EX-99 16 ex99-3.htm EXHIBIT 99.3 Exhibit 99.3
Exhibit 99.3


LIN Media LLC
Consolidated Balance Sheets
(unaudited)
 
               
 
September 30,
2014
 
December 31,
2013
 
(in thousands, except share data)
ASSETS
 

 
 

Current assets:
 

 
 

Cash and cash equivalents
$
23,382

 
$
12,525

Marketable securities
174

 
—

Accounts receivable, less allowance for doubtful accounts (2014 - $4,748; 2013 - $3,188)
145,370

 
145,309

Deferred income tax assets
5,396

 
6,898

Other current assets
19,096

 
15,201

Total current assets
193,418

 
179,933

Property and equipment, net
214,378

 
221,078

Deferred financing costs
14,075

 
16,448

Goodwill
195,421

 
203,528

Broadcast licenses
491,062

 
536,515

Other intangible assets, net
44,730

 
47,049

Other assets
12,127

 
12,299

Total assets (a)
$
1,165,211

 
$
1,216,850

LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND SHAREHOLDERS’ EQUITY
 

 
 

Current liabilities:
 

 
 

Current portion of long-term debt
$
20,383

 
$
17,364

Accounts payable
15,485

 
14,002

Income taxes payable
258

 
1,420

Accrued expenses
64,197

 
51,696

Program obligations
7,428

 
7,027

Total current liabilities
107,751

 
91,509

Long-term debt, excluding current portion
871,931

 
927,328

Deferred income tax liabilities
50,712

 
64,686

Program obligations
2,941

 
4,146

Other liabilities
21,294

 
27,209

Total liabilities (a)
1,054,629

 
1,114,878

Commitments and Contingencies (Note 9)


 


Redeemable noncontrolling interest
15,165

 
12,845

LIN Media LLC shareholders’ equity:
 

 
 

Class A common shares, 100,000,000 shares authorized, Issued: 42,802,516 and 39,013,005 shares as of September 30, 2014 and December 31, 2013, respectively. Outstanding: 37,854,857 and 34,065,346 shares as of September 30, 2014 and December 31, 2013, respectively
643,783

 
624,564

Class B common shares, 50,000,000 shares authorized, 17,901,726 and 20,901,726 shares as of September 30, 2014 and December 31, 2013, respectively, issued and outstanding; convertible into an equal number of shares of class A common or class C common shares
518,365

 
518,395

Class C common shares, 50,000,000 shares authorized, 2 shares as of September 30, 2014 and December 31, 2013, issued and outstanding; convertible into an equal number of shares of class A common shares
—

 
—

Treasury shares, 4,947,659 shares of class A common shares as of September 30, 2014 and December 31, 2013, at cost
(21,984
)
 
(21,984
)
Accumulated deficit
(1,019,738
)
 
(1,006,322
)
Accumulated other comprehensive loss
(25,009
)
 
(25,526
)
Total LIN Media LLC shareholders’ equity
95,417

 
89,127

Total liabilities, redeemable noncontrolling interest and shareholders’ equity
$
1,165,211

 
$
1,216,850

________________________________________________________________
   
(a)
Our consolidated assets as of September 30, 2014 and December 31, 2013 include total assets of: $54,207 and $56,056 , respectively, of variable interest entities (“VIEs”) that can only be used to settle the obligations of the VIEs. These assets include broadcast licenses and other intangible assets of: $43,477 and $44,677 and program rights of: $1,664 and $2,186 as of September 30, 2014 and December 31, 2013 , respectively. Our consolidated liabilities as of September 30, 2014 and December 31, 2013 include $3,248 and $4,126 , respectively, of total liabilities of the VIEs for which the VIEs’ creditors have no recourse to the Company, including $1,986 and $2,727 , respectively, of program obligations.  See further description in Note 1 — “Basis of Presentation and Summary of Significant Accounting Policies.”

The accompanying notes are an integral part of the unaudited consolidated financial statements.

1

LIN Media LLC
Consolidated Statements of Operations
(unaudited)
 
                               
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2014
 
2013
 
2014
 
2013
 
(in thousands, except per share data)
 
(in thousands, except per share data)
Net revenues
$
192,063

 
$
163,110

 
$
547,069

 
$
468,448

 
 
 
 
 
 
 
 
Operating expenses:
 

 
 

 
 

 
 

Direct operating
76,029

 
62,504

 
220,950

 
180,695

Selling, general and administrative
44,306

 
41,319

 
137,554

 
118,657

Amortization of program rights
6,972

 
7,605

 
20,353

 
22,542

Corporate
8,521

 
10,682

 
29,718

 
30,047

Depreciation
10,892

 
11,429

 
32,665

 
34,387

Amortization of intangible assets
3,788

 
5,886

 
15,065

 
17,038

Impairment of broadcast licenses and goodwill
60,867

 
—

 
60,867

 
—

Restructuring charge
1,084

 
468

 
1,084

 
2,991

Loss (gain) from asset dispositions
42

 
(9
)
 
141

 
173

Operating (loss) income
(20,438
)
 
23,226

 
28,672

 
61,918

 
 
 
 
 
 
 
 
Other expense:
 

 
 

 
 

 
 

Interest expense, net
14,209

 
13,976

 
42,568

 
42,275

Share of loss in equity investments
—

 
—

 
100

 
25

Other (income) expense, net
(768
)
 
2,055

 
(851
)
 
2,115

Total other expense, net
13,441

 
16,031

 
41,817

 
44,415

 
 
 
 
 
 
 
 
(Loss) income before (benefit from) provision for income taxes
(33,879
)
 
7,195

 
(13,145
)
 
17,503

(Benefit from) provision for income taxes
(7,996
)
 
(139,313
)
 
813

 
(135,154
)
Net (loss) income
(25,883
)
 
146,508

 
(13,958
)
 
152,657

Net income (loss) attributable to noncontrolling interests
517

 
(430
)
 
(542
)
 
(900
)
Net (loss) income attributable to LIN Media LLC
$
(26,400
)
 
$
146,938

 
$
(13,416
)
 
$
153,557

 
 
 
 
 
 
 
 
Basic net (loss) income per common share:
 
 
 
 
 
 
 
Net (loss) income
$
(0.49
)
 
$
2.78

 
$
(0.25
)
 
$
2.93

 
 
 
 
 
 
 
 
Weighted-average number of common shares outstanding used in calculating basic income per common share
54,372

 
52,791

 
53,962

 
52,328

 
 
 
 
 
 
 
 
Diluted net (loss) income per common share:
 
 
 
 
 
 
 
Net (loss) income
$
(0.49
)
 
$
2.63

 
$
(0.25
)
 
$
2.77

 
 
 
 
 
 
 
 
Weighted-average number of common shares outstanding used in calculating diluted income per common share
54,372

 
55,855

 
53,962

 
55,378

 

The accompanying notes are an integral part of the unaudited consolidated financial statements.

2

LIN Media LLC
Consolidated Statements of Comprehensive (Loss) Income
(unaudited)
 
                               
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2014
 
2013
 
2014
 
2013
 
(in thousands)
 
(in thousands)
Net (loss) income
$
(25,883
)
 
$
146,508

 
$
(13,958
)
 
$
152,657

Amortization of pension net losses, reclassified, net of tax of $113 and $169 for the three months ended September 30, 2014 and 2013, respectively, and $338 and $507 for the nine months ended September 30, 2014 and 2013, respectively
172

 
259

 
517

 
777

Comprehensive (loss) income
(25,711
)
 
146,767

 
(13,441
)
 
153,434

Comprehensive income (loss) attributable to noncontrolling interest
517

 
(430
)
 
(542
)
 
(900
)
Comprehensive (loss) income attributable to LIN Media LLC
$
(26,228
)
 
$
147,197

 
$
(12,899
)
 
$
154,334

 
The accompanying notes are an integral part of the unaudited consolidated financial statements.


3

LIN Media LLC
Consolidated Statement of Shareholders’ Equity
(unaudited)
(in thousands)
 
 
                                                       
 
 
 
 
 
 
 
 
 
 
 
Accumulated
 
 
 
Common Shares
 
Treasury
 
 
 
Other
 
Total
 
Class A
 
Class B
 
Class C
 
Shares
 
Accumulated
 
Comprehensive
 
Shareholders'
 
Amount
 
Amount
 
Amount
 
(at cost)
 
Deficit
 
Loss
 
Equity
Balance as of December 31, 2013
$
624,564

 
$
518,395

 
$
—

 
$
(21,984
)
 
$
(1,006,322
)
 
$
(25,526
)
 
$
89,127

Pension liability adjustment, net of tax of $338
—

 
—

 
—

 
—

 
—

 
517

 
517

Issuance of class A common shares
2,480

 
—

 
—

 
—

 
—

 
—

 
2,480

Conversion of class B common shares to class A common shares
30

 
(30
)
 
—

 
—

 
—

 
—

 
—

Tax benefit from exercise of share options and vesting of restricted share awards
13,476

 
—

 
—

 
—

 
—

 
—

 
13,476

Share-based compensation
6,095

 
—

 
—

 
—

 
—

 
—

 
6,095

Noncontrolling interest adjustments
(2,862
)
 
—

 
—

 
—

 
—

 
—

 
(2,862
)
Net loss
—

 
—

 
—

 
—

 
(13,416
)
 
—

 
(13,416
)
Balance as of September 30, 2014
$
643,783

 
$
518,365

 
$
—

 
$
(21,984
)
 
$
(1,019,738
)
 
$
(25,009
)
 
$
95,417

 
The accompanying notes are an integral part of the unaudited consolidated financial statements.


4

LIN Media LLC
Consolidated Statement of Shareholders’ Deficit
(unaudited)
(in thousands)
 
                                                               
 
 
 
 
 
 
 
 
 
 
 
 
 
Accumulated
 
 
 
Common Stock
 
Treasury
 
Additional
 
 
 
Other
 
Total
 
Class A
 
Class B
 
Class C
 
Stock
 
Paid-In
 
Accumulated
 
Comprehensive
 
Shareholders'
 
Amount
 
Amount
 
Amount
 
(at cost)
 
Capital
 
Deficit
 
Loss
 
Deficit
Balance as of December 31, 2012
$
313

 
$
235

 
$
—

 
$
(21,984
)
 
$
1,129,691

 
$
(1,164,435
)
 
$
(35,384
)
 
$
(91,564
)
Pension liability adjustment, net of tax of $507
—

 
—

 
—

 
—

 
—

 
—

 
777

 
777

Issuance of class A common shares
4

 
—

 
—

 
—

 
1,450

 
—

 
—

 
1,454

Conversion of class B common shares to class A common shares
26

 
(26
)
 
—

 
—

 
—

 
—

 
—

 
—

Tax benefit from exercise of share options and vesting of restricted share awards
—

 
—

 
—

 
—

 
2,180

 
—

 
—

 
2,180

Share-based compensation
—

 
—

 
—

 
—

 
6,691

 
—

 
—

 
6,691

Effect of 2013 LIN LLC Merger
621,827

 
518,185

 
—

 
—

 
(1,140,012
)
 
—

 
—

 
—

Net income attributable to LIN Media LLC
—

 
—

 
—

 
—

 
—

 
153,557

 
—

 
153,557

Balance as of September 30, 2013
$
622,170

 
$
518,394

 
$
—

 
$
(21,984
)
 
$
—

 
$
(1,010,878
)
 
$
(34,607
)
 
$
73,095

 
The accompanying notes are an integral part of the unaudited consolidated financial statements.

