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 September 30, 2016 (in thousands) Nexstar Non- Consolidated Nexstar Broadcasting Mission Guarantors Eliminations Company ASSETS Current assets: Cash and cash equivalents $ - $ 16,239 $ 5,657 $ 7,360 $ - $ 29,256 Accounts receivable - 179,788 12,024 22,592 - 214,404 Amounts due from consolidated entities - 21,188 69,433 - (90,621 ) - Other current assets - 39,038 1,645 2,678 - 43,361 Total current assets - 256,253 88,759 32,630 (90,621 ) 287,021 Investments in subsidiaries 242,149 38,259 - - (280,408 ) - Amounts due from consolidated entities - 62,360 - - (62,360 ) - Property and equipment, net - 247,575 20,246 15,854 (75 ) 283,600 Goodwill - 351,780 32,489 104,163 - 488,432 FCC licenses - 427,733 41,563 73,228 - 542,524 Other intangible assets, net - 229,911 17,076 89,419 - 336,406 Restricted cash - 900,402 - - - 900,402 Other noncurrent assets - 66,164 14,797 1,350 - 82,311 Total assets $ 242,149 $ 2,580,437 $ 214,930 $ 316,644 $ (433,464 ) $ 2,920,696 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) Current liabilities: Current portion of debt $ - $ 19,759 $ 2,334 $ 6,000 $ - $ 28,093 Accounts payable - 20,836 1,324 3,228 - 25,388 Amounts due to consolidated entities - - - 90,621 (90,621 ) - Other current liabilities - 104,150 6,481 17,038 - 127,669 Total current liabilities - 144,745 10,139 116,887 (90,621 ) 181,150 Debt - 2,049,671 221,880 48,526 - 2,320,077 Amounts due to consolidated entities 62,570 - - - (62,570 ) - Other noncurrent liabilities - 127,677 10,127 14,064 - 151,868 Total liabilities 62,570 2,322,093 242,146 179,477 (153,191 ) 2,653,095 Total stockholders' equity (deficit) 179,579 258,344 (27,216 ) 22,034 (280,273 ) 152,468 Noncontrolling interests in consolidated variable interest entities - - - 115,133 - 115,133 Total liabilities and stockholders' equity (deficit) $ 242,149 $ 2,580,437 $ 214,930 $ 316,644 $ (433,464 ) $ 2,920,696 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 September 30, 2016 (in thousands) Nexstar Non- Consolidated Nexstar Broadcasting Mission Guarantors Eliminations Company Net broadcast revenue (including trade and barter) $ - $ 232,326 $ 15,541 $ 27,792 $ - $ 275,659 Revenue between consolidated entities - 8,628 10,383 3,209 (22,220 ) - Net revenue - 240,954 25,924 31,001 (22,220 ) 275,659 Operating expenses: Direct operating expenses, excluding depreciation and amortization - 73,679 7,714 19,390 (39 ) 100,744 Selling, general, and administrative expenses, excluding depreciation and amortization - 59,754 892 4,693 (1,737 ) 63,602 Local service agreement fees between consolidated entities - 11,859 4,500 4,085 (20,444 ) - Amortization of broadcast rights - 11,767 1,388 879 - 14,034 Amortization of intangible assets - 6,735 605 4,165 - 11,505 Depreciation - 11,317 598 962 - 12,877 Total operating expenses - 175,111 15,697 34,174 (22,220 ) 202,762 Income (loss) from operations - 65,843 10,227 (3,173 ) - 72,897 Interest expense, net - (26,893 ) (2,329 ) (400 ) - (29,622 ) Other expenses - (126 ) - - - (126 ) Equity in income of subsidiaries 19,980 - - - (19,980 ) - Income (loss) before income taxes 19,980 38,824 7,898 (3,573 ) (19,980 ) 43,149 Income tax (expense) benefit - (14,962 ) (3,050 ) 479 - (17,533 ) Net income (loss) 19,980 23,862 4,848 (3,094 ) (19,980 ) 25,616 Net income attributable to noncontrolling interests - - - (817 ) - (817 ) Net income (loss) attributable to Nexstar $ 19,980 $ 23,862 $ 4,848 $ (3,911 ) $ (19,980 ) $ 24,799 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS Three Months Ended September 30, 2015 (in thousands) Nexstar Non- Consolidated Nexstar Broadcasting Mission Guarantors