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, 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, 5.125% Notes, and until they were redeemed, the 6.375% Notes. As of December 31, 2018 , our consolidated total debt of $3,892.5 million included $3,843.5 million of debt related to STG and its subsidiaries of which SBG guaranteed $3,831.0 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. AS OF DECEMBER 31, 2018 (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 $ — $ 961,963 $ 19,648 $ 78,719 $ — $ 1,060,330 Accounts and other receivables — — 530,543 68,054 — 598,597 Other current assets 3,235 5,548 103,111 37,157 (24,072 ) 124,979 Total current assets 3,235 967,511 653,302 183,930 (24,072 ) 1,783,906 Property and equipment, net 754 31,773 593,755 70,223 (13,371 ) 683,134 Investment in consolidated subsidiaries 1,604,234 3,654,263 4,179 — (5,262,676 ) — Other long-term assets 31,002 851,170 119,187 165,064 (970,375 ) 196,048 Goodwill — — 2,120,035 3,867 — 2,123,902 Indefinite-lived intangible assets — — 143,924 14,298 — 158,222 Definite-lived intangible assets — — 1,608,748 70,409 (52,277 ) 1,626,880 Total assets $ 1,639,225 $ 5,504,717 $ 5,243,130 $ 507,791 $ (6,322,771 ) $ 6,572,092 Accounts payable and accrued liabilities $ 100 $ 78,814 $ 273,444 $ 85,875 $ (25,006 ) $ 413,227 Current portion of long-term debt — 31,135 4,100 7,842 (513 ) 42,564 Other current liabilities — — 107,051 9,743 — 116,794 Total current liabilities 100 109,949 384,595 103,460 (25,519 ) 572,585 Long-term debt — 3,775,489 36,551 381,913 (344,062 ) 3,849,891 Other liabilities 289 40,132 1,169,184 173,197 (833,506 ) 549,296 Total liabilities 389 3,925,570 1,590,330 658,570 (1,203,087 ) 4,971,772 Total Sinclair Broadcast Group equity 1,638,836 1,579,147 3,652,800 (107,825 ) (5,124,122 ) 1,638,836 Noncontrolling interests in consolidated subsidiaries — — — (42,954 ) 4,438 (38,516 ) Total liabilities and equity $ 1,639,225 $ 5,504,717 $ 5,243,130 $ 507,791 $ (6,322,771 ) $ 6,572,092 CONDENSED CONSOLIDATED BALANCE SHEET AS OF DECEMBER 31, 2017 (In thousands) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Cash and cash equivalents $ — $ 645,830 $ 12,273 $ 23,223 $ — $ 681,326 Restricted Cash — — 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 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 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 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 (a) $ — $ — $ 2,507,183 $ 209,914 $ (80,882 ) $ 2,636,215 Media production expenses — — 1,013,035 124,044 (72,935 ) 1,064,144 Selling, general and administrative 9,204 102,930 522,039 14,800 (2,183 ) 646,790 Depreciation, amortization and other operating expenses 984 6,250 131,880 51,461 (2,800 ) 187,775 Total operating expenses 10,188 109,180 1,666,954 190,305 (77,918 ) 1,898,709 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 (a) See Revenue Recognition within Note 1. Nature of Operations and Summary of Significant Accounting Policies for a discussion of the adoption of the new accounting principles for revenue recognition. 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 (a) $ — $ — $ 2,476,669 $ 254,031 $ (108,190 ) $ 2,622,510 Media production expenses — — 920,715 135,511 (100,622 ) 955,604 Selling, general and administrative 4,062 70,503 489,882 10,804 (106 ) 575,145 Depreciation, amortization and other operating expenses 1,064 7,331 360,550 121,986 (2,023 ) 488,908 Total operating expenses 5,126 77,834 1,771,147 268,301 (102,751 ) 2,019,657 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 (a) See Revenue Recognition within Note 1. Nature of Operations and Summary of Significant Accounting Policies FOR THE YEAR ENDED DECEMBER 31, 2018 (In thousands) Sinclair Sinclair Guarantor Non- Eliminations Sinclair NET CASH FLOWS (USED IN) FROM OPERATING ACTIVITIES $ (8,542 ) $ (252,615 ) $ 936,385 $ (40,533 ) $ 12,723 647,418 CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: Acquisition of property and equipment (1 ) (6,592 ) (98,201 ) (3,914 ) 3,647 (105,061 ) Proceeds from sale of assets — — 1,616 — — 1,616 Investments in equity investees (2,587 ) (1,975 ) (27,960 ) (3,283 ) — (35,805 ) Distributions from equity method investees 4,728 — — 18,106 — 22,834 Other, net 1,670 (12,091 ) 8,626 — — (1,795 ) Net cash flows from (used in) investing activities 3,810 (20,658 ) (115,919 ) 10,909 3,647 (118,211 ) CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: Proceeds from notes payable, commercial bank financing and capital leases — — — 4,317 — 4,317 