5

LIN Media LLC
Consolidated Statements of Cash Flows
(unaudited) 
 
               
 
Nine Months Ended September 30,
 
2014
 
2013
 
(in thousands)
OPERATING ACTIVITIES:
 

 
 

Net (loss) income
$
(13,958
)
 
$
152,657

Adjustment to reconcile net (loss) income to net cash provided by operating activities:
 

 
 

Depreciation
32,665

 
34,387

Amortization of intangible assets
15,065

 
17,038

Impairment of broadcast licenses and goodwill
60,867

 
—

Amortization of financing costs and note discounts
2,693

 
2,723

Amortization of program rights
20,353

 
22,542

Cash payments for programming
(20,444
)
 
(23,994
)
Share of loss in equity investments
100

 
25

Deferred income taxes, net
666

 
(7,144
)
Extinguishment of income tax liability related to the 2013 LIN LLC Merger
—

 
(132,542
)
Share-based compensation
6,111

 
6,766

Loss from asset dispositions
141

 
173

Other, net
2,679

 
1,291

Changes in operating assets and liabilities, net of acquisitions:
 

 
 

Accounts receivable
9,526

 
3,191

Other assets
(7,685
)
 
(597
)
Accounts payable
(4,137
)
 
(9,609
)
Accrued interest expense
(598
)
 
3,761

Other liabilities and accrued expenses
6,339

 
(12,163
)
Net cash provided by operating activities
110,383

 
58,505

INVESTING ACTIVITIES:
 

 
 

Capital expenditures
(17,066
)
 
(21,671
)
Acquisition of broadcast towers
(7,257
)
 
—

Payments for business combinations, net of cash acquired
(24,825
)
 
(10,082
)
Proceeds from the sale of assets
114

 
76

Contributions to equity investments
(100
)
 
—

Purchase of marketable securities
(174
)
 
—

Capital contribution to joint venture with NBCUniversal
—

 
(100,000
)
Net cash used in investing activities
(49,308
)
 
(131,677
)
FINANCING ACTIVITIES:
 

 
 

Net proceeds on exercises of employee and director share-based compensation
2,480

 
1,450

Tax benefit from exercises of share options
—

 
2,180

Proceeds from borrowings on long-term debt
45,000

 
101,000

Principal payments on long-term debt
(97,698
)
 
(49,394
)
Payment of long-term debt issue costs
—

 
(654
)
Net cash (used in) provided by financing activities
(50,218
)
 
54,582

Net increase (decrease) in cash and cash equivalents
10,857

 
(18,590
)
Cash and cash equivalents at the beginning of the period
12,525

 
46,307

Cash and cash equivalents at the end of the period
$
23,382

 
$
27,717

The accompanying notes are an integral part of the unaudited consolidated financial statements.

6

LIN Media LLC
Notes to Unaudited Consolidated Financial Statements
 
Note 1 — Basis of Presentation and Summary of Significant Accounting Policies
 
Principles of Consolidation

LIN Media LLC (“LIN LLC”), together with its subsidiaries, including LIN Television Corporation, a Delaware corporation (“LIN Television”), is a local multimedia company operating in the United States. LIN LLC and its subsidiaries are affiliates of HM Capital Partners I LP (“HMC”). In these notes, the terms “Company,” “we,” “us” or “our” mean LIN LLC and all subsidiaries included in our consolidated financial statements.

On July 30, 2013, LIN TV Corp., a Delaware corporation (“LIN TV”), completed its merger with and into LIN LLC, a Delaware limited liability company and wholly owned subsidiary of LIN TV, with LIN LLC as the surviving entity (the “2013 LIN LLC Merger”) pursuant to the Agreement and Plan of Merger, dated February 12, 2013, by and between LIN TV and LIN LLC (the “2013 LIN LLC Merger Agreement”).  LIN LLC filed a Current Report on Form 8-K on July 31, 2013 (the “Form 8-K”) for the purpose of establishing LIN LLC as the successor registrant to LIN TV pursuant to Rule 12g-3(a) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and to disclose certain related matters, including the consummation of the 2013 LIN LLC Merger.  Pursuant to Rule 12g-3(a) under the Exchange Act and in accordance with the filing of the Form 8-K, the class A common shares representing limited liability interests in LIN LLC, as the successor registrant to LIN TV, were deemed registered under Section 12(b) of the Exchange Act.  References to "LIN LLC," "we," "us," or the "Company" in this Quarterly Report on Form 10-Q that include any period at and before the effectiveness of the 2013 LIN LLC Merger shall be deemed to refer to LIN TV as the predecessor registrant to LIN LLC.  For more information concerning the effects of the 2013 LIN LLC Merger and the succession of LIN LLC to LIN TV upon its effectiveness, please see the Form 8-K.
 
The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”). All intercompany accounts and transactions have been eliminated.
 
In the opinion of management, the accompanying unaudited interim financial statements contain all adjustments necessary to state fairly our financial position, results of operations and cash flows for the periods presented.  The interim results of operations are not necessarily indicative of the results to be expected for the full year.
 
The accompanying consolidated financial statements include the accounts of our Company, our wholly-owned and majority-owned and controlled subsidiaries, and VIEs for which we are the primary beneficiary. We review all local marketing agreements (“LMAs”), shared services agreements (“SSAs”), joint sales agreements (“JSAs”) and related agreements to evaluate whether consolidation of entities that are party to such arrangements is required under U.S. GAAP.

During the first quarter of 2014, we began operating under two segments, which also represent our reportable segments, “Broadcast” and “Digital” that are disclosed separately from our corporate activities. Our Broadcast segment includes 43 television stations and seven digital channels that are either owned, operated or serviced by us in 23 U.S. markets, all of which are engaged principally in the sale of television advertising and digital advertising primarily related to our television station companion websites. Our Digital segment includes the operating results of the following digital companies: LIN Digital LLC ("LIN Digital"), LIN Mobile, LLC ("LIN Mobile"), HYFN, Inc. ("HYFN"), Dedicated Media, Inc. ("Dedicated Media"), and Federated Media Publishing LLC ("Federated Media"). Corporate and unallocated expenses primarily include our costs to operate as a public company and to operate our corporate locations. Corporate is not a reportable segment. We have retrospectively recast prior period disclosures to reflect this change in our reportable operating segments. See Note 5 - “Segment Reporting” for further discussion. Prior to January 1, 2014, we had one reportable segment.

We conduct our business through LIN Television and its subsidiaries and we guarantee all of LIN Television’s debt.  All of the consolidated wholly-owned subsidiaries of LIN Television fully and unconditionally guarantee LIN Television’s senior secured credit facility, the 8 3 / 8 % Senior Notes due 2018 (the “8 3 / 8 % Senior Notes”), and the 6 3 / 8 % Senior Notes due 2021 (the “6 3 / 8 % Senior Notes”) on a joint-and-several basis.

Prior to the 2013 LIN LLC Merger, LIN TV had no operations or assets other than its investments in its subsidiaries. Subsequent to the 2013 LIN LLC Merger and consistent with its classification as a partnership for federal income tax purposes, LIN LLC has separate operations relating to the administration of the partnership. The consolidated financial statements of LIN LLC represent its own operations and the consolidated operations of LIN Television, which remains a corporation after the 2013 LIN LLC Merger.

7

On July 24, 2014, we filed a joint proxy statement/prospectus with the Securities and Exchange Commission ("SEC") which was mailed to the shareholders of LIN LLC in connection with a special meeting of the shareholders of LIN LLC to be held on August 20, 2014 for the purpose of voting on the proposal to adopt the Agreement and Plan of Merger, dated March 21, 2014, with Media General, Inc., a Virginia corporation ("Media General"), Mercury New Holdco, Inc., a Virginia corporation (“New Holdco”), Mercury Merger Sub 1, Inc., a Virginia corporation and a direct, wholly-owned subsidiary of New Holdco (“Merger Sub 1”) and Mercury Merger Sub 2, LLC, a Delaware limited liability company and a direct, wholly owned subsidiary of New Holdco (“Merger Sub 2”).

On August 20, 2014, we amended the terms of the Merger Agreement (as amended, the "Merger Agreement") following the announcement of CBS Affiliation Relations, a unit of CBS Corporation ("CBS") that it would not renew its network affiliation agreement related to our WISH-TV television station located in Indianapolis, Indiana upon the expiration of that agreement on December 31, 2014. As a result, the special meeting of the shareholders of LIN LLC was convened on August 20, 2014 and then adjourned before conducting any business. On September 15, 2014, we filed a supplement and an updated joint proxy statement/prospectus with the SEC which was mailed to the shareholders of LIN LLC in connection with the special meeting of the shareholders of LIN LLC, and which included a copy of the Merger Agreement. The meeting was held on October 6, 2014 and resulted in the adoption of the Merger Agreement and the approval of the Merger by the LIN LLC shareholders.

On August 20, 2014, we entered into an Asset Purchase Agreement for the sale of television stations WLUK-TV and WCWF-TV, Green Bay-Appleton, Wisconsin, by and among New Holdco and LIN Television, on the one hand, and Harrisburg Television, Inc. on the other hand, dated as of August 20, 2014; an Asset Purchase Agreement for the sale of television station WJCL-TV, Savannah, Georgia, by and among Media General, New Holdco, LIN Television and LIN License Company, LLC on the one hand, and WJCL Hearst Television LLC and Hearst Television Inc. on the other hand, dated as of August 20, 2014; an Asset Purchase Agreement for the sale of certain assets relating to television station WTGS-TV, Hardeeville, South Carolina (Savannah, Georgia market), by and among New Holdco and LIN Television, on the one hand, and Sinclair Communications, LLC on the other hand, dated as of August 20, 2014 (collectively, the “LIN Divestiture Agreements”), to divest certain of our television stations for approximately $70 million , $4.5 million and $17.5 million in cash, respectively, in order to address regulatory considerations related to the transactions contemplated by the Merger Agreement (the "Merger"). In addition, New Holdco, Media General and Meredith Corporation entered into an Asset Purchase Agreement for the sale of WALA-TV, Mobile, Alabama, dated August 20, 2014 (together with the LIN Divestiture Agreements, the “Divestiture Agreements”) in order to address regulatory considerations related to the Merger.

The Divestiture Agreements each contain representations, warranties, covenants and are conditioned on the closing of the Merger pursuant to the Merger Agreement, in addition to, customary closing conditions for transactions of this type, including, the expiration of the waiting period under the Hart-Scott-Rodino Antitrust Improvements Act and receipt from the Federal Communications Commission ("FCC") of consent to the transfer of control of broadcast licensee subsidiaries of LIN LLC and Media General in connection with the transactions contemplated by each Divestiture Agreement.

Upon the closing of the Merger and these divestitures, LIN LLC will be merged into, and survived by, New Holdco, LIN Television will become a wholly-owned subsidiary of New Holdco and Media General will become a wholly-owned subsidiary of LIN Television ("New Media General"). The combined company will own and operate or service 71 stations across 48 markets, reaching 27.6 million or approximately 23% of U.S. television households. We currently expect the Merger to close during the fourth quarter of 2014.

  Joint Venture Sale Transaction and Merger
 
On February 12, 2013, we, along with our wholly-owned subsidiaries LIN Television and LIN Television of Texas, L.P., a Delaware limited partnership (“LIN Texas”) entered into an agreement whereby LIN Texas sold its 20.38% equity interest in Station Venture Holdings ("SVH"), a joint venture in which an affiliate of NBCUniversal ("NBC") held the remaining 79.62% equity interest (collectively, the “JV Sale Transaction”). Pursuant to the JV Sale Transaction, LIN Television made a $100 million capital contribution to SVH and in turn, was released from the guarantee of an $815.5 million note held by SVH ("GECC Guarantee") as well as any further obligations related to any shortfall funding agreements between LIN Television and SVH.
 
