CONDENSED CONSOLIDATING FINANCIAL STATEMENTS: | CONDENSED CONSOLIDATED 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 December 31, 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 December 31, 2015 , our consolidated total debt of $3,854.4 million included $3,730.0 million of debt related to STG and its subsidiaries of which SBG guaranteed $3,678.2 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 comprehensive income, 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 CONSOLIDATED BALANCE SHEET AS OF DECEMBER 31, 2015 (In thousands) Sinclair Broadcast Group, Inc. Sinclair Television Group, Inc. Guarantor Subsidiaries and KDSM, LLC Non- Guarantor Subsidiaries Eliminations Sinclair Consolidated Cash and cash equivalents $ — $ 115,771 $ 235 $ 33,966 $ — $ 149,972 Accounts and other receivables — 1,775 390,142 33,949 (1,258 ) 424,608 Other current assets 3,648 5,172 99,118 23,278 (4,033 ) 127,183 Total current assets 3,648 122,718 489,495 91,193 (5,291 ) 701,763 Property and equipment, net 2,884 20,336 559,042 143,667 (8,792 ) 717,137 Investment in consolidated subsidiaries 497,262 3,430,434 4,179 — (3,931,875 ) — Other long-term assets 52,128 673,915 110,507 140,910 (779,173 ) 198,287 Goodwill — — 1,926,814 4,279 — 1,931,093 Broadcast licenses — — 114,841 17,624 — 132,465 Definite-lived intangible assets — — 1,602,454 206,975 (57,859 ) 1,751,570 Total assets $ 555,922 $ 4,247,403 $ 4,807,332 $ 604,648 $ (4,782,990 ) $ 5,432,315 Accounts payable and accrued liabilities $ 104 $ 49,428 $ 179,156 $ 27,462 $ (4,837 ) $ 251,313 Current portion of long-term debt — 57,640 1,611 106,358 (1,425 ) 164,184 Current portion of affiliate long-term debt 1,651 — 1,311 456 (252 ) 3,166 Other current liabilities — — 103,627 12,713 — 116,340 Total current liabilities 1,755 107,068 285,705 146,989 (6,514 ) 535,003 Long-term debt — 3,594,218 32,743 42,199 — 3,669,160 Affiliate long-term debt 1,857 — 14,240 366,042 (364,289 ) 17,850 Other liabilities 26,500 28,866 1,060,211 171,102 (576,055 ) 710,624 Total liabilities 30,112 3,730,152 1,392,899 726,332 (946,858 ) 4,932,637 Total Sinclair Broadcast Group equity 525,810 517,251 3,414,433 (91,703 ) (3,839,981 ) 525,810 Noncontrolling interests in consolidated subsidiaries — — — (29,981 ) 3,849 (26,132 ) Total liabilities and equity $ 555,922 $ 4,247,403 $ 4,807,332 $ 604,648 $ (4,782,990 ) $ 5,432,315 CONDENSED CONSOLIDATED BALANCE SHEET AS OF DECEMBER 31, 2014 (In thousands) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Cash and cash equivalents $ — $ 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 ) — Other long-term assets 65,988 555,877 134,454 128,247 (670,832 ) 213,734 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 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 — — 100,979 9,749 110,728 Total current liabilities 2,534 89,036 304,565 105,909 (14,727 ) 487,317 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 36,979 28,856 1,010,101 169,935 (499,334 ) 746,537 Total liabilities 43,021 3,756,178 1,361,806 677,943 (833,963 ) 5,004,985 Total Sinclair Broadcast Group equity 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 $ 470,903 $ 4,175,022 $ 4,948,078 $ 556,584 $ (4,740,259 ) $ 5,410,328 CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE YEAR ENDED DECEMBER 31, 2015 (In thousands) Sinclair Broadcast Group, Inc. Sinclair Television Group, Inc. Guarantor Subsidiaries