CONDENSED CONSOLIDATING FINANCIAL STATEMENTS | CONDENSED CONSOLIDATING FINANCIAL STATEMENTS: STG is the primary obligor under the STG Bank Credit Agreement, 5.875% Notes, 5.125% Notes, 5.500% Notes, and 4.125% Secured Notes (collectively, the Notes are referred to as the "STG Notes"). Our Class A Common Stock and Class B Common Stock as of September 30, 2021, were obligations or securities of the Company and not obligations or securities of STG. The Company is a guarantor under the STG Bank Credit Agreement, 5.875% Notes, 5.125% Notes, 5.500% Notes, and 4.125% Secured Notes. As of September 30, 2021, our consolidated total debt, net of deferred financing costs and debt discounts, of $12,530 million included $4,389 million related to STG and its subsidiaries of which the Company guaranteed $4,354 million. The Company, KDSM, LLC, a wholly-owned subsidiary of the Company, 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 the Company, 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 the Company, STG, KDSM, LLC and the guarantor subsidiaries, the direct and indirect non-guarantor subsidiaries of the Company and the eliminations necessary to arrive at our information on a consolidated basis. CONDENSED CONSOLIDATING BALANCE SHEET AS OF SEPTEMBER 30, 2021 (in millions) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Cash and cash equivalents $ — $ 555 $ 10 $ 493 $ — $ 1,058 Accounts receivable, net — — 576 598 — 1,174 Other current assets 13 58 441 140 (92) 560 Total current assets 13 613 1,027 1,231 (92) 2,792 Property and equipment, net 1 31 672 105 (24) 785 Investment in equity of consolidated subsidiaries 715 3,582 — — (4,297) — Restricted cash — — — 3 — 3 Goodwill — — 2,081 7 — 2,088 Indefinite-lived intangible assets — — 136 14 — 150 Definite-lived intangible assets, net — — 1,140 4,097 (38) 5,199 Other long-term assets 119 1,784 299 1,783 (2,157) 1,828 Total assets $ 848 $ 6,010 $ 5,355 $ 7,240 $ (6,608) $ 12,845 Accounts payable and accrued liabilities $ 28 $ 81 $ 285 $ 323 $ (93) $ 624 Current portion of long-term debt — 20 5 42 (1) 66 Other current liabilities 1 6 159 284 — 450 Total current liabilities 29 107 449 649 (94) 1,140 Long-term debt 700 4,321 30 8,498 (1,085) 12,464 Investment in deficit of consolidated subsidiaries 1,707 — — — (1,707) — Other long-term liabilities 25 109 1,296 474 (1,297) 607 Total liabilities 2,461 4,537 1,775 9,621 (4,183) 14,211 Redeemable noncontrolling interests — — — 194 — 194 Total Sinclair Broadcast Group (deficit) equity (1,613) 1,473 3,580 (2,624) (2,429) (1,613) Noncontrolling interests in consolidated subsidiaries — — — 49 4 53 Total liabilities, redeemable noncontrolling interests, and equity $ 848 $ 6,010 $ 5,355 $ 7,240 $ (6,608) $ 12,845 CONDENSED CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2020 (in millions) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Cash and cash equivalents $ — $ 458 $ — $ 801 $ — $ 1,259 Accounts receivable, net — — 558 502 — 1,060 Other current assets 7 46 372 560 (87) 898 Total current assets 7 504 930 1,863 (87) 3,217 Property and equipment, net 1 33 706 109 (26) 823 Investment in equity of consolidated subsidiaries 430 3,549 — — (3,979) — Restricted cash — — — 3 — 3 Goodwill — — 2,082 10 — 2,092 Indefinite-lived intangible assets — — 156 15 — 171 Definite-lived intangible assets, net — — 1,256 4,409 (41) 5,624 Other long-term assets 139 1,718 280 1,569 (2,254) 1,452 Total assets $ 577 $ 5,804 $ 5,410 $ 7,978 $ (6,387) $ 13,382 Accounts payable and accrued liabilities $ 19 $ 70 $ 247 $ 284 $ (87) $ 533 Current portion of long-term debt — 13 5 41 (1) 58 Other current liabilities 1 2 134 306 — 443 Total current liabilities 20 85 386 631 (88) 1,034 Long-term debt 700 4,337 33 8,460 (1,037) 12,493 Investment in deficit of consolidated subsidiaries 1,118 — — — (1,118) — Other long-term liabilities 12 121 1,445 710 (1,438) 850 Total liabilities 1,850 4,543 1,864 9,801 (3,681) 14,377 Redeemable noncontrolling interests — — — 190 — 190 Total Sinclair Broadcast Group (deficit) equity (1,273) 1,261 