Concurrent with the closing of the JV Sale Transaction, LIN TV entered into the 2013 LIN LLC Merger Agreement. The 2013 LIN LLC Merger enabled the surviving entity to be classified as a partnership for federal income tax purposes and the change in classification was treated as a liquidation of LIN TV for federal income tax purposes, with the result that LIN TV realized a capital loss in its 100% equity interest in LIN Television.


8

For further discussion of the JV Sale Transaction and the 2013 LIN LLC Merger, refer to Item 1. "Business," Note 1 - "Basis of Presentation and Summary of Significant Accounting Policies," and Note 13 - "Commitments and Contingencies" to our consolidated financial statements in our Annual Report on Form 10-K for the year ended December 31, 2013 (the "10-K").
 

Variable Interest Entities
 
In determining whether we are the primary beneficiary of a VIE for financial reporting purposes, we consider whether we have the power to direct the activities of the VIE that most significantly impact the economic performance of the VIE and whether we have the obligation to absorb losses or the right to receive returns that would be significant to the VIE. We consolidate VIEs when we are the primary beneficiary.
 
We have a JSA and an SSA with WBDT Television, LLC (“WBDT”) for WBDT-TV in the Dayton, OH market. We also have JSAs and SSAs with affiliates of Vaughan Acquisition LLC (“Vaughan”) for WTGS-TV in the Savannah, GA market, WYTV-TV in the Youngstown, OH market and KTKA-TV in the Topeka, KS market and SSAs with KASY-TV Licensee, LLC (“KASY”), KWBQ-TV, KRWB-TV and KASY-TV in the Albuquerque, Santa-Fe, NM market. Under these agreements, we provide administrative services to these stations, have an obligation to reimburse certain of the stations' expenses, and we are compensated through a performance-based fee structure that provides us the benefit of certain returns from the operation of these stations. We determined that WBDT, Vaughan and KASY are VIEs and as a result of the JSAs and/or SSAs, we have variable interests in these entities. We are the primary beneficiary of these entities, and therefore, we consolidate these entities within our consolidated financial statements.

An order that the FCC adopted in March 2014, however, will require changes in our relationship with these entities going forward. In that order, the FCC concluded that JSAs should be “attributable” for purposes of the media ownership rules if they permit a television licensee to sell more than 15% of the commercial inventory of a television station owned by a third party in the same market. Stations with JSAs that would put them in violation of the new rules will have until June 19, 2016 to amend or terminate those arrangements, unless they are able to obtain a waiver of such rules. Accordingly, absent further developments, we will be required to modify or terminate our existing JSAs by no later than June 19, 2016.

The carrying amounts and classifications of the assets and liabilities of the variable interest entities described above, which have been included in our consolidating balance sheets as of September 30, 2014 and December 31, 2013 are as follows (in thousands):

9

 
               
 
September 30,
2014
 
December 31,
2013
ASSETS
 

 
 

Current assets:
 

 
 

Cash and cash equivalents
$
422

 
$
278

Accounts receivable, net
6,390

 
6,345

Other assets
847

 
927

Total current assets
7,659

 
7,550

Property and equipment, net
2,054

 
2,469

Broadcast licenses and other intangible assets, net
43,477

 
44,677

Other assets
1,017

 
1,360

Total assets
$
54,207

 
$
56,056

 
 
 
 
LIABILITIES
 

 
 

Current liabilities:
 

 
 

Current portion of long-term debt
$
1,162

 
$
1,162

Accounts payable
60

 
63

Accrued expenses
1,201

 
1,336

Program obligations
986

 
1,303

Total current liabilities
3,409

 
3,864

Long-term debt, excluding current portion
2,134

 
3,005

Program obligations
1,000

 
1,424

Other liabilities
47,664

 
47,763

Total liabilities
$
54,207

 
$
56,056

 
The assets of our consolidated VIEs can only be used to settle the obligations of the VIEs and may not be sold, or otherwise disposed of, except for assets sold or replaced with others of like kind or value. Other liabilities of $47.7 million and $47.8 million as of September 30, 2014 and December 31, 2013 , respectively, serve to reduce the carrying value of the entities, and are eliminated in our consolidated financial statements. This reflects the fact that as of September 30, 2014 and December 31, 2013 , LIN Television has an option that it may exercise if the FCC attribution rules change. The option would allow LIN Television to acquire the assets or member’s interest of the VIE entities for a nominal exercise price, which is significantly less than the carrying value of their tangible and intangible net assets. The options are carried at zero on our consolidated balance sheet, as any value attributable to the options is eliminated in the consolidation of the VIEs. In an order adopted in March 2014, the FCC concluded that JSAs should be “attributable” for purposes of the media ownership rules if they permit a television licensee to sell more than 15% of the commercial inventory of a television station owned by a third party in the same market. Stations with JSAs that would put them in violation of the new rules will have until June 19, 2016 to amend or terminate those arrangements, unless they are able to obtain a waiver of such rules. Accordingly, absent further developments, or the grant of waivers, we will be required to modify or terminate our existing JSAs no later than June 19, 2016.

Redeemable Noncontrolling Interest

The redeemable noncontrolling interest as of September 30, 2014 includes the interest of minority shareholders of HYFN and Dedicated Media. During the nine months ended September 30, 2014, we reclassified the interest of the minority shareholders of Nami Media, Inc. ("Nami Media") to permanent equity, as the mandatory redemption feature of Nami Media's minority shareholders' interest terminated in February 2014. In addition, during the third quarter of 2014, we adjusted the mandatory redeemable noncontrolling interest associated with Dedicated Media to equal $8.6 million , which represents our current estimate of the second stage purchase obligation for the minority shares of Dedicated Media. For further discussion, refer to Note 2 - "Acquisitions." The following table presents the activity of the redeemable noncontrolling interest included in our consolidated balance sheets, which represents third parties’ proportionate share of our consolidated net assets (in thousands):
 

10

 
       
 
Redeemable
Noncontrolling
Interest
Balance as of December 31, 2013
$
12,845

Net loss
(542
)
Share-based compensation and other
16

Accretion of mandatory purchase obligation of Dedicated Media
4,971

Reclassification to permanent equity
(2,125
)
Balance as of September 30, 2014
$
15,165

 
During the third quarter of 2014, Nami Media ceased operations. As a result, we reorganized our digital operations and transferred certain operating assets of Nami Media to LIN Digital. As of September 30, 2014, there are no longer noncontrolling interests in Nami Media and we have transferred the balance of noncontrolling interest related to Nami Media to Class A common shares in our statement of shareholders' equity for the nine months ended September 30, 2014.

Use of Estimates
 
The preparation of financial statements in conformity with U.S. GAAP requires our management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and the notes thereto. Our actual results could differ from these estimates. Estimates are used for the allowance for doubtful accounts in receivables, valuation of goodwill and intangible assets, assumptions used to determine fair value of financial instruments, amortization and impairment of program rights and intangible assets, share-based compensation and other long-term incentive compensation arrangements, pension costs, barter transactions, income taxes, employee medical insurance claims, useful lives of property and equipment, contingencies, litigation and net assets of businesses acquired.
 
Net Earnings per Common Share
 
Basic earnings per share (“EPS”) is computed by dividing income attributable to common shareholders by the number of weighted-average outstanding common shares.  Diluted EPS reflects the effect of the assumed exercise of share options and vesting of restricted shares only in the periods in which such effect would have been dilutive.
 
The following table sets forth the computation of the common shares outstanding used in determining basic and diluted EPS (in thousands):

 
                         
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
Denominator for EPS calculation:
 
2014
 
2013
 
2014
 
2013
Weighted-average common shares, basic
 
54,372

 
52,791

 
53,962

 
52,328

Effect of dilutive securities:
 
0

 
 

 
0

 
 

Share options and unvested restricted shares
 
—

 
3,064

 
—

 
3,050

Weighted-average common shares, diluted
 
54,372

 
55,855

 
53,962

 
55,378

 
We apply the treasury stock method to measure the dilutive effect of our outstanding share options and restricted share awards and include the respective common share equivalents in the denominator of our diluted EPS calculation.  We have excluded all common shares issuable for share options and restricted shares from the calculation of diluted earnings per share for the three and nine months ended September 31, 2014 because the net loss causes these outstanding shares to be anti-dilutive. Securities representing 0.1 million shares of common stock for the three and nine months ended September 30, 2013 , respectively, were excluded from the computation of diluted EPS for these periods because their effect would have been anti-dilutive.  The net income per share amounts are the same for our class A, class B and class C common shares because the holders of each class are legally entitled to equal per share distributions whether through dividends or in liquidation.

Cash and Cash Equivalents

We consider all highly liquid investments with an original maturity of three months or less when purchased to be cash equivalents.


11

Recently Issued Accounting Pronouncements

In May 2014, the Financial Accounting Standards Board ("FASB") and the International Accounting Standards Board ("IASB") issued a converged standard on revenue recognition from contracts with customers, ASU 2014-09 (Topic 606 and IFRS 15). This standard will supersede nearly all existing revenue recognition guidance. ASU 2014-09 is effective for fiscal years, and interim periods within those years, beginning after December 15, 2016. We are currently evaluating the impact this guidance will have on our financial condition, results of operations and cash flows.
In April 2014, the FASB issued Accounting Standard Update No. 2014-08, "Presentation of Financial Statements (Topic 205) and Property, Plant and Equipment (Topic 360) - Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity" ("ASU 2014-08"). ASU 2014-08 changes the threshold for disclosing discontinued operations and the related disclosure requirements. Pursuant to ASU 2014-08, only disposals representing a strategic shift, such as a major line of business, a major geographical area or a major equity investment, should be presented as a discontinued operation. ASU 2014-08 is effective for annual periods beginning on or after December 15, 2014 with early adoption permitted but only for disposals or classifications as held for sale which have not been reported in financial statements previously issued or available for issuance. We have not yet adopted this new guidance and are currently evaluating the impact that it will have on our disclosures and consolidated financial statements.
In August 2014, the FASB issued ASU No. 2014-15, "Disclosure of Uncertainties about an Entity's Ability to Continue as a Going Concern." This ASU establishes specific guidance to an organization's management on their responsibility to evaluate whether there is substantial doubt about the organization's ability to continue as a going concern. We have not yet adopted this standard and are currently evaluating the impact that the new guidance will have on our disclosures and consolidated financial statements.

Note 2 — Acquisitions

Federated Media Publishing, Inc.
On February 3, 2014, LIN Digital Media LLC, a wholly owned subsidiary of LIN Television, acquired 100% of the capital stock of Federated Media Publishing, Inc., which we subsequently converted into a Delaware limited liability company ("Federated Media"). Federated Media is a digital content and conversational marketing company that leverages the relationships and content from its publishing network to deliver contextually relevant advertising and conversational and engagement tools that reach agencies’ and brands’ targeted audiences across digital and social media platforms. The purchase price totaled $22.5 million , net of cash, including post-closing adjustments, and was funded from cash on hand and amounts drawn on our revolving credit facility.
The following table summarizes the allocation of the purchase price to the estimated fair values of the assets acquired and liabilities assumed by us in the acquisition (in thousands):

 
       
Current assets
$
9,811

Property and equipment
72

Non-current assets
195

Other intangible assets
11,497

Goodwill
7,306

Current liabilities
(6,367
)
Total
$
22,514

 
The amount allocated to definite-lived intangible assets represents the estimated fair values of publisher relationships of $4.2 million , customer relationships of $1.2 million , completed technology of $3.9 million , and trademarks of $2.2 million . These intangible assets will be amortized over the estimated remaining useful lives of approximately 8 years for publisher relationships, 4  years for customer relationships, 3  years for completed technology and 7 years for trademarks.
 
