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, 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 December 31, 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, 5.125% Notes, and until they were redeemed, the 6.375% Notes. As of December 31, 2017 , our consolidated total debt of $4,048.7 million included $4,022.8 million of debt related to STG and its subsidiaries of which SBG guaranteed $3,977.8 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, 2017 (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 $ — $ 645,830 $ 12,273 $ 23,223 $ — $ 681,326 Restricted cash, current — — 311,110 2,000 — 313,110 Accounts and other receivables — — 530,273 36,191 — 566,464 Other current assets 3,034 5,758 145,637 9,687 (10,269 ) 153,847 Total current assets 3,034 651,588 999,293 71,101 (10,269 ) 1,714,747 Property and equipment, net 829 31,111 586,950 132,010 (12,602 ) 738,298 Investment in consolidated subsidiaries 1,537,337 4,116,241 4,179 — (5,657,757 ) — Other long-term assets 31,757 770,312 104,363 208,367 (868,448 ) 246,351 Goodwill — — 2,120,166 3,867 — 2,124,033 Indefinite-lived intangible assets — — 145,073 14,298 — 159,371 Definite-lived intangible assets — — 1,781,045 77,944 (57,319 ) 1,801,670 Total assets $ 1,572,957 $ 5,569,252 $ 5,741,069 $ 507,587 $ (6,606,395 ) $ 6,784,470 Accounts payable and accrued liabilities $ 1,100 $ 84,326 $ 261,266 $ 36,029 $ (12,318 ) $ 370,403 Current portion of long-term debt — 148,505 2,103 8,774 — 159,382 Current portion of affiliate long-term debt — — 1,342 871 (546 ) 1,667 Other current liabilities — — 180,616 14,281 — 194,897 Total current liabilities 1,100 232,831 445,327 59,955 (12,864 ) 726,349 Long-term debt — 3,799,987 28,493 46,636 — 3,875,116 Affiliate long-term debt — — 11,237 334,491 (333,243 ) 12,485 Other liabilities 3,119 38,282 1,141,266 187,569 (734,082 ) 636,154 Total liabilities 4,219 4,071,100 1,626,323 628,651 (1,080,189 ) 5,250,104 Total Sinclair Broadcast Group equity 1,568,738 1,498,152 4,114,746 (82,051 ) (5,530,847 ) 1,568,738 Noncontrolling interests in consolidated subsidiaries — — — (39,013 ) 4,641 (34,372 ) Total liabilities and equity $ 1,572,957 $ 5,569,252 $ 5,741,069 $ 507,587 $ (6,606,395 ) $ 6,784,470 CONDENSED CONSOLIDATED BALANCE SHEET AS OF DECEMBER 31, 2016 (In thousands) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Cash and cash equivalents $ — $ 232,297 $ 10,675 $ 17,012 $ — $ 259,984 Accounts and other receivables — — 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 ) — Other long-term assets 46,586 819,506 103,808 169,817 (890,668 ) 249,049 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 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 $ 231,640 $ 48,860 $ (21,173 ) $ 328,545 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 — — 121,972 13,545 (2,324 ) 133,193 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 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 $ 605,217 $ 4,687,476 $ 5,189,030 $ 633,941 $ (5,152,496 ) $ 5,963,168 CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE YEAR ENDED DECEMBER 31, 2017 (In thousands) Sinclair Broadcast Group, Inc. Sinclair Television Group, Inc. Guarantor Subsidiaries and KDSM, LLC Non- Guarantor Subsidiaries Eliminations Sinclair Consolidated Net revenue $ — $ — $ 2,593,623 $ 221,377 $ (80,882 ) $ 2,734,118 Media production expenses — — 1,011,965 124,044 (72,935 ) 1,063,074 Selling, general and administrative 9,204 102,930 522,039 14,800 (2,183 ) 646,790 Depreciation, amortization and other operating expenses 984 6,250 219,390 62,924 (2,800 ) 286,748 Total