XML 28 R79.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Statements (Details 2) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Condensed consolidating financial statements                      
Net revenues $ 183,915 $ 163,110 $ 164,346 $ 140,992 $ 196,170 $ 133,076 $ 121,016 $ 103,200 $ 652,363 $ 553,462 $ 400,003
Operating expenses:                      
Direct operating                 251,078 160,222 130,618
Selling, general and administrative                 162,550 125,267 103,770
Amortization of program rights                 29,242 23,048 21,406
Corporate                 41,377 34,246 26,481
Depreciation                 46,854 32,149 26,246
Amortization of intangible assets                 22,826 6,364 1,199
Restructuring                 3,895 1,009 707
Contract termination costs                 3,887 0 0
Loss from asset dispositions                 710 96 472
Operating income 28,026 23,226 26,916 11,776 71,239 44,367 34,995 20,460 89,944 171,061 89,104
Other expense (income):                      
Interest expense, net                 56,607 46,683 50,706
Share of loss in equity investments                 56 98,309 4,957
Gain on derivative instruments                 0 0 (1,960)
Loss on extinguishment of debt                 0 3,341 1,694
Intercompany (income) expense                 0 0 0
Other, net                 2,100 237 51
Total other expense, net                 58,763 148,570 55,448
Income before (benefit from) provision for income taxes                 31,181 22,491 33,656
(Benefit from) provision for income taxes                 (125,420) 40,463 (16,045)
Income (loss) from continuing operations 3,944 146,508 [1] 7,169 (1,020) (58,163) 19,619 15,457 5,115 156,601 (17,972) 49,701
Net (loss) income                 0 (1,018) (920)
Gain (loss) recorded on sale, net of tax                 0 11,389 0
Equity in (loss) income from operations of consolidated subsidiaries                 0 0  
Net income (loss)                 156,601 (7,601) 48,781
Net (loss) income attributable to noncontrolling interests                 (1,512) (556) 204
Net income (loss) attributable to reporting entity 4,556 146,938 7,475 (856) (58,088) 19,659 27,118 4,266 158,113 (7,045) 48,577
LIN Media LLC
                     
Condensed consolidating financial statements                      
Net revenues                 0 0 0
Operating expenses:                      
Corporate                 709 0 0
Operating income                 (709) 0 0
Other expense (income):                      
Intercompany (income) expense                 (20) 0 0
Total other expense, net                 (20) 0 0
Income before (benefit from) provision for income taxes                 (689) 0 0
Income (loss) from continuing operations                 (689) 0 0
Equity in (loss) income from operations of consolidated subsidiaries                 158,802 (7,045) 48,577
Net income (loss)                 158,113 (7,045) 48,577
Net income (loss) attributable to reporting entity                 158,113 (7,045) 48,577
LIN Television Corporation
                     
Condensed consolidating financial statements                      
Net revenues                 428,806 369,779 263,958
Operating expenses:                      
Direct operating                 145,176 96,504 78,492
Selling, general and administrative                 109,679 85,638 69,018
Amortization of program rights                 21,452 16,644 15,535
Corporate                 40,668 30,357 24,838
Depreciation                 38,306 24,061 19,169
Amortization of intangible assets                 17,594 4,139 264
Restructuring                 3,633 1,009 707
Contract termination costs                 3,887    
Loss from asset dispositions                 705 111 (351)
Operating income                 47,706 111,316 55,584
Other expense (income):                      
Interest expense, net                 56,386 46,625 50,688
Share of loss in equity investments                 56 153 260
Gain on derivative instruments                     (1,960)
Loss on extinguishment of debt                   3,341 1,694
Intercompany (income) expense                 27,947 26,549 57,931
Other, net                 2,097 237 68
Total other expense, net                 86,486 76,905 108,681
Income before (benefit from) provision for income taxes                 (38,780) 34,411 (53,097)
(Benefit from) provision for income taxes                 (155,975) 44,298 (50,521)
Income (loss) from continuing operations                 117,195 (9,887) (2,576)
Net (loss) income                   (251) (1,316)
Gain (loss) recorded on sale, net of tax                   (289)  
Equity in (loss) income from operations of consolidated subsidiaries                 41,607 3,382 52,469
Net income (loss)                 158,802 (7,045) 48,577
Net income (loss) attributable to reporting entity                 158,802 (7,045) 48,577
Guarantor Subsidiaries
                     