Goodwill of $7.3 million is the excess of the aggregate purchase price over the fair value of the identifiable net assets acquired, and primarily represents the benefits of the incremental revenue we expect to generate from the acquisition of Federated Media.  All of the goodwill recognized in connection with the acquisition of Federated Media is deductible for tax purposes.
 
Net revenues and operating loss of Federated Media included in our consolidated statements of operations for the nine months ended September 30, 2014 were $17.1 million and $0.8 million , respectively.

12

 
Dedicated Media, Inc.
 
On April 9, 2013, LIN Television acquired a 60% interest (calculated on a fully diluted basis) in Dedicated Media, a multi-channel advertisement buying and optimization company.  Under the terms of our agreement with Dedicated Media, we agreed to purchase the remaining outstanding shares of Dedicated Media by no later than February 15, 2015 if Dedicated Media achieves both (i) a target earnings before interest, taxes, depreciation and amortization (“EBITDA”) and (ii) a target gross profit in 2014, as outlined in the purchase agreement.  The purchase price of these shares is based on multiples of Dedicated Media’s 2014 EBITDA and gross profit.  As of September 30, 2014, we concluded it was probable that Dedicated Media would achieve at least the minimum levels of gross profit and adjusted EBITDA required to obligate LIN LLC to purchase the remaining outstanding shares of Dedicated Media.  Based on management’s current projections of Dedicated Media’s 2014 gross profit and adjusted EBITDA, we estimate the purchase price for the remaining outstanding shares to be approximately $8.6 million and accordingly, we have adjusted the mandatory redeemable noncontrolling interest account for Dedicated Media to equal this estimated obligation and have recorded a corresponding decrease to equity on our statement of shareholders' equity for the nine months ended September 30, 2014.  We believe the stage two purchase price of $8.6 million represents the fair value of the stage two shares to be acquired. This estimate is subject to change based on Dedicated Media’s actual results in 2014, which will be determined during the first quarter of 2015. Our maximum potential obligation under the purchase agreement is $26 million . 

HYFN, Inc.
 
On April 4, 2013, LIN Television acquired a 50.1% interest (calculated on a fully diluted basis) in HYFN, a full service digital advertising agency specializing in the planning, development, deployment and support for websites, mobile sites, interactive banners, games and various applications for multiple devices.  Under the terms of our agreement with HYFN, we agreed to purchase the remaining outstanding shares of HYFN by no later than February 15, 2016 if HYFN achieves both (i) a target EBITDA and (ii) target net revenues in 2015, as outlined in the transaction agreements.  The purchase price of these shares is based on multiples of HYFN’s 2015 net revenue and EBITDA.  Our maximum potential obligation under the terms of our agreement is approximately $62.4 million .  If HYFN does not meet the target EBITDA or target net revenues in 2015, we have the option to purchase the remaining outstanding shares using the same purchase price multiple. As of September 30, 2014 , we believe that achievement of the financial targets by HYFN is not yet probable and therefore, have not reflected this obligation in our consolidated financial statements.
 
Our obligations to purchase the noncontrolling interest holders’ shares of both Dedicated Media and HYFN are outside of our control, because they are based on the achievement of certain financial targets described above. Therefore, the noncontrolling interests related to Dedicated Media and HYFN as of September 30, 2014 has been reported as redeemable noncontrolling interest and classified as temporary equity on our consolidated balance sheets.
 
If we do not purchase the remaining outstanding shares of Dedicated Media or HYFN by the dates set forth in the respective purchase agreements, the noncontrolling interest holders have the right to purchase our interest. The purchase price of these shares is based on the same purchase price multiple described above and is exercisable only if the applicable financial targets are not met and we do not elect to purchase the remaining interest. The fair value of this option is zero and no amounts related to these options are included in our consolidated financial statements as of September 30, 2014 .

Pro Forma Information
 
The following table sets forth unaudited pro forma results of operations for the nine months ended September 30, 2014 and 2013 assuming that the above acquisitions of Federated Media, Dedicated Media and HYFN along with transactions necessary to finance the acquisitions, occurred on January 1, 2013 (in thousands except per share amounts):
 
 
               
 
Nine Months Ended 
 September 30, 2014
 
Nine Months Ended 
 September 30, 2013
Net revenue
$
548,436

 
$
500,229

Net (loss) income
$
(14,818
)
 
$
144,688

Basic (loss) income per common share attributable to LIN LLC
$
(0.27
)
 
$
2.77

Diluted (loss) income per common share attributable to LIN LLC
$
(0.27
)
 
$
2.61

 

13

This pro forma financial information is based on historical results of operations, adjusted for the allocation of the purchase price and other acquisition accounting adjustments, and is not necessarily indicative of what our results would have been had we operated the business since January 1, 2013. The pro forma adjustments for the nine months ended September 30, 2014 and 2013 reflect depreciation expense, amortization of intangibles related to the fair value adjustments of the assets acquired, additional interest expense related to the financing of the transaction and the related tax effects of the adjustments.

In connection with the acquisition of Federated Media, we and Federated Media incurred a combined total of $0.8 million of transaction related costs primarily related to legal and other professional services. These costs were not included in the 2014 pro forma amounts. The 2013 pro forma net income was adjusted to include these costs, as they are directly attributable to the acquisition of Federated Media.

Note 3 — Intangible Assets
 
Goodwill totaled $195.4 million and $203.5 million at September 30, 2014 and December 31, 2013 , respectively. The change in the carrying amount of goodwill during the nine months ended September 30, 2014 was as follows (in thousands):
 
 
       
 
Goodwill
Broadcast:
 
Balance as of December 31, 2013
$
185,237

Acquisitions
—

Impairment charge
(15,413
)
Balance as of September 30, 2014
$
169,824

Digital:
 
Balance as of December 31, 2013
$
18,291

Acquisitions
7,306

Balance as of September 30, 2014
$
25,597

Total:
 
Balance as of December 31, 2013
$
203,528

Acquisitions
7,306

Impairment charge
(15,413
)
Balance as of September 30, 2014
$
195,421


The following table summarizes the carrying amounts of intangible assets (in thousands):
 
 
                               
 
September 30, 2014
 
December 31, 2013
 
Gross Carrying
Amount
 
Accumulated
Amortization
 
Gross Carrying
Amount
 
Accumulated
Amortization
Broadcast licenses
$
491,062

 
$
—

 
$
536,515

 
$
—

Intangible assets subject to amortization (1)
98,712

 
(53,982
)
 
85,966

 
(38,917
)
Total
$
589,774

 
$
(53,982
)
 
$
622,481

 
$
(38,917
)
 
 
 
   
(1)
Intangible assets subject to amortization are amortized on a straight line basis and primarily include network affiliations, acquired customer and publisher relationships, completed technology, brand names, non-compete agreements, internal-use software, favorable operating leases, and retransmission consent agreements.

On August 11, 2014, CBS announced that it would not renew its network affiliation agreement related to WISH-TV in Indianapolis, Indiana when that agreement expires on December 31, 2014.  This announcement prompted us to perform an interim impairment test of the broadcast licenses and goodwill associated with our Indianapolis market as of September 30, 2014.


14

We used the income approach to test our asset group and reporting unit for impairment as of September 30, 2014 and as a result, recorded an impairment charge in our Broadcast segment of $60.9 million during the third quarter 2014, resulting in a remaining balance of zero goodwill and $15.8 million attributable to the broadcast licenses in our Indianapolis market.


Note 4— Debt
 
LIN LLC guarantees all of LIN Television’s debt.  All of the consolidated 100% owned subsidiaries of LIN Television fully and unconditionally guarantee LIN Television’s senior secured credit facility, the 8 3 / 8 % Senior Notes due 2018 (the “8 3 / 8 % Senior Notes”), and the 6 3 / 8 % Senior Notes due 2021 (the “6 3 / 8 % Senior Notes”) on a joint-and-several basis.

Debt consisted of the following (in thousands):
 
 
               
 
September 30,
2014
 
December 31,
2013
Senior Secured Credit Facility:
 

 
 

Revolving credit loans
$
—

 
$
5,000

$100,370 and $118,750 Term loans, net of discount of $278 and $345 as September 30, 2014 and December 31, 2013, respectively
100,092

 
118,405

$286,128 and $314,200 Incremental term loans, net of discount of $1,431 and $1,684 as of September 30, 2014 and December 31, 2013, respectively
284,697

 
312,516

8 3 / 8 % Senior Notes due 2018
200,000

 
200,000

6 3 / 8 % Senior Notes due 2021
290,000

 
290,000

Capital lease obligations
14,228

 
14,604

Other debt
3,297

 
4,167

Total debt
892,314

 
944,692

Less current portion
20,383

 
17,364

Total long-term debt
$
871,931

 
$
927,328


During the three and nine months ended September 30, 2014 , we paid $38.6 million and $46.5 million , respectively, of principal on the term loans and incremental term loans related to mandatory quarterly and optional payments under our senior secured credit facility, respectively.

During the nine months ended September 30, 2014, we drew $45 million on our revolving credit facility to fund the acquisition of Federated Media as well as normal operating activities. We subsequently made payments against these borrowings, resulting in an outstanding balance on our revolving credit facility of zero as of September 30, 2014 .

The fair values of our long-term debt are estimated based on quoted market prices for the same or similar issues (Level 2 inputs of the three-level fair value hierarchy).  The carrying amounts and fair values of our long-term debt were as follows (in thousands):
 
               
 
September 30,
2014
 
December 31,
2013
Carrying amount
$
878,085

 
$
930,088

Fair value
889,194

 
954,255

 
Note 5 — Segment Reporting

During the first quarter of 2014, we began operating under two operating segments, which also represent our reportable segments, “Broadcast” and “Digital” that are disclosed separately from our corporate activities. Our Broadcast segment includes 43 television stations and seven digital channels that are either owned, operated or serviced by us in 23 U.S. markets, all of which are engaged principally in the sale of television advertising and digital advertising primarily related to our television station companion websites, and our Digital segment includes the operating results of the following digital companies; LIN Digital, LIN Mobile, HYFN, Dedicated Media, and Federated Media. Unallocated corporate expenses primarily include our costs to operate as a public company and to operate our corporate locations.


15

We use earnings before interest, taxes, depreciation and amortization, excluding non-recurring charges, restructuring charges, share-based compensation, loss or gain on sales of assets, and adjusting amortization of program rights to deduct cash paid for programming (“Adjusted EBITDA”) as the primary financial measure reported to the chief executive officer (the chief operating decision maker) for use in assessing our operating segments’ operating performance. We believe that this measure is useful to investors because it eliminates significant non-cash expenses and non-recurring charges and as a result, allows investors to better understand our operating segments’ performance. All adjustments to Adjusted EBITDA presented below to arrive at consolidated income before income taxes except for depreciation and amortization and cash paid for programming relate primarily to corporate activities. Cash paid for programming pertains only to our Broadcast segment. As a result, we have disclosed depreciation and amortization by segment, as this is the only adjustment to operating income that the chief executive officer reviews on a segment basis. We have retrospectively recast prior period disclosures to reflect this change in our reportable segments.

