XML 51 R41.htm IDEA: XBRL DOCUMENT v3.4.0.3
Guarantor Financial Information - Condensed Consolidating Statement of Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Condensed Income Statements, Captions [Line Items]    
Net operating revenue $ 343,463 $ 296,734
Operating costs:    
Operating expenses, excluding depreciation expense 151,143 125,876
Selling, general and administrative expenses 78,321 80,470
Amortization of program license rights 12,066 11,758
Corporate and other expenses 10,352 12,651
Depreciation and amortization 40,121 40,283
Gain related to property and equipment, net (768) (228)
Merger-related expenses 65,882 5,277
Restructuring expenses 3,982 0
Operating income (loss) (17,636) 20,647
Other income (expense):    
Interest expense, net (28,556) (31,023)
Debt modification and extinguishment costs 0 (613)
Intercompany income and (expenses) 0 0
Equity in income (loss) from operations of consolidated subsidiaries 0 0
Other, net 74 3,290
Total other income (expense) (28,482) (28,346)
Loss before income taxes (46,118) (7,699)
Income tax benefit (expense) 20,405 3,157
Net income (loss) (25,713) (4,542)
Net income (loss) attributable to noncontrolling interest 477 2,891
Net loss attributable to Media General (26,190) (7,433)
Other comprehensive income 0 0
Total comprehensive loss attributable to Media General (26,190) (7,433)
Reportable Legal Entities [Member] | Media General [Member]    
Condensed Income Statements, Captions [Line Items]    
Net operating revenue 0 0
Operating costs:    
Operating expenses, excluding depreciation expense 0 0
Selling, general and administrative expenses 0 0
Amortization of program license rights 0 0
Corporate and other expenses 0 0
Depreciation and amortization 0 0
Gain related to property and equipment, net 0 0
Merger-related expenses 0 0
Restructuring expenses 0 0
Operating income (loss) 0 0
Other income (expense):    
Interest expense, net 0 (1)
Debt modification and extinguishment costs   0
Intercompany income and (expenses) 0 0
Equity in income (loss) from operations of consolidated subsidiaries (26,190) (7,432)
Other, net 0 0
Total other income (expense) (26,190) (7,433)
Loss before income taxes (26,190) (7,433)
Income tax benefit (expense) 0 0
Net income (loss) (26,190) (7,433)
Net income (loss) attributable to noncontrolling interest 0 0
Net loss attributable to Media General (26,190) (7,433)
Other comprehensive income   0
Total comprehensive loss attributable to Media General (26,190) (7,433)
Reportable Legal Entities [Member] | LIN Television Corporation [Member]    
Condensed Income Statements, Captions [Line Items]    
Net operating revenue 99,091 88,218
Operating costs:    
Operating expenses, excluding depreciation expense 42,160 37,599
Selling, general and administrative expenses 22,693 23,524
Amortization of program license rights 4,480 4,178
Corporate and other expenses 0 3,201
Depreciation and amortization 14,399 14,136
Gain related to property and equipment, net (7) (36)
Merger-related expenses 0 1,374
Restructuring expenses 0 0
Operating income (loss) 15,366 4,242
Other income (expense):    
Interest expense, net (10,694) (10,650)
Debt modification and extinguishment costs   0
Intercompany income and (expenses) (10,107) (5,535)
Equity in income (loss) from operations of consolidated subsidiaries (15,958) (434)
Other, net 0 82
Total other income (expense) (36,759) (16,537)
Loss before income taxes (21,393) (12,295)
Income tax benefit (expense) (4,797) 4,863
Net income (loss) (26,190) (7,432)
Net income (loss) attributable to noncontrolling interest 0 0
Net loss attributable to Media General (26,190) (7,432)
Other comprehensive income 0 0
Total comprehensive loss attributable to Media General (26,190) (7,432)
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]    
Condensed Income Statements, Captions [Line Items]    
Net operating revenue 235,157 199,730
Operating costs:    
Operating expenses, excluding depreciation expense 100,634 83,759
Selling, general and administrative expenses 53,541 53,218
Amortization of program license rights 7,574 7,101
Corporate and other expenses 10,350 9,458
Depreciation and amortization 23,948 24,672
Gain related to property and equipment, net (833) (192)
Merger-related expenses 65,882 3,903
Restructuring expenses 3,982 0
Operating income (loss) (29,921) 17,811
Other income (expense):    
Interest expense, net (17,586) (20,087)
Debt modification and extinguishment costs   (613)
Intercompany income and (expenses) 10,451 5,767
Equity in income (loss) from operations of consolidated subsidiaries 0 0
Other, net 74 708
Total other income (expense) (7,061) (14,225)
Loss before income taxes (36,982) 3,586
Income tax benefit (expense) 24,584 (2,274)
Net income (loss) (12,398) 1,312
Net income (loss) attributable to noncontrolling interest 0 (178)
Net loss attributable to Media General (12,398) 1,490
Other comprehensive income 0 0
Total comprehensive loss attributable to Media General (12,398) 1,490
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]    
Condensed Income Statements, Captions [Line Items]    
Net operating revenue 17,855 13,742
Operating costs:    
Operating expenses, excluding depreciation expense 13,447 7,542
Selling, general and administrative expenses 2,252 4,137
Amortization of program license rights 513 479
Corporate and other expenses 2 (8)
Depreciation and amortization 1,774 1,475
Gain related to property and equipment, net 72 0
Merger-related expenses 0 0
Restructuring expenses 0 0
Operating income (loss) (205) 117
Other income (expense):    
Interest expense, net (276) (285)
Debt modification and extinguishment costs   0
Intercompany income and (expenses) (344) (232)
Equity in income (loss) from operations of consolidated subsidiaries 0 0
Other, net 0 2,500
Total other income (expense) (620) 1,983
Loss before income taxes (825) 2,100
Income tax benefit (expense) 618 568
Net income (loss) (207) 2,668
Net income (loss) attributable to noncontrolling interest 477 3,069
Net loss attributable to Media General (684) (401)
Other comprehensive income 0 0
Total comprehensive loss attributable to Media General (684) (401)
Eliminations [Member]    
Condensed Income Statements, Captions [Line Items]    
Net operating revenue (8,640) (4,956)
Operating costs:    
Operating expenses, excluding depreciation expense (5,098) (3,024)
Selling, general and administrative expenses (165) (409)
Amortization of program license rights (501) 0
Corporate and other expenses 0 0
Depreciation and amortization 0 0
Gain related to property and equipment, net 0 0
Merger-related expenses 0 0
Restructuring expenses 0 0
Operating income (loss) (2,876) (1,523)
Other income (expense):    
Interest expense, net 0 0
Debt modification and extinguishment costs   0
Intercompany income and (expenses) 0 0
Equity in income (loss) from operations of consolidated subsidiaries 42,148 7,866
Other, net 0 0
Total other income (expense) 42,148 7,866
Loss before income taxes 39,272 6,343
Income tax benefit (expense) 0 0
Net income (loss) 39,272 6,343
Net income (loss) attributable to noncontrolling interest 0 0
Net loss attributable to Media General 39,272 6,343
Other comprehensive income   0
Total comprehensive loss attributable to Media General $ 39,272 $ 6,343