XML 54 R42.htm IDEA: XBRL DOCUMENT v3.4.0.3
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS - Statement of Operations and Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME    
Revenue $ 578,889 $ 504,775
Program and production 215,877 171,571
Selling, general and administrative 136,350 118,279
Depreciation, amortization and other operating expenses 140,323 130,378
Total operating expenses 492,550 420,228
Operating income 86,339 84,547
Equity in earnings of consolidated subsidiaries 0 0
Interest expense (49,415) (46,648)
Other income (expense) 885 3,364
Total other expense, net (48,530) (43,284)
Income tax benefit (provision) (12,180) (16,427)
NET INCOME 25,629 24,836
Net income attributable to the noncontrolling interests (1,489) (554)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 24,140 24,282
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest 25,629 24,920
Reportable legal entities | Sinclair Broadcast Group, Inc.    
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME    
Revenue 0 0
Program and production 0 0
Selling, general and administrative 1,002 1,045
Depreciation, amortization and other operating expenses 266 266
Total operating expenses 1,268 1,311
Operating income (1,268) (1,311)
Equity in earnings of consolidated subsidiaries 24,287 24,325
Interest expense (94) (102)
Other income (expense) 1,142 1,350
Total other expense, net 25,335 25,573
Income tax benefit (provision) 73 20
NET INCOME 24,140 24,282
Net income attributable to the noncontrolling interests 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 24,140 24,282
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest 24,140 24,920
Reportable legal entities | Sinclair Television Group, Inc.    
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME    
Revenue 0 0
Program and production 0 0
Selling, general and administrative 22,099 14,783
Depreciation, amortization and other operating expenses 1,190 775
Total operating expenses 23,289 15,558
Operating income (23,289) (15,558)
Equity in earnings of consolidated subsidiaries 74,855 64,465
Interest expense (46,363) (43,873)
Other income (expense) 118 (154)
Total other expense, net 28,610 20,438
Income tax benefit (provision) 23,103 20,615
NET INCOME 28,424 25,495
Net income attributable to the noncontrolling interests 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 28,424 25,495
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest 28,424 25,579
Reportable legal entities | Guarantor Subsidiaries and KDSM, LLC    
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME    
Revenue 545,113 476,670
Program and production 209,725 170,249
Selling, general and administrative 111,107 99,723
Depreciation, amortization and other operating expenses 108,478 101,428
Total operating expenses 429,310 371,400
Operating income 115,803 105,270
Equity in earnings of consolidated subsidiaries 50 (50)
Interest expense (1,202) (1,176)
Other income (expense) (11) 64
Total other expense, net (1,163) (1,162)
Income tax benefit (provision) (38,180) (38,377)
NET INCOME 76,460 65,731
Net income attributable to the noncontrolling interests 0 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 76,460 65,731
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest 76,460 65,731
Reportable legal entities | Non- Guarantor Subsidiaries    
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME    
Revenue 52,250 47,004
Program and production 24,381 19,849
Selling, general and administrative 2,162 2,640
Depreciation, amortization and other operating expenses 30,855 28,250
Total operating expenses 57,398 50,739
Operating income (5,148) (3,735)
Equity in earnings of consolidated subsidiaries 0 0
Interest expense (7,897) (6,706)
Other income (expense) (364) 2,104
Total other expense, net (8,261) (4,602)
Income tax benefit (provision) 2,824 1,315
NET INCOME (10,585) (7,022)
Net income attributable to the noncontrolling interests (899) (554)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP (11,484) (7,576)
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest (10,585) (7,576)
Eliminations    
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME    
Revenue (18,474) (18,899)
Program and production (18,229) (18,527)
Selling, general and administrative (20) 88
Depreciation, amortization and other operating expenses (466) (341)
Total operating expenses (18,715) (18,780)
Operating income 241 (119)
Equity in earnings of consolidated subsidiaries (99,192) (88,740)
Interest expense 6,141 5,209
Other income (expense) 0 0
Total other expense, net (93,051) (83,531)
Income tax benefit (provision) 0 0
NET INCOME (92,810) (83,650)
Net income attributable to the noncontrolling interests (590) 0
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP (93,400) (83,650)
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest $ (92,810) $ (83,734)