XML 102 R87.htm IDEA: XBRL DOCUMENT v3.3.1.900
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - Statement of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME                      
Revenue $ 611,790 $ 548,404 $ 554,167 $ 504,775 $ 613,818 $ 494,956 $ 455,136 $ 412,648 $ 2,219,136 $ 1,976,558 $ 1,363,131
Media production expenses                 733,199 578,687 386,646
Selling, general and administrative                 495,974 434,715 304,420
Depreciation, amortization and other operating expenses                 567,227 468,505 348,045
Total operating expenses                 1,796,400 1,481,907 1,039,111
Operating income 124,243 99,606 114,340 84,547 208,949 101,663 103,039 81,000 422,736 494,651 324,020
Equity in earnings (loss) of consolidated subsidiaries                 0 0 0
Interest expense                 (191,447) (174,862) (162,937)
Other income (expense)                 2,504 (7,242) (55,575)
Total other expense                 (188,943) (182,104) (218,512)
Income tax benefit (provision)                 (57,694) (97,432) (41,249)
Income from discontinued operations, net of taxes                 0 0 11,558
NET INCOME                 176,099 215,115 75,817
Net loss attributable to the noncontrolling interests                 (4,575) (2,836) (2,349)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP $ 58,200 $ 43,255 $ 45,787 $ 24,282 $ 95,445 $ 48,341 $ 41,335 $ 27,158 171,524 212,279 73,468
Comprehensive income                 181,720 211,759 78,257
Reportable legal entities | Sinclair Broadcast Group, Inc.                      
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME                      
Revenue                 0 0 0
Media production expenses                 0 0 15
Selling, general and administrative                 4,441 4,320 3,733
Depreciation, amortization and other operating expenses                 1,065 1,068 1,307
Total operating expenses                 5,506 5,388 5,055
Operating income                 (5,506) (5,388) (5,055)
Equity in earnings (loss) of consolidated subsidiaries                 170,104 211,782 97,138
Interest expense                 (382) (573) (1,083)
Other income (expense)                 4,765 4,377 4,633
Total other expense                 174,487 215,586 100,688
Income tax benefit (provision)                 2,543 2,081 (22,165)
Income from discontinued operations, net of taxes                     0
NET INCOME                 171,524 212,279 73,468
Net loss attributable to the noncontrolling interests                 0 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP                 171,524 212,279 73,468
Comprehensive income                 181,720 211,759 78,257
Reportable legal entities | Sinclair Television Group, Inc.                      
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME                      
Revenue                 0 0 0
Media production expenses                 0 76 357
Selling, general and administrative                 58,543 57,799 48,363
Depreciation, amortization and other operating expenses                 3,779 5,425 3,105
Total operating expenses                 62,322 63,300 51,825
Operating income                 (62,322) (63,300) (51,825)
Equity in earnings (loss) of consolidated subsidiaries                 343,183 373,228 309,388
Interest expense                 (180,166) (163,347) (152,174)
Other income (expense)                 (151) (14,651) (59,033)
Total other expense                 162,866 195,230 98,181
Income tax benefit (provision)                 81,626 83,897 47,645
Income from discontinued operations, net of taxes                     11,063
NET INCOME                 182,170 215,827 105,064
Net loss attributable to the noncontrolling interests                 0 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP                 182,170 215,827 105,064
Comprehensive income                 187,791 213,284 107,243
Reportable legal entities | Non-Guarantor Subsidiaries                      
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME                      
Revenue                 221,633 192,616 123,017
Media production expenses                 82,450 86,266 52,492
Selling, general and administrative                 14,272 14,795 10,694
Depreciation, amortization and other operating expenses                 131,373 96,265 68,215
Total operating expenses                 228,095 197,326 131,401
Operating income                 (6,462) (4,710) (8,384)
Equity in earnings (loss) of consolidated subsidiaries                 0 0 0
Interest expense                 (30,022) (27,364) (25,624)
Other income (expense)                 (2,379) 2,024 5,361
Total other expense                 (32,401) (25,340) (20,263)
Income tax benefit (provision)                 4,468 1,783 2,637
Income from discontinued operations, net of taxes                     0
NET INCOME                 (34,395) (28,267) (26,010)
Net loss attributable to the noncontrolling interests                 (4,914) (2,836) (2,349)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP                 (39,309) (31,103) (28,359)
Comprehensive income                 (39,309) (27,982) (28,098)
Reportable legal entities | Guarantor Subsidiaries and KDSM, LLC                      
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME                      
Revenue                 2,076,851 1,870,408 1,296,736
Media production expenses                 725,037 573,725 391,410
Selling, general and administrative                 418,885 359,880 241,548
Depreciation, amortization and other operating expenses                 433,690 367,514 275,889
Total operating expenses                 1,577,612 1,301,119 908,847
Operating income                 499,239 569,289 387,889
Equity in earnings (loss) of consolidated subsidiaries                 195 (201) 1,009
Interest expense                 (4,658) (4,869) (4,965)
Other income (expense)                 269 998 245
Total other expense                 (4,194) (4,072) (3,711)
Income tax benefit (provision)                 (146,331) (185,193) (73,266)
Income from discontinued operations, net of taxes                     495
NET INCOME                 348,714 380,024 311,407
Net loss attributable to the noncontrolling interests                 0 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP                 348,714 380,024 311,407
Comprehensive income                 351,760 378,926 311,407
Eliminations                      
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME                      
Revenue                 (79,348) (86,466) (56,622)
Media production expenses                 (74,288) (81,380) (57,628)
Selling, general and administrative                 (167) (2,079) 82
Depreciation, amortization and other operating expenses                 (2,680) (1,767) (471)
Total operating expenses                 (77,135) (85,226) (58,017)
Operating income                 (2,213) (1,240) 1,395
Equity in earnings (loss) of consolidated subsidiaries                 (513,482) (584,809) (407,535)
Interest expense                 23,781 21,291 20,909
Other income (expense)                 0 10 (6,781)
Total other expense                 (489,701) (563,508) (393,407)
Income tax benefit (provision)                 0 0 3,900
Income from discontinued operations, net of taxes                     0
NET INCOME                 (491,914) (564,748) (388,112)
Net loss attributable to the noncontrolling interests                 339 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP                 (491,575) (564,748) (388,112)
Comprehensive income                 $ (500,242) $ (564,228) $ (390,552)