XML 109 R27.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Statements
12 Months Ended
Dec. 31, 2013
Condensed Consolidating Financial Statements  
Condensed Consolidating Financial Statements
Condensed Consolidating Financial Statements
LIN Television, a 100% owned subsidiary of LIN LLC, is the primary obligor of our senior secured credit facility, our 83/8% Senior Notes and our 63/8% Senior Notes, which are further described in Note 7 — “ Debt”. LIN LLC fully and unconditionally guarantees all of LIN Television’s debt on a joint-and-several basis. Additionally, all of the consolidated 100% owned subsidiaries of LIN Television fully and unconditionally guarantee LIN Television’s senior secured credit facility, our 83/8% Senior Notes and our 63/8% Senior Notes on a joint-and-several basis, subject to customary release provisions. There are certain contractual restrictions on LIN Television’s ability to obtain funds in the form of dividends or loans from the non-guarantor subsidiaries.
The following condensed consolidating financial statements present the consolidated balance sheets, consolidated statements of operations, consolidated statements of comprehensive income and consolidated statements of cash flows of LIN LLC, LIN Television, as the issuer, the guarantor subsidiaries, and the non-guarantor subsidiaries of LIN Television and the elimination entries necessary to consolidate or combine the issuer with the guarantor and non-guarantor subsidiaries. These statements are presented in accordance with the disclosure requirements under SEC Regulation S-X Rule 3-10.
The condensed consolidating balance sheet as of December 31, 2012, has been revised to correct certain immaterial errors relating to intercompany balances. The revisions comprise a $4.3 million decrease in advances to subsidiaries lines in the LIN Television and the Guarantor Subsidiaries columns, a $4.3 million decrease in intercompany liabilities in the LIN Television and Non-Guarantor Subsidiaries columns, a $4.3 million decrease in the Total Shareholders’ (deficit) equity line of the Guarantor column, and a $4.3 million increase in the Total Shareholders’ (deficit) equity line of the Non-Guarantor column.
Condensed Consolidating Balance Sheet
As of December 31, 2013
(in thousands)
 
LIN Media LLC
 
LIN Television
Corporation
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/
Eliminating
Adjustments
 
LIN Media LLC
Consolidated
ASSETS
 

 
 

 
 

 
 

 
 

 
 

Current assets:
 

 
 

 
 

 
 

 
 

 
 

Cash and cash equivalents
$

 
$
10,313

 
$
3

 
$
2,209

 
$

 
$
12,525

Accounts receivable, net

 
88,905

 
39,416

 
16,988

 

 
145,309

Deferred income tax assets

 
5,818

 
1,080

 

 

 
6,898

Other current assets

 
12,264

 
1,049

 
1,888

 

 
15,201

Total current assets

 
117,300

 
41,548

 
21,085

 

 
179,933

Property and equipment, net

 
180,480

 
35,752

 
4,846

 

 
221,078

Deferred financing costs

 
16,357

 

 
91

 

 
16,448

Goodwill

 
169,492

 
18,518

 
15,518

 

 
203,528

Broadcast licenses, net

 

 
493,814

 
42,701

 

 
536,515

Other intangible assets, net

 
31,303

 
1,840

 
13,906

 

 
47,049

Advances to consolidated subsidiaries
1,900

 
7,764

 
968,728

 

 
(978,392
)
 

Investment in consolidated subsidiaries
87,227

 
1,534,600

 

 

 
(1,621,827
)
 

Other assets

 
52,778

 
2,688

 
1,276

 
(44,443
)
 
12,299

Total assets
$
89,127

 
$
2,110,074

 
$
1,562,888

 
$
99,423

 
$
(2,644,662
)
 
$
1,216,850

LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND SHAREHOLDERS' EQUITY
 

 
 

 
 

 
 

 
 

 
 

Current liabilities:
 

 
 

 
 

 
 

 
 

 
 

Current portion of long-term debt
$

 
$
16,112

 
$

 
$
1,252

 
$

 
$
17,364

Accounts payable

 
4,185

 
5,339

 
4,478

 

 
14,002

Income taxes payable

 
749

 
671

 

 

