XML 59 R49.htm IDEA: XBRL DOCUMENT v3.3.0.814
Guarantor Financial Information - Condensed Consolidating Statement of Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Condensed Income Statements, Captions [Line Items]        
Net operating revenue $ 321,736 $ 160,224 $ 938,993 $ 458,253
Operating costs:        
Operating expenses, excluding depreciation expense 143,492 54,679 403,537 156,112
Selling, general and administrative expenses 78,777 39,440 238,298 123,702
Amortization of program license rights 12,822 5,167 36,627 15,077
Corporate and other expenses 12,598 5,567 37,615 19,778
Depreciation and amortization 40,385 15,643 123,286 48,278
(Gain) loss related to property and equipment, net 96 676 (328) 897
Goodwill, Impairment Loss 52,862 0 52,862 0
Merger-related and restructuring expenses 10,014 3,596 18,907 13,173
Restructuring Charges 1,132 275 1,132 4,764
Operating income (30,442) 35,181 27,057 76,472
Other income (expense):        
Interest expense, net (29,481) 9,826 (89,792) 29,432
Debt modification and extinguishment costs 365 0 2,805 183
Intercompany income and (expenses) 0   0  
Other, net (27) (19) (5,939) (19)
Total other expense (29,819) (9,807) (86,658) (29,596)
Income from operations of consolidated subsidiaries (60,261) 25,374 (59,601) 46,876
Income tax (benefit) expense 4,374 (11,525) (3,915) (20,696)
Net income (loss) from continuing operations (55,887) 13,849 (55,686) 26,180
Equity in income (loss) from operations of consolidated subsidiaries 0 0 0 0
Net income (55,887) 13,849 (55,686) 26,180
Net income (loss) attributable to noncontrolling interest (7,394) 454 (1,395) 614
Net income (loss) attributable to Media General (48,493) 13,395 (54,291) 25,566
Other comprehensive income 0 0 0 0
Total comprehensive income (loss) attributable to Media General (48,493) 13,395 (54,291) 25,566
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
Goodwill, Impairment Loss 0   0  
Merger-related and restructuring expenses 0 0 0 0
Restructuring Charges 0 0 0 0
Operating income 0 0 0 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 48,493 0 54,291 0
Income from operations of consolidated subsidiaries (48,493) 0 (54,291) 0
Income tax (benefit) expense 0 0 0 0
Net income (loss) from continuing operations (48,493) 0 (54,291) 0
Equity in income (loss) from operations of consolidated subsidiaries (48,493) 0 (54,291) 0
Net income (loss) attributable to noncontrolling interest 0 0 0 0
Net income (loss) attributable to Media General (48,493) 0 (54,291) 0
Other comprehensive income   0 0 0
Total comprehensive income (loss) attributable to Media General (48,493) 0 (54,291) 0
Reportable Legal Entities | LIN Television Corporation        
Condensed Income Statements, Captions [Line Items]        
Net operating revenue 91,179 0 273,655 0
Operating costs:        
Operating expenses, excluding depreciation expense 40,149 0 118,042 0
Selling, general and administrative expenses 22,960 0 68,677 0
Amortization of program license rights 4,494 0 13,035 0
Corporate and other expenses 3,111 0 8,973 0
Depreciation and amortization 15,055 0 44,713 0
(Gain) loss related to property and equipment, net 15 0 144 0
Goodwill, Impairment Loss 0   0  
Merger-related and restructuring expenses 704 0 3,028 0
Restructuring Charges 0 0 0 0
Operating income 4,691 0 17,043 0
Other income (expense):        
Interest expense, net (11,174) 0 (31,379) 0
Debt modification and extinguishment costs 0 0 0 0
Intercompany income and (expenses) (22,965)   (29,263)  
Other, net (13) 0 75 0
Total other expense 48,739 0 73,077 0
Income from operations of consolidated subsidiaries (44,048) 0 (56,034) 0
Income tax (benefit) expense 4,445 0 (1,743) 0
Net income (loss) from continuing operations (48,493) 0 (54,291) 0
Equity in income (loss) from operations of consolidated subsidiaries (14,587) 0 (12,510) 0
Net income (loss) attributable to noncontrolling interest 0 0 0 0
Net income (loss) attributable to Media General (48,493) 0 (54,291) 0
Other comprehensive income 0 0 0 0
Total comprehensive income (loss) attributable to Media General (48,493) 0 (54,291) 0
