XML 23 R44.htm IDEA: XBRL DOCUMENT v3.2.0.727
Guarantor Financial Information - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Thousands
Jun. 30, 2015
Dec. 31, 2014
Jun. 30, 2014
Dec. 31, 2013
Current assets:        
Cash and cash equivalents $ 72,078 $ 43,920 $ 18,166 $ 71,618
Trade accounts receivable, net 246,295 265,169    
Restricted cash at qualified intermediary 0 119,903    
Current deferred tax asset 51,732 55,754    
Prepaid expenses and other current assets 36,739 39,098    
Total current assets 406,844 523,844    
Property and equipment, net 483,581 499,472    
Other assets, net 71,290 78,999    
Definite lived intangible assets, net 912,487 956,300    
Broadcast licenses 1,097,100 1,097,100    
Goodwill 1,597,486 1,597,486    
Advances to Affiliate 0 0    
Advances to and investments in consolidated subsidiaries 0 0    
Total assets [1] 4,568,788 4,753,201    
Current liabilities        
Trade accounts payable 33,293 36,359    
Accrued salaries and wages 24,822 36,634    
Accrued expenses and other current liabilities 108,940 104,092    
Current installments of long-term debt 3,404 11,781    
Current installments of obligation under capital leases 856 815    
Total current liabilities 171,315 189,681    
Long-term debt excluding current maturities 2,272,695 2,400,162    
Deferred tax liability and other long-term tax liabilities 359,229 364,289    
Long-term capital lease obligations 14,436 14,869    
Retirement and postretirement plans 202,994 211,264    
Other liabilities 35,005 38,034    
Total liabilities [2] 3,055,674 3,218,299    
Noncontrolling interests 31,065 34,481    
Stockholders' equity:        
Total stockholders (deficit) equity 1,482,049 1,500,421 758,790 736,981
Total liabilities, noncontrolling interest and stockholders' equity (deficit) 4,568,788 4,753,201    
Reportable Legal Entities | New Media General        
Current assets:        
Cash and cash equivalents 0 2,388 0 0
Trade accounts receivable, net 0 $ 0    
Restricted cash at qualified intermediary        
Current deferred tax asset 0 $ 0    
Prepaid expenses and other current assets 0 0    
Total current assets 0 2,388    
Property and equipment, net 0 0    
Other assets, net 0 0    
Definite lived intangible assets, net 0 0    
Broadcast licenses 0 0    
Goodwill 0 0    
Advances to Affiliate 0 2,021    
Advances to and investments in consolidated subsidiaries 1,482,049 1,496,012    
Total assets 1,482,049 1,500,421    
Current liabilities        
Trade accounts payable 0 0    
Accrued salaries and wages 0 0    
Accrued expenses and other current liabilities 0 0    
Current installments of long-term debt 0 0    
Current installments of obligation under capital leases 0 0    
Total current liabilities 0 0    
Long-term debt excluding current maturities 0 0    
Deferred tax liability and other long-term tax liabilities 0 0    
Long-term capital lease obligations 0 0    
Retirement and postretirement plans 0 0    
Other liabilities 0 0    
Total liabilities 0 0    
Noncontrolling interests 0 0    
Stockholders' equity:        
Total stockholders (deficit) equity 1,482,049 1,500,421    
Total liabilities, noncontrolling interest and stockholders' equity (deficit) 1,482,049 1,500,421    
Reportable Legal Entities | LIN Television Corporation        
Current assets:        
Cash and cash equivalents 13,962 9,658 0 0
Trade accounts receivable, net 55,161 $ 82,909    
Restricted cash at qualified intermediary        
Current deferred tax asset 0 $ 3,492    
Prepaid expenses and other current assets 7,929 18,724    
Total current assets 77,052 114,783    
Property and equipment, net 175,014 179,057    
Other assets, net 13,946 8,565    
Definite lived intangible assets, net 384,620 403,866    
Broadcast licenses 0 0    
Goodwill 527,077 527,077    
Advances to Affiliate (157,217) (456,741)    
Advances to and investments in consolidated subsidiaries 1,313,747 1,319,033    
Total assets 2,334,239 2,095,640    
Current liabilities        
Trade accounts payable 3,642 4,014    
Accrued salaries and wages 5,604 9,384    
Accrued expenses and other current liabilities 27,296 43,901    
Current installments of long-term debt 0 0    
Current installments of obligation under capital leases 520 441    
Total current liabilities 37,062 57,740    
Long-term debt excluding current maturities 689,505 291,442    
Deferred tax liability and other long-term tax liabilities 73,090 193,293    
Long-term capital lease obligations 13,242 13,529    
Retirement and postretirement plans 34,785 33,031    
Other liabilities 4,506 10,593    
Total liabilities 852,190 599,628    
Noncontrolling interests 0 0    
Stockholders' equity:        
Total stockholders (deficit) equity 1,482,049 1,496,012    
Total liabilities, noncontrolling interest and stockholders' equity (deficit) 2,334,239 2,095,640    
Reportable Legal Entities | Guarantor Subsidiaries        
Current assets:        
Cash and cash equivalents 46,599 27,371 15,856 67,508
Trade accounts receivable, net 175,769 168,862    
