CONDENSED CONSOLIDATING FINANCIAL STATEMENTS | CONDENSED CONSOLIDATING FINANCIAL STATEMENTS: 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, 5.625% Notes, 6.125% Notes, 5.875% Notes, 5.125% Notes, and until they were redeemed, the 6.375% Notes. Our Class A Common Stock and Class B Common Stock as of June 30, 2017 , 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, 5.875% Notes, 6.125% Notes, and 5.125% Notes, and until they were redeemed, the 6.375% Notes. As of June 30, 2017 , our consolidated total debt, net of deferred financing costs and debt discounts, of $4,068.1 million included $4,040.9 million related to STG and its subsidiaries of which SBG guaranteed $3,993.9 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. The year-end condensed balance sheet data was derived from audited financial statements, but does not include all disclosures required by accounting principles generally accepted in the United States of America. 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, 2017 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Cash $ — $ 755,841 $ 16,256 $ 23,950 $ — $ 796,047 Accounts receivable — — 505,902 32,642 (1,258 ) 537,286 Other current assets 709 2,777 90,821 22,392 (27,590 ) 89,109 Total current assets 709 758,618 612,979 78,984 (28,848 ) 1,422,442 Property and equipment, net 1,374 21,938 561,662 132,573 (12,064 ) 705,483 Investment in consolidated subsidiaries 1,127,687 3,607,749 4,179 — (4,739,615 ) — Goodwill — — 1,998,942 3,867 — 2,002,809 Indefinite-lived intangible assets — — 144,648 15,709 — 160,357 Definite-lived intangible assets — — 1,703,697 83,341 (61,530 ) 1,725,508 Other long-term assets 39,936 810,866 119,298 160,988 (858,151 ) 272,937 Total assets $ 1,169,706 $ 5,199,171 $ 5,145,405 $ 475,462 $ (5,700,208 ) $ 6,289,536 Accounts payable and accrued liabilities $ 440 $ 65,336 $ 213,618 $ 40,129 $ (28,765 ) $ 290,758 Current portion of long-term debt — 160,539 1,829 5,911 — 168,279 Current portion of affiliate long-term debt 793 — 1,323 737 (429 ) 2,424 Other current liabilities — — 66,346 9,681 — 76,027 Total current liabilities 1,233 225,875 283,116 56,458 (29,194 ) 537,488 Long-term debt — 3,812,286 29,162 42,711 — 3,884,159 Affiliate long-term debt — — 12,022 338,965 (337,774 ) 13,213 Other liabilities 10,297 35,730 1,212,811 185,885 (715,019 ) 729,704 Total liabilities 11,530 4,073,891 1,537,111 624,019 (1,081,987 ) 5,164,564 Total Sinclair Broadcast Group equity (deficit) 1,158,176 1,125,280 3,608,294 (110,969 ) (4,622,605 ) 1,158,176 Noncontrolling interests in consolidated subsidiaries — — — (37,588 ) 4,384 (33,204 ) Total liabilities and equity (deficit) $ 1,169,706 $ 5,199,171 $ 5,145,405 $ 475,462 $ (5,700,208 ) $ 6,289,536 CONDENSED CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2016 (in thousands) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Cash $ — $ 232,297 $ 10,675 $ 17,012 $ — $ 259,984 Accounts receivable — — 478,190 37,024 (1,260 ) 513,954 Other current assets 5,561 3,143 124,313 25,406 (27,273 ) 131,150 Total current assets 5,561 235,440 613,178 79,442 (28,533 ) 905,088 Property and equipment, net 1,820 17,925 570,289 131,326 (3,784 ) 717,576 Investment in consolidated subsidiaries 551,250 3,614,605 4,179 — (4,170,034 ) — Goodwill — — 1,986,467 4,279 — 1,990,746 Indefinite-lived intangible assets — — 140,597 15,709 — 156,306 Definite-lived intangible assets — — 1,770,512 233,368 (59,477 ) 1,944,403 Other long-term assets $ 46,586 $ 819,506 $ 103,808 $ 169,817 $ (890,668 ) $ 249,049 Total assets $ 605,217 $ 4,687,476 $ 5,189,030 $ 633,941 $ (5,152,496 ) $ 5,963,168 Accounts payable and accrued liabilities $ 100 $ 69,118 $ 225,645 $ 48,815 $ (21,173 ) $ 322,505 Current portion of long-term debt — 55,501 1,851 113,779 — 171,131 Current portion of affiliate long-term debt 1,857 — 1,514 2,336 (2,103 ) 3,604 Other current liabilities — — 127,967 13,590 (2,324 ) 139,233 Total current liabilities 1,957 124,619 356,977 178,520 (25,600 ) 636,473 Long-term debt — 3,939,463 31,014 44,455 — 4,014,932 Affiliate long-term debt — — 12,663 396,957 (395,439 ) 14,181 Other liabilities 15,277 31,817 1,190,717 183,418 (681,583 ) 739,646 Total liabilities 17,234 4,095,899 1,591,371 803,350 (1,102,622 ) 5,405,232 Total Sinclair Broadcast Group equity (deficit) 587,983 591,577 3,597,659 (134,991 ) (4,054,245 ) 587,983 Noncontrolling interests in consolidated subsidiaries — — — (34,418 ) 4,371 (30,047 ) Total liabilities and equity (deficit) $ 605,217 $ 4,687,476 $ 5,189,030 $ 633,941 $ (5,152,496 ) $ 5,963,168 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE THREE MONTHS ENDED JUNE 30, 2017 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ — $ 647,266 $ 53,034 $ (21,010 ) $ 679,290 Media