XML 30 R45.htm IDEA: XBRL DOCUMENT v3.2.0.727
Guarantor Financial Information - Condensed Consolidating Statement of Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Condensed Income Statements, Captions [Line Items]        
Net operating revenue $ 320,523 $ 154,111 $ 617,257 $ 298,029
Operating costs:        
Operating expenses, excluding depreciation expense 134,169 50,818 260,045 101,433
Selling, general and administrative expenses 79,051 41,930 159,521 84,262
Amortization of program license rights 12,047 4,947 23,805 9,910
Corporate and other expenses 12,366 7,633 25,017 14,211
Depreciation and amortization 42,618 16,440 82,901 32,635
(Gain) loss related to property and equipment, net (196) 992 (424) 221
Merger-related and restructuring expenses 3,616 9,314 8,893 14,066
Operating income 36,852 22,037 57,499 41,291
Other income (expense):        
Interest expense, net 29,288 9,616 60,311 19,606
Debt modification and extinguishment costs 1,827 85 2,440 183
Intercompany income and (expenses) 0   0  
Other, net (2,622) (85) (5,912) 0
Total other expense 28,493 9,616 56,839 19,789
Income from operations of consolidated subsidiaries 8,359 12,421 660 21,502
Income tax (benefit) expense 3,616 5,529 459 9,171
Net income (loss) from continuing operations 4,743 6,892 201 12,331
Equity in income (loss) from operations of consolidated subsidiaries 0 0 0 0
Net income 4,743 6,892 201 12,331
Net income (loss) attributable to noncontrolling interest 3,108 106 5,999 160
Net income (loss) attributable to Media General 1,635 6,786 (5,798) 12,171
Other comprehensive income 0 0 0 0
Total comprehensive income 4,743 6,892 201 12,331
Other comprehensive loss attributable to noncontrolling interest 0 106 0 160
Total comprehensive income (loss) attributable to Media General 1,635 6,786 (5,798) 12,171
Reportable Legal Entities | New Media General        
Condensed Income Statements, Captions [Line Items]        
Net operating revenue 0 0 0 0
Operating costs:        
Operating expenses, excluding depreciation expense 0 0 0 0
Selling, general and administrative expenses 0 0 0 0
Amortization of program license rights 0 0 0 0
Corporate and other expenses 0 0 0 0
Depreciation and amortization 0 0 0 0
(Gain) loss related to property and equipment, net 0 0 0 0
Merger-related and restructuring expenses 0 0 0 0
Operating income 0 0 0 0
Other income (expense):        
Interest expense, net (1) 0 0 0
Debt modification and extinguishment costs 0 0 0 0
Intercompany income and (expenses) 0   0  
Other, net 0 0 0 0
Total other expense (1) 0 0 0
Income from operations of consolidated subsidiaries 1 0 0 0
Income tax (benefit) expense 0 0 0 0
Net income (loss) from continuing operations 1 0 0 0
Equity in income (loss) from operations of consolidated subsidiaries 1,634 0 (5,798) 0
Net income 1,635 0 (5,798) 0
Net income (loss) attributable to noncontrolling interest 0 0 0 0
Net income (loss) attributable to Media General 1,635 0 (5,798) 0
Other comprehensive income   0 0 0
Total comprehensive income 1,635 0 (5,798) 0
Other comprehensive loss attributable to noncontrolling interest 0 0 0 0
Total comprehensive income (loss) attributable to Media General 1,635 0 (5,798) 0
Reportable Legal Entities | LIN Television Corporation        
Condensed Income Statements, Captions [Line Items]        
Net operating revenue 94,258 0 182,476 0
Operating costs:        
Operating expenses, excluding depreciation expense 40,294 0 77,893 0
Selling, general and administrative expenses 22,193 0 45,717 0
Amortization of program license rights 4,363 0 8,541 0
Corporate and other expenses 2,661 0 5,862 0
Depreciation and amortization 15,522 0 29,658 0
(Gain) loss related to property and equipment, net 165 0 129 0
Merger-related and restructuring expenses 950 0 2,324 0
Operating income 8,110 0 12,352 0
Other income (expense):        
Interest expense, net 9,555 0 20,205 0
Debt modification and extinguishment costs 0 0 0 0
Intercompany income and (expenses) 763   6,298  
Other, net (4) 0 (86) 0
Total other expense 10,314 0 26,417 0
Income from operations of consolidated subsidiaries (2,204) 0 (14,065) 0
Income tax (benefit) expense (1,325) 0 (6,188) 0
Net income (loss) from continuing operations (879) 0 (7,877) 0
Equity in income (loss) from operations of consolidated subsidiaries 2,511 0 2,077 0
Net income 1,632 0 (5,800) 0
Net income (loss) attributable to noncontrolling interest 0 0 0 0
Net income (loss) attributable to Media General 1,632 0 (5,800) 0
Other comprehensive income 0 0 0 0
Total comprehensive income 1,632 0 (5,800) 0
Other comprehensive loss attributable to noncontrolling interest 0 0 0 0