Reportable Legal Entities | Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Net operating revenue 215,524 155,558 632,024 444,636
Operating costs:        
Operating expenses, excluding depreciation expense 93,562 53,090 265,731 151,404
Selling, general and administrative expenses 43,340 37,532 149,567 117,654
Amortization of program license rights 7,781 4,942 22,132 14,299
Corporate and other expenses 9,511 5,820 28,672 20,089
Depreciation and amortization 24,732 15,458 73,966 47,710
(Gain) loss related to property and equipment, net 81 676 (472) 897
Goodwill, Impairment Loss 52,862   52,862  
Merger-related and restructuring expenses 9,310 3,596 15,879 13,173
Restructuring Charges 1,132 275 1,132 4,764
Operating income (26,787) 34,169 22,555 74,646
Other income (expense):        
Interest expense, net (18,113) 9,522 (57,525) 28,511
Debt modification and extinguishment costs (365) 0 (2,805) 183
Intercompany income and (expenses) 23,289   30,005  
Other, net 40 (19) 864 1
Total other expense (4,851) (9,503) 29,461 (28,695)
Income from operations of consolidated subsidiaries (21,936) 24,666 (6,906) 45,951
Income tax (benefit) expense (9,424) (11,525) (1,551) (20,696)
Net income (loss) from continuing operations (12,512) 13,141 (5,355) 25,255
Equity in income (loss) from operations of consolidated subsidiaries 0 0   0
Net income (loss) attributable to noncontrolling interest 0 0 (178) 0
Net income (loss) attributable to Media General (12,512) 13,141 (5,177) 25,255
Other comprehensive income 0 0 0 0
Total comprehensive income (loss) attributable to Media General (12,512) 13,141 (5,177) 25,255
Reportable Legal Entities | Non-Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Net operating revenue 22,405 4,666 53,088 13,617
Operating costs:        
Operating expenses, excluding depreciation expense 14,360 1,589 31,758 4,708
Selling, general and administrative expenses 12,631 1,908 20,920 6,048
Amortization of program license rights 547 225 1,460 778
Corporate and other expenses (24) (253) (30) (311)
Depreciation and amortization 598 185 4,607 568
(Gain) loss related to property and equipment, net 0 0 0 0
Goodwill, Impairment Loss 0   0  
Merger-related and restructuring expenses 0 0 0 0
Restructuring Charges 0 0 0 0
Operating income (5,707) 1,012 (5,627) 1,826
Other income (expense):        
Interest expense, net (194) 304 (888) 921
Debt modification and extinguishment costs 0 0 0 0
Intercompany income and (expenses) (324)   (742)  
Other, net 0 0 5,000 (20)
Total other expense 518 (304) (3,370) (901)
Income from operations of consolidated subsidiaries (6,225) 708 (2,257) 925
Income tax (benefit) expense 605 0 (621) 0
Net income (loss) from continuing operations (6,830) 708 (1,636) 925
Equity in income (loss) from operations of consolidated subsidiaries 0 0   0
Net income (loss) attributable to noncontrolling interest (7,394) 454 (1,217) 614
Net income (loss) attributable to Media General 564 254 (419) 311
Other comprehensive income 0 0 0 0
Total comprehensive income (loss) attributable to Media General 564 254 (419) 311
Eliminations        
Condensed Income Statements, Captions [Line Items]        
Net operating revenue (7,372) 0 (19,774) 0
Operating costs:        
Operating expenses, excluding depreciation expense (4,579) 0 (11,994) 0
Selling, general and administrative expenses (154) 0 (866) 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
Goodwill, Impairment Loss 0   0  
Merger-related and restructuring expenses 0 0 0 0
Restructuring Charges 0 0 0 0
Operating income (2,639) 0 (6,914) 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 (63,080) 0 (66,801) 0
Income from operations of consolidated subsidiaries 60,441 0 59,887 0
Income tax (benefit) expense 0 0 0 0
Net income (loss) from continuing operations 60,441 0 59,887 0
Equity in income (loss) from operations of consolidated subsidiaries 63,080 0 66,801 0
Net income (loss) attributable to noncontrolling interest 0 0 0 0
Net income (loss) attributable to Media General 60,441 0 59,887 0
Other comprehensive income   0 0 0
Total comprehensive income (loss) attributable to Media General $ 60,441 $ 0 $ 59,887 $ 0