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, 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 June 30, 2019 , our consolidated total debt, net of deferred financing costs and debt discounts, of $3,788.0 million included $3,769.4 million related to STG and its subsidiaries of which SBG guaranteed $3,729.5 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. 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, 2019 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Cash and cash equivalents $ — $ 891,865 $ 2,995 $ 34,178 $ — $ 929,038 Accounts receivable, net — — 538,644 51,308 — 589,952 Other current assets 4,511 12,655 91,021 34,348 (25,895 ) 116,640 Total current assets 4,511 904,520 632,660 119,834 (25,895 ) 1,635,630 Property and equipment, net 723 31,187 612,278 71,960 (16,643 ) 699,505 Investment in consolidated subsidiaries 1,546,563 3,579,483 — — (5,126,046 ) — Goodwill — — 2,120,035 3,867 — 2,123,902 Indefinite-lived intangible assets — — 143,924 14,440 — 158,364 Definite-lived intangible assets, net — — 1,523,633 66,307 (49,457 ) 1,540,483 Other long-term assets 45,396 879,846 297,849 164,460 (991,769 ) 395,782 Total assets $ 1,597,193 $ 5,395,036 $ 5,330,379 $ 440,868 $ (6,209,810 ) $ 6,553,666 Accounts payable and accrued liabilities $ 15,101 $ 90,325 $ 269,371 $ 76,592 $ (26,809 ) $ 424,580 Current portion of long-term debt — 13,700 4,247 7,838 (578 ) 25,207 Other current liabilities 1,052 616 67,945 6,824 — 76,437 Total current liabilities 16,153 104,641 341,563 91,254 (27,387 ) 526,224 Long-term debt — 3,693,460 34,555 365,283 (330,504 ) 3,762,794 Other long-term liabilities 11,925 46,745 1,376,146 173,456 (872,623 ) 735,649 Total liabilities 28,078 3,844,846 1,752,264 629,993 (1,230,514 ) 5,024,667 Total Sinclair Broadcast Group equity (deficit) 1,569,115 1,550,190 3,578,115 (145,440 ) (4,982,865 ) 1,569,115 Noncontrolling interests in consolidated subsidiaries — — — (43,685 ) 3,569 (40,116 ) Total liabilities and equity (deficit) $ 1,597,193 $ 5,395,036 $ 5,330,379 $ 440,868 $ (6,209,810 ) $ 6,553,666 CONDENSED CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2018 (in thousands) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Cash and cash equivalents $ — $ 961,963 $ 19,648 $ 78,719 $ — $ 1,060,330 Accounts receivable, net — — 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 long-term 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 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE THREE MONTHS ENDED JUNE 30, 2019 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ — $ 704,513 $ 88,710 $ (22,504 ) $ 770,719 Media program and production expenses — — 317,279 32,744 (14,861 ) 335,162 Selling, general and administrative 18,999 32,569 162,019 4,123 (1,300 ) 216,410 Depreciation, amortization and other operating expenses 152 1,328 69,499 46,422 (4,253 ) 113,148 Total operating expenses 19,151 33,897 548,797 83,289 (20,414 ) 664,720 Operating (loss) income (19,151 ) (33,897 ) 155,716 5,421 (2,090 ) 105,999 Equity in earnings of consolidated subsidiaries 57,015 118,038 — — (175,053 ) — Interest expense (163 ) (52,020 ) (889 ) (4,136 ) 3,530 (53,678 ) Other income (expense) 351 4,789 (11,729 ) 278 — (6,311 ) Total other income (expense) 57,203 70,807 (12,618 ) (3,858 ) (171,523 ) (59,989 ) Income tax benefit (provision) 4,245 17,370 (23,902 ) (340 ) — (2,627 ) Net income 42,297 54,280 119,196 1,223 (173,613 ) 43,383 Net income attributable to the noncontrolling interests — — — (1,072 ) (14 ) (1,086 ) Net income attributable to Sinclair Broadcast Group $ 42,297 $ 54,280 $ 119,196 $ 151 $ (173,627 ) $ 42,297 Comprehensive income $ 42,297 $ 54,280 $ 119,196 $ 1,223 $ (173,613 ) $ 43,383 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 ) 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 SIX MONTHS ENDED JUNE 30, 2019 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ 4 $ 1,360,858 $ 171,903 $ (39,943 ) $ 1,492,822 Media program and production expenses — — 