CONDENSED CONSOLIDATING FINANCIAL STATEMENTS | CONDENSED CONSOLIDATING FINANCIAL STATEMENTS: Sinclair Television Group, Inc. (STG), a wholly-owned subsidiary and the television operating subsidiary of Sinclair Broadcast Group, Inc. (SBG), is the primary obligor under the Bank Credit Agreement, the 5.375% Notes, the 5.625% Notes, 6.125% Notes, and 6.375% Notes. Our Class A Common Stock and Class B Common Stock as of June 30, 2015 , were obligations or securities of SBG and not obligations or securities of STG. SBG is a guarantor under the Bank Credit Agreement, the 5.375% Notes, 5.625% Notes, 6.125% Notes, and 6.375% Notes. As of June 30, 2015 , our consolidated total debt, net of deferred financing costs and debt discounts, of $3,889.7 million included $3,751.7 million related to STG and its subsidiaries of which SBG guaranteed $3,701.3 million . SBG, KDSM, LLC, a wholly-owned subsidiary of SBG, and STG’s wholly-owned subsidiaries (guarantor subsidiaries), have fully and unconditionally guaranteed, subject to certain customary automatic release provisions, all of STG’s obligations. Those guarantees are joint and several. There are certain contractual restrictions on the ability of SBG, STG or KDSM, LLC to obtain funds from their subsidiaries in the form of dividends or loans. The following condensed consolidating financial statements present the consolidated balance sheets, consolidated statements of operations and consolidated statements of cash flows of SBG, STG, KDSM, LLC and the guarantor subsidiaries, the direct and indirect non-guarantor subsidiaries of SBG and the eliminations necessary to arrive at our information on a consolidated basis. These statements are presented in accordance with the disclosure requirements under SEC Regulation S-X, Rule 3-10. CONDENSED CONSOLIDATING BALANCE SHEET AS OF JUNE 30, 2015 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Cash $ — $ 49,400 $ 1,068 $ 14,111 $ — $ 64,579 Accounts and other receivables — — 356,389 29,418 (1,237 ) 384,570 Other current assets 2,456 15,466 63,074 22,866 (9,212 ) 94,650 Total current assets 2,456 64,866 420,531 66,395 (10,449 ) 543,799 Property and equipment, net 3,416 21,783 551,889 172,701 (7,935 ) 741,854 Assets held for sale — — 1,843 — — 1,843 Investment in consolidated subsidiaries 438,600 3,476,007 4,079 — (3,918,686 ) — Goodwill — — 1,947,027 4,275 — 1,951,302 Broadcast licenses — — 113,955 16,960 — 130,915 Definite-lived intangible assets — — 1,659,249 197,479 (63,809 ) 1,792,919 Other long-term assets 59,027 636,526 115,999 151,204 (744,407 ) 218,349 Total assets $ 503,499 $ 4,199,182 $ 4,814,572 $ 609,014 $ (4,745,286 ) $ 5,380,981 Accounts payable and accrued liabilities $ 161 $ 42,461 $ 181,306 $ 26,381 $ (14,070 ) $ 236,239 Current portion of long-term debt 217 49,547 1,437 10,734 — 61,935 Current portion of affiliate long-term debt 1,556 — 1,136 1,409 (1,220 ) 2,881 Other current liabilities 1,208 — 87,741 8,362 (1,485 ) 95,826 Total current liabilities 3,142 92,008 271,620 46,886 (16,775 ) 396,881 Long-term debt — 3,623,777 33,592 150,716 — 3,808,085 Affiliate long-term debt 2,700 — 12,216 358,791 (356,932 ) 16,775 Other liabilities 28,598 29,278 1,019,773 170,322 (534,990 ) 712,981 Total liabilities 34,440 3,745,063 1,337,201 726,715 (908,697 ) 4,934,722 Total Sinclair Broadcast Group equity (deficit) 469,059 454,119 3,477,371 (90,747 ) (3,840,743 ) 469,059 Noncontrolling interests in consolidated subsidiaries — — — (26,954 ) 4,154 (22,800 ) Total liabilities and