 
                               
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2014
 
2013
 
2014
 
2013
 
(in thousands)
Net revenues:
 
 
 
 
 
 
 
Broadcast
$
159,733

 
$
143,594

 
$
457,029

 
$
419,054

Digital
32,330

 
19,516

 
90,040

 
49,394

Total net revenues
$
192,063

 
$
163,110

 
$
547,069

 
$
468,448


The following table is a reconciliation of Adjusted EBITDA to consolidated income before provision for income taxes:

 
                               
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2014
 
2013
 
2014
 
2013
 
(in thousands)
 
 
 
 
 
 
 
 
Segment Adjusted EBITDA:
 
 
 
 
 
 
 
Broadcast
$
63,040

 
$
50,869

 
$
169,290

 
$
142,628

Digital
3,547

 
1,236

 
3,209

 
3,196

Total segment Adjusted EBITDA
66,587

 
52,105

 
172,499

 
145,824

Unallocated corporate Adjusted EBITDA
(6,445
)
 
(5,927
)
 
(19,671
)
 
(15,735
)
Less:
 
 
 
 
 
 
 
Depreciation
10,892

 
11,429

 
32,665

 
34,387

Amortization of intangible assets
3,788

 
5,886

 
15,065

 
17,038

Amortization of program rights
6,972

 
7,605

 
20,353

 
22,542

Impairment of broadcast licenses and goodwill
60,867

 
—

 
60,867

 
—

Share-based compensation
1,765

 
2,238

 
6,111

 
6,766

Non-recurring (1) and acquisition-related charges
1,830

 
3,257

 
8,314

 
8,268

Restructuring charge
1,084

 
468

 
1,084

 
2,991

Loss (gain) on sale of assets
42

 
(9
)
 
141

 
173

Add:
 
 
 
 
 
 
 
Cash payments for programming
6,660

 
7,922

 
20,444

 
23,994

Operating (loss) income
(20,438
)
 
23,226

 
28,672

 
61,918

Other expense:
 
 
 
 
 
 
 
Interest expense, net
14,209

 
13,976

 
42,568

 
42,275

Share of loss in equity investments
—

 
—

 
100

 
25

Other (income) expense, net
(768
)
 
2,055

 
(851
)
 
2,115

Total other expense, net
13,441

 
16,031

 
41,817

 
44,415

Consolidated (loss) income before provision for income taxes
$
(33,879
)
 
$
7,195

 
$
(13,145
)
 
$
17,503


16

_______________________________
(1) Non-recurring charges for the three and nine months ended September 30, 2014 primarily consist of expenses related to the Merger and non-recurring charges for the three and nine months ended September 30, 2013 primarily consist of expenses related to the 2013 LIN LLC Merger.

 
                               
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2014
 
2013
 
2014
 
2013
 
(in thousands)
Operating (loss) income:
 
 
 
 
 
 
 
Broadcast
$
(11,098
)
 
$
35,235

 
$
67,051

 
$
95,933

Digital
801

 
9

 
(3,299
)
 
251

Unallocated corporate
(10,141
)
 
(12,018
)
 
(35,080
)
 
(34,266
)
Total operating (loss) income
$
(20,438
)
 
$
23,226

 
$
28,672

 
$
61,918

 
                               
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2014
 
2013
 
2014
 
2013
 
(in thousands)
Depreciation and amortization:
 
 
 
 
 
 
 
Broadcast
$
12,176

 
$
15,938

 
$
40,530

 
$
48,048

Digital
1,927

 
1,206

 
5,683

 
2,883

Unallocated corporate
577

 
171

 
1,517

 
494

Total depreciation and amortization
$
14,680

 
$
17,315

 
$
47,730

 
$
51,425


 
                               
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2014
 
2013
 
2014
 
2013
 
(in thousands)
Capital expenditures:
 
 
 
 
 
 
 
Broadcast
$
3,906

 
$
5,359

 
$
12,211

 
$
16,728

Digital
1,261

 
1,353

 
3,647

 
3,036

Unallocated corporate
436

 
789

 
1,208

 
1,907

Total capital expenditures
$
5,603

 
$
7,501

 
$
17,066

 
$
21,671


 
               
 
September 30, 2014
 
December 31, 2013
 
(in thousands)
Assets:
 
 
 
Broadcast
$
1,012,135

 
$
1,100,343

Digital
94,608

 
69,690

Unallocated corporate
58,468

 
46,817

Total assets
$
1,165,211

 
$
1,216,850


Note 6 — Retirement Plans
 
The following table shows the components of the net periodic pension cost and the contributions to our 401(k) Plan and the retirement plans (in thousands):
 

17

 
                               
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2014
 
2013
 
2014
 
2013
Net periodic pension cost:
 

 
 

 
 

 
 

Interest cost
$
1,509

 
$
1,314

 
$
4,528

 
$
3,942

Expected return on plan assets
(1,771
)
 
(1,670
)
 
(5,311
)
 
(5,010
)
Amortization of net loss
284

 
428

 
853

 
1,284

Net periodic cost
$
22

 
$
72

 
$
70

 
$
216

Contributions:
 

 
 

 
 

 
 

401(k) Plan
$
1,134

 
$
1,229

 
$
3,279

 
$
3,653

Defined contribution retirement plans
54

 
59

 
126

 
143

Defined benefit retirement plans
2,584

 
1,231

 
5,264

 
3,944

Total contributions
$
3,772

 
$
2,519

 
$
8,669

 
$
7,740


See Note 10 — “Retirement Plans” in Item 15 of our 10-K for a full description of our retirement plans.
 
Note 7 — Restructuring
 
As of December 31, 2013 , we had a restructuring accrual of $0.4 million related to severance and related costs as a result of the integration of the television stations acquired during 2012 as well as severance and related costs at some of our digital companies.  During the three and nine months ended September 30, 2014 , we recorded a restructuring charge of $1.1 million for severance and related costs at our stations and digital operations. During the three and nine months, we made cash payments of $0.7 million and $1 million , respectively, related to these restructuring actions.  We expect to make cash payments of approximately $0.5 million during the remainder of the year with respect to such transactions.

The activity for these restructuring actions is as follows (in thousands):
 
 
         
 
 
 Severance and
Related
Balance as of December 31, 2013
 
$
423

Charges
 
1,084

Payments
 
(965
)
Balance as of September 30, 2014
 
$
542

 
Note 8 — Income Taxes
 
We recorded a benefit from income taxes of $8 million and a provision for income taxes of $0.8 million for the three and nine months ended September 30, 2014 , respectively, compared to a benefit from income taxes of $139.3 million and $135.2 million for the three and nine months ended September 30, 2013 , respectively.  The benefit from income taxes for the three months ended September 30, 2014 was primarily a result of an $18.4 million discrete tax benefit recognized as a result of the impairment charge recorded during the third quarter of 2014 related to the carrying value of the broadcast licenses and goodwill in our Indianapolis market whereas, the provision for income taxes for the nine months ended September 30, 2014 was primarily a result of our income from operations before tax. The benefit from income taxes for the three and nine months ended September 30, 2013 was primarily a result of a $124.6 million discrete tax benefit recognized as a result of the 2013 LIN LLC Merger as well as an $18.2 million discrete tax benefit recognized as a result of the reversal of a state valuation allowance during the third quarter of 2013. Our effective income tax rate was (6.2)% and (772.2)% for the nine months ended September 30, 2014 and September 30, 2013 , respectively.  The change in the effective income tax rate was primarily a result of the discrete tax benefit recognized during the third quarter 2013 as a result of the 2013 LIN LLC Merger and the reversal of a state valuation allowance during the third quarter of 2013. We expect our effective income tax rate to range between 40% and 42% during the remainder of 2014 .
 
During the first quarter of 2013, approximately $162.8 million of short term deferred tax liabilities were reclassified to income taxes payable upon the consummation of the JV Sale Transaction. As a result of the close of the 2013 LIN LLC Merger on

18

July 30, 2013, $131.5 million of this tax liability was extinguished, resulting in a remaining tax liability of approximately $31.3 million associated with the JV Sale Transaction. We made state and federal tax payments to settle this liability during the fourth quarter of 2013.  For further discussion regarding the income tax effects of the JV Sale Transaction and the 2013 LIN LLC Merger, see Note 1 — “Basis of Presentation and Summary of Significant Accounting Policies” and Note 13 — “Commitments and Contingencies” to our consolidated financial statements in our 10-K.
 
Note 9 — Commitments and Contingencies

We lease land, buildings, vehicles and equipment pursuant to non-cancelable operating lease agreements and we contract for general services pursuant to non-cancelable operating agreements that expire at various dates through 2036. In addition, we have entered into commitments for future syndicated entertainment and sports programming. Future payments for these non-cancelable operating leases and agreements, and future payments associated with syndicated television programs as of September 30, 2014 are as follows (in thousands):
Commitments  
 
                         
Year
 
Operating Leases
and Agreements
 
Syndicated
Television
Programming
 
Total
 
 
 
 
 
 
 
2014
 
$
12,100

 
$
7,118

(1) 
$
19,218

2015
 
62,443

 
28,201

 
90,644

2016
 
54,624

 
19,714

 
74,338

2017
 
64,320

 
4,882

 
69,202

2018
 
59,451

 
277

 
59,728

Thereafter
 
104,985

 
214

 
105,199

Total obligations
 
$
357,923

 
$
60,406

 
$
418,329

 
 
 
 
(1) Includes $10.4 million of program obligations recorded on our consolidated balance sheet as of September 30, 2014.

 
Contingencies
 
GECC Guarantee and the 2013 LIN LLC Merger
 
As further described in Note 1 - "Basis of Presentation and Summary of Significant Accounting Policies," pursuant to the JV Sale Transaction, LIN Television made a $100 million capital contribution to SVH and in turn, was released from the GECC Guarantee as well as any further obligations related to any shortfall funding agreements between LIN Television and SVH.
In February 2013, we entered into a $60 million Incremental Facility and utilized $40 million of cash on hand and borrowings under our revolving credit facility to fund the $100 million payment.

As a result of the JV Sale Transaction, after utilizing all of our available Federal net operating loss (“NOL”) carryforwards, we had an approximate $162.8 million income tax payable remaining, $131.5 million of which was extinguished as a result of the 2013 LIN LLC Merger. We made state and federal tax payments to settle the remaining liability of $31.3 million during the fourth quarter of 2013.
 
For further discussion of the GECC Guarantee and the 2013 LIN LLC Merger, refer to Note 13 - "Commitments and Contingencies" to our consolidated financial statements in our 10-K.

The Merger

We expect to incur approximately $1.5 - $2.5 million of legal and professional fees associated with the Merger and related financing during the fourth quarter of 2014. Contingent upon the consummation of the Merger and dependent upon the price of Media General's Class A common stock on the date of consummation, we will incur an advisory fee payable to J.P. Morgan Securities LLC, which we expect will be funded from the proceeds of Media General’s transaction financing. Based on the price of Media General's Class A common stock as of November 7, 2014, this advisory fee is estimated to be approximately $19.7 million , of which $1.5 million has already been paid. This advisory fee is contingent upon the consummation of the

19

Merger and is not earned by JP Morgan until the Merger occurs. As of the date of this report, the necessary approval has not been obtained from the FCC and as a result, there is no assurance that the Merger and the corresponding advisory fee to be paid to JP Morgan will occur. As a result we do not deem the payment of the advisory fee to be probable and accordingly, did not record an obligation for this amount as of September 30, 2014 .

