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 June 30, 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, and 5.125% Notes. As of June 30, 2018 , our consolidated total debt, net of deferred financing costs and debt discounts, of $3,908.2 million included $3,889.8 million related to STG and its subsidiaries of which SBG guaranteed $3,845.1 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 and six months ended June 30, 2018 , 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 JUNE 30, 2018 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Cash $ — $ 956,412 $ 10,475 $ 47,831 $ — $ 1,014,718 Accounts receivable — — 507,328 58,842 — 566,170 Other current assets 4,105 10,162 81,843 28,362 (26,601 ) 97,871 Total current assets 4,105 966,574 599,646 135,035 (26,601 ) 1,678,759 Property and equipment, net 791 32,196 574,942 70,419 (11,712 ) 666,636 Investment in consolidated subsidiaries 1,589,959 3,756,415 4,179 — (5,350,553 ) — Goodwill — — 2,018,206 3,867 — 2,022,073 Indefinite-lived intangible assets — — 142,381 14,273 — 156,654 Definite-lived intangible assets — — 1,666,827 74,405 (54,969 ) 1,686,263 Other long-term assets 30,066 836,596 257,882 180,629 (934,015 ) 371,158 Total assets $ 1,624,921 $ 5,591,781 $ 5,264,063 $ 478,628 $ (6,377,850 ) $ 6,581,543 Accounts payable and accrued liabilities $ 88 $ 137,104 $ 260,779 $ 85,009 $ (27,517 ) $ 455,463 Current portion of long-term debt — 31,135 4,254 9,291 (489 ) 44,191 Other current liabilities — — 61,437 6,927 (1 ) 68,363 Total current liabilities 88 168,239 326,470 101,227 (28,007 ) 568,017 Long-term debt — 3,787,552 35,446 381,986 (340,936 ) 3,864,048 Other liabilities 3,666 41,369 1,144,822 171,178 (796,975 ) 564,060 Total liabilities 3,754 3,997,160 1,506,738 654,391 (1,165,918 ) 4,996,125 Total Sinclair Broadcast Group equity (deficit) 1,621,167 1,594,621 3,757,325 (135,558 ) (5,216,388 ) 1,621,167 Noncontrolling interests in consolidated subsidiaries — — — (40,205 ) 4,456 (35,749 ) Total liabilities and equity (deficit) $ 1,624,921 $ 5,591,781 $ 5,264,063 $ 478,628 $ (6,377,850 ) $ 6,581,543 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 JUNE 30, 2018 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ — $ 680,130 $ 71,730 $ (21,717 ) $ 730,143 Media program and production expenses — — 285,940 33,175 (18,257 ) 300,858 Selling, general and administrative 2,874 26,585 147,180 4,352 (512 ) 180,479 Depreciation, amortization and other operating expenses 19 1,134 84,573 33,223 (1,725 ) 117,224 Total operating expenses 2,893 27,719 517,693 70,750 (20,494 ) 598,561 Operating (loss) income (2,893 ) (27,719 ) 162,437 980 (1,223 ) 131,582 Equity in earnings of consolidated subsidiaries 29,345 128,164 (185 ) — (157,324 ) — Interest expense (1 ) (90,635 ) (989 ) (4,643 ) 3,997 (92,271 ) Other income (expense) 642 3,256 (14,345 ) (2,852 ) — (13,299 ) Loss from extinguishment of debt — — — — — — Total other income (expense) 29,986 40,785 (15,519 ) (7,495 ) (153,327 ) (105,570 ) Income tax benefit (provision) 948 22,056 (17,607 ) (2,100 ) — 3,297 Net income (loss) 28,041 35,122 129,311 (8,615 ) (154,550 ) 29,309 Net income attributable to the noncontrolling interests — — — (1,268 ) — (1,268 ) Net income (loss) attributable to Sinclair Broadcast Group $ 28,041 $ 35,122 $ 129,311 $ (9,883 ) $ (154,550 ) $ 28,041 Comprehensive income (loss) $ 28,041 $ 35,122 $ 129,311 $ (8,615 ) $ (154,550 ) $ 29,309 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 $ — $ — $ 623,087 $ 50,158 $ (21,011 ) $ 652,234 Media program and production expenses — — 257,977 30,476 (18,967 ) 269,486 Selling, general and administrative 2,292 22,412 124,450 2,919 24 152,097 Depreciation, amortization and other operating expenses 225 1,651 87,564 23,136 (774 ) 111,802 Total operating expenses 2,517 24,063 469,991 56,531 (19,717 ) 533,385 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 SIX MONTHS ENDED JUNE 30, 2018 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ — $ 1,305,814 $ 129,741 $ (40,059 ) $ 1,395,496 Media program and production expenses — — 559,355 65,195 (35,143 ) 589,407 Selling, general and administrative 5,471 48,339 290,481 8,636 (953 ) 351,974 Depreciation, amortization