Repayments of notes payable, commercial bank financing and capital leases — (148,505 ) (3,554 ) (15,120 ) 394 (166,785 ) Dividends paid on Class A and Class B Common Stock (74,566 ) — — — — (74,566 ) Repurchase of outstanding Class A Common Stock (220,889 ) — — — — (220,889 ) Payments for deferred financing cost — — — (922 ) — (922 ) Distributions to noncontrolling interests — — — (8,901 ) — (8,901 ) Increase (decrease) in intercompany payables 297,256 737,911 (1,117,417 ) 100,440 (18,190 ) — Other, net 2,931 — (3,230 ) 1,802 1,426 2,929 Net cash flows from (used in) financing activities 4,732 589,406 (1,124,201 ) 81,616 (16,370 ) (464,817 ) NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH — 316,133 (303,735 ) 51,992 — 64,390 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 $ — $ 961,963 $ 19,648 $ 78,719 $ — $ 1,060,330 CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE YEAR ENDED DECEMBER 31, 2017 (a) (In thousands) Sinclair Sinclair Guarantor Non- Eliminations Sinclair NET CASH FLOWS (USED IN) FROM OPERATING ACTIVITIES $ (8,659 ) $ (180,966 ) $ 600,070 $ 12,424 $ 8,544 $ 431,413 CASH FLOWS FROM (USED IN) 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 — — 568 194,641 — 195,209 Investments in equity investees (946 ) (720 ) (20,701 ) (32,762 ) — (55,129 ) Distributions from equity method investees 5,857 — — 6,321 — 12,178 Spectrum auction proceeds — — 310,802 — — 310,802 Other, net 740 11,551 — — — 12,291 Net cash flows from (used in) investing activities 5,521 (12,450 ) (40,771 ) 159,588 2,696 114,584 CASH FLOWS FROM (USED IN) 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 (1,858 ) (213,919 ) (3,381 ) (121,270 ) 320 (340,108 ) Proceeds from 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 ) Payments for deferred financing costs — (425 ) — (306 ) — (731 ) Distributions to noncontrolling interests — — — (22,416 ) — (22,416 ) Increase (decrease) in intercompany payables (381,344 ) 660,911 (242,402 ) (25,605 ) (11,560 ) — Other, net 108 713 (1,008 ) 172 — (15 ) Net cash flows from (used in) financing activities 3,138 606,949 (246,791 ) (162,297 ) (11,240 ) 189,759 NET INCREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH — 413,533 312,508 9,715 — 735,756 CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, beginning of period — 232,297 10,875 17,012 — 260,184 CASH, CASH EQUIVALENTS, AND RESTRICTD CASH, end of period $ — $ 645,830 $ 323,383 $ 26,727 $ — $ 995,940 (a) See Recent Accounting Pronouncements within Note 1. Nature of Operations and Summary of Significant Accounting Policies for a discussion of the adoption of new accounting principles related to the classification of certain cash receipts and cash payments. CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE YEAR ENDED DECEMBER 31, 2016 (a) (In thousands) Sinclair Sinclair Guarantor Non- Eliminations Sinclair NET CASH FLOWS (USED IN) FROM OPERATING ACTIVITIES $ (11,784 ) $ (130,406 ) $ 721,991 $ 7,914 $ 23,875 $ 611,590 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 — — (415,282 ) (10,375 ) — (425,657 ) Purchase of alarm monitoring contracts — — — (40,206 ) — (40,206 ) Proceeds from sale of assets — — 8,069 9,133 — 17,202 Investments in equity investees (2,945 ) (15,620 ) (27 ) (32,655 ) — (51,247 ) Other, net 1,714 (25,120 ) 3,179 5,072 — (15,155 ) Net cash flows (used in) from investing activities (1,231 ) (48,746 ) (486,511 ) (74,040 ) 1,000 (609,528 ) CASH FLOWS FROM (USED IN) 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 (1,651 ) (650,422 ) (3,007 ) (19,612 ) 253 (674,439 ) Dividends paid on Class A and Class B Common Stock (65,909 ) — — — — (65,909 ) Repurchases of outstanding Class A Common Stock (136,283 ) — — — — (136,283 ) Payments for deferred financing costs — (35,254 ) — (251 ) — (35,505 ) Distributions to noncontrolling interests — — — (10,464 ) — (10,464 ) Increase (decrease) in intercompany payables 218,054 (17,778 ) (224,551 ) 49,403 (25,128 ) — Other, net (1,196 ) 407 2,718 184 — 2,113 Net cash flows from (used in) financing activities 13,015 291,953 (224,840 ) 49,172 (24,875 ) 104,425 NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH — 112,801 10,640 (16,954 ) — 106,487 CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, beginning of period — 119,496 235 33,966 — 153,697 CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, end of period $ — $ 232,297 $ 10,875 $ 17,012 $ — $ 260,184 (a) See Recent Accounting Pronouncements within Note 1. Nature of Operations and Summary of Significant Accounting Policies |