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 September 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 September 30, 2017 , our consolidated total debt, net of deferred financing costs and debt discounts, of $4,055.6 million included $4,027.1 million related to STG and its subsidiaries of which SBG guaranteed $3,980.9 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 SEPTEMBER 30, 2017 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Cash $ — $ 551,349 $ 22,161 $ 28,683 $ — $ 602,193 Restricted cash — — 187,854 124,948 — 312,802 Accounts receivable — — 488,553 34,558 — 523,111 Other current assets 4,063 4,843 139,838 25,511 (22,930 ) 151,325 Total current assets 4,063 556,192 838,406 213,700 (22,930 ) 1,589,431 Property and equipment, net 1,075 17,814 584,699 133,155 (12,618 ) 724,125 Investment in consolidated subsidiaries 1,109,617 3,759,217 4,179 — (4,873,013 ) — Goodwill — — 2,109,784 3,867 — 2,113,651 Indefinite-lived intangible assets — — 153,011 15,709 — 168,720 Definite-lived intangible assets — — 1,820,369 80,168 (58,599 ) 1,841,938 Other long-term assets 36,255 836,081 102,107 157,903 (883,142 ) 249,204 Total assets $ 1,151,010 $ 5,169,304 $ 5,612,555 $ 604,502 $ (5,850,302 ) $ 6,687,069 Accounts payable and accrued liabilities $ 207 $ 68,816 $ 204,821 $ 42,129 $ (25,125 ) $ 290,848 Deferred spectrum auction proceeds — — 187,854 122,948 — 310,802 Current portion of long-term debt — 154,521 2,357 7,607 — 164,485 Current portion of affiliate long-term debt 479 — 1,388 765 (449 ) 2,183 Other current liabilities — — 127,097 15,808 142,905 Total current liabilities 686 223,337 523,517 189,257 (25,574 ) 911,223 Long-term debt — 3,806,135 28,954 41,045 — 3,876,134 Affiliate long-term debt — — 11,505 343,517 (342,198 ) 12,824 Other liabilities 8,329 36,524 1,289,220 181,505 (736,989 ) 778,589 Total liabilities 9,015 4,065,996 1,853,196 755,324 (1,104,761 ) 5,578,770 Total Sinclair Broadcast Group equity (deficit) 1,141,995 1,103,308 3,759,359 (112,439 ) (4,750,228 ) 1,141,995 Noncontrolling interests in consolidated subsidiaries — — — (38,383 ) 4,687 (33,696 ) Total liabilities and equity (deficit) $ 1,151,010 $ 5,169,304 $ 5,612,555 $ 604,502 $ (5,850,302 ) $ 6,687,069 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 Restricted Cash — — 200 — — 200 Accounts receivable — — 478,190 37,024 (1,260 ) 513,954 Other current assets 5,561 3,143 124,113 25,406 (27,273 ) 130,950 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 SEPTEMBER 30, 2017 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ — $ 638,100 $ 50,816 $ (18,025 ) $ 670,891 Media program and production expenses — — 254,956 29,376 (16,339 ) 267,993 Selling, general and administrative 2,027 23,534 130,289 3,582 4 159,436 Depreciation, amortization and other operating expenses 247 1,591 111,849 27,158 (830 ) 140,015 Total operating expenses 2,274 25,125 497,094 60,116 (17,165 ) 567,444 Operating (loss) income (2,274 ) (25,125 ) 141,006 (9,300 ) (860 ) 103,447 Equity in earnings of consolidated subsidiaries 32,196 90,445 114 — (122,755 ) — Interest expense (10 ) (50,247 ) (1,013 ) (4,968 ) 4,495 (51,743 ) Other income (expense) (92 ) 1,869 (2,673 ) (1,124 ) — (2,020 ) Total other income (expense) 32,094 42,067 (3,572 ) (6,092 ) (118,260 ) (53,763 ) Income tax benefit (provision) 817 25,364 (46,987 ) 3,688 — (17,118 ) Net income (loss) 30,637 42,306 90,447 (11,704 ) (119,120 ) 32,566 Net income attributable to the noncontrolling interests — — — (1,730 ) (199 ) (1,929 ) Net income (loss) attributable to Sinclair Broadcast Group $ 30,637 $ 42,306 $ 90,447 $ (13,434 ) $ (119,319 ) $ 30,637 Comprehensive income (loss) $ 30,637 $ 42,306 $ 90,447 $ (11,704 ) $ (119,120 ) $ 32,566 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2016 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ — $ 655,778 $ 63,877 $ (25,820 ) $ 693,835 Media program and production expenses — — 234,474 33,556 (25,150 ) 242,880 Selling, general and administrative 1,275 16,969 124,352 3,153 (25 ) 145,724 Depreciation, amortization and other operating expenses 266 3,257 115,527 32,571 (384 ) 151,237 Total operating expenses 1,541 20,226 474,353 69,280 (25,559 ) 539,841 Operating (loss) income (1,541 ) (20,226 ) 181,425 (5,403 ) (261 ) 153,994 Equity in earnings of consolidated subsidiaries 51,113 114,060 51 — (165,224 ) — Interest expense (56 ) (50,364 ) (1,117 ) (8,256 ) 6,305 (53,488 ) Loss from extinguishment of debt — (23,699 ) — — — (23,699 ) Other income (expense) 1,157 469 (27 ) 613 — 2,212 Total other income (expense) 52,214 40,466 (1,093 ) (7,643 ) (158,919 ) (74,975 ) Income tax benefit (provision) 172 34,334 (64,535 ) 3,043 — (26,986 ) Net income (loss) 50,845 54,574 115,797 (10,003 ) (159,180 ) 52,033 Net income attributable to the noncontrolling interests — — — (1,180 ) (8 ) (1,188 ) Net income (loss) attributable to Sinclair Broadcast Group $ 50,845 $ 54,574 $ 115,797 $ (11,183 ) $ (159,188 ) $ 50,845 Comprehensive income (loss) $ 50,845 $ 54,574 $ 115,797 $ (10,003 ) $ (159,180 ) $ 52,033 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ — $ 1,901,075 $ 157,236 $ (58,196 ) $ 2,000,115 Media program and production expenses — — 760,642 88,296 (53,798 ) 795,140 Selling, general and administrative 5,615 64,903 377,177 9,135 — 456,830 Depreciation, amortization and other operating expenses 738 4,967 335,316 29,248 (2,048 ) 368,221 Total operating expenses 6,353 69,870 1,473,135 126,679 (55,846 ) 1,620,191 Operating (loss) income (6,353 ) (69,870 ) 427,940 30,557 (2,350 ) 379,924 Equity in earnings of consolidated subsidiaries 136,311 274,850 257 — (411,418 ) — Interest expense (81 ) (154,330 ) (3,557 ) (16,740 ) 14,688 (160,020 ) Loss from the extinguishment of debt — (1,404 ) — — — (1,404 ) Other income 731 3,796 (4,071 ) 924 — 1,380 Total other income (expense) 136,961 122,912 (7,371 ) (15,816 ) (396,730 ) (160,044 ) Income tax benefit (provision) 1,875 75,105 (143,059 ) (4,498 ) — (70,577 ) Net income (loss) 132,483 128,147 277,510 10,243 (399,080 ) 149,303 Net income attributable to the noncontrolling interests — — — (16,608 ) (212 ) (16,820 ) Net income (loss) attributable to Sinclair Broadcast Group $ 132,483 $ 128,147 $ 277,510 $ (6,365 ) $ (399,292 ) $ 132,483 Comprehensive income (loss) $ 132,483 $ 128,147 $ 277,510 $ 10,243 $ (399,080 ) $ 149,303 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2016 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ — $ 1,828,407 $ 178,164 $ (67,313 ) $ 1,939,258 Media program and production expenses — — 679,337 88,378 (65,338 ) 702,377 Selling, general and administrative 3,277 53,189 360,793 7,641 (59 ) 424,841 Depreciation, amortization and other operating expenses 798 5,666 340,974 96,560 (1,365 ) 442,633 Total operating expenses 4,075 58,855 1,381,104 192,579 (66,762 ) 1,569,851 Operating (loss) income (4,075 ) (58,855 ) 447,303 (14,415 ) (551 ) 369,407 Equity in earnings of consolidated subsidiaries 124,536 289,593 170 — (414,299 ) — Interest expense (192 ) (147,635 ) (3,417 ) (24,258 ) 18,683 (156,819 ) Loss from extinguishment of debt — (23,699 ) — — — (23,699 ) Other income (expense) 3,386 736 583 439 — 5,144 Total other income (expense) 127,730 118,995 (2,664 ) (23,819 ) (395,616 ) (175,374 ) Income tax benefit (provision) 749 75,470 (150,436 ) 8,446 — (65,771 ) Net income (loss) 124,404 135,610 294,203 (29,788 ) (396,167 ) 128,262 Net income attributable to the noncontrolling interests — — — (3,341 ) (517 ) (3,858 ) Net income (loss) attributable to Sinclair Broadcast Group $ 124,404 $ 135,610 $ 294,203 $ (33,129 ) $ (396,684 ) $ 124,404 Comprehensive income (loss) $ 124,404 $ 135,610 $ 294,203 $ (29,788 ) $ (396,167 ) $ 128,262 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair NET CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES $ (5,605 ) $ (141,239 ) $ 433,435 $ (12,959 ) $ 4,779 $ 278,411 CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: Acquisition of property and equipment (131 ) (6,088 ) (47,564 ) (2,677 ) 997 (55,463 ) Acquisition of businesses, net of cash acquired — (8,308 ) (261,491 ) — — (269,799 ) Purchase of alarm monitoring contracts — — — (5,682 ) — (5,682 ) Proceeds from sale of non-media business — — — 192,634 — 192,634 Investments in equity and cost method investees (945 ) (1,101 ) (15,469 ) (4,787 ) — (22,302 ) Other, net 3,903 (7,733 ) 541 2,739 — (550 ) Net cash flows from (used in) investing activities 2,827 (23,230 ) (323,983 ) 182,227 997 (161,162 ) CASH FLOWS (USED IN) FROM FINANCING ACTIVITIES: Proceeds from notes payable, commercial bank financing and capital leases — 159,669 — 6,372 — 166,041 Repayments of notes payable, commercial bank financing and capital leases — (200,119 ) (1,367 ) (116,823 ) — (318,309 ) Proceeds from the issuance of Class A Common Stock 487,883 — — — — 487,883 Dividends paid on Class A and Class B Common Stock (53,049 ) — — — — (53,049 ) Repurchase of outstanding Class A Common Stock (30,287 ) — — — — (30,287 ) Distributions to noncontrolling interests — — — (20,469 ) — (20,469 ) Increase (decrease) in intercompany payables (400,451 ) 524,016 (92,993 ) (24,750 ) (5,822 ) — Other, net (1,318 ) (45 ) (3,606 ) (1,927 ) 46 (6,850 ) Net cash flows (used in) from financing activities 2,778 483,521 (97,966 ) (157,597 ) (5,776 ) 224,960 NET INCREASE IN CASH AND CASH EQUIVALENTS — 319,052 11,486 11,671 — 342,209 CASH AND CASH EQUIVALENTS, beginning of period — 232,297 10,675 17,012 — 259,984 CASH AND CASH EQUIVALENTS, end of period $ — $ 551,349 $ 22,161 $ 28,683 $ — $ 602,193 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2016 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair NET CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES $ (4,060 ) $ (152,724 ) $ 451,804 $ 17,138 $ 18,102 $ 330,260 CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: Acquisition of property and equipment (7 ) (3,626 ) (61,758 ) (3,842 ) 632 (68,601 ) Acquisition of businesses, net of cash acquired — — (415,481 ) (10,375 ) — (425,856 ) Purchase of alarm monitoring contracts — — — (29,143 ) — (29,143 ) Investments in equity and cost method investees (2,945 ) (10,840 ) (34 ) (20,405 ) — (34,224 ) Proceeds from sale of non-media business — — 7,263 9,133 — 16,396 Loans to affiliates — (19,500 ) — — — (19,500 ) Other, net 1,714 (1,828 ) (86 ) 3,601 — 3,401 Net cash flows from (used in) investing activities (1,238 ) (35,794 ) (470,096 ) (51,031 ) 632 (557,527 ) CASH FLOWS (USED IN) FROM FINANCING ACTIVITIES: Proceeds from notes payable, commercial bank financing and capital leases — 995,000 — 16,312 — 1,011,312 Repayments of notes payable, commercial bank financing and capital leases — (636,547 ) (1,171 ) (16,269 ) — (653,987 ) Dividends paid on Class A and Class B Common Stock (49,667 ) — — — — (49,667 ) Distributions to noncontrolling interests — — — (8,363 ) — (8,363 ) Repurchase of outstanding Class A Common Stock (101,164 ) — — — — (101,164 ) Increase (decrease) in intercompany payables 158,574 (189,022 ) 22,603 26,764 (18,919 ) — Other, net (2,445 ) (15,013 ) 1,175 (193 ) 185 (16,291 ) Net cash flows (used in) from financing activities 5,298 154,418 22,607 18,251 (18,734 ) 181,840 NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS — (34,100 ) 4,315 (15,642 ) — (45,427 ) CASH AND CASH EQUIVALENTS, beginning of period — 115,771 235 33,966 — 149,972 CASH AND CASH EQUIVALENTS, end of period $ — $ 81,671 $ 4,550 $ 18,324 $ — $ 104,545 |