program and production expenses — — 257,482 30,476 (18,966 ) 268,992 Selling, general and administrative 2,292 22,412 124,450 2,919 24 152,097 Depreciation, amortization and other operating expenses 225 1,651 112,238 26,012 (774 ) 139,352 Total operating expenses 2,517 24,063 494,170 59,407 (19,716 ) 560,441 Operating (loss) income (2,517 ) (24,063 ) 153,096 (6,373 ) (1,294 ) 118,849 Equity in earnings of consolidated subsidiaries 45,927 96,600 93 — (142,620 ) — Interest expense (34 ) (49,379 ) (1,425 ) (4,149 ) 4,028 (50,959 ) Other income (expense) 723 1,128 (1,895 ) 3,069 — 3,025 Total other income (expense) 46,616 48,349 (3,227 ) (1,080 ) (138,592 ) (47,934 ) Income tax benefit (provision) 546 24,636 (51,842 ) 1,780 — (24,880 ) Net income (loss) 44,645 48,922 98,027 (5,673 ) (139,886 ) 46,035 Net income attributable to the noncontrolling interests — — — (1,386 ) (4 ) (1,390 ) Net income (loss) attributable to Sinclair Broadcast Group $ 44,645 $ 48,922 $ 98,027 $ (7,059 ) $ (139,890 ) $ 44,645 Comprehensive income (loss) $ 44,645 $ 48,922 $ 98,027 $ (5,673 ) $ (139,886 ) $ 46,035 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 program and 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 SIX MONTHS ENDED JUNE 30, 2017 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ — $ 1,262,975 $ 106,420 $ (40,170 ) $ 1,329,225 Media program and production expenses — — 505,686 58,920 (37,459 ) 527,147 Selling, general and administrative 3,588 41,370 246,884 5,552 — 297,394 Depreciation, amortization and other operating expenses 491 3,376 223,467 2,091 (1,219 ) 228,206 Total operating expenses 4,079 44,746 976,037 66,563 (38,678 ) 1,052,747 Operating (loss) income (4,079 ) (44,746 ) 286,938 39,857 (1,492 ) 276,478 Equity in earnings of consolidated subsidiaries 104,116 184,405 143 — (288,664 ) — Interest expense (71 ) (104,083 ) (2,545 ) (11,772 ) 10,194 (108,277 ) Loss from the extinguishment of debt — (1,404 ) — — — (1,404 ) Other income 824 1,928 (1,399 ) 2,047 — 3,400 Total other income (expense) 104,869 80,846 (3,801 ) (9,725 ) (278,470 ) (106,281 ) Income tax benefit (provision) 1,057 49,741 (96,071 ) (8,186 ) — (53,459 ) Net income (loss) 101,847 85,841 187,066 21,946 (279,962 ) 116,738 Net income attributable to the noncontrolling interests — — — (14,879 ) (12 ) (14,891 ) Net income (loss) attributable to Sinclair Broadcast Group $ 101,847 $ 85,841 $ 187,066 $ 7,067 $ (279,974 ) $ 101,847 Comprehensive income (loss) $ 101,847 $ 85,841 $ 187,066 $ 21,946 $ (279,962 ) $ 116,738 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 Media program and production expenses — — 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 CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2017 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair NET CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES $ 2,030 $ (91,863 ) $ 232,678 $ (4,671 ) $ 3,308 $ 141,482 CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: Acquisition of property and equipment (117 ) (3,913 ) (27,596 ) (1,881 ) — (33,507 ) Acquisition of businesses, net of cash acquired — (8,308 ) (20,021 ) — — (28,329 ) Purchase of alarm monitoring contracts — — — (5,682 ) — (5,682 ) Proceeds from sale of non-media business — — — 192,639 — 192,639 Investments in equity and cost method investees (945 ) (481 ) (15,046 ) (4,218 ) — (20,690 ) Other, net 2,266 (8,189 ) 830 2,029 — (3,064 ) Net cash flows from (used in) investing activities 1,204 (20,891 ) (61,833 ) 182,887 — 101,367 CASH FLOWS (USED IN) FROM FINANCING ACTIVITIES: Proceeds from notes payable, commercial bank financing and capital leases — 159,669 — 3,420 — 163,089 Repayments of notes payable, commercial bank financing and capital leases — (186,319 ) (731 ) (114,118 ) — (301,168 ) Proceeds from the issuance of Class A Common Stock 487,883 — — — — 487,883 Dividends paid on Class A and Class B Common Stock (34,744 ) — — — — (34,744 ) Distributions to noncontrolling interests — — — (18,048 ) — (18,048 ) Increase (decrease) in intercompany payables (453,712 ) 662,973 (165,240 ) (40,563 ) (3,458 ) — Other, net (2,661 ) (25 ) 707 (1,969 ) 150 (3,798 ) Net cash flows (used in) from financing activities (3,234 ) 636,298 (165,264 ) (171,278 ) (3,308 ) 293,214 NET INCREASE IN CASH AND CASH EQUIVALENTS — 523,544 5,581 6,938 — 536,063 CASH AND CASH EQUIVALENTS, beginning of period — 232,297 10,675 17,012 — 259,984 CASH AND CASH EQUIVALENTS, end of period $ — $ 755,841 $ 16,256 $ 23,950 $ — $ 796,047 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 ) Distributions to noncontrolling interests — — — (4,170 ) — (4,170 ) 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 (371 ) 118 (7,235 ) 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 |