Restricted cash at qualified intermediary   119,903    
Current deferred tax asset 51,692 52,222    
Prepaid expenses and other current assets 21,576 11,396    
Total current assets 295,636 379,754    
Property and equipment, net 304,609 314,534    
Other assets, net 55,230 67,961    
Definite lived intangible assets, net 483,859 506,619    
Broadcast licenses 1,025,800 1,025,800    
Goodwill 977,570 977,570    
Advances to Affiliate 166,231 456,359    
Advances to and investments in consolidated subsidiaries 0 0    
Total assets 3,308,935 3,728,597    
Current liabilities        
Trade accounts payable 28,225 31,794    
Accrued salaries and wages 18,606 26,536    
Accrued expenses and other current liabilities 77,372 53,042    
Current installments of long-term debt 0 8,218    
Current installments of obligation under capital leases 290 303    
Total current liabilities 124,493 119,893    
Long-term debt excluding current maturities 1,556,670 2,080,570    
Deferred tax liability and other long-term tax liabilities 286,877 168,171    
Long-term capital lease obligations 1,182 1,312    
Retirement and postretirement plans 168,209 178,233    
Other liabilities 28,407 22,037    
Total liabilities 2,165,838 2,570,216    
Noncontrolling interests 0 10,981    
Stockholders' equity:        
Total stockholders (deficit) equity 1,143,097 1,147,400    
Total liabilities, noncontrolling interest and stockholders' equity (deficit) 3,308,935 3,728,597    
Reportable Legal Entities | Non-Guarantor Subsidiaries        
Current assets:        
Cash and cash equivalents 11,517 4,503 2,310 4,110
Trade accounts receivable, net 15,365 $ 13,398    
Restricted cash at qualified intermediary        
Current deferred tax asset 40 $ 40    
Prepaid expenses and other current assets 7,234 8,978    
Total current assets 34,156 26,919    
Property and equipment, net 3,958 5,881    
Other assets, net 2,114 2,473    
Definite lived intangible assets, net 44,008 45,815    
Broadcast licenses 71,300 71,300    
Goodwill 92,839 92,839    
Advances to Affiliate (9,014) (1,639)    
Advances to and investments in consolidated subsidiaries 0 0    
Total assets 239,361 243,588    
Current liabilities        
Trade accounts payable 1,426 551    
Accrued salaries and wages 612 714    
Accrued expenses and other current liabilities 4,272 7,149    
Current installments of long-term debt 3,404 3,563    
Current installments of obligation under capital leases 46 71    
Total current liabilities 9,760 12,048    
Long-term debt excluding current maturities 26,520 28,150    
Deferred tax liability and other long-term tax liabilities (738) 2,825    
Long-term capital lease obligations 12 28    
Retirement and postretirement plans 0 0    
Other liabilities 2,092 5,404    
Total liabilities 37,646 48,455    
Noncontrolling interests 31,065 23,500    
Stockholders' equity:        
Total stockholders (deficit) equity 170,650 171,633    
Total liabilities, noncontrolling interest and stockholders' equity (deficit) 239,361 243,588    
Eliminations        
Current assets:        
Cash and cash equivalents 0 0 $ 0 $ 0
Trade accounts receivable, net 0 $ 0    
Restricted cash at qualified intermediary        
Current deferred tax asset 0 $ 0    
Prepaid expenses and other current assets 0 0    
Total current assets 0 0    
Property and equipment, net 0 0    
Other assets, net 0 0    
Definite lived intangible assets, net 0 0    
Broadcast licenses 0 0    
Goodwill 0 $ 0    
Advances to Affiliate 0      
Advances to and investments in consolidated subsidiaries (2,795,796) $ (2,815,045)    
Total assets (2,795,796) (2,815,045)    
Current liabilities        
Trade accounts payable 0 0    
Accrued salaries and wages 0 0    
Accrued expenses and other current liabilities 0 0    
Current installments of long-term debt 0 0    
Current installments of obligation under capital leases 0 0    
Total current liabilities 0 0    
Long-term debt excluding current maturities 0 0    
Deferred tax liability and other long-term tax liabilities 0 0    
Long-term capital lease obligations 0 0    
Retirement and postretirement plans 0 0    
Other liabilities 0 0    
Total liabilities 0 0    
Noncontrolling interests 0 0    
Stockholders' equity:        
Total stockholders (deficit) equity (2,795,796) (2,815,045)    
Total liabilities, noncontrolling interest and stockholders' equity (deficit) $ (2,795,796) $ (2,815,045)    
[1] Consolidated assets as of June 30, 2015 and December 31, 2014, include total assets of variable interest entities (VIEs) of $153 million and $151 million, respectively, which can only be used to settle the obligations of the VIEs. See Note 1 and Note 4.
[2] Consolidated liabilities as of June 30, 2015 and December 31, 2014, include total liabilities of VIEs of $39 million and $43 million, respectively, for which the creditors of the VIEs have no recourse to the Company, except for certain of the debt, which the Company guarantees. See Note 1 and Note 4.