XML 25 R40.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS: (Details 2) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue $ 338,644 $ 258,714 $ 935,416 $ 732,162
Program and production 98,939 61,705 265,066 184,098
Selling, general and administrative 82,224 51,455 210,156 145,628
Depreciation, amortization and other operating expenses 84,633 67,156 239,410 192,255
Total operating expenses 265,796 180,316 714,632 521,981
Operating income 72,848 78,398 220,784 210,181
Interest expense (39,867) (35,294) (123,029) (92,001)
Other income (expense) 2,059 2,466 (14,741) 9,741
Total other expense (37,808) (32,828) (137,770) (82,260)
Income tax (provision) benefit (4,489) (19,093) (22,992) (42,185)
Income (loss) from discontinued operations 6,100 (125) 11,558 (178)
NET INCOME 36,651 26,352 71,580 85,558
Net income (loss) attributable to the noncontrolling interests (309) (107) (415) 106
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 36,342 26,245 71,165 85,664
Comprehensive income (loss) 36,613 26,409 71,464 85,804
Reportable legal entities | Sinclair Broadcast Group, Inc.
       
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Selling, general and administrative 901 746 2,679 2,117
Depreciation, amortization and other operating expenses 348 382 1,038 1,148
Total operating expenses 1,249 1,128 3,717 3,265
Operating income (1,249) (1,128) (3,717) (3,265)
Equity in earnings of consolidated subsidiaries 40,547 26,435 76,623 86,991
Interest expense (203) (341) (903) (999)
Other income (expense) 996 869 3,029 2,192
Total other expense 41,340 26,963 78,749 88,184
Income tax (provision) benefit (3,749) 326 (3,867) 745
Income (loss) from discontinued operations   84    
NET INCOME 36,342 26,245 71,165 85,664
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 36,342 26,245 71,165 85,664
Comprehensive income (loss) 36,613 26,409 71,464 85,804
Reportable legal entities | Sinclair Television Group, Inc.
       
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Program and production 112 278 207 291
Selling, general and administrative 14,712 13,157 34,840 38,720
Depreciation, amortization and other operating expenses 629 618 1,558 1,282
Total operating expenses 15,453 14,053 36,605 40,293
Operating income (15,453) (14,053) (36,605) (40,293)
Equity in earnings of consolidated subsidiaries 55,128 50,171 164,370 156,249
Interest expense (37,123) (32,560) (115,115) (84,277)
Other income (expense) 6,772 43 3,141 53
Total other expense 24,777 17,654 52,396 72,025
Income tax (provision) benefit 16,667 19,872 47,645 38,414
Income (loss) from discontinued operations 6,108 (68) 11,063 (202)
NET INCOME 32,099 23,405 74,499 69,944
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 32,099 23,405 74,499 69,944
Comprehensive income (loss) 32,061 23,462 74,383 70,190
Reportable legal entities | Guarantor Subsidiaries and KDSM, LLC
       
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue 319,767 246,531 887,489 694,520
Program and production 99,186 63,777 269,360 190,169
Selling, general and administrative 64,300 36,720 167,654 102,075
Depreciation, amortization and other operating expenses 68,820 53,819 186,926 150,636
Total operating expenses 232,306 154,316 623,940 442,880
Operating income 87,461 92,215 263,549 251,640
Equity in earnings of consolidated subsidiaries 60      
Interest expense (1,269) (1,291) (3,607) (3,695)
Other income (expense) (6,710) 40 (19,433) 85
Total other expense (7,919) (1,251) (23,040) (3,610)
Income tax (provision) benefit (22,236) (39,396) (73,267) (88,485)
Income (loss) from discontinued operations (8) (141) 495 24
NET INCOME 57,298 51,427 167,737 159,569
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP 57,298 51,427 167,737 159,569
Comprehensive income (loss) 57,298 51,427 167,737 159,569
Reportable legal entities | Non-Guarantor Subsidiaries
       
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue 32,970 14,364 90,402 44,179
Program and production 13,870 (1) 28,489 158
Selling, general and administrative 2,386 908 14,627 2,999
Depreciation, amortization and other operating expenses 19,143 12,508 50,691 39,636
Total operating expenses 35,399 13,415 93,807 42,793
Operating income (2,429) 949 (3,405) 1,386
Interest expense (6,538) (6,352) (19,027) (18,651)
Other income (expense) 1,085 1,597 4,990 7,751
Total other expense (5,453) (4,755) (14,037) (10,900)
Income tax (provision) benefit 929 105 2,597 7,141
NET INCOME (6,953) (3,701) (14,845) (2,373)
Net income (loss) attributable to the noncontrolling interests (309) (107) (415) 106
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP (7,262) (3,808) (15,260) (2,267)
Comprehensive income (loss) (7,262) (3,808) (15,260) (2,267)
Eliminations
       
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME        
Net revenue (14,093) (2,181) (42,475) (6,537)
Program and production (14,229) (2,349) (32,990) (6,520)
Selling, general and administrative (75) (76) (9,644) (283)
Depreciation, amortization and other operating expenses (4,307) (171) (803) (447)
Total operating expenses (18,611) (2,596) (43,437) (7,250)
Operating income 4,518 415 962 713
Equity in earnings of consolidated subsidiaries (95,735) (76,606) (240,993) (243,240)
Interest expense 5,266 5,250 15,623 15,621
Other income (expense) (84) (83) (6,468) (340)
Total other expense (90,553) (71,439) (231,838) (227,959)
Income tax (provision) benefit (3,900)   3,900  
NET INCOME (82,135) (71,024) (226,976) (227,246)
NET INCOME ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP (82,135) (71,024) (226,976) (227,246)
Comprehensive income (loss) $ (82,097) $ (71,081) $ (226,860) $ (227,492)