XML 13 R46.htm IDEA: XBRL DOCUMENT v3.2.0.727
Guarantor Financial Information - Condensed Consolidated Statement of Cash Flows (Details) - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Cash flows from operating activities:    
Net cash provided (used) by operating activities $ 96,388 $ 2,819
Cash flows from investing activities:    
Capital expenditures (24,050) (8,372)
Release of restricted cash at qualified intermediary 119,903 0
Payment/deposit for acquisition of station assets 0 (8,340)
Deferred proceeds related to sale of property 0 24,535
Proceeds from the sale of property and equipment 691 1,072
Proceeds from spectrum relocation 3,120 0
Receipt of dividend 0  
Payments from intercompany borrowings 0  
Payment of capital contributions 0  
Other, net and Collateral refunds related to letters of credit (69) 980
Net cash provided (used) by investing activities 99,595 9,875
Cash flows from financing activities:    
Principal borrowings under revolving credit facility   10,000
Repayment of borrowings under Media General Credit Agreement   (10,000)
Repayment of other borrowings (580) 0
Payment for share repurchases (18,747) 0
Payment of dividend 0  
Payments on intercompany borrowing 0  
Payment for the acquisition of noncontrolling interest (9,218) 0
Receipt of capital contributions 0  
Cash paid for debt modification (3,425) 0
Other, net 345 (946)
Net cash provided (used) by financing activities (167,825) (66,146)
Net increase (decrease) in cash and cash equivalents 28,158 (53,452)
Cash and cash equivalents at beginning of period 43,920 71,618
Cash and cash equivalents at end of period 72,078 18,166
Media General Credit Agreement    
Cash flows from financing activities:    
Repayment of borrowings under Media General Credit Agreement (135,000) (64,000)
Shield Media Credit Agreement    
Cash flows from financing activities:    
Repayment of borrowings under Media General Credit Agreement (1,200) (1,200)
Eliminations    
Cash flows from operating activities:    
Net cash provided (used) by operating activities 0 0
Cash flows from investing activities:    
Capital expenditures 0 0
Release of restricted cash at qualified intermediary 0  
Payment/deposit for acquisition of station assets   0
Deferred proceeds related to sale of property   0
Proceeds from the sale of property and equipment 0 0
Proceeds from spectrum relocation 0  
Receipt of dividend (39,005)  
Payments from intercompany borrowings (26,255)  
Payment of capital contributions 3,011  
Other, net and Collateral refunds related to letters of credit 0 0
Net cash provided (used) by investing activities (62,249) 0
Cash flows from financing activities:    
Principal borrowings under revolving credit facility   0
Repayment of borrowings under Media General Credit Agreement   0
Repayment of other borrowings 0  
Payment for share repurchases 0  
Payment of dividend 39,005  
Payments on intercompany borrowing 26,255  
Payment for the acquisition of noncontrolling interest 0  
Receipt of capital contributions (3,011)  
Cash paid for debt modification 0  
Other, net 0 0
Net cash provided (used) by financing activities 62,249 0
Net increase (decrease) in cash and cash equivalents 0 0
Cash and cash equivalents at beginning of period 0 0
Cash and cash equivalents at end of period 0 0
Eliminations | Media General Credit Agreement    
Cash flows from financing activities:    
Repayment of borrowings under Media General Credit Agreement 0 0
Eliminations | Shield Media Credit Agreement    
Cash flows from financing activities:    
Repayment of borrowings under Media General Credit Agreement 0 0
Reportable Legal Entities | New Media General    
Cash flows from operating activities:    
Net cash provided (used) by operating activities (1,402) 0
Cash flows from investing activities:    
Capital expenditures 0 0
Release of restricted cash at qualified intermediary 0  
Payment/deposit for acquisition of station assets   0
Deferred proceeds related to sale of property   0
Proceeds from the sale of property and equipment 0 0
Proceeds from spectrum relocation 0  
Receipt of dividend 0  
Payments from intercompany borrowings 2,025  
Payment of capital contributions (3,011)  
Other, net and Collateral refunds related to letters of credit 0 0
Net cash provided (used) by investing activities (986) 0
Cash flows from financing activities:    
Principal borrowings under revolving credit facility   0
Repayment of borrowings under Media General Credit Agreement   0
Repayment of other borrowings 0  
Payment for share repurchases 0  
Payment of dividend 0  
Payments on intercompany borrowing 0  
Payment for the acquisition of noncontrolling interest 0  
Receipt of capital contributions 0  
Cash paid for debt modification 0  
Other, net 0 0
Net cash provided (used) by financing activities 0 0
Net increase (decrease) in cash and cash equivalents (2,388) 0
Cash and cash equivalents at beginning of period 2,388 0
Cash and cash equivalents at end of period 0 0
Reportable Legal Entities | LIN Television Corporation    
Cash flows from operating activities:    
Net cash provided (used) by operating activities 6,528 0
Cash flows from investing activities:    
Capital expenditures (8,610) 0
Release of restricted cash at qualified intermediary 0  
Payment/deposit for acquisition of station assets   0
Deferred proceeds related to sale of property   0
Proceeds from the sale of property and equipment 50 0
Proceeds from spectrum relocation 0  
