XML 50 R40.htm IDEA: XBRL DOCUMENT v3.4.0.3
Guarantor Financial Information - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Thousands
Mar. 31, 2016
Dec. 31, 2015
Mar. 31, 2015
Dec. 31, 2014
Current assets:        
Cash and cash equivalents $ 33,593 $ 41,091 $ 58,311 $ 43,920
Trade accounts receivable, net 291,889 298,474    
Prepaid expenses and other current assets 17,387 15,083    
Total current assets 342,869 354,648    
Property and equipment, net 457,418 470,537    
Other assets, net 32,910 38,070    
Definite lived intangible assets, net 849,839 871,129    
Broadcast licenses 1,097,100 1,097,100    
Goodwill 1,544,624 1,544,624    
Advances to consolidated subsidiaries 0 0    
Investment in consolidated subsidiaries 0 0    
Total assets [1] 4,324,760 4,376,108    
Current liabilities:        
Trade accounts payable 19,854 35,800    
Accrued salaries and wages 21,129 21,465    
Accrued expenses and other current liabilities 108,110 95,500    
Current installments of long-term debt 3,514 3,804    
Current installments of obligation under capital leases 841 859    
Total current liabilities 153,448 157,428    
Long-term debt excluding current maturities 2,200,343 2,199,110    
Deferred tax liability and other long-term tax liabilities 293,973 315,234    
Long-term capital lease obligations 13,810 14,012    
Retirement and postretirement plans 179,377 182,987    
Other liabilities 33,287 34,920    
Total liabilities [2] 2,874,238 2,903,691    
Noncontrolling interests 37,465 24,447    
Stockholders' equity:        
Total stockholders (deficit) equity 1,413,057 1,447,970 1,495,813 1,500,421
Total liabilities, noncontrolling interest and stockholders' equity (deficit) 4,324,760 4,376,108    
Reportable Legal Entities [Member] | Media General [Member]        
Current assets:        
Cash and cash equivalents 0 0 0 2,388
Trade accounts receivable, net 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 consolidated subsidiaries 0 0    
Investment in consolidated subsidiaries 1,413,057 1,447,970    
Total assets 1,413,057 1,447,970    
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 1,413,057 1,447,970    
Total liabilities, noncontrolling interest and stockholders' equity (deficit) 1,413,057 1,447,970    
Reportable Legal Entities [Member] | LIN Television Corporation [Member]        
Current assets:        
Cash and cash equivalents 0 1,103 27,816 9,658
Trade accounts receivable, net 77,599 75,866    
Prepaid expenses and other current assets 2,743 3,264    
Total current assets 80,342 80,233    
Property and equipment, net 153,261 158,627    
Other assets, net 727 7,199    
Definite lived intangible assets, net 359,722 368,011    
Broadcast licenses 0 0    
Goodwill 527,077 527,077    
Advances to consolidated subsidiaries (237,643) (206,396)    
Investment in consolidated subsidiaries 1,296,899 1,319,392    
Total assets 2,180,385 2,254,143    
Current liabilities:        
Trade accounts payable 399 2,010    
Accrued salaries and wages 3,850 2,022    
Accrued expenses and other current liabilities 22,291 23,237    
Current installments of long-term debt 0 0    
Current installments of obligation under capital leases 575 575    
Total current liabilities 27,115 27,844    
Long-term debt excluding current maturities 668,122 667,867    
Deferred tax liability and other long-term tax liabilities 58,015 62,785    
Long-term capital lease obligations 12,811 12,953    
Retirement and postretirement plans 0 25,917    
Other liabilities 1,265 8,807    
Total liabilities 767,328 806,173    
Noncontrolling interests 0 0    
Stockholders' equity:        
Total stockholders (deficit) equity 1,413,057 1,447,970    
Total liabilities, noncontrolling interest and stockholders' equity (deficit) 2,180,385 2,254,143    
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Current assets:        
Cash and cash equivalents 29,512 35,925 24,042 27,371
Trade accounts receivable, net 183,913 192,306    
Prepaid expenses and other current assets 13,144 10,441    
Total current assets 226,569 238,672    
Property and equipment, net 301,380 309,160    
Other assets, net 29,038 27,523    
Definite lived intangible assets, net 445,675 458,261    
Broadcast licenses 1,025,800 1,025,800    
Goodwill 924,708 924,708    
Advances to consolidated subsidiaries 254,351 223,051    
Investment in consolidated subsidiaries 0 0    
Total assets 3,207,521 3,207,175    
Current liabilities:        
Trade accounts payable 16,459 30,689    
Accrued salaries and wages 16,709 19,016    
Accrued expenses and other current liabilities 80,050 68,101    
Current installments of long-term debt 0 0    
Current installments of obligation under capital leases 246 256    
Total current liabilities 113,464 118,062    
Long-term debt excluding current maturities 1,508,935 1,507,181    
Deferred tax liability and other long-term tax liabilities 237,358 253,232    
Long-term capital lease obligations 999 1,059    
Retirement and postretirement plans 179,377 157,070    
Other liabilities 27,056 20,999    
Total liabilities 2,067,189 2,057,603    
Noncontrolling interests 0 0    
Stockholders' equity:        
Total stockholders (deficit) equity 1,140,332 1,149,572    
Total liabilities, noncontrolling interest and stockholders' equity (deficit) 3,207,521 3,207,175    
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]        
Current assets:        
Cash and cash equivalents 4,081 4,063 6,453 4,503
Trade accounts receivable, net 30,377 30,302    
Prepaid expenses and other current assets 1,500 1,378    
Total current assets 35,958 35,743    
Property and equipment, net 2,777 2,750    
Other assets, net 3,145 3,348    
Definite lived intangible assets, net 44,442 44,857    
Broadcast licenses 71,300 71,300    
Goodwill 92,839 92,839    
Advances to consolidated subsidiaries (16,708) (16,655)    
Investment in consolidated subsidiaries 0 0    
Total assets 233,753 234,182    
Current liabilities:        
Trade accounts payable 2,996 3,101    
Accrued salaries and wages 570 427    
Accrued expenses and other current liabilities 5,769 4,162    
Current installments of long-term debt 3,514 3,804    
Current installments of obligation under capital leases 20 28    
Total current liabilities 12,869 11,522    
Long-term debt excluding current maturities 23,286 24,062    
Deferred tax liability and other long-term tax liabilities (1,400) (783)    
Long-term capital lease obligations 0 0    
Retirement and postretirement plans 0 0    
Other liabilities 4,966 5,114    
Total liabilities 39,721 39,915    
Noncontrolling interests 37,465 24,447    
Stockholders' equity:        
Total stockholders (deficit) equity 156,567 169,820    
Total liabilities, noncontrolling interest and stockholders' equity (deficit) 233,753 234,182    
Eliminations [Member]        
Current assets:        
Cash and cash equivalents 0 0 $ 0 $ 0
Trade accounts receivable, net 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 consolidated subsidiaries 0    
Investment in consolidated subsidiaries (2,709,956) $ (2,767,362)    
Total assets (2,709,956) (2,767,362)    
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 (2,709,956) (2,767,362)    
Total liabilities, noncontrolling interest and stockholders' equity (deficit) $ (2,709,956) $ (2,767,362)    
[1] Consolidated assets as of March 31, 2016 and December 31, 2015, include total assets of variable interest entities (VIEs) of $142 million and $145 million, respectively, which can only be used to settle the obligations of the VIEs. See Note 1 and Note 3.
[2] Consolidated liabilities as of March 31, 2016 and December 31, 2015, include total liabilities of VIEs of $36 million and $38 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 3.