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, 2019 , 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 March 31, 2019 , our consolidated total debt, net of deferred financing costs and debt discounts, of $3,883.1 million included $3,864.7 million related to STG and its subsidiaries of which SBG guaranteed $3,823.7 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. AS OF MARCH 31, 2019 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Cash $ — $ 869,841 $ 3,431 $ 102,075 $ — $ 975,347 Accounts receivable — — 528,008 53,218 — 581,226 Other current assets 1,547 11,112 101,322 35,628 (23,180 ) 126,429 Total current assets 1,547 880,953 632,761 190,921 (23,180 ) 1,683,002 Property and equipment, net 734 31,698 596,048 74,012 (15,275 ) 687,217 Investment in consolidated subsidiaries 1,524,760 3,608,898 — — (5,133,658 ) — Goodwill — — 2,120,035 3,867 — 2,123,902 Indefinite-lived intangible assets — — 143,924 14,440 — 158,364 Definite-lived intangible assets, net — — 1,566,641 68,174 (50,794 ) 1,584,021 Other long-term assets 47,249 877,386 299,659 154,413 (981,005 ) 397,702 Total assets $ 1,574,290 $ 5,398,935 $ 5,359,068 $ 505,827 $ (6,203,912 ) $ 6,634,208 Accounts payable and accrued liabilities $ 99 $ 67,416 $ 255,009 $ 77,721 $ (23,958 ) $ 376,287 Current portion of long-term debt — 31,135 4,179 7,572 (693 ) 42,193 Other current liabilities 1,028 688 111,002 8,382 — 121,100 Total current liabilities 1,127 99,239 370,190 93,675 (24,651 ) 539,580 Long-term debt — 3,769,217 35,637 383,754 (347,656 ) 3,840,952 Other liabilities 13,762 45,132 1,345,029 173,335 (842,735 ) 734,523 Total liabilities 14,889 3,913,588 1,750,856 650,764 (1,215,042 ) 5,115,055 Total Sinclair Broadcast Group equity (deficit) 1,559,401 1,485,347 3,608,212 (101,131 ) (4,992,428 ) 1,559,401 Noncontrolling interests in consolidated subsidiaries — — — (43,806 ) 3,558 (40,248 ) Total liabilities and equity (deficit) $ 1,574,290 $ 5,398,935 $ 5,359,068 $ 505,827 $ (6,203,912 ) $ 6,634,208 CONDENSED CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2018 (in thousands) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Cash $ — $ 961,963 $ 19,648 $ 78,719 $ — $ 1,060,330 Accounts receivable — — 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 ) — Goodwill — — 2,120,035 3,867 — 2,123,902 Indefinite-lived intangible assets — — 143,924 14,298 — 158,222 Definite-lived intangible assets, net — — 1,608,748 70,409 (52,277 ) 1,626,880 Other long-term assets 31,002 851,170 119,187 165,064 (970,375 ) 196,048 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 (deficit) 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 (deficit) $ 1,639,225 $ 5,504,717 $ 5,243,130 $ 507,791 $ (6,322,771 ) $ 6,572,092 FOR THE THREE MONTHS ENDED MARCH 31, 2019 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ 4 $ 656,345 $ 83,193 $ (17,439 ) $ 722,103 Media program and production expenses — — 301,443 30,194 (12,593 ) 319,044 Selling, general and administrative 1,988 25,760 156,414 4,710 (1,223 ) 187,649 Depreciation, amortization and other operating expenses 232 1,208 78,190 43,676 (1,494 ) 121,812 Total operating expenses 2,220 26,968 536,047 78,580 (15,310 ) 628,505 Operating (loss) income (2,220 ) (26,964 ) 120,298 4,613 (2,129 ) 93,598 Equity in earnings of consolidated subsidiaries 23,235 89,283 — — (112,518 ) — Interest expense — (52,952 ) (1,049 ) (4,456 ) 3,831 (54,626 ) Other income (expense) 373 1,008 (11,671 ) (1,152 ) — (11,442 ) Total other income (expense) 23,608 37,339 (12,720 ) (5,608 ) (108,687 ) (66,068 ) Income tax benefit (provision) 284 11,634 (16,875 ) 198 — (4,759 ) Net income (loss) 21,672 22,009 90,703 (797 ) (110,816 ) 22,771 Net income attributable to the noncontrolling interests — — — (1,980 ) 881 (1,099 ) Net income (loss) attributable to Sinclair Broadcast Group $ 21,672 $ 22,009 $ 90,703 $ (2,777 ) $ (109,935 ) $ 21,672 Comprehensive income (loss) $ 22,771 $ 22,009 $ 90,703 $ (797 ) $ (111,915 ) $ 22,771 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 FOR THE THREE MONTHS ENDED MARCH 31, 2019 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair NET CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES $ 218 $ (65,900 ) $ 154,104 $ 13,211 $ (1,958 ) $ 99,675 CASH FLOWS (USED IN) FROM INVESTING ACTIVITIES: Acquisition of property and equipment — (2,919 ) (27,443 ) (608 ) 1,962 (29,008 ) Payments for debt and equity investments (1,900 ) (4,641 ) (17,274 ) (1,910 ) — (25,725 ) Distributions from equity method investees — — — 695 — 695 Other, net — (640 ) 7,514 9 — 6,883 Net cash flows (used in) from investing activities (1,900 ) (8,200 ) (37,203 ) (1,814 ) 1,962 (47,155 ) CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: Repayments of notes payable, commercial bank financing and finance leases — (7,784 ) (1,000 ) (2,390 ) 112 (11,062 ) Dividends paid on Class A and Class B Common Stock (18,356 ) — — — — (18,356 ) Repurchase of outstanding Class A Common Stock (104,985 ) — — — — (104,985 ) Increase (decrease) in intercompany payables 126,151 (10,238 ) (132,118 ) 16,162 43 — Other, net (1,128 ) — — (1,813 ) (159 ) (3,100 ) Net cash flows from (used in) financing activities 1,682 (18,022 ) (133,118 ) 11,959 (4 ) (137,503 ) NET (DECREASE) INCREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH — (92,122 ) (16,217 ) 23,356 — (84,983 ) CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, beginning of period — 961,963 19,648 78,719 — 1,060,330 CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, end of period $ — $ 869,841 $ 3,431 $ 102,075 $ — $ 975,347 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 ) Payments for debt and equity investments (370 ) (31 ) (6,778 ) (571 ) — (7,750 ) Distributions from equity method investees 39 — — 9,123 — 9,162 Other, net 1,670 (1,862 ) 49 — — (143 ) Net cash flows from (used in) investing activities 1,339 (4,107 ) (25,234 ) 7,052 — (20,950 ) CASH FLOWS (USED IN) FROM FINANCING ACTIVITIES: Repayments of notes payable, commercial bank financing and finance 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 — — (3,176 ) — (2,296 ) Net cash flows (used in) from financing activities (2,643 ) 237,794 (257,012 ) (10,592 ) (5,185 ) (37,638 ) NET INCREASE (DECREASE) 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 |