Receipt of dividend 39,005  
Payments from intercompany borrowings 0  
Payment of capital contributions 0  
Other, net and Collateral refunds related to letters of credit 0 0
Net cash provided (used) by investing activities 30,445 0
Cash flows from financing activities:    
Principal borrowings under revolving credit facility   0
Repayment of borrowings under Media General Credit Agreement   0
Repayment of other borrowings 0  
Payment for share repurchases 0  
Payment of dividend 0  
Payments on intercompany borrowing (26,255)  
Payment for the acquisition of noncontrolling interest (9,218)  
Receipt of capital contributions 3,011  
Cash paid for debt modification 0  
Other, net (207) 0
Net cash provided (used) by financing activities (32,669) 0
Net increase (decrease) in cash and cash equivalents 4,304 0
Cash and cash equivalents at beginning of period 9,658 0
Cash and cash equivalents at end of period 13,962 0
Reportable Legal Entities | Guarantor Subsidiaries    
Cash flows from operating activities:    
Net cash provided (used) by operating activities 83,285 3,415
Cash flows from investing activities:    
Capital expenditures (13,876) (8,368)
Release of restricted cash at qualified intermediary 119,903  
Payment/deposit for acquisition of station assets   (8,340)
Deferred proceeds related to sale of property   24,535
Proceeds from the sale of property and equipment 641 1,072
Proceeds from spectrum relocation 620  
Receipt of dividend 0  
Payments from intercompany borrowings 24,230  
Payment of capital contributions 0  
Other, net and Collateral refunds related to letters of credit 0 980
Net cash provided (used) by investing activities 131,518 9,879
Cash flows from financing activities:    
Principal borrowings under revolving credit facility   10,000
Repayment of borrowings under Media General Credit Agreement   (10,000)
Repayment of other borrowings 0  
Payment for share repurchases (18,747)  
Payment of dividend (39,005)  
Payments on intercompany borrowing 0  
Payment for the acquisition of noncontrolling interest 0  
Receipt of capital contributions 0  
Cash paid for debt modification (3,425)  
Other, net 602 (946)
Net cash provided (used) by financing activities (195,575) (64,946)
Net increase (decrease) in cash and cash equivalents 19,228 (51,652)
Cash and cash equivalents at beginning of period 27,371 67,508
Cash and cash equivalents at end of period 46,599 15,856
Reportable Legal Entities | Non-Guarantor Subsidiaries    
Cash flows from operating activities:    
Net cash provided (used) by operating activities 7,977 (596)
Cash flows from investing activities:    
Capital expenditures (1,564) (4)
Release of restricted cash at qualified intermediary 0  
Payment/deposit for acquisition of station assets   0
Deferred proceeds related to sale of property   0
Proceeds from the sale of property and equipment 0 0
Proceeds from spectrum relocation 2,500  
Receipt of dividend 0  
Payments from intercompany borrowings 0  
Payment of capital contributions 0  
Other, net and Collateral refunds related to letters of credit (69) 0
Net cash provided (used) by investing activities 867 (4)
Cash flows from financing activities:    
Principal borrowings under revolving credit facility   0
Repayment of borrowings under Media General Credit Agreement   0
Repayment of other borrowings (580)  
Payment for share repurchases 0  
Payment of dividend 0  
Payments on intercompany borrowing 0  
Payment for the acquisition of noncontrolling interest 0  
Receipt of capital contributions 0  
Cash paid for debt modification 0  
Other, net (50) 0
Net cash provided (used) by financing activities (1,830) (1,200)
Net increase (decrease) in cash and cash equivalents 7,014 (1,800)
Cash and cash equivalents at beginning of period 4,503 4,110
Cash and cash equivalents at end of period 11,517 2,310
Reportable Legal Entities | Media General Credit Agreement | New Media General    
Cash flows from financing activities:    
Repayment of borrowings under Media General Credit Agreement 0 0
Reportable Legal Entities | Media General Credit Agreement | LIN Television Corporation    
Cash flows from financing activities:    
Repayment of borrowings under Media General Credit Agreement 0 0
Reportable Legal Entities | Media General Credit Agreement | Guarantor Subsidiaries    
Cash flows from financing activities:    
Repayment of borrowings under Media General Credit Agreement (135,000) (64,000)
Reportable Legal Entities | Media General Credit Agreement | Non-Guarantor Subsidiaries    
Cash flows from financing activities:    
Repayment of borrowings under Media General Credit Agreement 0 0
Reportable Legal Entities | Shield Media Credit Agreement | New Media General    
Cash flows from financing activities:    
Repayment of borrowings under Media General Credit Agreement 0 0
Reportable Legal Entities | Shield Media Credit Agreement | LIN Television Corporation    
Cash flows from financing activities:    
Repayment of borrowings under Media General Credit Agreement 0 0
Reportable Legal Entities | Shield Media Credit Agreement | Guarantor Subsidiaries    
Cash flows from financing activities:    
Repayment of borrowings under Media General Credit Agreement 0 0
Reportable Legal Entities | Shield Media Credit Agreement | Non-Guarantor Subsidiaries    
Cash flows from financing activities:    
Repayment of borrowings under Media General Credit Agreement $ (1,200) $ (1,200)