 
1,420

Accrued expenses

 
42,570

 
6,254

 
2,872

 

 
51,696

Program obligations

 
4,711

 
1,013

 
1,303

 

 
7,027

Total current liabilities

 
68,327

 
13,277

 
9,905

 

 
91,509

Long-term debt, excluding current portion

 
924,223

 

 
3,105

 

 
927,328

Deferred income tax liabilities

 
30,013

 
33,824

 
849

 

 
64,686

Program obligations

 
2,505

 
217

 
1,424

 

 
4,146

Intercompany liabilities

 
970,628

 

 
7,764

 
(978,392
)
 

Other liabilities

 
27,151

 
58

 
44,443

 
(44,443
)
 
27,209

Total liabilities

 
2,022,847

 
47,376

 
67,490

 
(1,022,835
)
 
1,114,878

Redeemable noncontrolling interest

 

 

 
12,845

 

 
12,845

Total shareholders' equity (deficit)
89,127

 
87,227

 
1,515,512

 
19,088

 
(1,621,827
)
 
89,127

Total liabilities, redeemable noncontrolling interest and shareholders' equity (deficit)
$
89,127

 
$
2,110,074

 
$
1,562,888

 
$
99,423

 
$
(2,644,662
)
 
$
1,216,850

Condensed Consolidating Balance Sheet
As of December 31, 2012
(in thousands)
 
LIN Media LLC
 
LIN Television
Corporation
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/
Eliminating
Adjustments
 
LIN Media LLC
Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$
44,625

 
$
573

 
$
1,109

 
$

 
$
46,307

Accounts receivable, net

 
87,103

 
31,144

 
7,903

 

 
126,150

Deferred income tax assets

 
67,412

 

 
97

 
(67,509
)
 

Other current assets

 
4,850

 
554

 
1,459

 

 
6,863

Total current assets

 
203,990

 
32,271

 
10,568

 
(67,509
)
 
179,320

Property and equipment, net

 
197,125

 
39,534

 
4,832

 

 
241,491

Deferred financing costs

 
19,020

 

 
115

 

 
19,135

Goodwill

 
169,492

 
18,518

 
4,504

 

 
192,514

Broadcast licenses, net

 

 
493,814

 
42,701

 

 
536,515

Other intangible assets, net

 
48,897

 
2,775

 
7,882

 

 
59,554

Advances to consolidated subsidiaries

 
6,746

 
1,345,971

 

 
(1,352,717
)
 

Investment in consolidated subsidiaries

 
1,554,903

 

 

 
(1,554,903
)
 

Other assets

 
53,987

 
2,552

 
1,626

 
(45,280
)
 
12,885

Total assets
$

 
$
2,254,160

 
$
1,935,435

 
$
72,228

 
$
(3,020,409
)
 
$
1,241,414

LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND SHAREHOLDERS' DEFICIT
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
Current portion of long-term debt
$

 
$
9,243

 
$

 
$
1,513

 
$

 
$
10,756

Accounts payable

 
14,335

 
3,385

 
1,235

 

 
18,955

Income taxes payable

 
372

 
394

 

 

 
766

Accrued expenses

 
37,020

 
115,605

 
621

 

 
153,246

Deferred income tax liabilities

 

 
235,728

 

 
(67,509
)
 
168,219

Program obligations

 
7,479

 
1,106

 
2,185

 

 
10,770

Total current liabilities

 
68,449

 
356,218

 
5,554

 
(67,509
)
 
362,712

Long-term debt, excluding current portion

 
875,512

 

 
3,959

 

 
879,471

Deferred income tax liabilities

 
10,910

 
29,000

 
646

 

 
40,556

Program obligations

 
2,222

 
92

 
1,967

 

 
4,281

Intercompany liabilities

 
1,345,971

 
3,842

 
2,904

 
(1,352,717
)
 

Accumulated losses in excess of investment in consolidated subsidiaries
91,564

 

 

 

 
(91,564
)
 

Other liabilities

 
42,660

 
56

 
45,280

 
(45,280
)
 
42,716

Total liabilities
91,564

 
2,345,724

 
389,208

 
60,310

 
(1,557,070
)
 
1,329,736

Redeemable noncontrolling interest

 

