XML 158 R139.htm IDEA: XBRL DOCUMENT v3.25.0.1
SEGMENT DATA - Segment Financial Information (Details) - USD ($)
$ in Millions
12 Months Ended
Mar. 01, 2022
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Segment data        
Goodwill   $ 2,082 $ 2,082 $ 2,088
Assets [1]   5,885 6,085  
Revenue   3,548 3,134 3,928
Media programming and production expenses   1,661 1,611 1,942
Media selling, general and administrative expenses   794 747 812
Depreciation of property and equipment and amortization of definite-lived intangible assets and other assets   250 271 321
Amortization of program costs   74 80 90
Corporate general and administrative expenses   185 694 160
Loss on deconsolidation of subsidiary $ (3,357) 0 10 (3,357)
Gain on asset dispositions and other, net of impairment   (20) 3 (64)
Other segment items   53 49 44
Operating income (loss)   551 (331) 3,980
Interest expense including amortization of debt discount and deferred financing costs   304 305 296
(Loss) income from equity method investments   118 29 56
Gain on extinguishment of debt   1 15 3
Other income (expense), net   29 (45) (129)
Income (loss) before income taxes   395 (637) 3,614
Capital expenditures   84 92 105
Amortization of sports programming rights   0 0 326
Sinclair Broadcast Group, LLC        
Segment data        
Goodwill   2,016 2,016 2,088
Assets [2]   4,689 4,837  
Revenue   3,254 2,978 3,928
Media programming and production expenses   1,536 1,543 1,942
Media selling, general and administrative expenses   742 719 812
Depreciation of property and equipment and amortization of definite-lived intangible assets and other assets   231 252 321
Amortization of program costs   74 80 90
Corporate general and administrative expenses   123 654 160
Loss on deconsolidation of subsidiary $ (3,357) 0 10 (3,357)
Gain on asset dispositions and other, net of impairment   (18) (2) (64)
Other segment items   8 24 44
Operating income (loss)   558 (302) 3,980
Interest expense including amortization of debt discount and deferred financing costs   304 305 296
(Loss) income from equity method investments   0 31 56
Gain on extinguishment of debt   1 15 3
Other income (expense), net   40 (43) (129)
Income (loss) before income taxes   295 (604) 3,614
Capital expenditures   80 90 105
Amortization of sports programming rights   0 0 326
Local media        
Segment data        
Goodwill   2,016 2,016 2,016
Local media | Sinclair Broadcast Group, LLC        
Segment data        
Goodwill   2,016 2,016 2,016
Tennis        
Segment data        
Goodwill   61 61 61
Operating segments | Local media        
Segment data        
Goodwill   2,016 2,016  
Assets   4,591 4,747  
Revenue   3,254 2,866 3,193
Media programming and production expenses   1,536 1,488 1,450
Media selling, general and administrative expenses   742 694 704
Depreciation of property and equipment and amortization of definite-lived intangible assets and other assets   231 243 243
Amortization of program costs   74 80 90
Corporate general and administrative expenses   117 134 117
Loss on deconsolidation of subsidiary     0 0
Gain on asset dispositions and other, net of impairment   (18) (14) (17)
Other segment items   8 14 15
Operating income (loss)   564 227 591
Interest expense including amortization of debt discount and deferred financing costs   304 305 226
(Loss) income from equity method investments   0 0 0
Gain on extinguishment of debt   1 15 3
Other income (expense), net   40 33 28
Capital expenditures   80 86 96
Operating segments | Local media | Sinclair Broadcast Group, LLC        
Segment data        
Goodwill   2,016 2,016  
Assets   4,624 4,750  
Revenue   3,254 2,866 3,193
Media programming and production expenses   1,536 1,488 1,450
Media selling, general and administrative expenses   742 694 704
Depreciation of property and equipment and amortization of definite-lived intangible assets and other assets   231 243 243
Amortization of program costs   74 80 90
Corporate general and administrative expenses   117 134 117
Loss on deconsolidation of subsidiary     0 0
Gain on asset dispositions and other, net of impairment   (18) (14) (17)
Other segment items   8 14 15
Operating income (loss)   564 227 591
Interest expense including amortization of debt discount and deferred financing costs   304 305 226
(Loss) income from equity method investments     0 0
Gain on extinguishment of debt   1 15 3
Other income (expense), net   40 33 28
Capital expenditures   80 86 96
Intersegment revenues     3  
Operating segments | Tennis        
Segment data        
Goodwill   61 61  
Assets   253 293  
Revenue   247 228 217
Media programming and production expenses   125 115 97
Media selling, general and administrative expenses   53 41 47
Depreciation of property and equipment and amortization of definite-lived intangible assets and other assets   21 21 21
Amortization of program costs   0 0 0
Corporate general and administrative expenses   2 1 0
Loss on deconsolidation of subsidiary     0 0
Gain on asset dispositions and other, net of impairment   0 0 0
Other segment items   0 0 0
Operating income (loss)   46 50 52
Interest expense including amortization of debt discount and deferred financing costs   0 0 0
(Loss) income from equity method investments   (3) (2) 0
Gain on extinguishment of debt   0 0 0
Other income (expense), net   0 0 1
Capital expenditures   1 1 1
Operating segments | Local sports        
Segment data        
Revenue       482
Media programming and production expenses       376
Media selling, general and administrative expenses       55
Depreciation of property and equipment and amortization of definite-lived intangible assets and other assets       54
Amortization of program costs       0
Corporate general and administrative expenses       1
Loss on deconsolidation of subsidiary       0
Gain on asset dispositions and other, net of impairment       0
Other segment items       0
Operating income (loss)       (4)
Interest expense including amortization of debt discount and deferred financing costs       72
(Loss) income from equity method investments       10
Gain on extinguishment of debt       0
Other income (expense), net       (3)
Capital expenditures       2