equity (deficit) $ 503,499 $ 4,199,182 $ 4,814,572 $ 609,014 $ (4,745,286 ) $ 5,380,981 CONDENSED CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2014 (in thousands) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Cash $ — $ 3,394 $ 1,749 $ 12,539 $ — $ 17,682 Accounts and other receivables — 164 359,486 25,111 (1,258 ) 383,503 Other current assets 5,741 12,996 98,751 12,721 (11,733 ) 118,476 Assets held for sale — — — 6,504 — 6,504 Total current assets 5,741 16,554 459,986 56,875 (12,991 ) 526,165 Property and equipment, net 3,949 17,554 569,372 168,762 (7,099 ) 752,538 Assets held for sale — — 1,843 6,974 — 8,817 Investment in consolidated subsidiaries 395,225 3,585,037 3,978 — (3,984,240 ) — Goodwill — — 1,963,254 1,299 — 1,964,553 Broadcast Licenses — — 118,115 16,960 — 135,075 Definite-lived intangible assets — — 1,698,919 184,441 (65,097 ) 1,818,263 Other long-term assets 65,988 555,877 132,611 121,273 (670,832 ) 204,917 Total assets $ 470,903 $ 4,175,022 $ 4,948,078 $ 556,584 $ (4,740,259 ) $ 5,410,328 Accounts payable and accrued liabilities $ 541 $ 46,083 $ 201,102 $ 24,325 $ (13,680 ) $ 258,371 Current portion of long-term debt 529 42,953 1,302 68,332 — 113,116 Current portion of affiliate long-term debt 1,464 — 1,182 1,026 (1,047 ) 2,625 Other current liabilities 1,208 — 107,867 9,749 (1,407 ) 117,417 Liabilities held for sale — — — 2,477 — 2,477 Total current liabilities 3,742 89,036 311,453 105,909 (16,134 ) 494,006 Long-term debt — 3,638,286 34,338 82,198 — 3,754,822 Affiliate long-term debt 3,508 — 12,802 319,901 (319,902 ) 16,309 Other liabilities 35,771 28,856 1,003,213 169,935 (497,927 ) 739,848 Total liabilities 43,021 3,756,178 1,361,806 677,943 (833,963 ) 5,004,985 Total Sinclair Broadcast Group equity (deficit) 427,882 418,844 3,586,272 (94,632 ) (3,910,484 ) 427,882 Noncontrolling interests in consolidated subsidiaries — — — (26,727 ) 4,188 (22,539 ) Total liabilities and equity (deficit) $ 470,903 $ 4,175,022 $ 4,948,078 $ 556,584 $ (4,740,259 ) $ 5,410,328 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE THREE MONTHS ENDED JUNE 30, 2015 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ — $ 522,405 $ 52,908 $ (21,146 ) $ 554,167 Program and production — — 180,033 20,550 (19,495 ) 181,088 Selling, general and administrative 1,457 11,429 100,579 3,683 (193 ) 116,955 Depreciation, amortization and other operating expenses 266 809 109,201 32,135 (627 ) 141,784 Total operating expenses 1,723 12,238 389,813 56,368 (20,315 ) 439,827 Operating (loss) income (1,723 ) (12,238 ) 132,592 (3,460 ) (831 ) 114,340 Equity in earnings of consolidated subsidiaries 46,369 85,483 (50 ) — (131,802 ) — Interest expense (106 ) (44,969 ) (1,165 ) (7,470 ) 6,046 (47,664 ) Other income (expense) 944 444 203 1,466 — 3,057 Total other income (expense) 47,207 40,958 (1,012 ) (6,004 ) (125,756 ) (44,607 ) Income tax benefit (provision) 303 19,584 (44,899 ) 1,678 — (23,334 ) Net income (loss) 45,787 48,304 86,681 (7,786 ) (126,587 ) 46,399 Net income attributable to the noncontrolling interests — — — (646 ) 34 (612 ) Net income (loss) attributable to Sinclair Broadcast Group $ 45,787 $ 48,304 $ 86,681 $ (8,432 ) $ (126,553 ) $ 45,787 Comprehensive income (loss) $ 46,483 $ 48,315 $ 86,756 $ (7,786 ) $ (127,285 ) $ 46,483 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE THREE MONTHS ENDED JUNE 30, 2014 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ — $ 430,334 $ 47,527 $ (22,725 ) $ 455,136 Program and production — 114 133,440 