operating expenses 10,188 109,180 1,753,394 201,768 (77,918 ) 1,996,612 Operating (loss) income (10,188 ) (109,180 ) 840,229 19,609 (2,964 ) 737,506 Equity in earnings of consolidated subsidiaries 579,954 793,620 (16 ) — (1,373,558 ) — Interest expense (88 ) (205,107 ) (4,586 ) (21,643 ) 19,109 (212,315 ) Other income (expense) 1,678 5,077 (5,790 ) (7,412 ) — (6,447 ) Total other income (expense) 581,544 593,590 (10,392 ) (29,055 ) (1,354,449 ) (218,762 ) Income tax benefit (provision) 4,657 100,473 (30,171 ) 401 — 75,360 Net income (loss) 576,013 584,883 799,666 (9,045 ) (1,357,413 ) 594,104 Net income attributable to the noncontrolling interests — — — (17,738 ) (353 ) (18,091 ) Net income (loss) attributable to Sinclair Broadcast Group $ 576,013 $ 584,883 $ 799,666 $ (26,783 ) $ (1,357,766 ) $ 576,013 Comprehensive income (loss) $ 593,488 $ 584,267 $ 799,666 $ (9,045 ) $ (1,374,888 ) $ 593,488 CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE YEAR ENDED DECEMBER 31, 2016 (In thousands) Sinclair Broadcast Group, Inc. Sinclair Television Group, Inc. Guarantor Subsidiaries and KDSM, LLC Non- Guarantor Subsidiaries Eliminations Sinclair Consolidated Net revenue $ — $ — $ 2,579,284 $ 265,855 $ (108,190 ) $ 2,736,949 Media production expenses — — 918,200 135,511 (100,622 ) 953,089 Selling, general and administrative 4,062 70,503 489,882 10,804 (106 ) 575,145 Depreciation, amortization and other operating expenses 1,064 7,331 465,680 133,810 (2,023 ) 605,862 Total operating expenses 5,126 77,834 1,873,762 280,125 (102,751 ) 2,134,096 Operating (loss) income (5,126 ) (77,834 ) 705,522 (14,270 ) (5,439 ) 602,853 Equity in earnings of consolidated subsidiaries 244,580 463,598 220 — (708,398 ) — Interest expense (238 ) (198,893 ) (4,481 ) (32,521 ) 24,990 (211,143 ) Other income (expense) 3,613 (22,867 ) 715 (281 ) — (18,820 ) Total other income (expense) 247,955 241,838 (3,546 ) (32,802 ) (683,408 ) (229,963 ) Income tax benefit (provision) 2,472 99,148 (231,504 ) 7,756 — (122,128 ) Net income (loss) 245,301 263,152 470,472 (39,316 ) (688,847 ) 250,762 Net income attributable to the noncontrolling interests — — — (4,937 ) (524 ) (5,461 ) Net income (loss) attributable to Sinclair Broadcast Group $ 245,301 $ 263,152 $ 470,472 $ (44,253 ) $ (689,371 ) $ 245,301 Comprehensive income (loss) $ 250,789 $ 263,179 $ 470,472 $ (39,316 ) $ (694,335 ) $ 250,789 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 CASH FLOWS FOR THE YEAR ENDED DECEMBER 31, 2017 (In thousands) Sinclair Sinclair Guarantor Non- Eliminations Sinclair NET CASH FLOWS (USED IN) FROM OPERATING ACTIVITIES $ (8,659 ) $ (180,966 ) $ 599,761 $ 12,424 $ 8,544 431,104 CASH FLOWS (USED IN) FROM INVESTING ACTIVITIES: Acquisition of property and equipment (130 ) (14,973 ) (68,475 ) (2,930 ) 2,696 (83,812 ) Acquisition of businesses, net of cash acquired — (8,308 ) (262,965 ) — — (271,273 ) Purchase of alarm monitoring contracts — — — (5,682 ) — (5,682 ) Proceeds from sale of assets — — — 192,634 — 192,634 Investments in equity and cost method investees (946 ) (720 ) (20,701 ) (32,762 ) — (55,129 ) Other, net 6,597 11,551 768 6,321 — 25,237 Net cash flows (used in) from investing activities 5,521 (12,450 ) (351,373 ) 157,581 2,696 (198,025 ) CASH FLOWS (USED IN) FROM FINANCING ACTIVITIES: Proceeds from notes payable, commercial bank financing and capital leases — 159,669 — 7,128 — 166,797 Repayments of notes payable, commercial bank financing and capital leases — (213,919 ) (1,865 ) (120,717 ) — (336,501 ) Proceeds from the sale of Class A Common Stock 487,883 — — — — 487,883 Dividends