618,722 62,938 (27,454 ) 654,206 Selling, general and administrative 20,986 58,329 318,435 8,832 (2,523 ) 404,059 Depreciation, amortization and other operating expenses 383 2,535 147,691 90,099 (5,748 ) 234,960 Total operating expenses 21,369 60,864 1,084,848 161,869 (35,725 ) 1,293,225 Operating (loss) income (21,369 ) (60,860 ) 276,010 10,034 (4,218 ) 199,597 Equity in earnings of consolidated subsidiaries 80,250 207,320 — — (287,570 ) — Interest expense (163 ) (104,971 ) (1,939 ) (8,592 ) 7,361 (108,304 ) Other income (expense) 723 5,796 (23,398 ) (874 ) — (17,753 ) Total other income (expense) 80,810 108,145 (25,337 ) (9,466 ) (280,209 ) (126,057 ) Income tax benefit (provision) 4,528 29,003 (40,776 ) (141 ) — (7,386 ) Net income 63,969 76,288 209,897 427 (284,427 ) 66,154 Net income attributable to the noncontrolling interests — — — (3,051 ) 866 (2,185 ) Net income (loss) attributable to Sinclair Broadcast Group $ 63,969 $ 76,288 $ 209,897 $ (2,624 ) $ (283,561 ) $ 63,969 Comprehensive income $ 63,969 $ 76,288 $ 209,897 $ 427 $ (284,427 ) $ 66,154 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 ) 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 CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2019 (in thousands) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair NET CASH FLOWS (USED IN) FROM OPERATING ACTIVITIES $ (198 ) $ (122,095 ) $ 328,029 $ 22,155 $ (5,200 ) $ 222,691 CASH FLOWS (USED IN) FROM INVESTING ACTIVITIES: Acquisition of property and equipment (8 ) (1,691 ) (63,374 ) (1,476 ) 4,954 (61,595 ) Purchases of investments (2,291 ) (6,005 ) (29,970 ) (5,328 ) — (43,594 ) Distributions from investments — — — 3,026 — 3,026 Spectrum repack reimbursements — — 22,119 — — 22,119 Other, net — (1,041 ) (373 ) 9 — (1,405 ) Net cash flows (used in) from investing activities (2,299 ) (8,737 ) (71,598 ) (3,769 ) 4,954 (81,449 ) CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: Proceeds from notes payable and commercial bank financing — — — 668 (159 ) 509 Repayments of notes payable, commercial bank financing and finance leases — (102,742 ) (2,015 ) (24,558 ) 20,761 (108,554 ) Dividends paid on Class A and Class B Common Stock (36,765 ) — — — — (36,765 ) Repurchase of outstanding Class A Common Stock (125,034 ) — — — — (125,034 ) Increase (decrease) in intercompany payables 164,061 163,476 (271,069 ) (36,112 ) (20,356 ) — Other, net 235 — — (2,925 ) — (2,690 ) Net cash flows from (used in) financing activities 2,497 60,734 (273,084 ) (62,927 ) 246 (272,534 ) NET DECREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH — (70,098 ) (16,653 ) (44,541 ) — (131,292 ) 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 $ — $ 891,865 $ 2,995 $ 34,178 $ — $ 929,038 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 (USED IN) FROM OPERATING ACTIVITIES $ (1,196 ) $ (154,476 ) $ 412,837 $ (9,691 ) $ 7,682 $ 255,156 CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: Acquisition of property and equipment — (4,250 ) (46,803 ) (2,463 ) 1,248 (52,268 ) Purchases of investments (1,735 ) (1,821 ) (13,586 ) (1,454 ) — (18,596 ) Distributions from investments 2,498 — — 11,007 — 13,505 Spectrum repack reimbursements — — 1,542 — — 1,542 Other, net 1,670 (2,731 ) 1,005 — — (56 ) Net cash flows from (used in) investing activities 2,433 (8,802 ) (57,842 ) 7,090 1,248 (55,873 ) CASH FLOWS (USED IN) FROM FINANCING ACTIVITIES: Proceeds from notes payable and commercial bank financing — — — 2,016 — 2,016 Repayments of notes payable, commercial bank financing and finance leases — (132,937 ) (1,715 ) (7,612 ) 187 (142,077 ) Dividends paid on Class A and Class B Common Stock (36,794 ) — — — — (36,794 ) Increase (decrease) in intercompany payables 33,309 606,796 (666,187 ) 35,199 (9,117 ) — Other, net 2,248 — — (4,392 ) — (2,144 ) Net cash flows (used in) from financing activities (1,237 ) 473,859 (667,902 ) 25,211 (8,930 ) (178,999 ) NET INCREASE (DECREASE) 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 |