Litigation

We are involved in various claims and lawsuits that are generally incidental to our business. We are vigorously contesting all of these matters. The outcome of any current or future litigation cannot be accurately predicted. We record accruals for such contingencies to the extent that we conclude it is probable that a liability has been incurred and the amount of the loss can be reasonably estimated. No estimate of the possible loss or range of loss can be made at this time because the inherently unpredictable nature of legal proceedings may be exacerbated by various factors, including: (i) the damages sought in the proceedings are unsubstantiated or indeterminate; (ii) discovery is not complete; (iii) the proceeding is in its early stages; (iv) the matters present legal uncertainties; (v) there are significant facts in dispute; or (vi) there is a wide range of potential outcomes. Although the outcome of these and other legal proceedings cannot be predicted, we believe that their ultimate resolution will not have a material adverse effect on us.
Following the announcement on March 21, 2014 of the execution of the Merger Agreement, three complaints were filed in the Delaware Court of Chancery challenging the proposed acquisition of LIN LLC: Sciabacucchi v. Lin Media LLC, et al. (C.A. No. 9530) (the “Sciabacucchi Action”), International Union of Operating Engineers Local 132 Pension Fund v. Lin Media LLC, et al. (C.A. No.9538) (the “Pension Fund Action”), and Pryor v. Lin Media LLC, et al. (C.A. No. 9577) (the “Pryor Action”). The litigations are putative class actions filed on behalf of the public stockholders of LIN LLC and name as defendants LIN LLC, our directors, Media General, New Holdco, Merger Sub 1 and Merger Sub 2 and HM Capital Partners LLC and several of its alleged affiliates (Hicks, Muse, Tate & Furst Equity Fund III, L.P.; HM3 Coinvestors, L.P.; Hicks, Muse, Tate & Furst Equity Fund IV, L.P.; Hicks, Muse, Tate & Furst Private Equity Fund IV, L.P.; HM4EQ Coinvestors, L.P.; Hicks, Muse & Co. Partners, L.P.; Muse Family Enterprises, Ltd.; and JRM Interim Investors, L.P. (together with HM Capital Partners LLC and individual director defendant John R. Muse, which we collectively refer to as “HMC”)).
On April 18, 2014, the plaintiff in the Pension Fund Action voluntarily dismissed that action without prejudice and, on April 21, 2014, the Court approved the dismissal.
On April 25, 2014, the plaintiff in the Sciabacucchi Action filed an amended complaint, and the plaintiffs in the Sciabacucchi and Pryor Actions each filed a motion for an expedited hearing on the plaintiff’s (yet-to-be filed) motion for a permanent injunction to enjoin the Merger, requesting, among other things, that the Court set a permanent injunction hearing for September 2014. On April 30, 2014, the plaintiffs in the Sciabacucchi and Pryor Actions filed a stipulation to consolidate the two actions, which was approved by the Court on May 1, 2014.

The operative complaint generally alleges that the individual defendants breached their fiduciary duties in connection with their consideration and approval of the Merger, that the entity defendants aided and abetted those breaches and that individual director defendant Royal W. Carson III and HMC breached their fiduciary duties as controlling shareholders of LIN LLC by causing LIN LLC to enter into the Merger, which plaintiffs allege will provide disparate consideration to HMC. The complaint seeks, among other things, declaratory and injunctive relief enjoining the Merger.
On May 15, 2014, plaintiffs in the consolidated action sent a letter to the Court withdrawing the pending motion to expedite.
The outcome of the lawsuit is uncertain and cannot be predicted with any certainty. An adverse judgment for monetary damages could have a material adverse effect on our operations and liquidity. An adverse judgment granting permanent injunctive relief could indefinitely enjoin completion of the Merger.
On October 3, 2014, LIN LLC received an appraisal rights notice from Cede & Co., the nominee of The Depository Trust Company, and purported holder of 44,585 LIN LLC common shares.  Pursuant to the Merger Agreement and limited liability company agreement of LIN LLC, holders of LIN LLC common shares are entitled to demand appraisal and shall be entitled to payment from LIN LLC, after consummation of the Merger, of the fair value of the holder’s dissenting shares; provided, that the holder of such shares takes all required actions under applicable law to properly demand appraisal.  The outcome of this appraisal notice cannot be predicted with any certainty at this time.  


Note 10 — Condensed Consolidating Financial Statements
 
LIN Television, a 100% owned subsidiary of LIN LLC, is the primary obligor of our senior secured credit facility, our 8 3 / 8 % Senior Notes and our 6 3 / 8 % Senior Notes, which are further described in Note 4 — “Debt”.  LIN LLC fully and unconditionally

20

guarantees all of LIN Television’s debt on a joint-and-several basis.  Additionally, all of the consolidated 100% owned subsidiaries of LIN Television fully and unconditionally guarantee LIN Television’s senior secured credit facility, our 8 3 / 8 % Senior Notes and our 6 3 / 8 % Senior Notes on a joint-and-several basis, subject to customary release provisions.  There are certain contractual restrictions on LIN Television’s ability to obtain funds in the form of dividends or loans from the non-guarantor subsidiaries.
 
The following condensed consolidating financial statements present the consolidated balance sheets, consolidated statements of operations, consolidated statements of comprehensive income and consolidated statements of cash flows of LIN LLC, LIN Television, as the issuer, the guarantor subsidiaries, and the non-guarantor subsidiaries of LIN Television and the elimination entries necessary to consolidate or combine the issuer with the guarantor and non-guarantor subsidiaries.  These statements are presented in accordance with the disclosure requirements under SEC Regulation S-X Rule 3-10.


21

Condensed Consolidating Balance Sheet
As of September 30, 2014
(in thousands)
 
                                               
 
LIN Media LLC
 
LIN Television
Corporation
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/
Eliminating
Adjustments
 
LIN Media LLC
Consolidated
ASSETS
 

 
 

 
 

 
 

 
 

 
 

Current assets:
 

 
 

 
 

 
 

 
 

 
 

Cash and cash equivalents
$
2,138

 
$
19,066

 
$
1,150

 
$
1,028

 
$
—

 
$
23,382

Marketable securities
—

 
174

 
—

 
—

 
—

 
174

Accounts receivable, net
—

 
79,511

 
43,208

 
22,651

 
—

 
145,370

Deferred income tax assets
—

 
3,492

 
1,864

 
40

 
—

 
5,396

Other current assets
—

 
14,963

 
2,518

 
1,615

 
—

 
19,096

Total current assets
2,138

 
117,206

 
48,740

 
25,334

 
—

 
193,418

Property and equipment, net
—

 
173,197

 
38,630

 
2,551

 
—

 
214,378

Deferred financing costs
—

 
14,002

 
—

 
73

 
—

 
14,075

Goodwill
—

 
154,079

 
30,328

 
11,014

 
—

 
195,421

Broadcast licenses
—

 
—

 
448,361

 
42,701

 
—

 
491,062

Other intangible assets, net
—

 
22,083

 
14,389

 
8,258

 
—

 
44,730

Advances to consolidated subsidiaries
1,998

 
8,606

 
932,266

 
—

 
(942,870
)
 
—

Investment in consolidated subsidiaries
91,281

 
1,470,786

 
—

 
—

 
(1,562,067
)
 
—

Other assets
—

 
52,569

 
3,051

 
951

 
(44,444
)
 
12,127

Total assets
$
95,417

 
$
2,012,528

 
$
1,515,765

 
$
90,882

 
$
(2,549,381
)
 
$
1,165,211

 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND SHAREHOLDERS’ EQUITY
 

 
 

 
 

 
 

 
 

 
 

Current liabilities:
 

 
 

 
 

 
 

 
 

 
 

Current portion of long-term debt
$
—

 
$
19,137

 
$
—

 
$
1,246

 
$
—

 
$
20,383

Accounts payable
—

 
5,473

 
7,157

 
2,855

 
—

 
15,485

Income taxes payable
—

 
15

 
243

 
—

 
—

 
258

Accrued expenses
—

 
50,389

 
10,501

 
3,307

 
—

 
64,197

Program obligations
—

 
5,334

 
1,108

 
986

 
—

 
7,428

Total current liabilities
—

 
80,348

 
19,009

 
8,394

 
—

 
107,751

Long-term debt, excluding current portion
—

 
869,759

 
—

 
2,172

 
—

 
871,931

Deferred income tax liabilities
—

 
13,844

 
36,209

 
659

 
—

 
50,712

Program obligations
—

 
1,815

 
126

 
1,000

 
—

 
2,941

Intercompany liabilities
—

 
934,264

 
—

 
8,606

 
(942,870
)
 
—

Other liabilities
—

 
21,217

 
77

 
44,444

 
(44,444
)
 
21,294

Total liabilities
—

 
1,921,247

 
55,421

 
65,275

 
(987,314
)
 
1,054,629

 
 
 
 
 
 
 
 
 
 
 
 
Redeemable noncontrolling interest
—

 
—

 
—

 
15,165

 
—

 
15,165

 
 
 
 
 
 
 
 
 
 
 
—

Total shareholders’ equity (deficit)
95,417

 
91,281

 
1,460,344

 
10,442

 
(1,562,067
)
 
95,417

 
 
 
 
 
 
 
 
 
 
 
 
Total liabilities, redeemable noncontrolling interest and shareholders’ equity (deficit)
$
95,417

 
$
2,012,528

 
$
1,515,765

 
$
90,882

 
$
(2,549,381
)
 
$
1,165,211


22

Condensed Consolidating Balance Sheet
As of December 31, 2013
(in thousands)
 
                                               
 
LIN Media LLC
 
LIN Television
Corporation
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/
Eliminating
Adjustments
 
LIN Media LLC
Consolidated
ASSETS
 

 
 

 
 

 
 

 
 

 
 

Current assets:
 

 
 

 
 

 
 

 
 

 
 

Cash and cash equivalents
$
—

 
$
10,313

 
$
3

 
$
2,209

 
$
—

 
$
12,525

Accounts receivable, net
—

 
88,905

 
39,416

 
16,988

 
—

 
145,309

Deferred income tax assets
—

 
5,818

 
1,080

 
—

 
—

 
6,898

Other current assets
—

 
12,264

 
1,049

 
1,888

 
—

 
15,201

Total current assets
—

 
117,300

 
41,548

 
21,085

 
—

 
179,933

Property and equipment, net
—

 
180,480

 
35,752

 
4,846

 
—

 
221,078

Deferred financing costs
—

 
16,357

 
—

 
91

 
—

 
16,448

Goodwill
—

 
169,492

 
18,518

 
15,518

 
—

 
203,528

Broadcast licenses
—

 
—

 
493,814

 
42,701

 
—

 
536,515

Other intangible assets, net
—

 
31,303

 
1,840

 
13,906

 
—

 
47,049

Advances to consolidated subsidiaries
1,900

 
7,764

 
968,728

 
—

 
(978,392
)
 
—

Investment in consolidated subsidiaries
87,227

 
1,534,600

 
—

 
—

 
(1,621,827
)
 
—

Other assets
—

 
52,778

 
2,688

 
1,276

 
(44,443
)
 
12,299

Total assets
$
89,127

 
$
2,110,074

 
$
1,562,888

 
$
99,423

 
$
(2,644,662
)
 
$
1,216,850

 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND SHAREHOLDERS’ EQUITY
 

 
 

 
 

 
 

 
 

 
 

Current liabilities:
 

 
 

 
 

 
 

 
 

 
 

Current portion of long-term debt
$
—

 
$
16,112

 
$
—

 
$
1,252

 
$
—

 
$
17,364

Accounts payable
—

 
4,185

 
5,339

 
4,478

 
—

 
14,002

Income taxes payable
—

 
749

 
671

 
—

 
—

 
1,420

Accrued expenses
—

 
42,570

 
6,254

 
2,872

 
—

 
51,696

Program obligations
—

 
4,711

 
1,013

 
1,303

 
—

 
7,027

Total current liabilities
—

 
68,327

 
13,277

 
9,905

 
—

 
91,509

Long-term debt, excluding current portion
—

 
924,223

 
—

 
3,105

 
—

 
927,328

Deferred income tax liabilities
—

 
30,013

 
33,824

 
849

 
—

 
64,686

Program obligations
—

 
2,505

 
217

 
1,424

 
—

 
4,146

Intercompany liabilities
—

 
970,628

 
—

 
7,764

 
(978,392
)
 