Total comprehensive income (loss) attributable to Media General 1,632 0 (5,800) 0
Reportable Legal Entities | Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Net operating revenue 216,770 149,442 416,500 289,078
Operating costs:        
Operating expenses, excluding depreciation expense 88,410 49,165 172,169 98,314
Selling, general and administrative expenses 53,009 39,758 106,227 80,122
Amortization of program license rights 7,250 4,701 14,351 9,357
Corporate and other expenses 9,703 7,558 19,161 14,269
Depreciation and amortization 24,562 16,246 49,234 32,252
(Gain) loss related to property and equipment, net (361) 992 (553) 221
Merger-related and restructuring expenses 2,666 9,314 6,569 14,066
Operating income 31,531 21,708 49,342 40,477
Other income (expense):        
Interest expense, net 19,325 9,308 39,412 18,989
Debt modification and extinguishment costs 1,827 85 2,440 183
Intercompany income and (expenses) (949)   (6,716)  
Other, net (118) (75) (826) 20
Total other expense 20,085 9,318 34,310 19,192
Income from operations of consolidated subsidiaries 11,446 12,390 15,032 21,285
Income tax (benefit) expense 5,599 5,529 7,873 9,171
Net income (loss) from continuing operations 5,847 6,861 7,159 12,114
Equity in income (loss) from operations of consolidated subsidiaries 0 0   0
Net income 5,847 6,861 7,159 12,114
Net income (loss) attributable to noncontrolling interest 0 0 (178) 0
Net income (loss) attributable to Media General 5,847 6,861 7,337 12,114
Other comprehensive income 0 0 0 0
Total comprehensive income 5,847 6,861 7,159 12,114
Other comprehensive loss attributable to noncontrolling interest 0 0 0 0
Total comprehensive income (loss) attributable to Media General 5,847 6,861 7,337 12,114
Reportable Legal Entities | Non-Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Net operating revenue 16,941 4,669 30,683 8,951
Operating costs:        
Operating expenses, excluding depreciation expense 9,856 1,653 17,398 3,119
Selling, general and administrative expenses 4,152 2,172 8,289 4,140
Amortization of program license rights 434 246 913 553
Corporate and other expenses 2 75 (6) (58)
Depreciation and amortization 2,534 194 4,009 383
(Gain) loss related to property and equipment, net 0 0 0 0
Merger-related and restructuring expenses 0 0 0 0
Operating income (37) 329 80 814
Other income (expense):        
Interest expense, net 409 308 694 617
Debt modification and extinguishment costs 0 0 0 0
Intercompany income and (expenses) 186   418  
Other, net (2,500) (10) (5,000) (20)
Total other expense (1,905) 298 (3,888) 597
Income from operations of consolidated subsidiaries 1,868 31 3,968 217
Income tax (benefit) expense (658) 0 (1,226) 0
Net income (loss) from continuing operations 2,526 31 5,194 217
Equity in income (loss) from operations of consolidated subsidiaries 0 0   0
Net income 2,526 31 5,194 217
Net income (loss) attributable to noncontrolling interest 3,108 106 6,177 160
Net income (loss) attributable to Media General (582) (75) (983) 57
Other comprehensive income 0 0 0 0
Total comprehensive income 2,526 31 5,194 217
Other comprehensive loss attributable to noncontrolling interest 0 106 0 160
Total comprehensive income (loss) attributable to Media General (582) (75) (983) 57
Eliminations        
Condensed Income Statements, Captions [Line Items]        
Net operating revenue (7,446) 0 (12,402) 0
Operating costs:        
Operating expenses, excluding depreciation expense (4,391) 0 (7,415) 0
Selling, general and administrative expenses (303) 0 (712) 0
Amortization of program license rights 0 0 0 0
Corporate and other expenses 0 0 0 0
Depreciation and amortization 0 0 0 0
(Gain) loss related to property and equipment, net 0 0 0 0
Merger-related and restructuring expenses 0 0 0 0
Operating income (2,752) 0 (4,275) 0
Other income (expense):        
Interest expense, net 0 0 0 0
Debt modification and extinguishment costs 0 0 0 0
Intercompany income and (expenses) 0   0  
Other, net 0 0 0 0
Total other expense 0 0 0 0
Income from operations of consolidated subsidiaries (2,752) 0 (4,275) 0
Income tax (benefit) expense 0 0 0 0
Net income (loss) from continuing operations (2,752) 0 (4,275) 0
Equity in income (loss) from operations of consolidated subsidiaries (4,145) 0 3,721 0
Net income (6,897) 0 (554) 0
Net income (loss) attributable to noncontrolling interest 0 0 0 0
Net income (loss) attributable to Media General (6,897) 0 (554) 0
Other comprehensive income   0 0 0
Total comprehensive income (6,897) 0 (554) 0
Other comprehensive loss attributable to noncontrolling interest 0 0 0 0
Total comprehensive income (loss) attributable to Media General $ (6,897) $ 0 $ (554) $ 0