paid on Class A and Class B Common Stock (71,364 ) — — — — (71,364 ) Repurchase of outstanding Class A Common Stock (30,287 ) — — — — (30,287 ) Noncontrolling interests distributions — — — (22,416 ) — (22,416 ) Increase (decrease) in intercompany payables (381,344 ) 660,911 (242,402 ) (25,605 ) (11,560 ) — Other, net (1,750 ) 288 (2,523 ) (2,184 ) 320 (5,849 ) Net cash flows (used in) from financing activities 3,138 606,949 (246,790 ) (163,794 ) (11,240 ) 188,263 NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS — 413,533 1,598 6,211 — 421,342 CASH AND CASH EQUIVALENTS, beginning of period — 232,297 10,675 17,012 — 259,984 CASH AND CASH EQUIVALENTS, end of period $ — $ 645,830 $ 12,273 $ 23,223 $ — $ 681,326 CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE YEAR ENDED DECEMBER 31, 2016 (In thousands) Sinclair Sinclair Guarantor Non- Eliminations Sinclair NET CASH FLOWS (USED IN) FROM OPERATING ACTIVITIES $ (11,784 ) $ (150,230 ) $ 721,991 $ 7,914 $ 23,875 $ 591,766 CASH FLOWS (USED IN) FROM INVESTING ACTIVITIES: Acquisition of property and equipment — (8,006 ) (82,450 ) (5,009 ) 1,000 (94,465 ) Acquisition of businesses, net of cash acquired — — (415,482 ) (10,375 ) — (425,857 ) Purchase of alarm monitoring contracts — — — (40,206 ) — (40,206 ) Proceeds from sale of broadcast assets — — 7,263 9,133 — 16,396 Investments in equity and cost method investees (2,945 ) (15,620 ) (27 ) (32,655 ) — (51,247 ) Other, net 1,714 (21,395 ) 3,985 5,072 — (10,624 ) Net cash flows (used in) from investing activities (1,231 ) (45,021 ) (486,711 ) (74,040 ) 1,000 (606,003 ) CASH FLOWS (USED IN) FROM FINANCING ACTIVITIES: Proceeds from notes payable, commercial bank financing and capital leases — 995,000 — 29,912 — 1,024,912 Repayments of notes payable, commercial bank financing and capital leases — (650,422 ) (1,633 ) (19,160 ) — (671,215 ) Dividends paid on Class A and Class B Common Stock (65,909 ) — — — — (65,909 ) Repurchase of outstanding Class A Common Stock (136,283 ) — — — — (136,283 ) Payments for deferred financing costs — (15,430 ) — (251 ) — (15,681 ) Noncontrolling interest distributions — — — (10,464 ) — (10,464 ) Increase (decrease) in intercompany payables 218,054 (17,778 ) (224,551 ) 49,403 (25,128 ) — Other, net (2,847 ) 407 1,344 (268 ) 253 (1,111 ) Net cash flows (used in) from financing activities 13,015 311,777 (224,840 ) 49,172 (24,875 ) 124,249 NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS — 116,526 10,440 (16,954 ) — 110,012 CASH AND CASH EQUIVALENTS, beginning of period — 115,771 235 33,966 — 149,972 CASH AND CASH EQUIVALENTS, end of period $ — $ 232,297 $ 10,675 $ 17,012 $ — $ 259,984 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 ) $ (131,363 ) $ 530,768 $ (16,864 ) $ 24,145 $ 402,927 CASH FLOWS (USED IN) FROM INVESTING ACTIVITIES: Acquisition of property and equipment — (6,605 ) (84,079 ) (2,586 ) 1,849 (91,421 ) Acquisition of businesses, net of cash acquired — — (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 (USED IN) FROM 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 ) Repurchases of outstanding Class A Common Stock (28,823 ) — — — — (28,823 ) Payments for deferred financing costs — (3,604 ) — (243 ) — (3,847 ) Noncontrolling interest distributions — — — (9,918 ) — (9,918 ) Increase (decrease) in intercompany payables 89,319 303,755 (452,897 ) 85,953 (26,130 ) — Other, net 1,926 (2,232 ) (1,207 ) (368 ) 136 (1,745 ) Net cash flows (used in) from financing activities (839 ) 264,790 (455,390 ) 98,107 (25,994 ) (119,326 ) 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 |