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 September 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 September 30, 2018 , our consolidated total debt, net of deferred financing costs and debt discounts, of $3,902.3 million included $3,881.2 million related to STG and its subsidiaries of which SBG guaranteed $3,838.3 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 nine months ended September 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 SEPTEMBER 30, 2018 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Cash $ — $ 946,760 $ 11,699 $ 64,515 $ — $ 1,022,974 Accounts receivable — — 542,740 67,002 — 609,742 Other current assets 4,392 5,695 137,104 39,885 (29,057 ) 158,019 Total current assets 4,392 952,455 691,543 171,402 (29,057 ) 1,790,735 Property and equipment, net 773 31,782 589,183 65,756 (13,054 ) 674,440 Investment in consolidated subsidiaries 1,587,271 3,707,696 4,179 — (5,299,146 ) — Goodwill — — 2,121,535 3,867 — 2,125,402 Indefinite-lived intangible assets — — 143,924 14,298 — 158,222 Definite-lived intangible assets — — 1,651,692 72,264 (53,616 ) 1,670,340 Other long-term assets 31,324 818,087 114,135 177,086 (932,357 ) 208,275 Total assets $ 1,623,760 $ 5,510,020 $ 5,316,191 $ 504,673 $ (6,327,230 ) $ 6,627,414 Accounts payable and accrued liabilities $ 99 $ 73,737 $ 287,513 $ 97,115 $ (29,993 ) $ 428,471 Current portion of long-term debt — 31,135 3,940 8,990 (367 ) 43,698 Other current liabilities — — 116,823 11,611 1 128,435 Total current liabilities 99 104,872 408,276 117,716 (30,359 ) 600,604 Long-term debt — 3,781,735 37,597 379,720 (340,494 ) 3,858,558 Other liabilities 128 43,064 1,161,978 174,407 (796,879 ) 582,698 Total liabilities 227 3,929,671 1,607,851 671,843 (1,167,732 ) 5,041,860 Total Sinclair Broadcast Group equity (deficit) 1,623,533 1,580,349 3,708,340 (124,742 ) (5,163,947 ) 1,623,533 Noncontrolling interests in consolidated subsidiaries — — — (42,428 ) 4,449 (37,979 ) Total liabilities and equity (deficit) $ 1,623,760 $ 5,510,020 $ 5,316,191 $ 504,673 $ (6,327,230 ) $ 6,627,414 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 SEPTEMBER 30, 2018 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ 6 $ 714,387 $ 76,827 $ (24,960 ) $ 766,260 Media program and production expenses — 1 288,651 35,975 (20,845 ) 303,782 Selling, general and administrative 2,653 31,546 149,898 5,318 (512 ) 188,903 Depreciation, amortization and other operating expenses 19 1,227 77,851 38,863 (2,195 ) 115,765 Total operating expenses 2,672 32,774 516,400 80,156 (23,552 ) 608,450 Operating (loss) income (2,672 ) (32,768 ) 197,987 (3,329 ) (1,408 ) 157,810 Equity in earnings of consolidated subsidiaries 65,301 154,948 (611 ) — (219,638 ) — Interest expense — (74,031 ) (1,029 ) (4,740 ) 4,047 (75,753 ) Other income (expense) 296 (6,368 ) (15,048 ) 1,415 — (19,705 ) Total other income (expense) 65,597 74,549 (16,688 ) (3,325 ) (215,591 ) (95,458 ) Income tax benefit (provision) 950 27,660 (24,999 ) (963 ) — 2,648 Net income (loss) 63,875 69,441 156,300 (7,617 ) (216,999 ) 65,000 Net income attributable to the noncontrolling interests — — — (1,132 ) 7 (1,125 ) Net income (loss) attributable to Sinclair Broadcast Group $ 63,875 $ 69,441 $ 156,300 $ (8,749 ) $ (216,992 ) $ 63,875 Comprehensive income (loss) $ 63,875 $ 69,441 $ 156,300 $ (7,617 ) $ (216,999 ) $ 65,000 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 $ — $ — $ 614,881 $ 47,676 $ (18,025 ) $ 644,532 Media program and production expenses — — 255,293 29,376 (16,339 ) 268,330 Selling, general and administrative 2,027 23,534 130,289 3,582 4 159,436 Depreciation, amortization and other operating expenses 247 1,591 88,293 24,018 (830 ) 113,319 Total operating expenses 2,274 25,125 473,875 56,976 (17,165 ) 541,085 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 NINE MONTHS ENDED SEPTEMBER 30, 2018 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ 6 $ 2,020,201 $ 206,568 $ (65,019 ) $ 2,161,756 Media program and production expenses — 1 848,005 101,170 (55,987 ) 893,189 Selling, general and administrative 8,124 79,885 440,380 13,954 (1,466 ) 540,877 Depreciation, amortization and other operating expenses 58 3,612 168,838 163,095 (4,620 ) 330,983 Total operating expenses 8,182 83,498 1,457,223 278,219 (62,073 ) 1,765,049 Operating (loss) income (8,182 ) (83,492 ) 562,978 (71,651 ) (2,946 ) 396,707 Equity in earnings of consolidated subsidiaries 