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, and 5.125% Notes. Our Class A Common Stock and Class B Common Stock as of March 31, 2018 , 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. As of March 31, 2018 , our consolidated total debt, net of deferred financing costs and debt discounts, of $4,030.0 million included $4,008.3 million related to STG and its subsidiaries of which SBG guaranteed $3,963.7 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. 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. The consolidating financial statements for the three months ending March 31, 2017, have been revised for the adoption of ASC 606 as discussion under Recent Accounting Pronouncements and Revenue Recognition within Note 1. Nature of Operations and Summary of Significant Accounting Policies . 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, 2018 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Cash $ — $ 790,930 $ 8,304 $ 10,998 $ — $ 810,232 Restricted cash — — 226,558 — — 226,558 Accounts receivable — — 493,922 44,550 — 538,472 Other current assets 1,874 11,377 130,298 23,333 (27,453 ) 139,429 Total current assets 1,874 802,307 859,082 78,881 (27,453 ) 1,714,691 Property and equipment, net 810 32,025 569,047 65,163 (12,613 ) 654,432 Investment in consolidated subsidiaries 1,576,613 4,050,589 4,179 — (5,631,381 ) — Goodwill — — 2,018,103 3,867 — 2,021,970 Indefinite-lived intangible assets — — 142,356 14,273 — 156,629 Definite-lived intangible assets — — 1,710,136 75,377 (55,950 ) 1,729,563 Other long-term assets 31,854 771,367 260,001 192,713 (869,809 ) 386,126 Total assets $ 1,611,151 $ 5,656,288 $ 5,562,904 $ 430,274 $ (6,597,206 ) $ 6,663,411 Accounts payable and accrued liabilities $ 299 $ 80,345 $ 243,674 $ 60,837 $ (28,363 ) $ 356,792 Current portion of long-term debt — 142,489 3,587 9,343 (475 ) 154,944 Other current liabilities — — 68,269 11,676 — 79,945 Total current liabilities 299 222,834 315,530 81,856 (28,838 ) 591,681 Long-term debt — 3,793,804 36,081 366,207 (321,067 ) 3,875,025 Other liabilities 3,145 39,510 1,159,952 172,500 (749,945 ) 625,162 Total liabilities 3,444 4,056,148 1,511,563 620,563 (1,099,850 ) 5,091,868 Total Sinclair Broadcast Group equity (deficit) 1,607,707 1,600,140 4,051,341 (149,669 ) (5,501,812 ) 1,607,707 Noncontrolling interests in consolidated subsidiaries — — — (40,620 ) 4,456 (36,164 ) Total liabilities and equity (deficit) $ 1,611,151 $ 5,656,288 $ 5,562,904 $ 430,274 $ (6,597,206 ) $ 6,663,411 CONDENSED CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2017 (in thousands) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Cash $ — $ 645,830 $ 12,273 $ 23,223 $ — $ 681,326 Restricted Cash — — 311,110 2,000 — 313,110 Accounts receivable — — 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 ) — 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 Other long-term assets 31,757 770,312 104,363 208,367 (868,448 ) 246,351 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 3,445 9,645 (546 ) 161,049 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 39,730 381,127 (333,243 ) 3,887,601 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 (deficit) 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 (deficit) $ 1,572,957 $ 5,569,252 $ 5,741,069 $ 507,587 $ (6,606,395 ) $ 6,784,470 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE THREE MONTHS ENDED MARCH 31, 2018 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ — $ 625,683 $ 58,011 $ (18,342 ) $ 665,352 Media program and production expenses — — 273,415 32,020 (16,886 ) 288,549 Selling, general and administrative 2,597 21,754 143,301 4,284 (441 ) 171,495 Depreciation, amortization and other operating expenses 19 1,250 6,416 91,008 (699 ) 97,994 Total operating expenses 2,616 23,004 423,132 127,312 (18,026 ) 558,038 Operating (loss) income (2,616 ) (23,004 ) 202,551 (69,301 ) (316 ) 107,314 Equity in earnings of consolidated subsidiaries 45,037 171,770 429 — (217,236 ) — Interest expense — (68,168 ) (972 ) (4,550 ) 3,948 (69,742 ) Other income (expense) 681 2,295 (13,361 ) 1,179 — (9,206 ) Total other income (expense) 45,718 105,897 (13,904 ) (3,371 ) (213,288 ) (78,948 ) Income tax benefit (provision) 21 15,398 (15,676 ) 15,885 — 15,628 Net income (loss) 43,123 98,291 172,971 (56,787 ) (213,604 ) 43,994 Net income attributable to the noncontrolling interests — — — (1,056 ) 185 (871 ) Net income (loss) attributable to Sinclair Broadcast Group $ 43,123 $ 98,291 $ 172,971 $ (57,843 ) $ (213,419 ) $ 43,123 Comprehensive income (loss) $ 43,123 $ 98,291 $ 172,971 $ (56,787 ) $ (213,604 ) $ 43,994 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE THREE MONTHS ENDED MARCH 31, 2017 