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 June 30, 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 June 30, 2016 , our consolidated total debt, net of deferred financing costs and debt discounts, of $4,178.8 million included $4,047.2 million related to STG and its subsidiaries of which SBG guaranteed $3,996.7 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, 2016 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Cash $ — $ 72,237 $ 6,799 $ 24,691 $ — $ 103,727 Accounts receivable — — 456,880 34,251 (1,247 ) 489,884 Other current assets 219 6,292 62,550 18,106 (2,759 ) 84,408 Total current assets 219 78,529 526,229 77,048 (4,006 ) 678,019 Property and equipment, net 2,352 19,376 572,156 142,792 (8,870 ) 727,806 Investment in consolidated subsidiaries 543,948 3,772,032 4,179 — (4,320,159 ) — Goodwill — — 2,013,103 4,279 — 2,017,382 Indefinite-lived intangible assets — — 142,016 15,709 — 157,725 Definite-lived intangible assets — — 1,812,739 224,729 (61,682 ) 1,975,786 Other long-term assets 50,901 742,864 104,553 150,306 (825,665 ) 222,959 Total assets $ 597,420 $ 4,612,801 $ 5,174,975 $ 614,863 $ (5,220,382 ) $ 5,779,677 Accounts payable and accrued liabilities $ 100 $ 50,101 $ 196,045 $ 29,053 $ (3,373 ) $ 271,926 Current portion of long-term debt — 59,938 1,751 113,355 — 175,044 Current portion of affiliate long-term debt 1,752 — 1,532 2,137 (1,920 ) 3,501 Other current liabilities — — 72,960 8,309 — 81,269 Total current liabilities 1,852 110,039 272,288 152,854 (5,293 ) 531,740 Long-term debt — 3,912,120 31,977 40,165 — 3,984,262 Affiliate long-term debt 948 — 13,364 378,060 (376,419 ) 15,953 Other liabilities 24,108 30,953 1,101,937 174,008 (626,178 ) 704,828 Total liabilities 26,908 4,053,112 1,419,566 745,087 (1,007,890 ) 5,236,783 Total Sinclair Broadcast Group equity (deficit) 570,512 559,689 3,755,409 (98,249 ) (4,216,849 ) 570,512 Noncontrolling interests in consolidated subsidiaries — — — (31,975 ) 4,357 (27,618 ) Total liabilities and equity (deficit) $ 597,420 $ 4,612,801 $ 5,174,975 $ 614,863 $ (5,220,382 ) $ 5,779,677 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 JUNE 30, 2016 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ — $ 627,517 $ 62,037 $ (23,020 ) $ 666,534 Media production expenses — — 235,138 30,440 (21,958 ) 243,620 Selling, general and administrative 1,001 14,121 125,331 2,326 (12 ) 142,767 Depreciation, amortization and other operating expenses 266 1,219 116,970 33,134 (516 ) 151,073 Total operating expenses 1,267 15,340 477,439 65,900 (22,486 ) 537,460 Operating (loss) income (1,267 ) (15,340 ) 150,078 (3,863 ) (534 ) 129,074 Equity in earnings of consolidated subsidiaries 49,136 100,678 69 — (149,883 ) — Interest expense (41 ) (50,908 ) (1,098 ) (8,107 ) 6,238 (53,916 ) Other income (expense) 1,087 148 622 190 — 2,047 Total other income (expense) 50,182 49,918 (407 ) (7,917 ) (143,645 ) (51,869 ) Income tax benefit (provision) 504 18,034 (47,722 ) 2,579 — (26,605 ) Net income (loss) 49,419 52,612 101,949 (9,201 ) (144,179 ) 50,600 Net income attributable to the noncontrolling interests — — — (1,262 ) 81 (1,181 ) Net income (loss) attributable to Sinclair Broadcast Group $ 49,419 $ 52,612 $ 101,949 $ (10,463 ) $ (144,098 ) $ 49,419 Comprehensive income (loss) $ 49,419 $ 52,612 $ 101,949 $ (9,201 ) $ (144,179 ) $ 50,600 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 Media production expenses — — 180,033 21,272 (19,495 ) 181,810 Selling, general and administrative 1,457 11,429 100,579 4,136 (193 ) 117,408 Depreciation, amortization and other operating expenses 266 809 109,201 30,960 (627 ) 140,609 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 SIX MONTHS ENDED JUNE 30, 2016 