139,684 454,881 (366 ) — (594,199 ) — Interest expense (1 ) (232,833 ) (2,991 ) (13,933 ) 11,992 (237,766 ) Other income (expense) 1,619 (817 ) (42,753 ) (259 ) — (42,210 ) Total other income (expense) 141,302 221,231 (46,110 ) (14,192 ) (582,207 ) (279,976 ) Income tax benefit (provision) 1,920 65,114 (58,283 ) 12,822 — 21,573 Net income (loss) 135,040 202,853 458,585 (73,021 ) (585,153 ) 138,304 Net income attributable to the noncontrolling interests — — — (3,456 ) 192 (3,264 ) Net income (loss) attributable to Sinclair Broadcast Group $ 135,040 $ 202,853 $ 458,585 $ (76,477 ) $ (584,961 ) $ 135,040 Comprehensive income (loss) $ 135,040 $ 202,853 $ 458,585 $ (73,021 ) $ (585,153 ) $ 138,304 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 $ — $ — $ 1,833,208 $ 148,690 $ (58,196 ) $ 1,923,702 Media program and production expenses — — 761,720 88,296 (53,798 ) 796,218 Selling, general and administrative 5,615 64,903 377,177 9,135 — 456,830 Depreciation, amortization and other operating expenses 738 4,967 266,371 20,702 (2,048 ) 290,730 Total operating expenses 6,353 69,870 1,405,268 118,133 (55,846 ) 1,543,778 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 ) Other income (expense) 731 2,392 (4,071 ) 924 — (24 ) 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 CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2018 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair NET CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES $ (8,331 ) $ (232,158 ) $ 622,165 $ (18,789 ) $ 10,018 $ 372,905 CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: Acquisition of property and equipment (1 ) (5,315 ) (71,639 ) (3,352 ) 2,689 (77,618 ) Proceeds from the sale of assets — — 1,087 — — 1,087 Investments in equity investees (1,767 ) (1,488 ) (20,863 ) (1,506 ) — (25,624 ) Distributions from equity investees 6,398 — — 17,135 — 23,533 Loans to affiliates — — — — — — Other, net — (7,866 ) — — — (7,866 ) Net cash flows from (used in) investing activities 4,630 (14,669 ) (91,415 ) 12,277 2,689 (86,488 ) CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: Proceeds from notes payable and commercial bank financing — — — 3,343 — 3,343 Repayments of notes payable, commercial bank financing and capital leases — (140,721 ) (2,653 ) (11,159 ) 289 (154,244 ) Dividends paid on Class A and Class B Common Stock (55,205 ) — — — — (55,205 ) Repurchase of outstanding Class A Common Stock (45,904 ) — — — — (45,904 ) Distributions to noncontrolling interests — — — (6,871 ) — (6,871 ) Increase (decrease) in intercompany payables 102,927 688,478 (839,781 ) 61,372 (12,996 ) — Other, net 1,883 — — (877 ) — 1,006 Net cash flows from (used in) financing activities 3,701 547,757 (842,434 ) 45,808 (12,707 ) (257,875 ) NET INCREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH — 300,930 (311,684 ) 39,296 — 28,542 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 $ — $ 946,760 $ 11,699 $ 66,023 $ — $ 1,024,482 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 ) $ (141,240 ) $ 433,236 $ (12,959 ) $ 4,779 $ 278,211 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 ) Investments in equity investees (945 ) (1,101 ) (15,469 ) (4,787 ) — (22,302 ) Proceeds from the sale of assets — — 541 194,641 — 195,182 Distributions from equity investees 3,903 — — 2,739 — 6,642 Spectrum auction proceeds — — 187,854 122,948 — 310,802 Other, net — (7,732 ) — (5,682 ) — (13,414 ) Net cash flows from (used in) investing activities 2,827 (23,229 ) (136,129 ) 307,182 997 151,648 CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: Proceeds from notes payable and commercial bank financing — 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 sale of Class A Common Stock 487,883 — — — — 487,883 Dividends paid on Class A and Class B Common Stock (53,049 ) — — — — (53,049 ) Distributions to noncontrolling interests — — — (20,469 ) — (20,469 ) Repurchase of outstanding Class A Common Stock (30,287 ) — — — — (30,287 ) Increase (decrease) in intercompany payables (400,451 ) 524,016 (92,993 ) (24,750 ) (5,822 ) — Other, net (1,318 ) (45 ) (3,607 ) (433 ) 46 (5,357 ) Net cash flows from (used in) financing activities 2,778 483,521 (97,967 ) (156,103 ) (5,776 ) 226,453 NET INCREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH — 319,052 199,140 138,120 — 656,312 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 $ — $ 551,349 $ 210,015 $ 155,132 $ — $ 916,496 |