CONDENSED CONSOLIDATED 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, 6.375% Notes, and 5.875% Notes. Our Class A Common Stock and Class B Common Stock as of March 31, 2016 , 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, 6.375% Notes, and 5.875% Notes. As of March 31, 2016 , our consolidated total debt, net of deferred financing costs and debt discounts, of $4,187.1 million included $4,061.6 million related to STG and its subsidiaries of which SBG guaranteed $4,010.6 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 MARCH 31, 2016 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Cash $ — $ 105,318 $ 10,053 $ 26,153 $ — $ 141,524 Accounts receivable 18 — 391,581 26,719 (1,258 ) 417,060 Other current assets 1,787 6,831 97,006 20,871 (2,547 ) 123,948 Total current assets 1,805 112,149 498,640 73,743 (3,805 ) 682,532 Property and equipment, net 2,618 20,224 566,467 143,272 (8,819 ) 723,762 Investment in consolidated subsidiaries 521,328 3,774,538 4,179 — (4,300,045 ) — Goodwill — — 2,077,657 4,279 — 2,081,936 Indefinite-lived intangible assets — — 151,366 15,709 — 167,075 Definite-lived intangible assets — — 1,709,430 214,842 (62,828 ) 1,861,444 Other long-term assets 51,166 726,459 108,028 148,980 (804,184 ) 230,449 Total assets $ 576,917 $ 4,633,370 $ 5,115,767 $ 600,825 $ (5,179,681 ) $ 5,747,198 Accounts payable and accrued liabilities $ 106 $ 73,501 $ 165,791 $ 26,053 $ (3,563 ) $ 261,888 Current portion of long-term debt — 59,938 1,728 106,722 — 168,388 Current portion of affiliate long-term debt 1,701 — 1,450 1,714 (1,503 ) 3,362 Other current liabilities — — 93,742 10,326 — 104,068 Total current liabilities 1,807 133,439 262,711 144,815 (5,066 ) 537,706 Long-term debt — 3,925,163 32,263 41,248 — 3,998,674 Affiliate long-term debt 1,272 — 13,712 372,008 (370,310 ) 16,682 Other liabilities 26,790 30,020 1,049,026 174,761 (606,359 ) 674,238 Total liabilities 29,869 4,088,622 1,357,712 732,832 (981,735 ) 5,227,300 Total Sinclair Broadcast Group equity (deficit) 547,048 544,748 3,758,055 (100,419 ) (4,202,384 ) 547,048 Noncontrolling interests in consolidated subsidiaries — — — (31,588 ) 4,438 (27,150 ) Total liabilities and equity (deficit) $ 576,917 $ 4,633,370 $ 5,115,767 $ 600,825 $ (5,179,681 ) $ 5,747,198 CONDENSED CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2015 (in thousands) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Cash $ — $ 115,771 $ 235 $ 33,966 $ — $ 149,972 Accounts receivable — 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 ) — Goodwill — — 1,926,814 4,279 — 1,931,093 Indefinite-lived intangible assets — — 114,841 17,624 — 132,465 Definite-lived intangible assets — — 1,602,454 206,975 (57,859 ) 1,751,570 Other long-term assets 52,128 673,915 110,507 140,910 (779,173 ) 198,287 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 (deficit) 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 (deficit) $ 555,922 $ 4,247,403 $ 4,807,332 $ 604,648 $ (4,782,990 ) $ 5,432,315 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE THREE MONTHS ENDED MARCH 31, 2016 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ — $ 545,113 $ 52,250 $ (18,474 ) $ 578,889 Media production expenses — — 209,725 24,381 (18,229 ) 215,877 Selling, general and administrative 1,002 22,099 111,107 2,162 (20 ) 136,350 Depreciation, amortization and other operating expenses 266 1,190 108,478 30,855 (466 ) 140,323 Total operating expenses 1,268 23,289 429,310 57,398 (18,715 ) 492,550 Operating (loss) income (1,268 ) (23,289 ) 115,803 (5,148 ) 241 86,339 Equity in earnings of consolidated subsidiaries 24,287 74,855 50 — (99,192 ) — Interest expense (94 ) (46,363 ) (1,202 ) (7,897 ) 6,141 (49,415 ) Other income (expense) 1,142 118 (11 ) (364 ) — 885 Total other income (expense) 25,335 28,610 (1,163 ) (8,261 ) (93,051 ) (48,530 ) Income tax benefit (provision) 73 23,103 (38,180 ) 2,824 — (12,180 ) Net income (loss) 24,140 28,424 76,460 (10,585 ) (92,810 ) 25,629 Net income attributable to the noncontrolling interests — — — (899 ) (590 ) (1,489 ) Net income (loss) attributable to Sinclair Broadcast Group $ 24,140 $ 28,424 $ 76,460 $ (11,484 ) $ (93,400 ) $ 24,140 Comprehensive income (loss) $ 24,140 $ 28,424 $ 76,460 $ (10,585 ) $ (92,810 ) $ 25,629 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE THREE MONTHS ENDED MARCH 31, 2015 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ — $ 476,670 $ 47,004 $ (18,899 ) $ 504,775 