21,492 (20,743 ) 134,303 Selling, general and administrative 1,155 14,000 80,324 3,511 (575 ) 98,415 Depreciation, amortization and other operating expenses 267 1,138 93,889 24,805 (720 ) 119,379 Total operating expenses 1,422 15,252 307,653 49,808 (22,038 ) 352,097 Operating (loss) income (1,422 ) (15,252 ) 122,681 (2,281 ) (687 ) 103,039 Equity in earnings of consolidated subsidiaries 42,662 75,388 — — (118,050 ) — Interest expense (149 ) (37,082 ) (1,224 ) (6,974 ) 5,308 (40,121 ) Other income (expense) 941 86 465 285 (20 ) 1,757 Total other income (expense) 43,454 38,392 (759 ) (6,689 ) (112,762 ) (38,364 ) Income tax benefit (provision) (697 ) 19,209 (43,691 ) 2,105 — (23,074 ) Net income (loss) 41,335 42,349 78,231 (6,865 ) (113,449 ) 41,601 Net income attributable to the noncontrolling interests — — — (299 ) 33 (266 ) Net income (loss) attributable to Sinclair Broadcast Group $ 41,335 $ 42,349 $ 78,231 $ (7,164 ) $ (113,416 ) $ 41,335 Comprehensive income (loss) $ 42,247 $ 42,515 $ 78,231 $ (5,887 ) $ (114,859 ) $ 42,247 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE SIX MONTHS ENDED JUNE 30, 2015 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ — $ 999,076 $ 99,912 $ (40,046 ) $ 1,058,942 Program and production — — 349,727 40,399 (38,023 ) 352,103 Selling, general and administrative 2,501 26,212 199,927 6,323 (105 ) 234,858 Depreciation, amortization and other operating expenses 533 1,584 211,560 60,385 (968 ) 273,094 Total operating expenses 3,034 27,796 761,214 107,107 (39,096 ) 860,055 Operating (loss) income (3,034 ) (27,796 ) 237,862 (7,195 ) (950 ) 198,887 Equity in earnings of consolidated subsidiaries 70,693 149,948 (100 ) — (220,541 ) — Interest expense (207 ) (88,842 ) (2,341 ) (14,176 ) 11,254 (94,312 ) Other income (expense) 2,294 291 266 3,570 — 6,421 Total other income (expense) 72,780 61,397 (2,175 ) (10,606 ) (209,287 ) (87,891 ) Income tax benefit (provision) 323 40,199 (83,277 ) 2,994 — (39,761 ) Net income (loss) 70,069 73,800 152,410 (14,807 ) (210,237 ) 71,235 Net income attributable to the noncontrolling interests — — — (1,200 ) 34 (1,166 ) Net income (loss) attributable to Sinclair Broadcast Group $ 70,069 $ 73,800 $ 152,410 $ (16,007 ) $ (210,203 ) $ 70,069 Comprehensive income (loss) $ 71,403 $ 73,817 $ 152,561 $ (14,807 ) $ (211,571 ) $ 71,403 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE SIX MONTHS ENDED JUNE 30, 2014 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ — $ 820,414 $ 88,954 $ (41,584 ) $ 867,784 Program and production — 190 260,173 39,903 (38,924 ) 261,342 Selling, general and administrative 2,040 28,545 160,826 5,911 (1,147 ) 196,175 Depreciation, amortization and other operating expenses 534 2,245 180,279 43,965 (795 ) 226,228 Total operating expenses 2,574 30,980 601,278 89,779 (40,866 ) 683,745 Operating (loss) income (2,574 ) (30,980 ) 219,136 (825 ) (718 ) 184,039 Equity in earnings of consolidated subsidiaries 69,349 137,652 — — (207,001 ) — Interest expense (308 ) (73,830 ) (2,466 ) (13,527 ) 10,472 (79,659 ) Other income (expense) 1,587 382 558 285 (40 ) 2,772 Total other income (expense) 70,628 64,204 (1,908 ) (13,242 ) (196,569 ) (76,887 ) Income tax benefit (provision) 439 36,476 (76,733 ) 1,924 — (37,894 ) Net income (loss) 68,493 69,700 140,495 (12,143 ) (197,287 ) 69,258 Net income attributable to the noncontrolling interests — — — (798 ) 33 (765 ) Net income (loss) attributable to Sinclair Broadcast Group $ 68,493 $ 69,700 $ 140,495 $ (12,941 ) $ (197,254 ) $ 68,493 