—

Other liabilities
—

 
27,151

 
58

 
44,443

 
(44,443
)
 
27,209

Total liabilities
—

 
2,022,847

 
47,376

 
67,490

 
(1,022,835
)
 
1,114,878

 
 
 
 
 
 
 
 
 
 
 
 
Redeemable noncontrolling interest
—

 
—

 
—

 
12,845

 
—

 
12,845

 
 
 
 
 
 
 
 
 
 
 
 
Total shareholders’ equity (deficit)
89,127

 
87,227

 
1,515,512

 
19,088

 
(1,621,827
)
 
89,127

 
 
 
 
 
 
 
 
 
 
 
 
Total liabilities, redeemable noncontrolling interest and shareholders’ equity (deficit)
$
89,127

 
$
2,110,074

 
$
1,562,888

 
$
99,423

 
$
(2,644,662
)
 
$
1,216,850


23

Condensed Consolidating Statement of Operations
For the Three Months Ended September 30, 2014
(in thousands)
 
                                               
 
LIN Media LLC
 
LIN Television
Corporation
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/
Eliminating
Adjustments
 
LIN Media LLC
Consolidated
Net revenues
$
—

 
$
118,815

 
$
60,190

 
$
19,197

 
$
(6,139
)
 
$
192,063

 
 
 
 
 
 
 
 
 
 
 
 
Operating expenses:
 

 
 

 
 

 
 

 
 

 
 

Direct operating
—

 
40,855

 
26,034

 
12,346

 
(3,206
)
 
76,029

Selling, general and administrative
—

 
28,321

 
12,740

 
3,411

 
(166
)
 
44,306

Amortization of program rights
—

 
5,194

 
1,432

 
346

 
—

 
6,972

Corporate
352

 
7,583

 
50

 
544

 
(8
)
 
8,521

Depreciation
—

 
8,957

 
1,685

 
250

 
—

 
10,892

Amortization of intangible assets
—

 
2,091

 
931

 
766

 
—

 
3,788

Impairment of broadcast licenses and goodwill
—

 
15,414

 
45,453

 
—

 
—

 
60,867

Restructuring charge
—

 
846

 
238

 
—

 
—

 
1,084

Loss (gain) from asset dispositions
—

 
43

 
(2
)
 
1

 
—

 
42

Operating (loss) income
(352
)
 
9,511

 
(28,371
)
 
1,533

 
(2,759
)
 
(20,438
)
 
 
 
 
 
 
 
 
 
 
 
 
Other (income) expense:
 

 
 

 
 

 
 

 
 

 
 

Interest expense, net
—

 
14,163

 
(1
)
 
47

 
—

 
14,209

Intercompany fees and expenses
(272
)
 
7,478

 
(7,606
)
 
150

 
250

 
—

Other, net
—

 
(37
)
 
(731
)
 
—

 
—

 
(768
)
Total other (income) expense, net
(272
)
 
21,604

 
(8,338
)
 
197

 
250

 
13,441

 
 
 
 
 
 
 
 
 
 
 
 
(Loss) income before (benefit from) provision for income taxes
(80
)
 
(12,093
)
 
(20,033
)
 
1,336

 
(3,009
)
 
(33,879
)
(Benefit from) provision for income taxes
—

 
(204
)
 
(8,013
)
 
221

 
—

 
(7,996
)
Net (loss) income
(80
)
 
(11,889
)
 
(12,020
)
 
1,115

 
(3,009
)
 
(25,883
)
Equity in (loss) income from operations of consolidated subsidiaries
(26,320
)
 
(14,181
)
 
—

 
—

 
40,501

 
—

Net (loss) income
(26,400
)
 
(26,070
)
 
(12,020
)
 
1,115

 
37,492

 
(25,883
)
Net income attributable to noncontrolling interests
—

 
—

 
—

 
517

 
—

 
517

Net (loss) income attributable to LIN Media LLC
$
(26,400
)
 
$
(26,070
)
 
$
(12,020
)
 
$
598

 
$
37,492

 
$
(26,400
)

24

Condensed Consolidating Statement of Comprehensive Loss
For the Three Months Ended September 30, 2014
(in thousands)
 
                                               
 
LIN Media LLC
 
LIN Television
Corporation
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/
Eliminating
Adjustments
 
LIN Media LLC
Consolidated
Net (loss) income
$
(26,400
)
 
$
(26,070
)
 
$
(12,020
)
 
$
1,115

 
$
37,492

 
$
(25,883
)
Amortization of pension net losses, net of tax of $113
172

 
172

 
—

 
—

 
(172
)
 
172

Comprehensive (loss) income
(26,228
)
 
(25,898
)
 
(12,020
)
 
1,115

 
37,320

 
(25,711
)
Comprehensive income attributable to noncontrolling interest
—

 
—

 
—

 
517

 
—

 
517

Comprehensive (loss) income attributable to LIN Media LLC
$
(26,228
)
 
$
(25,898
)
 
$
(12,020
)
 
$
598

 
$
37,320

 
$
(26,228
)

25

Condensed Consolidating Statement of Operations
For the Nine Months Ended September 30, 2014
(in thousands)
 
                                               
 
LIN Media LLC
 
LIN Television
Corporation
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/
Eliminating
Adjustments
 
LIN Media LLC
Consolidated
Net revenues
$
—

 
$
338,293

 
$
172,454

 
$
54,597

 
$
(18,275
)
 
$
547,069

 
 
 
 
 
 
 
 
 
 
 
 
Operating expenses:
 
 


 


 
 
 
 
 
 

Direct operating
—

 
119,514

 
76,002

 
34,757

 
(9,323
)
 
220,950

Selling, general and administrative
—

 
85,825

 
38,582

 
13,821

 
(674
)
 
137,554

Amortization of program rights
—

 
14,919

 
4,236

 
1,198

 
—

 
20,353

Corporate
1,056

 
27,992

 
134

 
544

 
(8
)
 
29,718

Depreciation
—

 
26,780

 
4,999

 
886

 
—

 
32,665

Amortization of intangible assets
—

 
9,220

 
2,409

 
3,436

 
—

 
15,065

Impairment of broadcast licenses and goodwill
—

 
15,414

 
45,453

 
—

 
—

 
60,867

Restructuring charge
—

 
846

 
238

 
—

 
—

 
1,084

Loss (gain) from asset dispositions
—

 
19

 
133

 
(11
)
 
—

 
141

Operating (loss) income
(1,056
)
 
37,764

 
268

 
(34
)
 
(8,270
)
 
28,672

 
 
 
 
 
 
 
 
 
 
 
 
Other (income) expense:
 

 
 

 
 

 
 

 
 

 
 

Interest expense, net
—

 
42,431

 
(1
)
 
138

 
—

 
42,568

Share of loss in equity investments
 
 
100

 
—

 
—

 
—

 
100

Intercompany fees and expenses
(813
)
 
22,794

 
(23,155
)
 
424

 
750

 
—

Other, net
—

 
(131
)
 
(720
)
 
—

 
—

 
(851
)
Total other (income) expense, net
(813
)
 
65,194

 
(23,876
)
 
562

 
750

 
41,817

 
 
 
 
 
 
 
 
 
 
 
 
(Loss) income before (benefit from) provision for income taxes
(243
)
 
(27,430
)
 
24,144

 
(596
)
 
(9,020
)
 
(13,145
)
(Benefit from) provision for income taxes
—

 
(8,614
)
 
9,658

 
(231
)
 
—

 
813

Net (loss) income
(243
)
 
(18,816
)
 
14,486

 
(365
)
 
(9,020
)
 
(13,958
)
Equity in (loss) income from operations of consolidated subsidiaries
(13,173
)
 
6,393

 
—

 
—

 
6,780

 
—

Net (loss) income
(13,416
)
 
(12,423
)
 
14,486

 
(365
)
 
(2,240
)
 
(13,958
)
Net income (loss) attributable to noncontrolling interests
—

 
—

 
—

 
(542
)
 
—

 
(542
)
Net (loss) income attributable to LIN Media LLC
$
(13,416
)
 
$
(12,423
)
 
$
14,486

 
$
177

 
$
(2,240
)
 
$
(13,416
)

26

Condensed Consolidating Statement of Comprehensive Loss
For the Nine Months Ended September 30, 2014
(in thousands)
 
                                               
 
LIN Media LLC
 
LIN Television
Corporation
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/
Eliminating
Adjustments
 
LIN Media LLC
Consolidated
Net (loss) income
$
(13,416
)
 
$
(12,423
)
 
$
14,486

 
$
(365
)
 
$
(2,240
)
 
$
(13,958
)
Amortization of pension net losses, net of tax of $338
517

 
517

 
—

 
—

 
(517
)
 
517

Comprehensive (loss) income
(12,899
)
 
(11,906
)
 
14,486

 
(365
)
 
(2,757
)
 
(13,441
)
Comprehensive income (loss) attributable to noncontrolling interest
—

 
—

 
—

 
(542
)
 
—

 
(542
)
Comprehensive (loss) income attributable to LIN Media LLC
$
(12,899
)
 
$
(11,906
)
 
$
14,486

 
$
177

 
$
(2,757
)
 
$
(12,899
)




27

Condensed Consolidating Statement of Operations
For the Three Months Ended September 30, 2013
(in thousands)
 
                                               
 
LIN Media LLC
 
LIN Television
Corporation
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/
Eliminating
Adjustments
 
LIN Media LLC
Consolidated
Net revenues
$
—

 
$
106,982

 
$
45,335

 
$
14,458

 
$
(3,665
)
 
$
163,110

 
 
 
 
 
 
 
 
 
 
 
 
Operating expenses:
 

 
 

 
 

 
 

 
 

 
 

Direct operating
—

 
37,105

 
17,973

 
9,532

 
(2,106
)
 
62,504

Selling, general and administrative
—

 
27,223

 
10,785

 
3,351

 
(40
)
 
41,319

Amortization of program rights
—

 
5,695

 
1,382

 
528

 
—

 
7,605

Corporate
277

 
10,405

 
—

 
—

 
—

 
10,682

Depreciation
—

 
9,285

 
1,788

 
356

 
—

 
11,429

Amortization of intangible assets
—

 
4,430

 
234

 
1,222

 
—

 
5,886

Restructuring charge
—

 
468

 
—

 
—

 
—

 
468

Gain from asset dispositions
—

 
(8
)
 
(1
)
 
—

 
—

 
(9
)
Operating (loss) income
(277
)
 
12,379

 
13,174

 
(531
)
 
(1,519
)
 
23,226

 
 
 
 
 
 
 
 
 
 
 
 
Other expense (income):
 

 
 

 
 

 
 

 
 

 
 

Interest expense, net
—

 
14,146

 
—

 
(67
)
 
(103
)
 
13,976

Intercompany fees and expenses
—

 
7,891

 
(8,102
)
 
211

 
—

 
—

Other, net
—

 
2,053

 
1

 
1

 
—

 
2,055

Total other expense (income), net
—

 
24,090

 
(8,101
)
 
145

 
(103
)
 
16,031

 
 
 
 
 
 
 
 
 
 
 
 
(Loss) income before (benefit from) provision for income taxes
(277
)
 
(11,711
)
 
21,275

 
(676
)
 
(1,416
)
 
7,195

(Benefit from) provision for income taxes
—

 
(147,671
)
 
8,510

 
(152
)
 
—

 
(139,313
)
Net (loss) income
(277
)
 
135,960

 
12,765

 
(524
)
 
(1,416
)
 