 

 
3,242

 

 
3,242

Total shareholders' (deficit) equity
(91,564
)
 
(91,564
)
 
1,546,227

 
8,676

 
(1,463,339
)
 
(91,564
)
Total liabilities, redeemable noncontrolling interest and shareholders' equity (deficit)
$

 
$
2,254,160

 
$
1,935,435

 
$
72,228

 
$
(3,020,409
)
 
$
1,241,414

Condensed Consolidating Statement of Operations
For the Year Ended December 31, 2013
(in thousands)
 
LIN Media LLC
 
LIN Television
Corporation
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/
Eliminating
Adjustments
 
LIN Media LLC
Consolidated
Net revenues
$

 
$
428,806

 
$
181,678

 
$
55,850

 
$
(13,971
)
 
$
652,363

Operating expenses:
 
 
 
 
 
 
 
 
 
 
 
Direct operating

 
145,176

 
76,275

 
37,295

 
(7,668
)
 
251,078

Selling, general and administrative

 
109,679

 
40,934

 
12,516

 
(579
)
 
162,550

Amortization of program rights

 
21,452

 
5,690

 
2,100

 

 
29,242

Corporate
709

 
40,668

 

 

 

 
41,377

Depreciation

 
38,306

 
7,256

 
1,292

 

 
46,854

Amortization of intangible assets

 
17,594

 
935

 
4,297

 

 
22,826

Restructuring

 
3,633

 

 
262

 

 
3,895

Contract termination costs

 
3,887

 

 

 

 
3,887

Loss from asset dispositions

 
705

 
5

 

 

 
710

Operating (loss) income
(709
)
 
47,706

 
50,583

 
(1,912
)
 
(5,724
)
 
89,944

Other (income) expense:
 
 
 
 
 
 
 
 
 
 
 
Interest expense, net

 
56,386

 

 
221

 

 
56,607

Share of loss in equity investments

 
56

 

 

 

 
56

Intercompany (income) expense
(20
)
 
27,947

 
(28,243
)
 
316

 

 

Other, net


 
2,097

 

 
3

 

 
2,100

Total other (income) expense, net
(20
)
 
86,486

 
(28,243
)
 
540

 

 
58,763

(Loss) income from continuing operations before taxes and equity in (loss) income from operations of consolidated subsidiaries
(689
)
 
(38,780
)
 
78,826

 
(2,452
)
 
(5,724
)
 
31,181

(Benefit from) provision for income taxes

 
(155,975
)
 
31,530

 
(975
)
 

 
(125,420
)
Net (loss) income from continuing operations
(689
)
 
117,195

 
47,296

 
(1,477
)
 
(5,724
)
 
156,601

Equity in income (loss) from operations of consolidated subsidiaries
158,802

 
41,607

 

 

 
(200,409
)
 

Net income (loss)
158,113

 
158,802

 
47,296

 
(1,477
)
 
(206,133
)
 
156,601

Net loss attributable to noncontrolling interests

 

 

 
(1,512
)
 

 
(1,512
)
Net income (loss) attributable to LIN Media LLC
$
158,113

 
$
158,802

 
$
47,296

 
$
35

 
$
(206,133
)
 
$
158,113




Condensed Consolidating Statement of Comprehensive Income
For the Year Ended December 31, 2013
(in thousands)
 
LIN Media LLC
 
LIN Television
Corporation
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/
Eliminating
Adjustments
 
LIN Media LLC
Consolidated
Net income (loss)
$
158,113

 
$
158,802

 
$
47,296

 
$
(1,477
)
 
$
(206,133
)
 
$
156,601

Pension net gain, net of tax of $5,705
8,738

 
8,738

 

 

 
(8,738
)
 
8,738

Amortization of pension net losses, net of tax of $734
1,120

 
1,120

 

 

 
(1,120
)
 
1,120

Comprehensive income (loss)
167,971

 
168,660

 
47,296

 
(1,477
)
 
(215,991
)
 
166,459

Comprehensive loss attributable to noncontrolling interest

 

 

 
(1,512
)
 

 
(1,512
)
Comprehensive income (loss) attributable to LIN Media LLC
$
167,971

 
$
168,660

 
$
47,296

 
$
35

 
$
(215,991
)
 