and KDSM, LLC Non- Guarantor Subsidiaries Eliminations Sinclair Consolidated Net revenue $ — $ — $ 2,076,851 $ 221,633 $ (79,348 ) $ 2,219,136 Media production expenses — — 725,037 82,450 (74,288 ) 733,199 Selling, general and administrative 4,441 58,543 418,885 14,272 (167 ) 495,974 Depreciation, amortization and other operating expenses 1,065 3,779 433,690 131,373 (2,680 ) 567,227 Total operating expenses 5,506 62,322 1,577,612 228,095 (77,135 ) 1,796,400 Operating (loss) income (5,506 ) (62,322 ) 499,239 (6,462 ) (2,213 ) 422,736 Equity in earnings of consolidated subsidiaries 170,104 343,183 195 — (513,482 ) — Interest expense (382 ) (180,166 ) (4,658 ) (30,022 ) 23,781 (191,447 ) Other income (expense) 4,765 (151 ) 269 (2,379 ) — 2,504 Total other income (expense) 174,487 162,866 (4,194 ) (32,401 ) (489,701 ) (188,943 ) Income tax benefit (provision) 2,543 81,626 (146,331 ) 4,468 — (57,694 ) Net income (loss) 171,524 182,170 348,714 (34,395 ) (491,914 ) 176,099 Net income attributable to the noncontrolling interests — — — (4,914 ) 339 (4,575 ) Net income (loss) attributable to Sinclair Broadcast Group $ 171,524 $ 182,170 $ 348,714 $ (39,309 ) $ (491,575 ) $ 171,524 Comprehensive income (loss) $ 181,720 $ 187,791 $ 351,760 $ (39,309 ) $ (500,242 ) $ 181,720 CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE YEAR ENDED DECEMBER 31, 2014 (In thousands) Sinclair Broadcast Group, Inc. Sinclair Television Group, Inc. Guarantor Subsidiaries and KDSM, LLC Non- Guarantor Subsidiaries Eliminations Sinclair Consolidated Net revenue $ — $ — $ 1,870,408 $ 192,616 $ (86,466 ) $ 1,976,558 Media production expenses — 76 573,725 86,266 (81,380 ) 578,687 Selling, general and administrative 4,320 57,799 359,880 14,795 (2,079 ) 434,715 Depreciation, amortization and other operating expenses 1,068 5,425 367,514 96,265 (1,767 ) 468,505 Total operating expenses 5,388 63,300 1,301,119 197,326 (85,226 ) 1,481,907 Operating (loss) income (5,388 ) (63,300 ) 569,289 (4,710 ) (1,240 ) 494,651 Equity in earnings of consolidated subsidiaries 211,782 373,228 (201 ) — (584,809 ) — Interest expense (573 ) (163,347 ) (4,869 ) (27,364 ) 21,291 (174,862 ) Other income (expense) 4,377 (14,651 ) 998 2,024 10 (7,242 ) Total other income (expense) 215,586 195,230 (4,072 ) (25,340 ) (563,508 ) (182,104 ) Income tax benefit (provision) 2,081 83,897 (185,193 ) 1,783 — (97,432 ) Net income (loss) 212,279 215,827 380,024 (28,267 ) (564,748 ) 215,115 Net income attributable to the noncontrolling interests — — — (2,836 ) — (2,836 ) Net income (loss) attributable to Sinclair Broadcast Group $ 212,279 $ 215,827 $ 380,024 $ (31,103 ) $ (564,748 ) $ 212,279 Comprehensive income (loss) $ 211,759 $ 213,284 $ 378,926 $ (27,982 ) $ (564,228 ) $ 211,759 CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE YEAR ENDED DECEMBER 31, 2013 (In thousands) Sinclair Broadcast Group, Inc. Sinclair Television Group, Inc. Guarantor Subsidiaries and KDSM, LLC Non- Guarantor Subsidiaries Eliminations Sinclair Consolidated Net revenue $ — $ — $ 1,296,736 $ 123,017 $ (56,622 ) $ 1,363,131 Media production expenses 15 357 391,410 52,492 (57,628 ) 386,646 Selling, general and administrative 3,733 48,363 241,548 10,694 82 304,420 Depreciation, amortization and other operating expenses 1,307 3,105 275,889 68,215 (471 ) 348,045 Total operating expenses 5,055 51,825 908,847 131,401 (58,017 ) 1,039,111 