XML 53 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Condensed Statements of Cash Flows (Unaudited) (USD $)
In Thousands, unless otherwise specified
9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Cash flows from operating activities:    
Net income $ 26,180 $ 10,603
Adjustments to reconcile net income:    
Deferred income tax expense 19,922 6,757
Depreciation and amortization 48,278 13,616
Provision for doubtful accounts 205 499
Amortization of program license rights 15,077 7,433
Non-cash interest expense 566 552
Loss (gain) related to property and equipment, net 897 (32)
Stock-based compensation 524  
Change in assets and liabilities:    
Program license rights, net of liabilities (15,271) (7,422)
Trade accounts receivable 3,961 (5,136)
Company owned life insurance (cash surrender value less policy loans including repayments) (1,151)  
Trade accounts payable, accrued expenses and other liabilities (610) (8,210)
Contributions to retirement plans (49,009) (486)
Other, net (6,207) 398
Net cash provided by operating activities 43,362 18,572
Cash flows from investing activities:    
Capital expenditures (18,621) (8,251)
Payment for acquisition of station assets (83,185) (14,324)
Collateral refunds related to letters of credit 980  
Deferred proceeds related to sale of property 24,535  
Proceeds related to sales of property and equipment, net 1,157 99
Net cash used in investing activities (75,134) (22,476)
Cash flows from financing activities:    
Principal borrowings under revolving credit facility 10,000  
Repayment of borrowings under revolving credit facility (10,000)  
Debt issuance costs (2,507) (364)
Other, net 336 (157)
Net cash used in financing activities (12,971) (3,421)
Net decrease in cash and cash equivalents (44,743) (7,325)
Cash and cash equivalents at beginning of period 71,618 24,244
Cash and cash equivalents at end of period 26,875 16,919
Cash paid for interest 30,476 5,520
Income tax payments 971 875
Media General Credit Agreement [Member]
   
Cash flows from financing activities:    
Repayment of borrowings (84,000)  
Principal borrowings 75,000  
Shield Media Credit Agreement [Member]
   
Cash flows from financing activities:    
Repayment of borrowings (1,800)  
WLAJ-TV Term Loan [Member]
   
Cash flows from financing activities:    
Principal borrowings   10,000
Senior Credit Facility [Member]
   
Cash flows from financing activities:    
Repayment of borrowings   $ (12,900)