XML 56 R38.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS: (Details 2) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2012
Jun. 30, 2011
Jun. 30, 2012
Jun. 30, 2011
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue $ 253,554 $ 188,860 $ 477,390 $ 371,469
Program and production 63,350 42,917 123,553 85,262
Selling, general and administrative 49,747 37,265 95,243 76,491
Depreciation, amortization and other operating expenses 68,465 50,442 126,680 100,004
Total operating expenses 181,562 130,624 345,476 261,757
Operating income 71,992 58,236 131,914 109,712
Interest expense (29,320) (24,934) (56,707) (54,101)
Other income (expense) 5,863 (2,167) 7,275 (992)
Total other expense (23,457) (27,101) (49,432) (55,093)
Income tax benefit (provision) (18,336) (12,576) (23,142) (20,826)
Loss from discontinued operations (67) (82) (134) (189)
NET INCOME 30,132 18,477 59,206 33,604
Net Loss attributable to non controlling interest (72) 102 213 254
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 30,060 18,579 59,419 33,858
Comprehensive Income 30,217 18,517 59,395 33,685
Sinclair Broadcast Group, Inc.
       
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Selling, general and administrative 518 571 1,371 1,325
Depreciation, amortization and other operating expenses 383 403 766 808
Total operating expenses 901 974 2,137 2,133
Operating income (901) (974) (2,137) (2,133)
Equity in earnings of consolidated subsidiaries 30,365 21,048 60,556 38,450
Interest expense (318) (621) (658) (2,579)
Other income (expense) 723 (2,456) 1,323 (2,356)
Total other expense 30,770 17,971 61,221 33,515
Income tax benefit (provision) 191 1,582 335 2,476
NET INCOME 30,060 18,579 59,419 33,858
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 30,060 18,579 59,419 33,858
Comprehensive Income 30,217 18,517 59,395 33,685
Sinclair Television Group, Inc.
       
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Program and production 5 320 13 627
Selling, general and administrative 11,932 6,156 25,563 13,784
Depreciation, amortization and other operating expenses 313 148 664 283
Total operating expenses 12,250 6,624 26,240 14,694
Operating income (12,250) (6,624) (26,240) (14,694)
Equity in earnings of consolidated subsidiaries 54,217 31,775 106,078 67,098
Interest expense (26,953) (22,032) (51,717) (47,521)
Other income (expense) 293 5,327 10 10,762
Total other expense 27,557 15,070 54,371 30,339
Income tax benefit (provision) 10,417 10,508 18,542 18,753
Loss from discontinued operations (67) (82) (134) (189)
NET INCOME 25,657 18,872 46,539 34,209
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 25,657 18,872 46,539 34,209
Comprehensive Income 25,743 18,912 46,728 34,290
Guarantor Subsidiaries and KDSM, LLC
       
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue 241,723 178,148 451,931 351,607
Program and production 65,661 44,631 127,552 88,615
Selling, general and administrative 36,507 29,783 66,425 59,894
Depreciation, amortization and other operating expenses 55,290 39,509 98,398 78,977
Total operating expenses 157,458 113,923 292,375 227,486
Operating income 84,265 64,225 159,556 124,121
Interest expense (1,185) (1,257) (2,404) (2,489)
Other income (expense) 22 (5,222) 45 (9,862)
Total other expense (1,163) (6,479) (2,359) (12,351)
Income tax benefit (provision) (27,808) (25,082) (49,055) (42,821)
NET INCOME 55,294 32,664 108,142 68,949
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 55,294 32,664 108,142 68,949
Comprehensive Income 55,294 32,664 108,142 68,949
Non-Guarantor Subsidiaries
       
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue 14,141 12,979 29,815 24,375
Program and production 83 77 159 171
Selling, general and administrative 896 851 2,091 1,680
Depreciation, amortization and other operating expenses 12,617 10,520 27,128 20,212
Total operating expenses 13,596 11,448 29,378 22,063
Operating income 545 1,531 437 2,312
Interest expense (6,055) (6,152) (12,299) (11,697)
Gain on sales of securities       391
Other income (expense) 4,953 287 6,154 681
Total other expense (1,102) (5,865) (6,145) (10,625)
Income tax benefit (provision) (1,136) 416 7,036 766
NET INCOME (1,693) (3,918) 1,328 (7,547)
Net Loss attributable to non controlling interest (72) 102 213 254
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP (1,765) (3,816) 1,541 (7,293)
Comprehensive Income (1,765) (3,816) 1,541 (7,293)
Non-Guarantor Subsidiaries | Revisions
       
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Depreciation, amortization and other operating expenses   200   300
Net Loss attributable to non controlling interest   100   300
Eliminations
       
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue (2,310) (2,267) (4,356) (4,513)
Program and production (2,399) (2,111) (4,171) (4,151)
Selling, general and administrative (106) (96) (207) (192)
Depreciation, amortization and other operating expenses (138) (138) (276) (276)
Total operating expenses (2,643) (2,345) (4,654) (4,619)
Operating income 333 78 298 106
Equity in earnings of consolidated subsidiaries (84,582) (52,823) (166,634) (105,548)
Interest expense 5,191 5,128 10,371 10,185
Gain on sales of securities       (391)
Other income (expense) (128) (103) (257) (217)
Total other expense (79,519) (47,798) (156,520) (95,971)
NET INCOME (79,186) (47,720) (156,222) (95,865)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP (79,186) (47,720) (156,222) (95,865)
Comprehensive Income $ (79,272) $ (47,760) $ (156,411) $ (95,946)