Condensed Consolidating Financial Information | 10. Condensed Consolidating Financial Information The following condensed consolidating financial information presents the financial position, results of operations and cash flows of the Company, including its wholly-owned subsidiaries and its consolidated VIEs. This information is presented in lieu of separate financial statements and other related disclosures pursuant to Regulation S-X Rule 3-10 of the Securities Exchange Act of 1934, as amended, “Financial Statements of Guarantors and Issuers of Guaranteed Securities Registered or Being Registered.” The Nexstar column presents the parent company’s financial information, excluding consolidating entities. The Nexstar Broadcasting column presents the financial information of Nexstar Broadcasting, Inc. (“Nexstar Broadcasting”), a wholly-owned subsidiary of Nexstar and issuer of the 6.875% Notes and the 6.125% Notes. The Mission column presents the financial information of Mission, an entity which Nexstar Broadcasting is required to consolidate as a VIE (see Note 2). The Non-Guarantors column presents the combined financial information of Enterprise Technology LLC, a wholly-owned subsidiary of Nexstar, and other VIEs consolidated by Nexstar Broadcasting (See Note 2). Nexstar Broadcasting’s outstanding 6.875% Notes and 6.125% Notes are fully and unconditionally guaranteed, jointly and severally, by Nexstar and Mission, subject to certain customary release provisions. These notes are not guaranteed by any other entities. CONDENSED CONSOLIDATING BALANCE SHEET As of June 30, 2016 (in thousands) Nexstar Non- Consolidated Nexstar Broadcasting Mission Guarantors Eliminations Company ASSETS Current assets: Cash and cash equivalents $ - $ 16,286 $ 2,177 $ 8,719 $ - $ 27,182 Accounts receivable - 175,468 11,662 19,700 - 206,830 Amounts due from consolidated entities - 11,654 66,837 - (78,491 ) - Other current assets - 24,626 1,160 2,134 - 27,920 Total current assets - 228,034 81,836 30,553 (78,491 ) 261,932 Investments in subsidiaries 222,303 38,259 - - (260,562 ) - Amounts due from consolidated entities - 128,897 - - (128,897 ) - Property and equipment, net - 250,731 20,794 12,338 - 283,863 Goodwill - 351,745 32,489 75,726 - 459,960 FCC licenses - 427,733 41,563 31,998 - 501,294 Other intangible assets, net - 236,647 17,681 58,196 - 312,524 Other noncurrent assets - 60,864 16,733 1,282 - 78,879 Total assets $ 222,303 $ 1,722,910 $ 211,096 $ 210,093 $ (467,950 ) $ 1,898,452 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) Current liabilities: Current portion of debt $ - $ 18,224 $ 2,335 $ 5,550 $ - $ 26,109 Accounts payable - 24,077 14 5,787 - 29,878 Amounts due to consolidated entities - 61,307 - 17,184 (78,491 ) - Other current liabilities - 79,522 8,380 12,066 - 99,968 Total current liabilities - 183,130 10,729 40,587 (78,491 ) 155,955 Debt - 1,189,417 222,330 49,983 - 1,461,730 Amounts due to consolidated entities 58,547 - - 70,350 (128,897 ) - Other noncurrent liabilities - 115,746 10,101 16,812 - 142,659 Total liabilities 58,547 1,488,293 243,160 177,732 (207,388 ) 1,760,344 Total stockholders' equity (deficit) 163,756 234,617 (32,064 ) 25,945 (260,562 ) 131,692 Noncontrolling interests in consolidated variable interest entities - - - 6,416 - 6,416 Total liabilities and stockholders' equity (deficit) $ 222,303 $ 1,722,910 $ 211,096 $ 210,093 $ (467,950 ) $ 1,898,452 CONDENSED CONSOLIDATING BALANCE SHEET As of December 31, 2015 (in thousands) Nexstar Non- Consolidated Nexstar Broadcasting Mission Guarantors