$
167,971



Condensed Consolidating Statement of Operations
For the Year Ended December 31, 2012
(in thousands)
 
LIN Media LLC
 
LIN Television
Corporation
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/
Eliminating
Adjustments
 
LIN Media LLC
Consolidated
Net revenues
$

 
$
369,779

 
$
181,458

 
$
9,571

 
$
(7,346
)
 
$
553,462

Operating expenses:
 

 
 

 
 

 
 

 
 

 
 
Direct operating

 
96,504

 
62,352

 
5,201

 
(3,835
)
 
160,222

Selling, general and administrative

 
85,638

 
37,917

 
2,152

 
(440
)
 
125,267

Amortization of program rights

 
16,644

 
5,437

 
967

 

 
23,048

Corporate

 
30,357

 
3,889

 

 

 
34,246

Depreciation

 
24,061

 
7,635

 
453

 

 
32,149

Amortization of intangible assets

 
4,139

 
935

 
1,290

 

 
6,364

Restructuring

 
1,009

 

 

 

 
1,009

Loss (gain) from asset dispositions

 
111

 
(15
)
 

 

 
96

Operating income (loss)

 
111,316

 
63,308

 
(492
)
 
(3,071
)
 
171,061

Other expense (income):
 
 
 
 
 
 
 
 
 
 
 
Interest expense, net

 
46,625

 

 
156

 
(98
)
 
46,683

Share of loss in equity investments

 
153

 
98,156

 

 

 
98,309

Loss on extinguishment of debt

 
3,341

 

 

 

 
3,341

Intercompany fees and expenses

 
26,549

 
(26,548
)
 
(1
)
 

 

Other, net

 
237

 

 

 

 
237

Total other expense (income), net

 
76,905

 
71,608

 
155

 
(98
)
 
148,570

Income (loss) from continuing operations before taxes and equity in (loss) income from operations of consolidated subsidiaries

 
34,411

 
(8,300
)
 
(647
)
 
(2,973
)
 
22,491

Provision for (benefit from) income taxes

 
44,298

 
(3,320
)
 
(515
)
 

 
40,463

Net loss from continuing operations

 
(9,887
)
 
(4,980
)
 
(132
)
 
(2,973
)
 
(17,972
)
Loss from discontinued operations, net

 
(251
)
 
(744
)
 

 
(23
)
 
(1,018
)
(Loss) gain on the sale of discontinued operations, net

 
(289
)
 
11,678

 

 

 
11,389

Equity in (loss) income from operations of consolidated subsidiaries
(7,045
)
 
3,382

 

 

 
3,663

 

Net (loss) income
(7,045
)
 
(7,045
)
 
5,954

 
(132
)
 
667

 
(7,601
)
Net loss attributable to noncontrolling interests

 

 

 
(556
)
 

 
(556
)
Net (loss) income attributable to LIN Media LLC 
$
(7,045
)
 
$
(7,045
)
 
$
5,954

 
$
424

 
$
667

 
$
(7,045
)


Condensed Consolidating Statement of Comprehensive Loss
For the Year Ended December 31, 2012
(in thousands)
 
LIN Media LLC
 
LIN Television
Corporation
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/
Eliminating
Adjustments
 
LIN Media LLC
Consolidated
Net (loss) income
$
(7,045
)
 
$
(7,045
)
 
$
5,954

 
$
(132
)
 
$
667

 
$
(7,601
)
Pension net gain, net of tax of $1,523
2,424

 
2,424

 

 

 
(2,424
)
 
2,424

Amortization of pension net losses, net of tax of $609
969

 
969

 

 

 
(969
)
 
969

Comprehensive (loss) income
(3,652
)

(3,652
)

5,954


(132
)

(2,726
)

(4,208
)
Comprehensive loss attributable to noncontrolling interest

 

 

 
(556
)
 

 
(556
)
Comprehensive (loss) income attributable to LIN Media LLC  
$
(3,652
)
 
$
(3,652
)
 
$
5,954

 
$
424

 
$
(2,726
)
 
$
(3,652
)