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ — $ 1,172,629 $ 114,287 $ (41,493 ) $ 1,245,423 Program and production — — 444,864 54,821 (40,188 ) 459,497 Selling, general and administrative 2,003 36,219 236,442 4,487 (34 ) 279,117 Depreciation, amortization and other operating expenses 532 2,410 225,445 63,990 (981 ) 291,396 Total operating expenses 2,535 38,629 906,751 123,298 (41,203 ) 1,030,010 Operating (loss) income (2,535 ) (38,629 ) 265,878 (9,011 ) (290 ) 215,413 Equity in earnings of consolidated subsidiaries 73,424 175,533 119 — (249,076 ) — Interest expense (136 ) (97,271 ) (2,299 ) (16,003 ) 12,378 (103,331 ) Other income (expense) 2,230 267 609 (174 ) — 2,932 Total other income (expense) 75,518 78,529 (1,571 ) (16,177 ) (236,698 ) (100,399 ) Income tax benefit (provision) 576 41,137 (85,902 ) 5,404 — (38,785 ) Net income (loss) 73,559 81,037 178,405 (19,784 ) (236,988 ) 76,229 Net income attributable to the noncontrolling interests — — — (2,161 ) (509 ) (2,670 ) Net income (loss) attributable to Sinclair Broadcast Group $ 73,559 $ 81,037 $ 178,405 $ (21,945 ) $ (237,497 ) $ 73,559 Comprehensive income (loss) $ 73,559 $ 81,037 $ 178,405 $ (19,784 ) $ (236,988 ) $ 76,229 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 41,677 (38,023 ) 353,381 Selling, general and administrative 2,501 26,212 199,927 7,152 (105 ) 235,687 Depreciation, amortization and other operating expenses 533 1,584 211,560 58,278 (968 ) 270,987 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 CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2016 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair NET CASH FLOWS FROM(USED IN) OPERATING ACTIVITIES $ 2,296 $ (81,821 ) $ 282,530 $ (8,483 ) $ 15,136 $ 209,658 CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: Acquisition of property and equipment — (1,871 ) (45,155 ) (3,206 ) 446 (49,786 ) Acquisition of businesses, net of cash acquired — — (412,729 ) (10,375 ) — (423,104 ) Purchase of alarm monitoring contracts — — — (21,616 ) — (21,616 ) Investments in equity and cost method investees — (10,827 ) — (11,016 ) — (21,843 ) Loans to affiliates — (19,500 ) — — — (19,500 ) Other, net 1,197 3,725 58 2,419 — 7,399 Net cash flows from (used in) investing activities 1,197 (28,473 ) (457,826 ) (43,794 ) 446 (528,450 ) CASH FLOWS (USED IN) FROM FINANCING ACTIVITIES: Proceeds from notes payable, commercial bank financing and capital leases — 595,000 — 12,555 — 607,555 Repayments of notes payable, commercial bank financing and capital leases — (272,672 ) (719 ) (6,184 ) — (279,575 ) Dividends paid on Class A and Class B Common Stock (32,781 ) — — — — (32,781 ) Repurchase of outstanding Class A Common Stock (11,247 ) — — — — (11,247 ) Increase (decrease) in intercompany payables 42,586 (249,887 ) 181,829 41,172 (15,700 ) — Other, net (2,051 ) (5,681 ) 750 (4,541 ) 118 (11,405 ) Net cash flows (used in) from financing activities (3,493 ) 66,760 181,860 43,002 (15,582 ) 272,547 NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS — (43,534 ) 6,564 (9,275 ) — (46,245 ) CASH AND CASH EQUIVALENTS, beginning of period — 115,771 235 33,966 — 149,972 CASH AND CASH EQUIVALENTS, end of period $ — $ 72,237 $ 6,799 $ 24,691 $ — $ 103,727 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 $ (22,433 ) $ 7,397 $ 180,247 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 ) Investments in equity and cost method investees — (4,401 ) (33 ) (33,375 ) — (37,809 ) Other, net 3,486 (961 ) 4,788 4,338 — 11,651 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 (4,821 ) — (8,563 ) Net cash flows (used in) from financing activities (3,344 ) 127,557 (230,323 ) 70,812 (8,159 ) (43,457 ) 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 |