Eliminations Company ASSETS Current assets: Cash and cash equivalents $ - $ 27,492 $ 4,361 $ 11,563 $ - $ 43,416 Accounts receivable - 163,008 9,370 20,613 - 192,991 Amounts due from consolidated entities - 10,600 51,978 - (62,578 ) - Other current assets - 19,984 1,364 2,273 - 23,621 Total current assets - 221,084 67,073 34,449 (62,578 ) 260,028 Investments in subsidiaries 184,332 38,931 - - (223,263 ) - Amounts due from consolidated entities - 133,659 - - (133,659 ) - Property and equipment, net - 232,206 21,891 12,486 - 266,583 Goodwill - 343,140 32,489 76,033 - 451,662 FCC licenses - 415,024 41,563 32,748 - 489,335 Other intangible assets, net - 228,936 18,892 66,533 - 314,361 Other noncurrent assets - 30,539 20,418 2,208 - 53,165 Total assets $ 184,332 $ 1,643,519 $ 202,326 $ 224,457 $ (419,500 ) $ 1,835,134 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) Current liabilities: Current portion of debt $ - $ 15,154 $ 2,335 $ 4,650 $ - $ 22,139 Accounts payable - 14,705 906 10,325 - 25,936 Amounts due to consolidated entities - 47,700 - 14,878 (62,578 ) - Other current liabilities - 78,868 6,909 12,209 - 97,986 Total current liabilities - 156,427 10,150 42,062 (62,578 ) 146,061 Debt - 1,177,944 223,235 52,896 - 1,454,075 Amounts due to consolidated entities 63,309 - - 70,350 (133,659 ) - Other noncurrent liabilities - 118,048 9,351 21,226 - 148,625 Total liabilities 63,309 1,452,419 242,736 186,534 (196,237 ) 1,748,761 Total Nexstar Broadcasting Group, Inc. stockholders' equity (deficit) 121,023 191,100 (40,410 ) 32,224 (223,263 ) 80,674 Noncontrolling interest in a consolidated variable interest entity - - - 5,699 - 5,699 Total liabilities and stockholders' equity (deficit) $ 184,332 $ 1,643,519 $ 202,326 $ 224,457 $ (419,500 ) $ 1,835,134 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS Three Months Ended June 30, 2016 (in thousands) Nexstar Non- Consolidated Nexstar Broadcasting Mission Guarantors Eliminations Company Net broadcast revenue (including trade and barter) $ - $ 221,860 $ 15,085 $ 25,049 $ - $ 261,994 Revenue between consolidated entities - 8,567 9,625 2,863 (21,055 ) - Net revenue - 230,427 24,710 27,912 (21,055 ) 261,994 Operating expenses: Direct operating expenses, excluding depreciation and amortization - 69,445 7,380 16,173 (63 ) 92,935 Selling, general, and administrative expenses, excluding depreciation and amortization - 60,513 847 5,599 (1,187 ) 65,772 Local service agreement fees between consolidated entities - 11,238 4,500 4,067 (19,805 ) - Amortization of broadcast rights - 13,005 1,389 828 - 15,222 Amortization of intangible assets - 6,549 606 4,164 - 11,319 Depreciation - 11,236 600 903 - 12,739 Total operating expenses - 171,986 15,322 31,734 (21,055 ) 197,987 Income (loss) from operations - 58,441 9,388 (3,822 ) - 64,007 Interest expense, net - (17,871 ) (2,309 ) (397 ) - (20,577 ) Other expenses - (147 ) - - - (147 ) Equity in income of subsidiaries 20,258 - - - (20,258 ) - Income (loss) before income taxes 20,258 40,423 7,079 (4,219 ) (20,258 ) 43,283 Income tax (expense) benefit - (16,188 ) (2,775 ) 479 - (18,484 ) Net income (loss) 20,258 24,235 4,304 (3,740 ) (20,258 ) 24,799 Net income attributable to noncontrolling interests - - - (270 ) - (270 ) Net income (loss) attributable to Nexstar $ 20,258 $ 24,235 $ 4,304 $ (4,010 ) $ (20,258 ) $ 24,529 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS Three Months Ended June 30, 2015 (in thousands) Nexstar Non- Consolidated Nexstar Broadcasting Mission Guarantors Eliminations Company Net broadcast revenue (including trade and barter) $ - $ 186,821 $ 12,238 $ 20,290 $ - $ 219,349 Revenue between consolidated entities - 6,438 9,353 2,934 (18,725 ) - Net revenue - 193,259 21,591 23,224 (18,725 ) 219,349 Operating expenses: Direct operating expenses, excluding depreciation and amortization - 56,168 5,468 11,402 - 73,038 Selling, general, and administrative expenses, excluding depreciation and amortization - 51,639 800 5,164 (1,046 ) 56,557 Local service agreement fees between consolidated entities - 11,240 2,445 3,994 (17,679 ) - Amortization of broadcast rights - 12,018 1,376 1,279 - 14,673 Amortization of intangible assets - 7,031 597 3,609 - 11,237 Depreciation - 9,972 610 720 - 11,302 Total operating expenses - 148,068 11,296 26,168 (18,725 ) 166,807 Income (loss) from operations - 45,191 10,295 (2,944 ) - 52,542 Interest expense, net - (17,690 ) (2,322 ) (379 ) - (20,391 ) Other expenses - (150 ) - - - (150 ) Equity in income of subsidiaries 15,476 - - - (15,476 ) - Income (loss) before income taxes 15,476 27,351 7,973 (3,323 ) (15,476 ) 32,001 Income tax (expense) benefit - (10,386 ) (3,070 ) 1,355 - (12,101 ) Net income (loss) 15,476 16,965 4,903 (1,968 ) (15,476 ) 19,900 Net loss attributable to noncontrolling interests - - - 421 - 421 Net income (loss) attributable to Nexstar $ 15,476 $ 16,965 $ 4,903 $ (1,547 ) $ (15,476 ) $ 20,321 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS Six Months Ended June 30, 2016 (in thousands) Nexstar Non- Consolidated Nexstar Broadcasting Mission Guarantors Eliminations Company Net broadcast revenue (including trade and barter) $ - $ 437,436 $ 30,245 $ 49,971 $ - $ 517,652 Revenue between consolidated entities - 17,172 18,826 5,562 (41,560 ) - Net revenue - 454,608 49,071 55,533 (41,560 ) 517,652 Operating expenses: Direct operating expenses, excluding depreciation and amortization - 137,981 14,867 30,283 (73 ) 183,058 Selling, general, and administrative expenses, excluding depreciation and amortization - 124,091 1,754 10,397 (2,305 ) 133,937 Local service agreement fees between consolidated entities - 22,010 9,000 8,172 (39,182 ) - Amortization of broadcast rights - 25,398 2,781 1,847 - 30,026 Amortization of intangible assets - 13,857 1,211 8,330 - 23,398 Depreciation - 22,420 1,207 1,670 - 25,297 Total operating expenses - 345,757 30,820 60,699 (41,560 ) 395,716 Income (loss) from operations - 108,851 18,251 (5,166 ) - 121,936 Interest expense, net - (35,811 ) (4,622 ) (798 ) - (41,231 ) Other expenses - (283 ) - - - (283 ) Equity in income of subsidiaries 37,973 - - - (37,973 ) - Income (loss) before income taxes 37,973 72,757 13,629 (5,964 ) (37,973 ) 80,422 Income tax (expense) benefit - (29,239 ) (5,283 ) 1,173 - (33,349 ) Net income (loss) 37,973 43,518 8,346 (4,791 ) (37,973 ) 47,073 Net income attributable to noncontrolling interests - - - (817 ) - (817 ) Net income (loss) attributable to Nexstar $ 37,973 $ 43,518 $ 8,346 $ (5,608 ) $ (37,973 ) $ 46,256 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS Six Months Ended June 30, 2015 (in thousands) Nexstar Non- Consolidated Nexstar Broadcasting Mission Guarantors Eliminations Company Net broadcast revenue (including trade and barter) $ - $ 357,321 $ 24,348 $ 39,415 $ - $ 421,084 Revenue between consolidated entities - 12,907 17,907 5,715 (36,529 ) - Net revenue - 370,228 42,255 45,130 (36,529 ) 421,084 Operating expenses: Direct operating expenses, excluding depreciation and amortization - 109,699 10,656 20,712 - 141,067 Selling, general, and administrative expenses, excluding depreciation