Operating (loss) income (5,055 ) (51,825 ) 387,889 (8,384 ) 1,395 324,020 Equity in earnings of consolidated subsidiaries 97,138 309,388 1,009 — (407,535 ) — Interest expense (1,083 ) (152,174 ) (4,965 ) (25,624 ) 20,909 (162,937 ) Other income (expense) 4,633 (59,033 ) 245 5,361 (6,781 ) (55,575 ) Total other income (expense) 100,688 98,181 (3,711 ) (20,263 ) (393,407 ) (218,512 ) Income tax benefit (provision) (22,165 ) 47,645 (73,266 ) 2,637 3,900 (41,249 ) Income from discontinued operations, net of tax — 11,063 495 — — 11,558 Net income (loss) 73,468 105,064 311,407 (26,010 ) (388,112 ) 75,817 Net income attributable to the noncontrolling interests — — — (2,349 ) — (2,349 ) Net income (loss) attributable to Sinclair Broadcast Group $ 73,468 $ 105,064 $ 311,407 $ (28,359 ) $ (388,112 ) $ 73,468 Comprehensive income (loss) $ 78,257 $ 107,243 $ 311,407 $ (28,098 ) $ (390,552 ) $ 78,257 CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE YEAR ENDED DECEMBER 31, 2015 (In thousands) Sinclair Sinclair Guarantor Non- Eliminations Sinclair NET CASH FLOWS (USED IN) FROM OPERATING ACTIVITIES $ (3,759 ) $ (133,595 ) $ 530,768 $ (16,864 ) $ 24,145 400,695 CASH FLOWS (USED IN) FROM INVESTING ACTIVITIES: Acquisition of property and equipment — (6,605 ) (84,079 ) (2,586 ) 1,849 (91,421 ) Payments for acquisition of television stations — — (17,011 ) — — (17,011 ) Purchase of alarm monitoring contracts — — — (39,185 ) — (39,185 ) Proceeds from sale of broadcast assets — — 23,650 — — 23,650 Investments in equity and cost method investees — (8,998 ) (27 ) (35,690 ) — (44,715 ) Other, net 4,598 (5,447 ) 575 17,645 — 17,371 Net cash flows (used in) from investing activities 4,598 (21,050 ) (76,892 ) (59,816 ) 1,849 (151,311 ) CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: Proceeds from notes payable, commercial bank financing and capital leases — 349,562 — 33,325 — 382,887 Repayments of notes payable, commercial bank financing and capital leases (528 ) (382,691 ) (1,286 ) (10,642 ) — (395,147 ) Dividends paid on Class A and Class B Common Stock (62,733 ) — — — — (62,733 ) Repurchase of outstanding Class A Common Stock (28,823 ) — — — — (28,823 ) Payments for deferred financing cost — (3,604 ) — (243 ) — (3,847 ) Noncontrolling interests distributions — — — (9,918 ) — (9,918 ) Increase (decrease) in intercompany payables 89,319 303,755 (452,897 ) 85,953 (26,130 ) — Other, net 1,926 — (1,207 ) (368 ) 136 487 Net cash flows (used in) from financing activities (839 ) 267,022 (455,390 ) 98,107 (25,994 ) (117,094 ) NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS — 112,377 (1,514 ) 21,427 — 132,290 CASH AND CASH EQUIVALENTS, beginning of period — 3,394 1,749 12,539 — 17,682 CASH AND CASH EQUIVALENTS, end of period $ — $ 115,771 $ 235 $ 33,966 $ — $ 149,972 CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE YEAR ENDED DECEMBER 31, 2014 (In thousands) Sinclair Sinclair Guarantor Non- Eliminations Sinclair NET CASH FLOWS (USED IN) FROM OPERATING ACTIVITIES $ (26,528 ) $ (147,940 ) $ 628,103 $ (35,694 ) $ 12,513 $ 430,454 CASH FLOWS (USED IN) FROM INVESTING ACTIVITIES: Acquisition of property and equipment — (8,864 ) (71,152 ) (2,722 ) 1,280 (81,458 ) Payments for acquisition of television stations — — (1,485,039 ) — — (1,485,039 ) Purchase of alarm monitoring contracts — — — (27,701 ) — (27,701 ) Proceeds from sale of broadcast assets — — 176,675 — — 176,675 Decrease in restricted cash — 11,525 91 — — 11,616 Investments in equity and cost method investees — — — (8,104 ) — (8,104 ) Proceeds from insurance settlement — 17,042 — — — 17,042 Other, net 1,000 — 392 (1,779 ) — (387 ) Net cash flows (used in) from investing activities 1,000 19,703 (1,379,033 ) (40,306 ) 1,280 (1,397,356 ) CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: Proceeds from notes payable, commercial bank financing and capital leases — 1,466,500 507 33,713 — 1,500,720 Repayments of notes payable, commercial bank financing and capital leases (556 ) (574,584 ) (1,028 ) (6,596 ) — (582,764 ) Dividends paid on Class A and Class B Common Stock (61,103 ) — — — — (61,103 ) Repurchase of outstanding Class A Common Stock (133,157 ) — — — — (133,157 ) Payments for deferred financing costs — (16,590 ) — — — (16,590 ) Noncontrolling interest distributions — — — (8,184 ) — (8,184 ) Increase (decrease) in intercompany payables 218,081 (981,669 ) 725,678 51,703 (13,793 ) — Other, net 2,263 — (1,072 ) 4,367 — 5,558 Net cash flows (used in) from financing activities 25,528 (106,343 ) 724,085 75,003 (13,793 ) 704,480 NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS — (234,580 ) (26,845 ) (997 ) — (262,422 ) CASH AND CASH EQUIVALENTS, beginning of period — 237,974 28,594 13,536 — 280,104 CASH AND CASH EQUIVALENTS, end of period $ — $ 3,394 $ 1,749 $ 12,539 $ — $ 17,682 CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE YEAR ENDED DECEMBER 31, 2013 (In thousands) Sinclair Sinclair Guarantor Non- Eliminations Sinclair NET CASH FLOWS (USED IN) FROM OPERATING ACTIVITIES $ (37,107 ) $ (264,925 ) $ 444,680 $ (40,414 ) $ 58,343 $ 160,577 CASH FLOWS (USED IN) FROM INVESTING ACTIVITIES: Acquisition of property and equipment — (2,700 ) (35,659 ) (5,029 ) — (43,388 ) Payments for acquisition of television stations — — (998,664 ) (50,480 ) 43,000 (1,006,144 ) Purchase of alarm monitoring contracts — — — (23,721 ) — (23,721 ) Proceeds from sale of broadcast assets — — 71,738 21,000 (43,000 ) 49,738 Decrease in restricted cash — (11,522 ) — — — (11,522 ) Investments in equity and cost method investees — — — (10,767 ) — (10,767 ) Other, net 1,648 — 50 3,773 (10,908 ) (5,437 ) Net cash flows (used in) from investing activities 1,648 (14,222 ) (962,535 ) (65,224 ) (10,908 ) (1,051,241 ) CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: Proceeds from notes payable, commercial bank financing and capital leases — 2,189,753 — 88,540 — 2,278,293 Repayments of notes payable, commercial bank financing and capital leases (482 ) (1,473,898 ) (1,069 ) (34,311 ) — (1,509,760 ) Proceeds from the sale of Class A Common Stock 472,913 — — — — 472,913 Dividends paid on Class A and Class B Common Stock (56,767 ) — — — — (56,767 ) Payments for deferred financing costs — (27,724 ) — — — (27,724 ) Noncontrolling interest distributions — — — (10,256 ) — (10,256 ) Increase (decrease) in intercompany payables (371,331 ) (178,240 ) 548,139 59,765 (58,333 ) — Other, net (8,874 ) — (820 ) — 10,898 1,204 Net cash flows (used in) from financing activities 35,459 509,891 546,250 103,738 (47,435 ) 1,147,903 NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS — 230,744 28,395 (1,900 ) — 257,239 CASH AND CASH EQUIVALENTS, beginning of period — 7,230 199 15,436 — 22,865 CASH AND CASH EQUIVALENTS, end of period $ — $ 237,974 $ 28,594 $ 13,536 $ — $ 280,104 |