Comprehensive income (loss) $ 69,942 $ 69,780 $ 140,495 $ (11,539 ) $ (198,736 ) $ 69,942 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2015 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair NET CASH FLOWS (USED IN) FROM OPERATING ACTIVITIES $ (142 ) $ (70,337 ) $ 265,762 $ (24,664 ) $ 7,397 $ 178,016 CASH FLOWS (USED IN) FROM INVESTING ACTIVITIES: Acquisition of property and equipment — (5,852 ) (40,875 ) (1,097 ) 762 (47,062 ) Purchase of alarm monitoring contracts — — — (16,673 ) — (16,673 ) Distributions from equity and costs method investees 3,486 500 — 4,182 — 8,168 Investments in equity and cost method investees — (4,401 ) (33 ) (33,375 ) — (37,809 ) Other, net — (1,461 ) 4,788 156 — 3,483 Net cash flows (used in) from investing activities 3,486 (11,214 ) (36,120 ) (46,807 ) 762 (89,893 ) CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: Proceeds from notes payable, commercial bank financing and capital leases — 349,562 — 15,291 — 364,853 Repayments of notes payable, commercial bank financing and capital leases (312 ) (357,328 ) (611 ) (2,229 ) — (360,480 ) Dividends paid on Class A and Class B Common Stock (31,464 ) — — — — (31,464 ) Repurchase of outstanding Class A Common Stock (7,803 ) — — — — (7,803 ) Increase (decrease) in intercompany payables 37,036 138,814 (230,262 ) 62,571 (8,159 ) — Other, net (801 ) (3,491 ) 550 (2,590 ) — (6,332 ) Net cash flows (used in) from financing activities (3,344 ) 127,557 (230,323 ) 73,043 (8,159 ) (41,226 ) NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS — 46,006 (681 ) 1,572 — 46,897 CASH AND CASH EQUIVALENTS, beginning of period — 3,394 1,749 12,539 — 17,682 CASH AND CASH EQUIVALENTS, end of period $ — $ 49,400 $ 1,068 $ 14,111 $ — $ 64,579 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2014 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair NET CASH FLOWS (USED IN) FROM OPERATING ACTIVITIES $ (2,354 ) $ (73,198 ) $ 232,107 $ 19,126 $ 4,303 $ 179,984 CASH FLOWS (USED IN) FROM INVESTING ACTIVITIES: Acquisition of property and equipment — (2,935 ) (21,993 ) (1,659 ) — (26,587 ) Purchase of alarm monitoring contracts — — — (7,835 ) — (7,835 ) Decrease in restricted cash — (900 ) 217 — — (683 ) Investments in equity and cost method investees — — — (6,167 ) — (6,167 ) Payments for acquisition of assets in other operating divisions — — — (8,273 ) — (8,273 ) Proceeds from termination of life insurance policies — 17,042 — — — 17,042 Other, net 1,000 — 264 (67 ) — 1,197 Net cash flows (used in) from investing activities 1,000 13,207 (21,512 ) (24,001 ) — (31,306 ) CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: Proceeds from notes payable, commercial bank financing and capital leases — 91,796 — 10,928 — 102,724 Repayments of notes payable, commercial bank financing and capital leases (268 ) (17,056 ) (482 ) (3,308 ) — (21,114 ) Dividends paid on Class A and Class B Common Stock (29,284 ) — — — — (29,284 ) Repurchase of outstanding Class A Common Stock (82,371 ) — — — — (82,371 ) Increase (decrease) in intercompany payables 111,767 130,501 (238,219 ) 254 (4,303 ) — Other, net 1,510 (235 ) — (4,466 ) — (3,191 ) Net cash flows (used in) from financing activities 1,354 205,006 (238,701 ) 3,408 (4,303 ) (33,236 ) NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS — 145,015 (28,106 ) (1,467 ) — 115,442 CASH AND CASH EQUIVALENTS, beginning of period — 237,974 28,594 13,536 — 280,104 CASH AND CASH EQUIVALENTS, end of period $ — $ 382,989 $ 488 $ 12,069 $ — $ 395,546 |