,600,000                   8,200,000 9,000,000   14,100,000 9,000,000                     11,500,000 19,700,000                     4,900,000   5,800,000        
Net broadcast revenues           1,400,000 1,500,000 2,700,000   1,000,000 600,000 1,000,000                                                                                                      
Operating income (loss)           (100,000) 300,000 (100,000)   200,000 (100,000) 200,000                                                                                                      
Transaction costs                                                                                                                 2,900,000   2,900,000        
Revenue from discontinued operations excluded from pro forma revenues                       1,000,000                                                                                                      
Costs incurred in corporate, general and administrative expenses 0 0                                                                                                     0     0 100,000 200,000 500,000 500,000      
Difference between the purchase price and the historical cost basis recorded as a reduction in additional paid-in capital                                                                                                                         23,600,000    
Difference between the purchase price and the historical cost basis recorded as a reduction in additional paid-in capital, tax amount                                                                                                                         15,600,000    
Pro Forma Information                                                                                                                              
Total revenues   285,377,000   560,254,000                                                                                                                      
Net Income   29,805,000   56,451,000                                                                                                                      
Net Income attributable to Sinclair Broadcast Group   $ 28,976,000   $ 56,589,000                                                                                                                      
Basic and diluted earnings per share attributable to Sinclair Broadcast Group (in dollars per share)   $ 0.36   $ 0.70