Condensed Consolidating Statement of Operations
For the Year Ended December 31, 2011
(in thousands)
 
LIN Media LLC
 
LIN Television
Corporation
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/
Eliminating
Adjustments
 
LIN Media LLC
Consolidated
Net revenues
$

 
$
263,958

 
$
136,891

 
$
1,745

 
$
(2,591
)
 
$
400,003

Operating expenses:
 

 
 

 
 

 
 

 
 

 
 
Direct operating

 
78,492

 
53,877

 
604

 
(2,355
)
 
130,618

Selling, general and administrative

 
69,018

 
34,825

 
491

 
(564
)
 
103,770

Amortization of program rights

 
15,535

 
5,438

 
433

 

 
21,406

Corporate

 
24,838

 
1,643

 

 

 
26,481

Depreciation

 
19,169

 
7,030

 
47

 

 
26,246

Amortization of intangible assets

 
264

 
868

 
67

 

 
1,199

Restructuring

 
707

 

 

 

 
707

Loss from asset dispositions

 
351

 
121

 

 

 
472

Operating income

 
55,584

 
33,089

 
103

 
328

 
89,104

Other expense (income):
 
 
 
 
 
 
 
 
 
 
 
Interest expense, net

 
50,688

 

 
21

 
(3
)
 
50,706

Share of loss in equity investments

 
260

 
4,697

 

 

 
4,957

Gain on derivative instruments

 
(1,960
)
 

 

 

 
(1,960
)
Loss on extinguishment of debt

 
1,694

 

 

 

 
1,694

Intercompany fees and expenses

 
57,931

 
(57,945
)
 
14

 

 

Other, net

 
68

 
(4
)
 
(13
)
 

 
51

Total other expense (income), net

 
108,681

 
(53,252
)
 
22

 
(3
)
 
55,448

(Loss) income from continuing operations before taxes and equity in income (loss) from operations of consolidated subsidiaries

 
(53,097
)
 
86,341

 
81

 
331

 
33,656

(Benefit from) provision for income taxes

 
(50,521
)
 
34,536

 
(60
)
 

 
(16,045
)
Net (loss) income from continuing operations

 
(2,576
)
 
51,805

 
141

 
331

 
49,701

(Loss) income from discontinued operations, net

 
(1,316
)
 
544

 

 
(148
)
 
(920
)
Equity in income (loss) from operations of consolidated subsidiaries
48,577

 
52,469

 

 

 
(101,046
)
 

Net income (loss)
48,577

 
48,577

 
52,349

 
141

 
(100,863
)
 
48,781

Net loss attributable to noncontrolling interests

 

 

 
204

 

 
204

Net income (loss) attributable to LIN Media LLC 
$
48,577

 
$
48,577

 
$
52,349

 
$
(63
)
 
$
(100,863
)
 
$
48,577



Condensed Consolidating Statement of Comprehensive Income
For the Year Ended December 31, 2011
(in thousands)
 
LIN Media LLC
 
LIN Television
Corporation
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/
Eliminating
Adjustments
 
LIN Media LLC
Consolidated
Net income (loss)
$
48,577

 
$
48,577

 
$
52,349

 
$
141

 
$
(100,863
)
 
$
48,781

Pension net loss, net of tax of $(7,291)
(11,212
)
 
(11,212
)
 

 

 
11,212

 
(11,212
)
Amortization of pension net loss, net of tax of $379
374

 
374

 

 

 
(374
)
 
374

Comprehensive income (loss)
37,739

 
37,739

 
52,349

 
141

 
(90,025
)
 
37,943

Comprehensive income attributable to noncontrolling interest

 

 

 

 
204

 
204

Comprehensive income (loss) attributable to LIN Media LLC
$
37,739


$
37,739


$
52,349


$
141


$
(90,229
)

$
37,739



Condensed Consolidating Statement of Cash Flows
For the Year Ended December 31, 2013
(in thousands)
 
LIN Media LLC
 
LIN Television
Corporation
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/
Eliminating
Adjustments
 
LIN Media LLC
Consolidated
OPERATING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by operating activities, continuing operations
$
(589
)
 
$
(1,986
)
 
