XML 85 R84.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Statements (Details 4) (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
OPERATING ACTIVITIES:      
Net cash (used in) provided by operating activities, continuing operations $ 48,967 $ 149,435 $ 63,062
Net cash used in operating activities, discontinued operations 0 (2,736) (402)
Net cash provided by operating activities 48,967 146,699 62,660
INVESTING ACTIVITIES:      
Capital expenditures (29,374) (28,230) (20,069)
Change in restricted cash 0 255,159 (255,159)
Payments for business combinations, net of cash acquired (10,082) (358,495) (9,033)
Proceeds from the sale of assets 86 79 74
Capital contribution to joint venture with NBCUniversal (100,000) 0 0
Receipt of dividend 0    
Payments on derivative instruments 0 0 (2,020)
Shortfall loans to joint venture with NBCUniversal 0 (2,292) (2,483)
Advances on intercompany borrowings 0 0  
Payments from intercompany borrowings 0 0  
Other investments, net 0 0 (375)
Advances to consolidated subsidiaries     0
Payments from consolidated subsidiaries     0
Net cash used in investing activities, continuing operations (139,370) (133,779) (289,065)
Net cash provided by (used in) investing activities, discontinued operations 0 29,520 (115)
Net cash used in investing activities (139,370) (104,259) (289,180)
FINANCING ACTIVITIES:      
Net proceeds on exercises of employee and director stock-based compensation 1,845 1,314 841
Tax benefit from exercises of share options 1,591 0 0
Proceeds from borrowings on long-term debt 139,000 328,333 417,695
Principal payments on long-term debt (85,160) (322,179) (175,216)
Payment of long-term debt issue costs (655) (10,272) (7,662)
Payments of dividend 0    
Treasury shares purchased 0 (11,386) (2,729)
Proceeds from intercompany borrowings 0 0 0
Payments on intercompany borrowings 0 0 0
Net cash provided by (used in) financing activities, continuing operations     232,929
Net cash provided by (used in) financing activities 56,621 (14,190) 232,929
Net (decrease) increase in cash and cash equivalents (33,782) 28,250 6,409
Cash and cash equivalents at the beginning of the period 46,307 18,057 11,648
Cash and cash equivalents at the end of the period 12,525 46,307 18,057
LIN Media LLC
     
OPERATING ACTIVITIES:      
Net cash (used in) provided by operating activities, continuing operations (589)    
Net cash provided by operating activities   0 0
INVESTING ACTIVITIES:      
Receipt of dividend 2,000    
Advances on intercompany borrowings (2,000)    
Net cash used in investing activities, continuing operations 0 0 0
Net cash used in investing activities   0 0
FINANCING ACTIVITIES:      
Net proceeds on exercises of employee and director stock-based compensation 589    
Net cash provided by (used in) financing activities, continuing operations     0
Net cash provided by (used in) financing activities 589 0 0
Net (decrease) increase in cash and cash equivalents 0 0 0
Cash and cash equivalents at the beginning of the period 0 0 0
Cash and cash equivalents at the end of the period 0 0 0
LIN Television Corporation
     
OPERATING ACTIVITIES:      
Net cash (used in) provided by operating activities, continuing operations (1,986) 142,255 52,012
Net cash used in operating activities, discontinued operations   (471) (1,180)
Net cash provided by operating activities   141,784 50,832
INVESTING ACTIVITIES:      
Capital expenditures (22,768) (20,158) (12,266)
Change in restricted cash   255,159 (255,159)
Payments for business combinations, net of cash acquired (10,082) (352,162) (10,046)
Proceeds from the sale of assets 66 30 72
Receipt of dividend 78,011    
Payments on derivative instruments     (2,020)
Shortfall loans to joint venture with NBCUniversal   (2,292) (2,483)
Advances on intercompany borrowings (4,550) (2,400)  
Payments from intercompany borrowings 15,009 20,382  
Other investments, net     (375)
Advances to consolidated subsidiaries     (400)
Payments from consolidated subsidiaries     3,750
Net cash used in investing activities, continuing operations 55,686 (101,441) (278,927)
Net cash provided by (used in) investing activities, discontinued operations   6,314 (106)
Net cash used in investing activities   (95,127) (279,033)
FINANCING ACTIVITIES:      
Net proceeds on exercises of employee and director stock-based compensation 1,256 1,314 841
Tax benefit from exercises of share options 1,591    
Proceeds from borrowings on long-term debt 139,000 322,000 417,695
Principal payments on long-term debt (83,846) (320,374) (174,573)
Payment of long-term debt issue costs (655) (10,157) (7,662)
Payments of dividend (2,000)    
Treasury shares purchased   (11,386) (2,729)
Proceeds from intercompany borrowings 2,000    
Payments on intercompany borrowings (145,358)    
Net cash provided by (used in) financing activities, continuing operations     233,572
Net cash provided by (used in) financing activities (88,012) (18,603) 233,572
Net (decrease) increase in cash and cash equivalents (34,312) 28,054 5,371
Cash and cash equivalents at the beginning of the period 44,625 16,571 11,200
Cash and cash equivalents at the end of the period 10,313 44,625 16,571
Guarantor Subsidiaries
     
