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 September 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 September 30, 2015 , our consolidated total debt, net of deferred financing costs and debt discounts, of $3,891.0 million included $3,739.6 million related to STG and its subsidiaries of which SBG guaranteed $3,689.8 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 SEPTEMBER 30, 2015 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Cash $ — $ 97,996 $ 259 $ 21,134 $ — $ 119,389 Accounts and other receivables — — 358,831 30,119 (1,840 ) 387,110 Other current assets 3,389 4,427 133,404 29,021 (4,491 ) 165,750 Total current assets 3,389 102,423 492,494 80,274 (6,331 ) 672,249 Property and equipment, net 3,168 21,815 558,045 171,961 (8,327 ) 746,662 Investment in consolidated subsidiaries 445,261 3,448,508 4,179 — (3,897,948 ) — Goodwill — — 1,947,153 4,275 — 1,951,428 Broadcast licenses — — 116,239 16,935 — 133,174 Definite-lived intangible assets — — 1,618,218 206,671 (61,196 ) 1,763,693 Other long-term assets 57,036 641,820 113,984 155,148 (754,747 ) 213,241 Total assets $ 508,854 $ 4,214,566 $ 4,850,312 $ 635,264 $ (4,728,549 ) $ 5,480,447 Accounts payable and accrued liabilities $ 165 $ 56,461 $ 192,444 $ 28,131 $ (4,731 ) $ 272,470 Current portion of long-term debt 55 55,344 1,525 10,298 — 67,222 Current portion of affiliate long-term debt 1,603 — 1,238 1,320 (1,125 ) 3,036 Other current liabilities 1,208 — 133,383 16,086 (1,485 ) 149,192 Total current liabilities 3,031 111,805 328,590 55,835 (7,341 ) 491,920 Long-term debt — 3,607,345 33,179 164,353 — 3,804,877 Affiliate long-term debt 2,284 — 11,779 360,036 (358,229 ) 15,870 Other liabilities 26,760 30,122 1,043,471 173,657 (557,491 ) 716,519 Total liabilities 32,075 3,749,272 1,417,019 753,881 (923,061 ) 5,029,186 Total Sinclair Broadcast Group equity (deficit) 476,779 465,294 3,433,293 (88,965 ) (3,809,622 ) 476,779 Noncontrolling interests in consolidated subsidiaries — — — (29,652 ) 4,134 (25,518 ) Total liabilities and equity (deficit) $ 508,854 $ 4,214,566 $ 4,850,312 $ 635,264 $ (4,728,549 ) $ 5,480,447 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 19,225 (11,733 ) 124,980 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 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 65,988 555,877 134,454 128,247 (670,832 ) 213,734 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 $ 26,802 $ (13,680 ) $ 260,848 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 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 SEPTEMBER 30, 2015 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ — $ 515,097 $ 53,845 $ (20,538 ) $ 548,404 Program and production — — 185,371 19,548 (18,470 ) 186,449 Selling, general and administrative 930 14,386 102,730 3,392 (33 ) 121,405 Depreciation, amortization and other operating expenses 266 1,040 105,681 35,487 (1,530 ) 140,944 Total operating expenses 1,196 15,426 393,782 58,427 (20,033 ) 448,798 Operating (loss) income (1,196 ) (15,426 ) 121,315 (4,582 ) (505 ) 99,606 Equity in earnings of consolidated subsidiaries 43,480 88,687 100 — (132,267 ) — Interest expense (93 ) (45,784 ) (1,140 ) (7,721 ) 6,172 (48,566 ) Other income (expense) 957 (407 ) 3 (349 ) — 204 Total other income (expense) 44,344 42,496 (1,037 ) (8,070 ) (126,095 ) (48,362 ) Income tax benefit (provision) 107 20,235 (30,126 ) 2,574 — (7,210 ) Net income (loss) 43,255 47,305 90,152 (10,078 ) (126,600 ) 44,034 Net income attributable to the noncontrolling interests — — — (799 ) 20 (779 ) Net income (loss) attributable to Sinclair Broadcast Group $ 43,255 $ 47,305 $ 90,152 $ (10,877 ) $ (126,580 ) $ 43,255 Comprehensive income (loss) $ 44,044 $ 47,315 $ 90,152 $ (10,078 ) $ (127,389 ) $ 