Eliminations Company Net broadcast revenue (including trade and barter) $ - $ 189,789 $ 13,425 $ 19,817 $ - $ 223,031 Revenue between consolidated entities - 6,455 8,873 3,037 (18,365 ) - Net revenue - 196,244 22,298 22,854 (18,365 ) 223,031 Operating expenses: Direct operating expenses, excluding depreciation and amortization - 60,691 7,001 10,859 - 78,551 Selling, general, and administrative expenses, excluding depreciation and amortization - 52,167 819 4,599 (1,159 ) 56,426 Local service agreement fees between consolidated entities - 10,752 2,445 4,009 (17,206 ) - Amortization of broadcast rights - 12,680 1,464 1,168 - 15,312 Amortization of intangible assets - 7,002 605 3,744 - 11,351 Depreciation - 11,735 617 724 - 13,076 Total operating expenses - 155,027 12,951 25,103 (18,365 ) 174,716 Income (loss) from operations - 41,217 9,347 (2,249 ) - 48,315 Interest expense, net - (17,671 ) (2,336 ) (389 ) - (20,396 ) Other expenses - (115 ) - - - (115 ) Equity in income of subsidiaries 13,207 - - - (13,207 ) - Income (loss) before income taxes 13,207 23,431 7,011 (2,638 ) (13,207 ) 27,804 Income tax (expense) benefit - (8,686 ) (3,111 ) 1,148 - (10,649 ) Net income (loss) 13,207 14,745 3,900 (1,490 ) (13,207 ) 17,155 Net loss attributable to noncontrolling interests - - - 127 - 127 Net income (loss) attributable to Nexstar $ 13,207 $ 14,745 $ 3,900 $ (1,363 ) $ (13,207 ) $ 17,282 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS Nine Months Ended September 30, 2016 (in thousands) Nexstar Non- Consolidated Nexstar Broadcasting Mission Guarantors Eliminations Company Net broadcast revenue (including trade and barter) $ - $ 669,762 $ 45,786 $ 77,763 $ - $ 793,311 Revenue between consolidated entities - 25,800 29,209 8,771 (63,780 ) - Net revenue - 695,562 74,995 86,534 (63,780 ) 793,311 Operating expenses: Direct operating expenses, excluding depreciation and amortization - 211,660 22,581 49,673 (112 ) 283,802 Selling, general, and administrative expenses, excluding depreciation and amortization - 183,845 2,646 15,090 (4,042 ) 197,539 Local service agreement fees between consolidated entities - 33,869 13,500 12,257 (59,626 ) - Amortization of broadcast rights - 37,165 4,169 2,726 - 44,060 Amortization of intangible assets - 20,592 1,816 12,495 - 34,903 Depreciation - 33,737 1,805 2,632 - 38,174 Total operating expenses - 520,868 46,517 94,873 (63,780 ) 598,478 Income (loss) from operations - 174,694 28,478 (8,339 ) - 194,833 Interest expense, net - (62,704 ) (6,951 ) (1,198 ) - (70,853 ) Other expenses - (409 ) - - - (409 ) Equity in income of subsidiaries 57,953 - - - (57,953 ) - Income (loss) before income taxes 57,953 111,581 21,527 (9,537 ) (57,953 ) 123,571 Income tax (expense) benefit - (44,201 ) (8,333 ) 1,652 - (50,882 ) Net income (loss) 57,953 67,380 13,194 (7,885 ) (57,953 ) 72,689 Net income attributable to noncontrolling interests - - - (1,634 ) - (1,634 ) Net income (loss) attributable to Nexstar $ 57,953 $ 67,380 $ 13,194 $ (9,519 ) $ (57,953 ) $ 71,055 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS Nine Months Ended September 30, 2015 (in thousands) Nexstar Non- Consolidated Nexstar Broadcasting Mission Guarantors Eliminations Company Net broadcast revenue (including trade and barter) $ - $ 547,110 $ 37,773 $ 59,232 $ - $ 644,115 Revenue between consolidated entities - 19,362 26,780 8,752 (54,894 ) - Net revenue - 566,472 64,553 67,984 (54,894 ) 644,115 Operating expenses: Direct operating expenses, excluding depreciation and amortization - 170,390 17,657 31,571 - 219,618 Selling, general, and administrative expenses, excluding depreciation and amortization - 156,641 2,481 14,210 (3,060 ) 170,272 