3,546 (2,098) (2,710) (1,274) Noncontrolling interests in consolidated subsidiaries — — — 85 4 89 Total liabilities, redeemable noncontrolling interests, and equity $ 577 $ 5,804 $ 5,410 $ 7,978 $ (6,387) $ 13,382 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2021 (in millions) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ 28 $ 758 $ 803 $ (54) $ 1,535 Media programming and production expenses — 1 366 671 (16) 1,022 Selling, general and administrative expenses 3 33 176 87 (36) 263 Depreciation, amortization and other operating expenses — 2 81 95 (1) 177 Total operating expenses 3 36 623 853 (53) 1,462 Operating (loss) income (3) (8) 135 (50) (1) 73 Equity in earnings of consolidated subsidiaries 21 113 — — (134) — Interest expense (3) (43) (1) (113) 5 (155) Other income (expense) 2 (3) (2) 14 (3) 8 Total other income (expense) 20 67 (3) (99) (132) (147) Income tax benefit (provision) 2 9 (16) 96 — 91 Net income (loss) 19 68 116 (53) (133) 17 Net income attributable to the redeemable noncontrolling interests — — — (4) — (4) Net loss attributable to the noncontrolling interests — — — 6 — 6 Net income (loss) attributable to Sinclair Broadcast Group $ 19 $ 68 $ 116 $ (51) $ (133) $ 19 Comprehensive income (loss) $ 19 $ 68 $ 116 $ (52) $ (133) $ 18 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2020 (in millions) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ 25 $ 774 $ 786 $ (46) $ 1,539 Media programming and production expenses — — 322 772 (17) 1,077 Selling, general and administrative expenses 2 27 160 77 (24) 242 Impairment of goodwill and definite-lived intangible assets — — — 4,264 — 4,264 Depreciation, amortization and other operating expenses 1 1 40 133 (3) 172 Total operating expenses 3 28 522 5,246 (44) 5,755 Operating (loss) income (3) (3) 252 (4,460) (2) (4,216) Equity in (loss) earnings of consolidated subsidiaries (3,252) 302 — — 2,950 — Interest expense (3) (45) (1) (114) 6 (157) Other income (expense) 1 5 (11) 168 (4) 159 Total other (expense) income (3,254) 262 (12) 54 2,952 2 Income tax benefit 1 55 64 727 — 847 Net (loss) income (3,256) 314 304 (3,679) 2,950 (3,367) Net income attributable to the redeemable noncontrolling interests — — — (19) — (19) Net loss attributable to the noncontrolling interests — — — 130 — 130 Net (loss) income attributable to Sinclair Broadcast Group $ (3,256) $ 314 $ 304 $ (3,568) $ 2,950 $ (3,256) Comprehensive (loss) income $ (3,256) $ 314 $ 304 $ (3,679) $ 2,950 $ (3,367) CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2021 (in millions) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ 83 $ 2,207 $ 2,507 $ (139) $ 4,658 Media programming and production expenses — 3 1,073 2,354 (40) 3,390 Selling, general and administrative expenses 10 123 515 252 (93) 807 Depreciation, amortization and other operating expenses — 6 240 290 (5) 531 Total operating expenses 10 132 1,828 2,896 (138) 4,728 Operating (loss) income (10) (49) 379 (389) (1) (70) Equity in (loss) earnings of consolidated subsidiaries (267) 317 — — (50) — Interest expense (10) (135) (2) (337) 18 (466) Other (expense) income (61) 11 (24) 166 (10) 82 Total other (expense) income (338) 193 (26) (171) (42) (384) Income tax benefit (provision) 23 38 (31) 139 — 169 Net (loss) income (325) 182 322 (421) (43) (285) Net income attributable to the redeemable noncontrolling interests — — — (13) — (13) Net income attributable to the noncontrolling interests — — — (27) — (27) Net (loss) income attributable to Sinclair Broadcast Group $ (325) $ 182 $ 322 $ (461) $ (43) $ (325) Comprehensive (loss) income $ (325) $ 182 $ 322 $ (415) $ (43) $ (279) CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020 (in millions) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair Net revenue $ — $ 74 $ 2,140 $ 2,350 $ (133) $ 4,431 Media programming and production expenses — — 962 1,371 (45) 2,288 Selling, general and administrative expenses 8 97 479 207 (72) 719 Impairment of goodwill and definite-lived intangible assets — — — 4,264 — 4,264 Depreciation, amortization and