Media production expenses — — 170,249 19,849 (18,527 ) 171,571 Selling, general and administrative 1,045 14,783 99,723 2,640 88 118,279 Depreciation, amortization and other operating expenses 266 775 101,428 28,250 (341 ) 130,378 Total operating expenses 1,311 15,558 371,400 50,739 (18,780 ) 420,228 Operating (loss) income (1,311 ) (15,558 ) 105,270 (3,735 ) (119 ) 84,547 Equity in earnings of consolidated subsidiaries 24,325 64,465 (50 ) — (88,740 ) — Interest expense (102 ) (43,873 ) (1,176 ) (6,706 ) 5,209 (46,648 ) Other income (expense) 1,350 (154 ) 64 2,104 — 3,364 Total other income (expense) 25,573 20,438 (1,162 ) (4,602 ) (83,531 ) (43,284 ) Income tax benefit (provision) 20 20,615 (38,377 ) 1,315 — (16,427 ) Net income (loss) 24,282 25,495 65,731 (7,022 ) (83,650 ) 24,836 Net income attributable to the noncontrolling interests — — — (554 ) — (554 ) Net income (loss) attributable to Sinclair Broadcast Group $ 24,282 $ 25,495 $ 65,731 $ (7,576 ) $ (83,650 ) $ 24,282 Comprehensive income (loss) $ 24,920 $ 25,579 $ 65,731 $ (7,576 ) $ (83,734 ) $ 24,920 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE THREE MONTHS ENDED MARCH 31, 2016 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair NET CASH FLOWS FROM(USED IN) OPERATING ACTIVITIES $ 823 $ (20,655 ) $ 145,404 $ 779 $ 7,664 $ 134,015 CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: Acquisition of property and equipment — (1,479 ) (23,239 ) (1,323 ) 190 (25,851 ) Acquisition of businesses, net of cash acquired — — (374,284 ) (10,375 ) — (384,659 ) Purchase of alarm monitoring contracts — — — (7,017 ) — (7,017 ) Investments in equity and cost method investees — (10,000 ) (47 ) (9,827 ) — (19,874 ) Loans to affiliates — (19,500 ) — — — (19,500 ) Other, net 1,197 — (210 ) 1,278 — 2,265 Net cash flows from (used in) investing activities 1,197 (30,979 ) (397,780 ) (27,264 ) 190 (454,636 ) CASH FLOWS (USED IN) FROM FINANCING ACTIVITIES: Proceeds from notes payable, commercial bank financing and capital leases — 595,000 — 3,850 — 598,850 Repayments of notes payable, commercial bank financing and capital leases — (257,682 ) (461 ) (3,087 ) — (261,230 ) Dividends paid on Class A and Class B Common Stock (15,675 ) — — — — (15,675 ) Increase (decrease) in intercompany payables 15,368 (290,337 ) 262,392 20,489 (7,912 ) — Other, net (1,713 ) (5,800 ) 263 (2,580 ) 58 (9,772 ) Net cash flows (used in) from financing activities (2,020 ) 41,181 262,194 18,672 (7,854 ) 312,173 NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS — (10,453 ) 9,818 (7,813 ) — (8,448 ) CASH AND CASH EQUIVALENTS, beginning of period — 115,771 235 33,966 — 149,972 CASH AND CASH EQUIVALENTS, end of period $ — $ 105,318 $ 10,053 $ 26,153 $ — $ 141,524 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE THREE MONTHS ENDED MARCH 31, 2015 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair NET CASH FLOWS (USED IN) FROM OPERATING ACTIVITIES $ 8,824 $ (25,325 ) $ 139,443 $ (13,488 ) $ 4,398 $ 113,852 CASH FLOWS (USED IN) FROM INVESTING ACTIVITIES: Acquisition of property and equipment — (2,912 ) (20,309 ) (635 ) 208 (23,648 ) Payments for acquisition of television stations — — (150 ) — — (150 ) Purchase of alarm monitoring contracts — — — (5,744 ) — (5,744 ) Distributions from equity and costs method investees 1,425 419 — 2,308 — 4,152 Investments in equity and cost method investees — (1,100 ) — (1,845 ) — (2,945 ) Other, net — — 422 — — 422 Net cash flows (used in) from investing activities 1,425 (3,593 ) (20,037 ) (5,916 ) 208 (27,913 ) CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: Proceeds from notes payable, commercial bank financing and capital leases — — — 7,866 — 7,866 Repayments of notes payable, commercial bank financing and capital leases (508 ) (23,514 ) 56 (1,089 ) — (25,055 ) Dividends paid on Class A and Class B Common Stock (15,715 ) — — — — (15,715 ) Repurchase of outstanding Class A Common Stock (7,803 ) — — — — (7,803 ) Increase (decrease) in intercompany payables 15,323 84,589 (120,275 ) 24,969 (4,606 ) — Other, net (1,546 ) — — (3,525 ) — (5,071 ) Net cash flows (used in) from financing activities (10,249 ) 61,075 (120,219 ) 28,221 (4,606 ) (45,778 ) NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS — 32,157 (813 ) 8,817 — 40,161 CASH AND CASH EQUIVALENTS, beginning of period — 3,394 1,749 12,539 — 17,682 CASH AND CASH EQUIVALENTS, end of period $ — $ 35,551 $ 936 $ 21,356 $ — $ 57,843 |