Local service agreement fees between consolidated entities - 32,472 7,335 12,027 (51,834 ) - Amortization of broadcast rights - 36,360 4,308 3,898 - 44,566 Amortization of intangible assets - 22,589 1,812 11,247 - 35,648 Depreciation - 31,286 1,829 2,135 - 35,250 Total operating expenses - 449,738 35,422 75,088 (54,894 ) 505,354 Income (loss) from operations - 116,734 29,131 (7,104 ) - 138,761 Interest expense, net - (51,941 ) (6,974 ) (1,165 ) - (60,080 ) Other expenses - (383 ) - - - (383 ) Equity in income of subsidiaries 37,551 - - - (37,551 ) - Income (loss) before income taxes 37,551 64,410 22,157 (8,269 ) (37,551 ) 78,298 Income tax (expense) benefit - (23,625 ) (9,002 ) 3,296 - (29,331 ) Net income (loss) 37,551 40,785 13,155 (4,973 ) (37,551 ) 48,967 Net loss attributable to noncontrolling interests - - - 1,543 - 1,543 Net income (loss) attributable to Nexstar $ 37,551 $ 40,785 $ 13,155 $ (3,430 ) $ (37,551 ) $ 50,510 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Nine Months Ended September 30, 2016 (in thousands) Nexstar Non- Consolidated Nexstar Broadcasting Mission Guarantors Eliminations Company Cash flows from operating activities $ - $ 155,363 $ 3,532 $ 4,099 $ - $ 162,994 Cash flows from investing activities: Purchases of property and equipment - (22,973 ) (160 ) (2,509 ) - (25,642 ) Deposits and payments for acquisitions - (103,970 ) - - - (103,970 ) Other investing activities - 585 - - - 585 Net cash used in investing activities - (126,358 ) (160 ) (2,509 ) - (129,027 ) Cash flows from financing activities: Proceeds from long-term debt - 58,000 - - - 58,000 Repayments of long-term debt - (68,214 ) (1,751 ) (3,150 ) - (73,115 ) Common stock dividends paid (22,078 ) - - - - (22,078 ) Payments for debt financing costs - (18,957 ) (325 ) - - (19,282 ) Inter-company payments 21,691 (21,691 ) - - - - Excess tax benefit from stock option exercises - 13,428 - - - 13,428 Other financing activities 387 (2,824 ) - (2,643 ) - (5,080 ) Net cash provided by (used in) financing activities - (40,258 ) (2,076 ) (5,793 ) - (48,127 ) Net (decrease) increase in cash and cash equivalents - (11,253 ) 1,296 (4,203 ) - (14,160 ) Cash and cash equivalents at beginning of period - 27,492 4,361 11,563 - 43,416 Cash and cash equivalents at end of period $ - $ 16,239 $ 5,657 $ 7,360 $ - $ 29,256 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Nine Months Ended September 30, 2015 (in thousands) Nexstar Non- Consolidated Nexstar Broadcasting Mission Guarantors Eliminations Company Cash flows from operating activities $ - $ 123,602 $ 10,085 $ 6,968 $ - $ 140,655 Cash flows from investing activities: Purchases of property and equipment - (19,315 ) (138 ) (2,005 ) 176 (21,282 ) Deposits and payments for acquisitions - (504,678 ) - (300 ) 43,300 (461,678 ) Proceeds from sale of a station - 70,105 - - (43,300 ) 26,805 Other investing activities - 2,032 150 200 (176 ) 2,206 Net cash (used in) provided by investing activities - (451,856 ) 12 (2,105 ) - (453,949 ) Cash flows from financing activities: Proceeds from long-term debt - 414,950 - 2,000 - 416,950 Repayments of long-term debt - (142,391 ) (6,877 ) (2,250 ) - (151,518 ) Common stock dividends paid (17,870 ) - - - - (17,870 ) Purchase of treasury stock (48,660 ) (48,660 ) Inter-company payments 63,203 (63,203 ) - - - - Other financing activities 3,327 2,419 (8 ) 98 - 5,836 Net financing - 211,775 (6,885 ) (152 ) - 204,738 Net (decrease) increase in cash and cash equivalents - (116,479 ) 3,212 4,711 - (108,556 ) Cash and cash equivalents at beginning of period - 130,472 880 560 - 131,912 Cash and cash equivalents at end of period $ - $ 13,993 $ 4,092 $ 5,271 $ - $ 23,356 |