and amortization - 104,474 1,662 9,611 (1,901 ) 113,846 Local service agreement fees between consolidated entities - 21,720 4,890 8,018 (34,628 ) - Amortization of broadcast rights - 23,680 2,844 2,730 - 29,254 Amortization of intangible assets - 15,587 1,207 7,503 - 24,297 Depreciation - 19,551 1,212 1,411 - 22,174 Total operating expenses - 294,711 22,471 49,985 (36,529 ) 330,638 Income (loss) from operations - 75,517 19,784 (4,855 ) - 90,446 Interest expense, net - (34,270 ) (4,638 ) (776 ) - (39,684 ) Other expenses - (268 ) - - - (268 ) Equity in income of subsidiaries 24,344 - - - (24,344 ) - Income (loss) before income taxes 24,344 40,979 15,146 (5,631 ) (24,344 ) 50,494 Income tax (expense) benefit - (14,939 ) (5,891 ) 2,148 - (18,682 ) Net income (loss) 24,344 26,040 9,255 (3,483 ) (24,344 ) 31,812 Net loss attributable to noncontrolling interests - - - 1,416 - 1,416 Net income (loss) attributable to Nexstar $ 24,344 $ 26,040 $ 9,255 $ (2,067 ) $ (24,344 ) $ 33,228 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Six Months Ended June 30, 2016 (in thousands) Nexstar Non- Consolidated Nexstar Broadcasting Mission Guarantors Eliminations Company Cash flows from operating activities $ - $ 96,341 $ (907 ) $ 775 $ - $ 96,209 Cash flows from investing activities: Purchases of property and equipment - (13,406 ) (110 ) (1,519 ) - (15,035 ) Deposits and payments for acquisitions - (103,969 ) - - - (103,969 ) Other investing activities - 335 - - - 335 Net cash used in investing activities - (117,040 ) (110 ) (1,519 ) - (118,669 ) Cash flows from financing activities: Proceeds from long-term debt - 58,000 - - - 58,000 Repayments of long-term debt - (44,809 ) (1,167 ) (2,100 ) - (48,076 ) Common stock dividends paid (14,716 ) - - - - (14,716 ) Inter-company payments 14,503 (14,503 ) - - - - Excess tax benefit from stock option exercises - 13,176 - - - 13,176 Other financing activities 213 (2,371 ) - - - (2,158 ) Net cash provided by (used in) financing activities - 9,493 (1,167 ) (2,100 ) - 6,226 Net decrease in cash and cash equivalents - (11,206 ) (2,184 ) (2,844 ) - (16,234 ) Cash and cash equivalents at beginning of period - 27,492 4,361 11,563 - 43,416 Cash and cash equivalents at end of period $ - $ 16,286 $ 2,177 $ 8,719 $ - $ 27,182 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Six Months Ended June 30, 2015 (in thousands) Nexstar Non- Consolidated Nexstar Broadcasting Mission Guarantors Eliminations Company Cash flows from operating activities $ - $ 68,199 $ 6,318 $ 6,076 $ - $ 80,593 Cash flows from investing activities: Purchases of property and equipment - (12,171 ) (36 ) (1,342 ) 176 (13,373 ) Deposits and payments for acquisitions - (502,912 ) - (79 ) 43,300 (459,691 ) Proceeds from sale of a station - 70,105 - - (43,300 ) 26,805 Other investing activities - 1,985 150 180 (176 ) 2,139 Net cash (used in) provided by investing activities - (442,993 ) 114 (1,241 ) - (444,120 ) Cash flows from financing activities: Proceeds from long-term debt - 409,950 - 2,000 - 411,950 Repayments of long-term debt - (139,910 ) (6,418 ) (1,500 ) - (147,828 ) Common stock dividends paid (11,865 ) - - - - (11,865 ) Inter-company payments 8,581 (8,581 ) - - - - Other financing activities 3,284 2,875 (8 ) 98 - 6,249 Net financing - 264,334 (6,426 ) 598 - 258,506 Net (decrease) increase in cash and cash equivalents - (110,460 ) 6 5,433 - (105,021 ) Cash and cash equivalents at beginning of period - 130,472 880 560 - 131,912 Cash and cash equivalents at end of period $ - $ 20,012 $ 886 $ 5,993 $ - $ 26,891 |