and other operating expenses 38 2,384 90,989 124,231 (2,424 ) 215,218 Total operating expenses 5,509 50,723 940,825 198,062 (38,520 ) 1,156,599 Operating (loss) income (5,509 ) (50,723 ) 364,989 (68,321 ) (1,539 ) 238,897 Equity in earnings of consolidated subsidiaries 74,383 299,934 245 — (374,562 ) — Interest expense (1 ) (158,803 ) (1,961 ) (9,193 ) 7,945 (162,013 ) Loss from the extinguishment of debt — — — — — — Other income (expense) 1,323 5,551 (27,706 ) (1,673 ) — (22,505 ) Total other income (expense) 75,705 146,682 (29,422 ) (10,866 ) (366,617 ) (184,518 ) Income tax benefit (provision) 969 37,454 (33,283 ) 13,785 — 18,925 Net income (loss) 71,165 133,413 302,284 (65,402 ) (368,156 ) 73,304 Net income attributable to the noncontrolling interests — — — (2,324 ) 185 (2,139 ) Net income (loss) attributable to Sinclair Broadcast Group $ 71,165 $ 133,413 $ 302,284 $ (67,726 ) $ (367,971 ) $ 71,165 Comprehensive income (loss) $ 71,165 $ 133,413 $ 302,284 $ (65,402 ) $ (368,156 ) $ 73,304 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 $ — $ — $ 1,218,326 $ 101,014 $ (40,170 ) $ 1,279,170 Media program and production expenses — — 506,426 58,920 (37,459 ) 527,887 Selling, general and administrative 3,588 41,370 246,884 5,552 — 297,394 Depreciation, amortization and other operating expenses 491 3,376 178,078 (3,315 ) (1,219 ) 177,411 Total operating expenses 4,079 44,746 931,388 61,157 (38,678 ) 1,002,692 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 extinguishment of debt — (1,404 ) — — — (1,404 ) Other income (expense) 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 CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2018 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair NET CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES $ (1,196 ) $ (154,476 ) $ 414,379 $ (9,691 ) $ 7,682 $ 256,698 CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: Acquisition of property and equipment — (4,250 ) (46,803 ) (2,463 ) 1,248 (52,268 ) Proceeds from the sale of assets — — 1,005 — — 1,005 Investments in equity investees (1,735 ) (1,221 ) (13,586 ) (1,454 ) — (17,996 ) Distributions from equity investees 4,168 — — 11,007 — 15,175 Loans to affiliates — — — — — — Other, net — (3,331 ) — — — (3,331 ) Net cash flows from (used in) investing activities 2,433 (8,802 ) (59,384 ) 7,090 1,248 (57,415 ) CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: Proceeds from notes payable and commercial bank financing — — — 2,016 — 2,016 Repayments of notes payable, commercial bank financing and capital leases — (132,937 ) (1,715 ) (7,612 ) 187 (142,077 ) Dividends paid on Class A and Class B Common Stock (36,795 ) — — — — (36,795 ) Distributions to noncontrolling interests — — — (3,516 ) — (3,516 ) Increase (decrease) in intercompany payables 33,309 606,796 (666,187 ) 35,199 (9,117 ) — Other, net 2,249 — — (876 ) — 1,373 Net cash flows from (used in) financing activities (1,237 ) 473,859 (667,902 ) 25,211 (8,930 ) (178,999 ) NET INCREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH — 310,581 (312,907 ) 22,610 — 20,284 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 $ — $ 956,411 $ 10,476 $ 49,337 $ — $ 1,016,224 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 ) $ 232,478 $ (4,671 ) $ 3,308 $ 141,282 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 — — — — — — Investments in equity investees (945 ) (481 ) (15,046 ) (4,218 ) — (20,690 ) Proceeds from the sale of assets — — — 194,641 — 194,641 Distributions from equity investees 2,266 — — 2,029 — 4,295 Other, net — (8,189 ) 830 (5,682 ) — (13,041 ) Net cash flows from (used in) investing activities 1,204 (20,891 ) (61,833 ) 184,889 — 103,369 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 — (186,319 ) (731 ) (114,118 ) — (301,168 ) Proceeds from the sale 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 (475 ) 150 (2,304 ) Net cash flows from (used in) financing activities (3,234 ) 636,298 (165,264 ) (169,784 ) (3,308 ) 294,708 NET INCREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH — 523,544 5,381 10,434 — 539,359 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 $ — $ 755,841 $ 16,256 $ 27,446 $ — $ 799,543 |