OPERATING ACTIVITIES:      
Net cash (used in) provided by operating activities, continuing operations 50,612 4,998 10,799
Net cash used in operating activities, discontinued operations   (2,242) 926
Net cash provided by operating activities   2,756 11,725
INVESTING ACTIVITIES:      
Capital expenditures (3,540) (5,709) (7,763)
Proceeds from the sale of assets 20 49 2
Capital contribution to joint venture with NBCUniversal (100,000)    
Payments from intercompany borrowings 145,358    
Payments from consolidated subsidiaries     0
Net cash used in investing activities, continuing operations 41,838 (5,660) (7,761)
Net cash provided by (used in) investing activities, discontinued operations   23,206 (9)
Net cash used in investing activities   17,546 (7,770)
FINANCING ACTIVITIES:      
Payments of dividend (78,011)    
Payments on intercompany borrowings (15,009) (20,382) (3,750)
Net cash provided by (used in) financing activities, continuing operations     (3,750)
Net cash provided by (used in) financing activities (93,020) (20,382) (3,750)
Net (decrease) increase in cash and cash equivalents (570) (80) 205
Cash and cash equivalents at the beginning of the period 573 653 448
Cash and cash equivalents at the end of the period 3 573 653
Non-Guarantor Subsidiaries
     
OPERATING ACTIVITIES:      
Net cash (used in) provided by operating activities, continuing operations 930 2,159 103
Net cash provided by operating activities   2,159 103
INVESTING ACTIVITIES:      
Capital expenditures (3,066) (2,363) (40)
Payments for business combinations, net of cash acquired   (6,333) 1,013
Net cash used in investing activities, continuing operations (3,066) (8,696) 973
Net cash used in investing activities   (8,696) 973
FINANCING ACTIVITIES:      
Proceeds from borrowings on long-term debt   6,333  
Principal payments on long-term debt (1,314) (1,805) (643)
Payment of long-term debt issue costs   (115)  
Treasury shares purchased   0  
Proceeds from intercompany borrowings 4,550 2,400 400
Net cash provided by (used in) financing activities, continuing operations     (243)
Net cash provided by (used in) financing activities 3,236 6,813 (243)
Net (decrease) increase in cash and cash equivalents 1,100 276 833
Cash and cash equivalents at the beginning of the period 1,109 833 0
Cash and cash equivalents at the end of the period 2,209 1,109 833
Eliminations
     
OPERATING ACTIVITIES:      
Net cash (used in) provided by operating activities, continuing operations 0 23 148
Net cash used in operating activities, discontinued operations   (23) (148)
Net cash provided by operating activities   0 0
INVESTING ACTIVITIES:      
Receipt of dividend (80,011)    
Advances on intercompany borrowings 6,550 2,400  
Payments from intercompany borrowings (160,367) (20,382)  
Advances to consolidated subsidiaries     400
Payments from consolidated subsidiaries     (3,750)
Net cash used in investing activities, continuing operations (233,828) (17,982) (3,350)
Net cash used in investing activities   (17,982) (3,350)
FINANCING ACTIVITIES:      
Payments of dividend 80,011    
Proceeds from intercompany borrowings (6,550) (2,400) (400)
Payments on intercompany borrowings 160,367 20,382 3,750
Net cash provided by (used in) financing activities, continuing operations     3,350
Net cash provided by (used in) financing activities 233,828 17,982 3,350
Net (decrease) increase in cash and cash equivalents 0 0 0
Cash and cash equivalents at the beginning of the period 0 0 0
Cash and cash equivalents at the end of the period $ 0 $ 0 $ 0