44,044 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2014 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ — $ 466,786 $ 47,747 $ (19,577 ) $ 494,956 Program and production — 84 149,488 19,095 (18,404 ) 150,263 Selling, general and administrative 1,129 13,474 94,829 3,589 (500 ) 112,521 Depreciation, amortization and other operating expenses 267 1,187 103,969 25,393 (307 ) 130,509 Total operating expenses 1,396 14,745 348,286 48,077 (19,211 ) 393,293 Operating (loss) income (1,396 ) (14,745 ) 118,500 (330 ) (366 ) 101,663 Equity in earnings of consolidated subsidiaries 47,744 84,122 — — (131,866 ) — Interest expense (138 ) (44,986 ) (1,209 ) (7,119 ) 5,502 (47,950 ) Other income (expense) 2,449 (100 ) 5 248 (23 ) 2,579 Total other income (expense) 50,055 39,036 (1,204 ) (6,871 ) (126,387 ) (45,371 ) Income tax benefit (provision) (318 ) 21,961 (31,678 ) 2,511 — (7,524 ) Net income (loss) 48,341 46,252 85,618 (4,690 ) (126,753 ) 48,768 Net income attributable to the noncontrolling interests — — — (447 ) 20 (427 ) Net income (loss) attributable to Sinclair Broadcast Group $ 48,341 $ 46,252 $ 85,618 $ (5,137 ) $ (126,733 ) $ 48,341 Comprehensive income (loss) $ 48,490 $ 46,293 $ 85,618 $ (5,456 ) $ (126,455 ) $ 48,490 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2015 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ — $ 1,514,173 $ 153,757 $ (60,584 ) $ 1,607,346 Program and production — — 535,098 59,947 (56,493 ) 538,552 Selling, general and administrative 3,432 40,598 302,656 9,715 (138 ) 356,263 Depreciation, amortization and other operating expenses 799 2,624 317,240 95,873 (2,498 ) 414,038 Total operating expenses 4,231 43,222 1,154,994 165,535 (59,129 ) 1,308,853 Operating (loss) income (4,231 ) (43,222 ) 359,179 (11,778 ) (1,455 ) 298,493 Equity in earnings of consolidated subsidiaries 114,176 238,635 — — (352,811 ) — Interest expense (301 ) (134,626 ) (3,481 ) (21,898 ) 17,428 (142,878 ) Other income (expense) 3,250 (116 ) 269 3,222 — 6,625 Total other income (expense) 117,125 103,893 (3,212 ) (18,676 ) (335,383 ) (136,253 ) Income tax benefit (provision) 430 60,435 (113,403 ) 5,567 — (46,971 ) Net income (loss) 113,324 121,106 242,564 (24,887 ) (336,838 ) 115,269 Net income attributable to the noncontrolling interests — — — (1,999 ) 54 (1,945 ) Net income (loss) attributable to Sinclair Broadcast Group $ 113,324 $ 121,106 $ 242,564 $ (26,886 ) $ (336,784 ) $ 113,324 Comprehensive income (loss) $ 115,447 $ 121,132 $ 242,713 $ (24,885 ) $ (338,960 ) $ 115,447 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2014 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ — $ 1,287,200 $ 136,701 $ (61,161 ) $ 1,362,740 Program and production — 274 409,661 58,998 (57,328 ) 411,605 Selling, general and administrative 3,169 42,019 255,655 9,500 (1,647 ) 308,696 Depreciation, amortization and other operating expenses 801 3,432 284,248 69,358 (1,102 ) 356,737 Total operating expenses 3,970 45,725 949,564 137,856 (60,077 ) 1,077,038 Operating (loss) income (3,970 ) (45,725 ) 337,636 (1,155 ) (1,084 ) 285,702 Equity in earnings of consolidated subsidiaries 117,093 221,774 — — (338,867 ) — Interest expense (446 ) (118,816 ) (3,675 ) (20,646 ) 15,974 (127,609 ) Other income (expense) 4,036 282 563 533 (63 ) 5,351 Total other income (expense) 120,683 103,240 (3,112 ) (20,113 ) (322,956 ) (122,258 ) Income tax benefit (provision) 121 58,437 (108,411 ) 4,435 — (45,418 ) Net income (loss) 116,834 115,952 226,113 (16,833 ) (324,040 ) 118,026 Net income attributable to the noncontrolling interests — — — (1,245 ) 53 (1,192 ) Net income (loss) attributable to Sinclair Broadcast Group $ 116,834 $ 115,952 $ 226,113 $ (18,078 ) $ (323,987 ) $ 116,834 Comprehensive income (loss) $ 