XML 103 R83.htm IDEA: XBRL DOCUMENT v3.25.3
SEGMENT DATA - Segment Financial Information (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
Segment data          
Assets [1] $ 5,567   $ 5,567   $ 5,885
Revenue 773 $ 917 2,333 $ 2,544  
Media programming and production expenses 413 414 1,251 1,247  
Media selling, general and administrative expenses 203 201 595 591  
Depreciation of property and equipment and amortization of definite-lived intangibles and other assets 62 63 183 189  
Amortization of program costs 21 18 57 55  
Corporate general and administrative expenses 40 41 137 149  
(Gain) loss on asset dispositions and other, net (36) (13) (19) (11)  
Other segment items 12 14 36 39  
Operating income 58 179 93 285  
Interest expense including amortization of debt discount and deferred financing costs 85 78 311 230  
Gain on extinguishment of debt 0 0 6 1  
Other income, net 29 24 (55) 22  
Income (loss) before income taxes 0 125 (276) 170  
Operating Segments | Local Media          
Segment data          
Assets 4,288   4,288    
Revenue 667 845 2,040 2,322  
Media programming and production expenses 378 384 1,148 1,149  
Media selling, general and administrative expenses 165 188 497 549  
Depreciation of property and equipment and amortization of definite-lived intangibles and other assets 56 58 166 174  
Amortization of program costs 21 18 57 55  
Corporate general and administrative expenses 21 24 85 94  
(Gain) loss on asset dispositions and other, net (3) (11) (23) (11)  
Other segment items 2 2 6 6  
Operating income 27 182 104 306  
Interest expense including amortization of debt discount and deferred financing costs 85 78 311 230  
Gain on extinguishment of debt     6 1  
Other income, net 2 2 8 35  
Other & Corporate          
Segment data          
Assets 1,011   1,011    
Revenue 48 19 115 54  
Media programming and production expenses 0 0 2 0  
Media selling, general and administrative expenses 30 6 72 16  
Depreciation of property and equipment and amortization of definite-lived intangibles and other assets 1 1 2 2  
Amortization of program costs 0 0 0 0  
Corporate general and administrative expenses 18 16 50 53  
(Gain) loss on asset dispositions and other, net (33) (2) 4 0  
Other segment items 12 12 33 36  
Operating income 20 (14) (48) (53)  
Interest expense including amortization of debt discount and deferred financing costs 0 0 0 0  
Gain on extinguishment of debt     0 0  
Other income, net 27 22 (63) (13)  
Sinclair Broadcast Group, LLC          
Segment data          
Assets [2] 4,382   4,382   $ 4,689
Revenue 667 845 2,040 2,322  
Media programming and production expenses 378 384 1,148 1,149  
Media selling, general and administrative expenses 165 188 497 549  
Depreciation of property and equipment and amortization of definite-lived intangibles and other assets 56 58 166 174  
Amortization of program costs 21 18 57 55  
Corporate general and administrative expenses 21 24 85 100  
(Gain) loss on asset dispositions and other, net (25) (11) (8) (11)  
Other segment items 2 2 6 6  
Operating income 49 182 89 300  
Interest expense including amortization of debt discount and deferred financing costs 85 78 311 230  
Gain on extinguishment of debt 0 0 6 1  
Other income, net 2 3 8 36  
Income (loss) before income taxes (34) 107 (208) 107  
Sinclair Broadcast Group, LLC | Operating Segments | Local Media          
Segment data          
Assets 4,318   4,318    
Revenue 667 845 2,040 2,322  
Media programming and production expenses 378 384 1,148 1,149  
Media selling, general and administrative expenses 165 188 497 549  
Depreciation of property and equipment and amortization of definite-lived intangibles and other assets 56 58 166 174  
Amortization of program costs 21 18 57 55  
Corporate general and administrative expenses 21 24 85 94  
(Gain) loss on asset dispositions and other, net (3) (11) (23) (11)  
Other segment items 2 2 6 6  
Operating income 27 182 104 306  
Interest expense including amortization of debt discount and deferred financing costs 85 78 311 230  
Gain on extinguishment of debt     6 1  
Other income, net 2 $ 3 8 36  
Sinclair Broadcast Group, LLC | Corporate          
Segment data          
Assets 64   64    
Revenue 0   0 0  
Media programming and production expenses 0   0 0  
Media selling, general and administrative expenses 0   0 0  
Depreciation of property and equipment and amortization of definite-lived intangibles and other assets 0   0 0  
Amortization of program costs 0   0 0  
Corporate general and administrative expenses 0   0 6  
(Gain) loss on asset dispositions and other, net (22)   15    
Other segment items 0   0 0  
Operating income 22   (15) (6)  
Interest expense including amortization of debt discount and deferred financing costs 0   0 0  
Gain on extinguishment of debt     0 0  
Other income, net $ 0   $ 0 0  
Sinclair Broadcast Group, LLC | Other & Corporate          
Segment data          
(Gain) loss on asset dispositions and other, net       $ 0  
[1] Our consolidated total assets as of September 30, 2025 and December 31, 2024 include total assets of variable interest entities (“VIE”) of $78 million and $70 million, respectively, which can only be used to settle the obligations of the VIEs. Our consolidated total liabilities as of September 30, 2025 and December 31, 2024 include total liabilities of VIEs of $9 million and $16 million, respectively, for which the creditors of the VIEs have no recourse to us. See Note 7. Variable Interest Entities.
[2] Sinclair Broadcast Group, LLC’s (“SBG”) consolidated total assets as of September 30, 2025 and December 31, 2024 include total assets of variable interest entities (“VIE”) of $78 million and $70 million, respectively, which can only be used to settle the obligations of the VIEs. SBG’s consolidated total liabilities as of September 30, 2025 and December 31, 2024 include total liabilities of VIEs of $9 million and $16 million, respectively, for which the creditors of the VIEs have no recourse to SBG. See Note 6. Variable Interest Entities.