Amortization of sports programming rights       326
Operating segments | Local sports | Sinclair Broadcast Group, LLC        
Segment data        
Revenue       482
Media programming and production expenses       376
Media selling, general and administrative expenses       55
Depreciation of property and equipment and amortization of definite-lived intangible assets and other assets       54
Amortization of program costs       0
Corporate general and administrative expenses       1
Loss on deconsolidation of subsidiary       0
Gain on asset dispositions and other, net of impairment       0
Other segment items       0
Operating income (loss)       (4)
Interest expense including amortization of debt discount and deferred financing costs       72
(Loss) income from equity method investments       10
Gain on extinguishment of debt       0
Other income (expense), net       (3)
Capital expenditures       2
Amortization of sports programming rights       326
Eliminations        
Segment data        
Goodwill   0 0  
Assets   (2) (3)  
Revenue   (29) (22) (59)
Media programming and production expenses   0 (5) (11)
Media selling, general and administrative expenses   (22) (10) (37)
Depreciation of property and equipment and amortization of definite-lived intangible assets and other assets   (4) (3) (4)
Amortization of program costs   0 0 0
Corporate general and administrative expenses   0 0 0
Loss on deconsolidation of subsidiary     0 0
Gain on asset dispositions and other, net of impairment   0 0 0
Other segment items   (3) (4) (7)
Operating income (loss)   0 0 0
Interest expense including amortization of debt discount and deferred financing costs   0 0 (8)
(Loss) income from equity method investments   0 0 0
Gain on extinguishment of debt   0 0 0
Other income (expense), net   0 0 (2)
Capital expenditures   (2) 0 0
Eliminations | Sinclair Broadcast Group, LLC        
Segment data        
Revenue     (7) (59)
Media programming and production expenses     (4) (11)
Media selling, general and administrative expenses     (2) (37)
Depreciation of property and equipment and amortization of definite-lived intangible assets and other assets     (1) (4)
Amortization of program costs     0 0
Corporate general and administrative expenses     0 0
Loss on deconsolidation of subsidiary     0 0
Gain on asset dispositions and other, net of impairment     0 0
Other segment items     0 (7)
Operating income (loss)     0 0
Interest expense including amortization of debt discount and deferred financing costs     0 (8)
(Loss) income from equity method investments     0 0
Gain on extinguishment of debt     0 0
Other income (expense), net     0 (2)
Capital expenditures     0 0
Corporate And Reconciling Items        
Segment data        
Goodwill   5 5  
Assets   1,043 1,048  
Revenue   76 62 95
Media programming and production expenses   0 13 30
Media selling, general and administrative expenses   21 22 43
Depreciation of property and equipment and amortization of definite-lived intangible assets and other assets   2 10 7
Amortization of program costs   0 0 0
Corporate general and administrative expenses   66 559 42
Loss on deconsolidation of subsidiary     10 (3,357)
Gain on asset dispositions and other, net of impairment   (2) 17 (47)
Other segment items   48 39 36
Operating income (loss)   (59) (608) 3,341
Interest expense including amortization of debt discount and deferred financing costs   0 0 6
(Loss) income from equity method investments   121 31 46
Gain on extinguishment of debt   0 0 0
Other income (expense), net   (11) (78) (153)
Capital expenditures   5 5 6
Intersegment revenues   13 8 12
Corporate And Reconciling Items | Sinclair Broadcast Group, LLC        
Segment data        
Revenue     119 312
Media programming and production expenses     59 127
Media selling, general and administrative expenses     27 90
Depreciation of property and equipment and amortization of definite-lived intangible assets and other assets     10 28
Amortization of program costs     0 0
Corporate general and administrative expenses     520 42
Loss on deconsolidation of subsidiary     10 (3,357)
Gain on asset dispositions and other, net of impairment     12 (47)
Other segment items     10 36
Operating income (loss)     (529) 3,393
Interest expense including amortization of debt discount and deferred financing costs     0 6
(Loss) income from equity method investments     31 46
Gain on extinguishment of debt     0 0
Other income (expense), net     (76) (152)
Capital expenditures     4 $ 7
Corporate | Sinclair Broadcast Group, LLC        
Segment data        
Goodwill   0 0  
Assets   65 $ 87  
Revenue   0    
Media programming and production expenses   0    
Media selling, general and administrative expenses   0    
Depreciation of property and equipment and amortization of definite-lived intangible assets and other assets   0    
Amortization of program costs   0    
Corporate general and administrative expenses   6    
Gain on asset dispositions and other, net of impairment   0    
Other segment items   0    
Operating income (loss)   (6)    
Interest expense including amortization of debt discount and deferred financing costs   0    
Gain on extinguishment of debt   0    
Other income (expense), net   0    
Capital expenditures   $ 0    
[1] Our consolidated total assets as of December 31, 2024 and 2023 include total assets of Variable Interest Entities (“VIEs”) of $70 million and $85 million, respectively, which can only be used to settle the obligations of the VIEs. Our consolidated total liabilities as of December 31, 2024 and 2023 include total liabilities of the VIEs of $16 million and $17 million, respectively, for which the creditors of the VIEs have no recourse to us. See Note 13. Variable Interest Entities.
[2] Our consolidated total assets as of December 31, 2024 and 2023 include total assets of VIEs of $70 million and $85 million, respectively, which can only be used to settle the obligations of the VIEs. Our consolidated total liabilities as of December 31, 2024 and 2023 include total liabilities of the VIEs of $16 million and $17 million, respectively, for which the creditors of the VIEs have no recourse to us. See Note 12. Variable Interest Entities.