$
50,612

 
$
930

 
$

 
$
48,967

INVESTING ACTIVITIES:
 

 
 

 
 

 
 

 
 

 
 
Capital expenditures

 
(22,768
)
 
(3,540
)
 
(3,066
)
 

 
(29,374
)
Payments for business combinations, net of cash acquired

 
(10,082
)
 

 

 

 
(10,082
)
Proceeds from the sale of assets

 
66

 
20

 

 

 
86

Capital contribution to joint venture with NBCUniversal

 

 
(100,000
)
 

 

 
(100,000
)
Receipt of dividend
2,000

 
78,011

 

 

 
(80,011
)
 

Advances on intercompany borrowings
(2,000
)
 
(4,550
)
 

 

 
6,550

 

Payments from intercompany borrowings

 
15,009

 
145,358

 

 
(160,367
)
 

Net cash (used in) provided by investing activities, continuing operations

 
55,686

 
41,838

 
(3,066
)
 
(233,828
)
 
(139,370
)
FINANCING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
Net proceeds on exercises of employee and director stock-based compensation
589

 
1,256

 

 

 

 
1,845

Tax benefit from exercises of share options

 
1,591

 

 

 

 
1,591

Proceeds from borrowings on long-term debt

 
139,000

 

 

 

 
139,000

Principal payments on long-term debt

 
(83,846
)
 

 
(1,314
)
 

 
(85,160
)
Payment of long-term debt issue costs

 
(655
)
 

 

 

 
(655
)
Payment of dividend

 
(2,000
)
 
(78,011
)
 

 
80,011

 

Proceeds from intercompany borrowings

 
2,000

 

 
4,550

 
(6,550
)
 

Payments on intercompany borrowings

 
(145,358
)
 
(15,009
)
 

 
160,367

 

Net cash provided by (used in) financing activities
589

 
(88,012
)
 
(93,020
)
 
3,236

 
233,828

 
56,621

Net (decrease) increase in cash and cash equivalents

 
(34,312
)
 
(570
)
 
1,100

 

 
(33,782
)
Cash and cash equivalents at the beginning of the period

 
44,625

 
573

 
1,109

 

 
46,307

Cash and cash equivalents at the end of the period
$

 
$
10,313

 
$
3

 
$
2,209

 
$

 
$
12,525


Condensed Consolidating Statement of Cash Flows
For the Year Ended December 31, 2012
(in thousands)
 
LIN Media LLC
 
LIN Television
Corporation
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/
Eliminating
Adjustments
 
LIN Media LLC
Consolidated
OPERATING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
Net cash provided by operating activities, continuing operations
$

 
$
142,255

 
$
4,998

 
$
2,159

 
$
23

 
$
149,435

Net cash used in operating activities, discontinued operations

 
(471
)
 
(2,242
)
 

 
(23
)
 
(2,736
)
Net cash provided by operating activities

 
141,784

 
2,756

 
2,159

 

 
146,699

INVESTING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures

 
(20,158
)
 
(5,709
)
 
(2,363
)
 

 
(28,230
)
Change in restricted cash

 
255,159

 

 

 

 
255,159

Payments for business combinations, net of cash acquired

 
(352,162
)
 

 
(6,333
)
 

 
(358,495
)
Proceeds from the sale of assets

 
30

 
49

 

 

 
79

Shortfall loan to joint venture with NBCUniversal

 
(2,292
)
 

 

 

 
(2,292
)
Advances on intercompany borrowings

 
(2,400
)
 

 

 
2,400

 

Payments from intercompany borrowings

 
20,382

 

 

 
(20,382
)
 

Net cash used in investing activities, continuing operations

 
(101,441
)
 
(5,660
)
 
(8,696
)
 
(17,982
)
 
(133,779
)
Net cash provided by investing activities, discontinued operations

 
6,314

 
23,206

 

 

 
29,520

Net cash (used in) provided by investing activities

 
(95,127
)
 
17,546

 
(8,696
)
 
(17,982
)
 
(104,259
)
FINANCING ACTIVITIES:
 

 
 

 
 

 
 

 
 

 
 

Net proceeds on exercises of employee and director stock-based compensation

 
1,314

 

 

 