118,432 $ 116,073 $ 226,113 $ (17,793 ) $ (324,393 ) $ 118,432 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2015 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair NET CASH FLOWS (USED IN) FROM OPERATING ACTIVITIES $ (8,709 ) $ (66,929 ) $ 390,101 $ (21,156 ) $ 18,181 $ 311,488 CASH FLOWS (USED IN) FROM INVESTING ACTIVITIES: Acquisition of property and equipment — (7,687 ) (64,693 ) (1,603 ) 1,507 (72,476 ) Payments for acquisition of television stations — — (15,514 ) — — (15,514 ) Purchase of alarm monitoring contracts — — — (31,340 ) — (31,340 ) Proceeds from sale of broadcast assets — — 23,650 — — 23,650 Investments in equity and cost method investees — (7,486 ) (27 ) (35,555 ) — (43,068 ) Other, net 3,776 539 530 6,370 — 11,215 Net cash flows (used in) from investing activities 3,776 (14,634 ) (56,054 ) (62,128 ) 1,507 (127,533 ) CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: Proceeds from notes payable, commercial bank financing and capital leases — 349,559 — 29,922 — 379,481 Repayments of notes payable, commercial bank financing and capital leases (473 ) (370,011 ) (937 ) (3,683 ) — (375,104 ) Dividends paid on Class A and Class B Common Stock (47,104 ) — — — — (47,104 ) Payments for deferred financing cost — (3,604 ) — (243 ) — (3,847 ) Repurchase of outstanding Class A Common Stock (28,823 ) — — — — (28,823 ) Increase (decrease) in intercompany payables 82,410 200,108 (335,447 ) 72,757 (19,828 ) — Noncontrolling interests distributions — — — (6,655 ) — (6,655 ) Other, net (1,077 ) 113 847 (219 ) 140 (196 ) Net cash flows (used in) from financing activities 4,933 176,165 (335,537 ) 91,879 (19,688 ) (82,248 ) NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS — 94,602 (1,490 ) 8,595 — 101,707 CASH AND CASH EQUIVALENTS, beginning of period — 3,394 1,749 12,539 — 17,682 CASH AND CASH EQUIVALENTS, end of period $ — $ 97,996 $ 259 $ 21,134 $ — $ 119,389 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2014 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair NET CASH FLOWS (USED IN) FROM OPERATING ACTIVITIES $ (27,282 ) $ (77,257 ) $ 426,702 $ 22,125 $ 14,109 $ 358,397 CASH FLOWS (USED IN) FROM INVESTING ACTIVITIES: Acquisition of property and equipment — (8,482 ) (47,961 ) (1,708 ) — (58,151 ) Payments for acquisition of television stations — — (1,071,428 ) — — (1,071,428 ) Purchase of alarm monitoring contracts — — — (15,647 ) — (15,647 ) Proceeds from sale of broadcast assets — — 83,200 — — 83,200 Decrease in restricted cash — (9,600 ) (82,983 ) — — (92,583 ) Investments in equity and cost method investees — — — (7,958 ) — (7,958 ) 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 — 5,000 936 — 6,936 Net cash flows (used in) from investing activities 1,000 (1,040 ) (1,114,172 ) (32,650 ) — (1,146,862 ) CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: Proceeds from notes payable, commercial bank financing and capital leases — 1,040,796 — 20,694 — 1,061,490 Repayments of notes payable, commercial bank financing and capital leases (408 ) (280,121 ) (743 ) (5,145 ) — (286,417 ) Dividends paid on Class A and Class B Common Stock (45,322 ) — — — — (45,322 ) Repurchase of outstanding Class A Common Stock (108,438 ) — — — — (108,438 ) Increase (decrease) in intercompany payables 178,331 (821,116 ) 663,350 (6,456 ) (14,109 ) — Other, net 2,119 (15,010 ) (784 ) 73 — (13,602 ) Net cash flows (used in) from financing activities 26,282 (75,451 ) 661,823 9,166 (14,109 ) 607,711 NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS — (153,748 ) (25,647 ) (1,359 ) — (180,754 ) CASH AND CASH EQUIVALENTS, beginning of period — 237,974 28,594 13,536 — 280,104 CASH AND CASH EQUIVALENTS, end of period $ — $ 84,226 $ 2,947 $ 12,177 $ — $ 99,350 |