XML 53 R43.htm IDEA: XBRL DOCUMENT v3.5.0.2
Guarantor Financial Information - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Thousands
Sep. 30, 2016
Dec. 31, 2015
Sep. 30, 2015
Dec. 31, 2014
Current assets:        
Cash and cash equivalents $ 57,822 $ 41,091 $ 37,802 $ 43,920
Trade accounts receivable, net 311,826 298,474    
Prepaid expenses and other current assets 15,515 15,083    
Total current assets 385,163 354,648    
Property and equipment, net 445,591 470,537    
Other assets, net 30,455 38,070    
Definite lived intangible assets, net 788,000 871,129    
Broadcast licenses 1,097,100 1,097,100    
Goodwill 1,451,036 1,544,624    
Advances to consolidated subsidiaries 0 0    
Investment in consolidated subsidiaries 0 0    
Total assets [1] 4,197,345 4,376,108    
Current liabilities:        
Trade accounts payable 18,074 35,800    
Accrued salaries and wages 25,084 21,465    
Accrued expenses and other current liabilities 105,920 95,500    
Current installments of long-term debt 3,547 3,804    
Current installments of obligation under capital leases 797 859    
Total current liabilities 153,422 157,428    
Long-term debt, net 2,147,336 2,199,110    
Deferred tax liability and other long-term tax liabilities 313,013 315,234    
Long-term capital lease obligations 13,553 14,012    
Retirement and postretirement plans 172,599 182,987    
Other liabilities 26,140 34,920    
Total liabilities [2] 2,826,063 2,903,691    
Noncontrolling interests 4,044 24,447    
Stockholders' equity:        
Total stockholders' equity (deficit) 1,367,238 1,447,970 1,416,694 1,500,421
Total liabilities, noncontrolling interest and stockholders' equity (deficit) 4,197,345 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 1,367,238 1,447,970    
Total assets 1,367,238 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, net 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' equity (deficit) 1,367,238 1,447,970    
Total liabilities, noncontrolling interest and stockholders' equity (deficit) 1,367,238 1,447,970    
Reportable Legal Entities [Member] | LIN Television Corporation [Member]        
Current assets:        
Cash and cash equivalents 0 1,103 9,028 9,658
Trade accounts receivable, net 79,293 75,866    
Prepaid expenses and other current assets 2,451 3,264    
Total current assets 81,744 80,233    
Property and equipment, net 148,182 158,627    
Other assets, net 676 7,199    
Definite lived intangible assets, net 343,143 368,011    
Broadcast licenses 0 0    
Goodwill 527,077 527,077    
Advances to consolidated subsidiaries (222,832) (206,396)    
Investment in consolidated subsidiaries 1,260,899 1,319,392    
Total assets 2,138,889 2,254,143    
Current liabilities:        
Trade accounts payable 1,153 2,010    
Accrued salaries and wages 4,549 2,022    
Accrued expenses and other current liabilities 22,384 23,237    
Current installments of long-term debt 0 0    
Current installments of obligation under capital leases 607 575    
Total current liabilities 28,693 27,844    
Long-term debt, net 668,632 667,867    
Deferred tax liability and other long-term tax liabilities 60,473 62,785    
Long-term capital lease obligations 12,636 12,953    
Retirement and postretirement plans 0 25,917    
Other liabilities 1,217 8,807    
Total liabilities 771,651 806,173    
Noncontrolling interests 0 0    
Stockholders' equity:        
Total stockholders' equity (deficit) 1,367,238 1,447,970    
Total liabilities, noncontrolling interest and stockholders' equity (deficit) 2,138,889 2,254,143    
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Current assets:        
Cash and cash equivalents 52,096 35,925 23,927 27,371
Trade accounts receivable, net 223,404 192,306    
Prepaid expenses and other current assets 12,398 10,441    
Total current assets 287,898 238,672    
Property and equipment, net 295,510 309,160    
Other assets, net 28,592 27,523    
Definite lived intangible assets, net 414,908 458,261    
Broadcast licenses 1,025,800 1,025,800    
Goodwill 902,100 924,708    
Advances to consolidated subsidiaries 220,431 223,051    
Investment in consolidated subsidiaries 0 0    
Total assets 3,175,239 3,207,175    
Current liabilities:        
Trade accounts payable 16,897 30,689    
Accrued salaries and wages 20,368 19,016    
Accrued expenses and other current liabilities 81,755 68,101    
Current installments of long-term debt 0 0    
Current installments of obligation under capital leases 190 256    
Total current liabilities 119,210 118,062    
Long-term debt, net 1,457,278 1,507,181    
Deferred tax liability and other long-term tax liabilities 252,540 253,232    
Long-term capital lease obligations 917 1,059    
Retirement and postretirement plans 172,599 157,070    
Other liabilities 20,123 20,999    
Total liabilities 2,022,667 2,057,603    
Noncontrolling interests 0 0    
Stockholders' equity:        
Total stockholders' equity (deficit) 1,152,572 1,149,572    
Total liabilities, noncontrolling interest and stockholders' equity (deficit) 3,175,239 3,207,175    
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]        
Current assets:        
Cash and cash equivalents 5,726 4,063 4,847 4,503
Trade accounts receivable, net 9,129 30,302    
Prepaid expenses and other current assets 666 1,378    
Total current assets 15,521 35,743    
Property and equipment, net 1,899 2,750    
Other assets, net 1,187 3,348    
Definite lived intangible assets, net 29,949 44,857    
Broadcast licenses 71,300 71,300    
Goodwill 21,859 92,839    
Advances to consolidated subsidiaries 2,401 (16,655)    
Investment in consolidated subsidiaries 0 0    
Total assets 144,116 234,182    
Current liabilities:        
Trade accounts payable 24 3,101    
Accrued salaries and wages 167 427    
Accrued expenses and other current liabilities 1,781 4,162    
Current installments of long-term debt 3,547 3,804    
Current installments of obligation under capital leases 0 28    
Total current liabilities 5,519 11,522    
Long-term debt, net 21,426 24,062    
Deferred tax liability and other long-term tax liabilities 0 (783)    
Long-term capital lease obligations 0 0    
Retirement and postretirement plans 0 0    
Other liabilities 4,800 5,114    
Total liabilities 31,745 39,915    
Noncontrolling interests 4,044 24,447    
Stockholders' equity:        
Total stockholders' equity (deficit) 108,327 169,820    
Total liabilities, noncontrolling interest and stockholders' equity (deficit) 144,116 234,182    
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 0    
Investment in consolidated subsidiaries (2,628,137) (2,767,362)    
Total assets (2,628,137) (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, net 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' equity (deficit) (2,628,137) (2,767,362)    
Total liabilities, noncontrolling interest and stockholders' equity (deficit) $ (2,628,137) $ (2,767,362)    
[1] Consolidated assets as of September 30, 2016 and December 31, 2015, include total assets of variable interest entities (VIEs) of $141 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 September 30, 2016 and December 31, 2015, include total liabilities of VIEs of $31 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.