 
1,314

Proceeds from borrowings on long-term debt

 
322,000

 

 
6,333

 

 
328,333

Principal payments on long-term debt

 
(320,374
)
 

 
(1,805
)
 

 
(322,179
)
Payment of long-term debt issue costs

 
(10,157
)
 

 
(115
)
 

 
(10,272
)
Treasury stock purchased

 
(11,386
)
 

 

 

 
(11,386
)
Proceeds from intercompany borrowings

 

 

 
2,400

 
(2,400
)
 

Payments on intercompany borrowings

 

 
(20,382
)
 

 
20,382

 

Net cash (used in) provided by financing activities

 
(18,603
)
 
(20,382
)
 
6,813

 
17,982

 
(14,190
)
Net increase (decrease) in cash and cash equivalents

 
28,054

 
(80
)
 
276

 

 
28,250

Cash and cash equivalents at the beginning of the period

 
16,571

 
653

 
833

 

 
18,057

Cash and cash equivalents at the end of the period
$

 
$
44,625

 
$
573

 
$
1,109

 
$

 
$
46,307


Condensed Consolidating Statement of Cash Flows
For the Year Ended December 31, 2011
(in thousands)
 
LIN Media LLC
 
LIN Television
Corporation
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/
Eliminating
Adjustments
 
LIN Media LLC
Consolidated
OPERATING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
Net cash provided by operating activities, continuing operations
$

 
$
52,012

 
$
10,799

 
$
103

 
$
148

 
$
63,062

Net cash (used in) provided by operating activities, discontinued operations

 
(1,180
)
 
926

 

 
(148
)
 
(402
)
Net cash provided by operating activities

 
50,832

 
11,725

 
103

 

 
62,660

INVESTING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures

 
(12,266
)
 
(7,763
)
 
(40
)
 

 
(20,069
)
Change in restricted cash

 
(255,159
)
 

 

 

 
(255,159
)
Payments for business combinations, net of cash acquired

 
(10,046
)
 

 
1,013

 

 
(9,033
)
Proceeds from the sale of assets

 
72

 
2

 

 

 
74

Payments on derivative instruments

 
(2,020
)
 

 

 

 
(2,020
)
Shortfall loan to joint venture with NBCUniversal

 
(2,483
)
 

 

 

 
(2,483
)
Other investments, net

 
(375
)
 

 

 

 
(375
)
Advances to consolidated subsidiaries

 
(400
)
 

 

 
400

 

Payments from consolidated subsidiaries

 
3,750

 

 

 
(3,750
)
 

Net cash (used in) provided by investing activities, continuing operations


(278,927
)

(7,761
)

973


(3,350
)
 
(289,065
)
Net cash used in investing activities, discontinued operations

 
(106
)
 
(9
)
 

 

 
(115
)
Net cash (used in) provided by investing activities


(279,033
)

(7,770
)

973


(3,350
)
 
(289,180
)
FINANCING ACTIVITIES:
 
 


 
 
 
 
 
 
 


Net proceeds on exercises of employee and director stock-based compensation

 
841

 

 

 

 
841

Proceeds from borrowings on long-term debt

 
417,695

 

 

 

 
417,695

Principal payments on long-term debt

 
(174,573
)
 

 
(643
)
 

 
(175,216
)
Payment of long-term debt issue costs

 
(7,662
)
 

 

 

 
(7,662
)
Treasury stock purchased

 
(2,729
)
 

 

 

 
(2,729
)
Proceeds from intercompany borrowings

 

 

 
400

 
(400
)
 

Payments on intercompany borrowings

 

 
(3,750
)
 

 
3,750

 

Net cash provided by (used in) financing activities, continuing operations

 
233,572

 
(3,750
)
 
(243
)
 
3,350

 
232,929

Net cash provided by (used in) financing activities
$

 
$
233,572

 
$
(3,750
)
 
$
(243
)
 
$
3,350

 
$
232,929

Net increase in cash and cash equivalents


5,371


205


833




6,409

Cash and cash equivalents at the beginning of the period

 
11,200

 
448

 

 

 
11,648

Cash and cash equivalents at the end of the period

 
16,571

 
653

 
833

 

 
18,057