other operating expenses 1 6 143 416 (9) 557 Total operating expenses 9 103 1,584 6,258 (126) 7,828 Operating (loss) income (9) (29) 556 (3,908) (7) (3,397) Equity in (loss) earnings of consolidated subsidiaries (2,866) 542 — — 2,324 — Interest expense (10) (147) (3) (361) 19 (502) Other income (expense) — 11 (30) 180 (10) 151 Total other (expense) income (2,876) 406 (33) (181) 2,333 (351) Income tax benefit 4 75 24 702 — 805 Net (loss) income (2,881) 452 547 (3,387) 2,326 (2,943) Net income attributable to the redeemable noncontrolling interests — — — (51) — (51) Net loss attributable to the noncontrolling interests — — — 113 — 113 Net (loss) income attributable to Sinclair Broadcast Group $ (2,881) $ 452 $ 547 $ (3,325) $ 2,326 $ (2,881) Comprehensive (loss) income $ (2,881) $ 452 $ 547 $ (3,396) $ 2,326 $ (2,952) CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2021 (in millions) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair NET CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES $ 8 $ (100) $ 317 $ 6 $ 4 $ 235 NET CASH FLOWS USED IN INVESTING ACTIVITIES Acquisition of property and equipment — (1) (48) (15) 2 (62) Spectrum repack reimbursements — — 22 — — 22 Proceeds from the sale of assets — — 34 9 — 43 Purchases of investments (7) (12) (40) (185) — (244) Other, net — — (2) 12 — 10 Net cash flows used in investing activities (7) (13) (34) (179) 2 (231) NET CASH FLOWS (USED IN) FROM FINANCING ACTIVITIES Proceeds from notes payable and commercial bank financing — 341 — 16 — 357 Repayments of notes payable, commercial bank financing and finance leases — (356) (5) (39) — (400) Dividends paid on Class A and Class B Common Stock (46) — — — — (46) Dividends paid on redeemable subsidiary preferred equity — — — (4) — (4) Distributions to noncontrolling interests — — — (63) — (63) Distributions to redeemable noncontrolling interests — — — (5) — (5) Increase (decrease) in intercompany payables 57 226 (268) (9) (6) — Other, net (12) (1) — (31) — (44) Net cash flows (used in) from financing activities (1) 210 (273) (135) (6) (205) NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH — 97 10 (308) — (201) CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, beginning of period — 458 — 804 — 1,262 CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, end of period $ — $ 555 $ 10 $ 496 $ — $ 1,061 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020 (in millions) (unaudited) Sinclair Sinclair Guarantor Non- Eliminations Sinclair NET CASH FLOWS (USED IN) FROM OPERATING ACTIVITIES $ (115) $ (39) $ 481 $ 510 $ 2 $ 839 NET CASH FLOWS USED IN INVESTING ACTIVITIES Acquisition of property and equipment — (7) (110) (19) 6 (130) Spectrum repack reimbursements — — 72 — — 72 Proceeds from the sale of assets — — 36 — — 36 Purchases of investments (2) (30) (33) (20) — (85) Other, net 1 — (9) 17 — 9 Net cash flows used in investing activities (1) (37) (44) (22) 6 (98) NET CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES Proceeds from notes payable and commercial bank financing — 648 — 299 — 947 Repayments of notes payable, commercial bank financing and finance leases — (670) (3) (272) — (945) Repurchase of outstanding Class A Common Stock (343) — — — — (343) Dividends paid on Class A and Class B Common Stock (49) — — — — (49) Dividends paid on redeemable subsidiary preferred equity — — — (32) — (32) Redemption of redeemable subsidiary preferred equity — — — (547) — (547) Distributions to noncontrolling interests, net — — — (19) — (19) Distributions to redeemable noncontrolling interests — — — (378) — (378) Increase (decrease) in intercompany payables 507 3 (433) (69) (8) — Other, net 1 — — (76) — (75) Net cash flows from (used in) financing activities 116 (19) (436) (1,094) (8) (1,441) NET (DECREASE) INCREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH — (95) 1 (606) — (700) CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, beginning of period — 357 3 973 — 1,333 CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, end of period $ — $ 262 $ 4 $ 367 $ — $ 633 |