146,508

Equity in income (loss) from operations of consolidated subsidiaries
147,215

 
11,255

 
—

 
—

 
(158,470
)
 
—

Net income (loss)
146,938

 
147,215

 
12,765

 
(524
)
 
(159,886
)
 
146,508

Net loss attributable to noncontrolling interests
—

 
—

 
—

 
(430
)
 
—

 
(430
)
Net income (loss) attributable to LIN Media LLC
$
146,938

 
$
147,215

 
$
12,765

 
$
(94
)
 
$
(159,886
)
 
$
146,938


28

Condensed Consolidating Statement of Comprehensive Income
For the Three Months Ended September 30, 2013
(in thousands)
 
                                               
 
LIN Media LLC
 
LIN Television
Corporation
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/
Eliminating
Adjustments
 
LIN Media LLC
Consolidated
Net income (loss)
$
146,938

 
$
147,215

 
$
12,765

 
$
(524
)
 
$
(159,886
)
 
$
146,508

Amortization of pension net losses, net of tax of $169
259

 
259

 
—

 
—

 
(259
)
 
259

Comprehensive income (loss)
147,197

 
147,474

 
12,765

 
(524
)
 
(160,145
)
 
146,767

Comprehensive loss attributable to noncontrolling interest
—

 
—

 
—

 
(430
)
 
—

 
(430
)
Comprehensive income (loss) attributable to LIN Media LLC
$
147,197

 
$
147,474

 
$
12,765

 
$
(94
)
 
$
(160,145
)
 
$
147,197

 


 

29

Condensed Consolidating Statement of Operations
For the Nine Months Ended September 30, 2013
(in thousands)
 
                                               
 
LIN Media LLC
 
LIN Television
Corporation
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/
Eliminating
Adjustments
 
LIN Media LLC
Consolidated
Net revenues
$
—

 
$
311,221

 
$
130,972

 
$
35,841

 
$
(9,586
)
 
$
468,448

 
 
 
 
 
 
 
 
 
 
 
 
Operating expenses:
 

 
 

 
 

 
 

 
 

 
 

Direct operating
—

 
108,313

 
54,886

 
22,825

 
(5,329
)
 
180,695

Selling, general and administrative
—

 
80,611

 
30,008

 
8,341

 
(303
)
 
118,657

Amortization of program rights
—

 
16,709

 
4,281

 
1,552

 
—

 
22,542

Corporate
277

 
29,770

 
—

 
—

 
—

 
30,047

Depreciation
—

 
27,954

 
5,420

 
1,013

 
—

 
34,387

Amortization of intangible assets
—

 
13,334

 
701

 
3,003

 
—

 
17,038

Restructuring charge
—

 
2,991

 
—

 
—

 
—

 
2,991

Loss (gain) from asset dispositions
—

 
193

 
(20
)
 
—

 
—

 
173

Operating (loss) income
(277
)
 
31,346

 
35,696

 
(893
)
 
(3,954
)
 
61,918

 
 
 
 
 
 
 
 
 
 
 
 
Other expense (income):
 

 
 

 
 

 
 

 
 

 
 

Interest expense, net
—

 
42,124

 
—

 
151

 
—

 
42,275

Share of loss in equity investments
—

 
25

 
—

 
—

 
—

 
25

Intercompany fees and expenses
—

 
24,491

 
(24,702
)
 
211

 
—

 
—

Other, net
—

 
2,113

 
1

 
1

 
—

 
2,115

Total other expense (income), net
—

 
68,753

 
(24,701
)
 
363

 
—

 
44,415

 
 
 
 
 
 
 
 
 
 
 
 
(Loss) income before (benefit from) provision for income taxes
(277
)
 
(37,407
)
 
60,397

 
(1,256
)
 
(3,954
)
 
17,503

(Benefit from) provision for income taxes
—

 
(158,607
)
 
24,159

 
(706
)
 
—

 
(135,154
)
Net (loss) income
(277
)
 
121,200

 
36,238

 
(550
)
 
(3,954
)
 
152,657

Equity in income (loss) from operations of consolidated subsidiaries
153,834

 
32,634

 
—

 
—

 
(186,468
)
 
—

Net income (loss)
153,557

 
153,834

 
36,238

 
(550
)
 
(190,422
)
 
152,657

Net loss attributable to noncontrolling interests
—

 
—

 
—

 
(900
)
 
—

 
(900
)
Net income (loss) attributable to LIN Media LLC
$
153,557

 
$
153,834

 
$
36,238

 
$
350

 
$
(190,422
)
 
$
153,557


30

Condensed Consolidating Statement of Comprehensive Income
For the Nine Months Ended September 30, 2013
(in thousands)
 
                                               
 
LIN Media LLC
 
LIN Television
Corporation
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/
Eliminating
Adjustments
 
LIN Media LLC
Consolidated
Net income (loss)
$
153,557

 
$
153,834

 
$
36,238

 
$
(550
)
 
$
(190,422
)
 
$
152,657

Amortization of pension net losses, net of tax of $507
777

 
777

 
—

 
—

 
(777
)
 
777

Comprehensive income (loss)
154,334

 
154,611

 
36,238

 
(550
)
 
(191,199
)
 
153,434

Comprehensive loss attributable to noncontrolling interest
—

 
—

 
—

 
(900
)
 
—

 
(900
)
Comprehensive income (loss) attributable to LIN Media LLC
$
154,334

 
$
154,611

 
$
36,238

 
$
350

 
$
(191,199
)
 
$
154,334



31

Condensed Consolidating Statement of Cash Flows
For the Nine Months Ended September 30, 2014
(in thousands)
 
                                               
 
LIN Media LLC
 
LIN Television
Corporation
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/
Eliminating
Adjustments
 
LIN Media LLC
Consolidated
OPERATING ACTIVITIES:
 

 
 

 
 

 
 

 
 

 
 

Net cash (used in) provided by operating activities
$
(342
)
 
$
86,790

 
$
27,913

 
$
(3,228
)
 
$
(750
)
 
$
110,383

 
 
 
 
 
 
 
 
 
 
 
 
INVESTING ACTIVITIES:
 

 
 

 
 
 
 
 
 
 
 

Capital expenditures
—

 
(12,113
)
 
(3,610
)
 
(1,343
)
 
—

 
(17,066
)
Acquisition of broadcast towers
—

 
(7,257
)
 
—

 
—

 
—

 
(7,257
)
Payments for business combinations, net of cash acquired
—

 
(24,825
)
 
—

 
—

 
—

 
(24,825
)
Proceeds from the sale of assets
—

 
112

 
2

 
—

 
—

 
114

Contributions to equity investments
—

 
(100
)
 
—

 
—

 
—

 
(100
)
Marketable securities
—

 
(174
)
 
—

 
—

 
—

 
(174
)
Receipt of dividend
—

 
58,508

 
—

 
—

 
(58,508
)
 
—

Advances on intercompany borrowings
—

 
(4,329
)
 
—

 
—

 
4,329

 
—

Payments from intercompany borrowings
—

 
—

 
35,350

 
—

 
(35,350
)
 
—

Net cash provided by (used in) investing activities
—

 
9,822

 
31,742

 
(1,343
)
 
(89,529
)
 
(49,308
)
 
 
 
 
 
 
 
 
 
 
 
 
FINANCING ACTIVITIES:
 

 
 

 
 

 
 

 
 

 
 

Net proceeds on exercises of employee and director share-based compensation
2,480

 
—

 
—

 
—

 
—

 
2,480

Proceeds from borrowings on long-term debt
—

 
45,000

 
—

 
—

 
—

 
45,000

Principal payments on long-term debt
—

 
(96,759
)
 
—

 
(939
)
 
—

 
(97,698
)
Payment of dividend
—

 
(750
)
 
(58,508
)
 
—

 
59,258

 
—

Proceeds from intercompany borrowings
—

 
—

 
—

 
4,329

 
(4,329
)
 
—

Payments on intercompany borrowings
—

 
(35,350
)
 
—

 
—

 
35,350

 
—

Net cash provided by (used in)financing activities
2,480

 
(87,859
)
 
(58,508
)
 
3,390

 
90,279

 
(50,218
)
 
 
 
 
 
 
 
 
 
 
 
 
Net increase (decrease) in cash and cash equivalents
2,138

 
8,753

 
1,147

 
(1,181
)
 
—

 
10,857

Cash and cash equivalents at the beginning of the period
—

 
10,313

 
3

 
2,209

 
—

 
12,525

Cash and cash equivalents at the end of the period
$
2,138

 
$
19,066

 
$
1,150

 
$
1,028

 
$
—

 
$
23,382


32

Condensed Consolidating Statement of Cash Flows
For the Nine Months Ended September 30, 2013
(in thousands)
 
                                               
 
LIN Media LLC
 
LIN Television
Corporation
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/
Eliminating
Adjustments
 
LIN Media LLC
Consolidated
OPERATING ACTIVITIES:
 

 
 

 
 

 
 

 
 

 
 

Net cash provided by (used in) operating activities
$
1,801

 
$
76,031

 
$
41,463

 
$
(282
)
 
$
(60,508
)
 
$
58,505

 
 
 
 
 
 
 
 
 
 
 
 
INVESTING ACTIVITIES:
 

 
 

 
 

 
 

 
 

 
 

Capital expenditures
—

 
(17,094
)
 
(2,372
)
 
(2,205
)
 
—

 
(21,671
)
Payments for business combinations, net of cash acquired
—

 
(10,082
)
 
—

 
—

 
—

 
(10,082
)
Proceeds from the sale of assets
—

 
56

 
20

 
—

 
—

 
76

Capital contributions to joint venture with NBCUniversal
—

 
—

 
(100,000
)
 
—

 
—

 
(100,000
)
Advances on intercompany borrowings
—

 
(4,400
)
 
—

 
—

 
4,400

 
—

Payments from intercompany borrowings
—

 
15,009

 
133,835

 
—

 
(148,844
)
 
—

Net cash (used in) provided by investing activities
—

 
(16,511
)
 
31,483

 
(2,205
)
 
(144,444
)
 
(131,677
)
 
 
 
 
 
 
 
 
 
 
 
 
FINANCING ACTIVITIES:
 

 
 

 
 

 
 

 
 

 
 

Net proceeds on exercises of employee and director share-based compensation
199

 
1,251

 
—

 
—

 
—

 
1,450

Tax benefit from exercises of share options
—

 
2,180

 
—

 
—

 
—

 
2,180

Proceeds from borrowings on long-term debt
—

 
101,000

 
—

 
—

 
—

 
101,000

Principal payments on long-term debt
—

 
(48,385
)
 
—

 
(1,009
)
 
—

 
(49,394
)
Payment of long-term debt issue costs
—

 
(654
)
 
—

 
—

 
—

 
(654
)
Payment of dividend
—

 
(2,000
)
 
(58,508
)
 
—

 
60,508

 
—

Proceeds from intercompany borrowings
—

 
—

 
—

 
4,400

 
(4,400
)
 
—

Payments on intercompany borrowings
—

 
(133,835
)
 
(15,009
)
 
—

 
148,844

 
—

Net cash (used in) provided by financing activities
199

 
(80,443
)
 
(73,517
)
 
3,391

 
204,952

 
54,582

 
 
 
 
 
 
 
 
 
 
 
 
Net (decrease) increase in cash and cash equivalents
2,000

 
(20,923
)
 
(571
)
 
904

 
—

 
(18,590
)
Cash and cash equivalents at the beginning of the period
—

 
44,625

 
573

 
1,109

 
—

 
46,307

Cash and cash equivalents at the end of the period
$
2,000

 
$
23,702

 
$
2

 
$
2,013

 
$
—

 
$
27,717


33