Condensed consolidating financial statements                      
Net revenues                 181,678 181,458 136,891
Operating expenses:                      
Direct operating                 76,275 62,352 53,877
Selling, general and administrative                 40,934 37,917 34,825
Amortization of program rights                 5,690 5,437 5,438
Corporate                   3,889 1,643
Depreciation                 7,256 7,635 7,030
Amortization of intangible assets                 935 935 868
Loss from asset dispositions                 5 (15) (121)
Operating income                 50,583 63,308 33,089
Other expense (income):                      
Share of loss in equity investments                   98,156 4,697
Intercompany (income) expense                 (28,243) (26,548) (57,945)
Other, net                     (4)
Total other expense, net                 (28,243) 71,608 (53,252)
Income before (benefit from) provision for income taxes                 78,826 (8,300) 86,341
(Benefit from) provision for income taxes                 31,530 (3,320) 34,536
Income (loss) from continuing operations                 47,296 (4,980) 51,805
Net (loss) income                   (744) 544
Gain (loss) recorded on sale, net of tax                   11,678  
Net income (loss)                 47,296 5,954 52,349
Net income (loss) attributable to reporting entity                 47,296 5,954 52,349
Non-Guarantor Subsidiaries
                     
Condensed consolidating financial statements                      
Net revenues                 55,850 9,571 1,745
Operating expenses:                      
Direct operating                 37,295 5,201 604
Selling, general and administrative                 12,516 2,152 491
Amortization of program rights                 2,100 967 433
Depreciation                 1,292 453 47
Amortization of intangible assets                 4,297 1,290 67
Restructuring                 262    
Operating income                 (1,912) (492) 103
Other expense (income):                      
Interest expense, net                 221 156 21
Intercompany (income) expense                 316 (1) 14
Other, net                 3   (13)
Total other expense, net                 540 155 22
Income before (benefit from) provision for income taxes                 (2,452) (647) 81
(Benefit from) provision for income taxes                 (975) (515) (60)
Income (loss) from continuing operations                 (1,477) (132) 141
Gain (loss) recorded on sale, net of tax                   0  
Net income (loss)                 (1,477) (132) 141
Net (loss) income attributable to noncontrolling interests                 (1,512) (556) 204
Net income (loss) attributable to reporting entity                 35 424 (63)
Eliminations
                     
Condensed consolidating financial statements                      
Net revenues                 (13,971) (7,346) (2,591)
Operating expenses:                      
Direct operating                 (7,668) (3,835) (2,355)
Selling, general and administrative                 (579) (440) (564)
Operating income                 (5,724) (3,071) 328
Other expense (income):                      
Interest expense, net                   (98) (3)
Total other expense, net                 0 (98) (3)
Income before (benefit from) provision for income taxes                 (5,724) (2,973) 331
Income (loss) from continuing operations                 (5,724) (2,973) 331
Net (loss) income                   (23) (148)
Gain (loss) recorded on sale, net of tax                   0  
Equity in (loss) income from operations of consolidated subsidiaries                 (200,409) 3,663 (101,046)
Net income (loss)                 (206,133) 667 (100,863)
Net income (loss) attributable to reporting entity                 $ (206,133) $ 667 $ (100,863)
[1] During the year ended December 31, 2013, we recognized a $124.3 million tax benefit as a result of the Merger as well as an $18.2 million tax benefit as a result of the reversal of state valuation allowances. For further discussion, see Note 14 - "Income Taxes."