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ — $ 595,239 $ 50,857 $ (19,160 ) $ 626,936 Media program and production expenses — — 248,451 28,444 (18,494 ) 258,401 Selling, general and administrative 1,296 18,958 122,435 2,633 (25 ) 145,297 Depreciation, amortization and other operating expenses 266 1,725 90,513 (26,450 ) (445 ) 65,609 Total operating expenses 1,562 20,683 461,399 4,627 (18,964 ) 469,307 Operating (loss) income (1,562 ) (20,683 ) 133,840 46,230 (196 ) 157,629 Equity in earnings of consolidated subsidiaries 58,189 87,805 50 — (146,044 ) — Interest expense (36 ) (54,704 ) (1,119 ) (7,623 ) 6,164 (57,318 ) Loss from extinguishment of debt — (1,404 ) — — — (1,404 ) Other income (expense) 101 799 496 (1,021 ) — 375 Total other income (expense) 58,254 32,496 (573 ) (8,644 ) (139,880 ) (58,347 ) Income tax benefit (provision) 510 25,106 (44,229 ) (9,966 ) — (28,579 ) Net income (loss) 57,202 36,919 89,038 27,620 (140,076 ) 70,703 Net income attributable to the noncontrolling interests — — — (13,494 ) (7 ) (13,501 ) Net income (loss) attributable to Sinclair Broadcast Group $ 57,202 $ 36,919 $ 89,038 $ 14,126 $ (140,083 ) $ 57,202 Comprehensive income (loss) $ 57,202 $ 36,919 $ 89,039 $ 27,619 $ (140,076 ) $ 70,703 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE THREE MONTHS ENDED MARCH 31, 2018 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair NET CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES $ 1,304 $ (88,587 ) $ 193,725 $ (10,684 ) $ 5,185 $ 100,943 CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: Acquisition of property and equipment — (2,214 ) (18,505 ) (1,500 ) — (22,219 ) Proceeds from the sale of assets — — 49 — — 49 Investments in equity and cost method investees (370 ) (31 ) (6,778 ) (571 ) — (7,750 ) Distributions from equity and cost method investees 1,709 — — 9,123 — 10,832 Other, net — (1,862 ) — — — (1,862 ) Net cash flows from (used in) investing activities 1,339 (4,107 ) (25,234 ) 7,052 — (20,950 ) CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: Proceeds from notes payable and commercial bank financing — — — 363 — 363 Repayments of notes payable, commercial bank financing and capital leases — (13,800 ) (843 ) (2,400 ) 93 (16,950 ) Dividends paid on Class A and Class B Common Stock (18,392 ) — — — — (18,392 ) Increase (decrease) in intercompany payables 14,869 251,594 (256,169 ) (5,016 ) (5,278 ) — Other, net 880 — — (3,539 ) — (2,659 ) Net cash flows from (used in) financing activities (2,643 ) 237,794 (257,012 ) (10,592 ) (5,185 ) (37,638 ) NET INCREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH — 145,100 (88,521 ) (14,224 ) — 42,355 CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, beginning of period — 645,830 323,383 26,727 — 995,940 CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, end of period $ — $ 790,930 $ 234,862 $ 12,503 $ — $ 1,038,295 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE THREE MONTHS ENDED MARCH 31, 2017 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair NET CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES $ 1,126 $ (44,685 ) $ 127,520 $ (13,853 ) $ (466 ) $ 69,642 CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: Acquisition of property and equipment (50 ) (3,259 ) (16,840 ) (806 ) 181 (20,774 ) Acquisition of businesses, net of cash acquired — — (8,000 ) — — (8,000 ) Investments in equity and cost method investees (945 ) (300 ) (47 ) (1,788 ) — (3,080 ) Proceeds from the sale of assets — — — 195,149 — 195,149 Distributions from equity and cost method investees 2,266 — — 1,006 — 3,272 Other, net — (3,083 ) 357 (5,682 ) — (8,408 ) Net cash flows from (used in) investing activities 1,271 (6,642 ) (24,530 ) 187,879 181 158,159 CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: Proceeds from notes payable and commercial bank financing — 159,669 — 3,420 — 163,089 Repayments of notes payable, commercial bank financing and capital leases — (172,519 ) (445 ) (111,458 ) — (284,422 ) Proceeds from the sale of Class A Common Stock 487,883 — — — — 487,883 Dividends paid on Class A and Class B Common Stock (16,257 ) — — — — (16,257 ) Increase (decrease) in intercompany payables (471,945 ) 615,437 (102,763 ) (40,939 ) 210 — Other, net (2,078 ) (360 ) 586 (16,107 ) 75 (17,884 ) Net cash flows from (used in) financing activities (2,397 ) 602,227 (102,622 ) (165,084 ) 285 332,409 NET INCREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH — 550,900 368 8,942 — 560,210 CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, beginning of period — 232,297 10,875 17,012 — 260,184 CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, end of period $ — $ 783,197 $ 11,243 $ 25,954 $ — $ 820,394 |