CONDENSED CONSOLIDATING FINANCIAL STATEMENTS: | 6 Months Ended |
Jun. 30, 2014 |
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS: | ' |
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS: | ' |
|
|
9. CONDENSED CONSOLIDATING 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 6.125% Notes, the 8.375% Notes, and 6.375% Notes. Our Class A Common Stock and Class B Common Stock, as of June 30, 2014, 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, the 6.125% Notes, the 8.375% Notes, and 6.375% Notes. As of June 30, 2014, our consolidated total debt of $3,115.0 million included $3,010.2 million of debt related to STG and its subsidiaries of which SBG guaranteed $2,958.6 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 consolidating balance sheets, consolidating statements of operations and comprehensive income and consolidating 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. 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, 2014 |
(in thousands) (unaudited) |
|
| | Sinclair | | Sinclair | | Guarantor | | Non- | | Eliminations | | Sinclair | |
Broadcast | Television | Subsidiaries | Guarantor | Consolidated |
Group, Inc. | Group, Inc. | and KDSM, | Subsidiaries | |
| | LLC | | |
| | | | | | | | | | | | | |
Cash | | $ | — | | $ | 382,989 | | $ | 488 | | $ | 12,069 | | $ | — | | $ | 395,546 | |
Accounts and other receivables | | 44 | | 1,534 | | 271,765 | | 29,479 | | (2,326 | ) | 300,496 | |
Other current assets | | — | | 17,090 | | 71,307 | | 15,267 | | (36,701 | ) | 66,963 | |
Total current assets | | 44 | | 401,613 | | 343,560 | | 56,815 | | (39,027 | ) | 763,005 | |
| | | | | | | | | | | | | |
Property and equipment, net | | 4,483 | | 14,160 | | 465,210 | | 160,304 | | (8,045 | ) | 636,112 | |
| | | | | | | | | | | | | |
Investment in consolidated subsidiaries | | 333,022 | | 2,382,613 | | 4,179 | | — | | (2,719,814 | ) | — | |
Restricted cash — long-term | | — | | 12,430 | | — | | — | | — | | 12,430 | |
Other long-term assets | | 71,570 | | 561,885 | | 54,034 | | 138,167 | | (599,705 | ) | 225,951 | |
Total other long-term assets | | 404,592 | | 2,956,928 | | 58,213 | | 138,167 | | (3,319,519 | ) | 238,381 | |
| | | | | | | | | | | | | |
Goodwill and other intangible assets | | — | | — | | 2,439,387 | | 203,481 | | (98,404 | ) | 2,544,464 | |
| | | | | | | | | | | | | |
Total assets | | $ | 409,119 | | $ | 3,372,701 | | $ | 3,306,370 | | $ | 558,767 | | $ | (3,464,995 | ) | $ | 4,181,962 | |
| | | | | | | | | | | | | |
Accounts payable and accrued liabilities | | $ | 445 | | $ | 50,829 | | $ | 128,759 | | $ | 51,611 | | $ | (34,281 | ) | $ | 197,363 | |
Current portion of long-term debt | | 599 | | 47,125 | | 1,172 | | 7,138 | | — | | 56,034 | |
Current portion of affiliate long-term debt | | 1,377 | | — | | 1,192 | | 926 | | (926 | ) | 2,569 | |
Other current liabilities | | 565 | | — | | 74,725 | | 6,304 | | (876 | ) | 80,718 | |
Total current liabilities | | 2,986 | | 97,954 | | 205,848 | | 65,979 | | (36,083 | ) | 336,684 | |
| | | | | | | | | | | | | |
Long-term debt | | 217 | | 2,858,754 | | 35,062 | | 144,735 | | — | | 3,038,768 | |
Affiliate long-term debt | | 4,256 | | — | | 13,352 | | 311,208 | | (311,210 | ) | 17,606 | |
Other liabilities | | 38,882 | | 24,869 | | 667,646 | | 150,315 | | (462,981 | ) | 418,731 | |
Total liabilities | | 46,341 | | 2,981,577 | | 921,908 | | 672,237 | | (810,274 | ) | 3,811,789 | |
| | | | | | | | | | | | | |
Total Sinclair Broadcast Group equity (deficit) | | 362,778 | | 391,124 | | 2,384,462 | | (120,865 | ) | (2,654,721 | ) | 362,778 | |
Noncontrolling interests in consolidated subsidiaries | | — | | — | | — | | 7,395 | | — | | 7,395 | |
Total liabilities and equity (deficit) | | $ | 409,119 | | $ | 3,372,701 | | $ | 3,306,370 | | $ | 558,767 | | $ | (3,464,995 | ) | $ | 4,181,962 | |
|
CONDENSED CONSOLIDATING BALANCE SHEET |
AS OF DECEMBER 31, 2013 |
(in thousands) |
|
| | Sinclair | | Sinclair | | Guarantor | | Non-Guarantor | | Eliminations | | Sinclair | |
Broadcast | Television | Subsidiaries | Subsidiaries | Consolidated |
Group, Inc. | Group, Inc. | and KDSM, | | |
| | LLC | | |
Cash | | $ | — | | $ | 237,974 | | $ | 28,594 | | $ | 13,536 | | $ | — | | $ | 280,104 | |
Accounts and other receivables | | 59 | | 818 | | 281,822 | | 27,479 | | (1,022 | ) | 309,156 | |
Other current assets | | 5,500 | | 25,887 | | 67,279 | | 16,391 | | (6,446 | ) | 108,611 | |
Total current assets | | 5,559 | | 264,679 | | 377,695 | | 57,406 | | (7,468 | ) | 697,871 | |
| | | | | | | | | | | | | |
Property and equipment, net | | 5,017 | | 13,561 | | 454,917 | | 130,019 | | (7,443 | ) | 596,071 | |
| | | | | | | | | | | | | |
Investment in consolidated subsidiaries | | 363,231 | | 2,508,058 | | 4,179 | | — | | (2,875,468 | ) | — | |
Restricted cash — long term | | — | | 11,524 | | 223 | | — | | — | | 11,747 | |
Other long-term assets | | 78,849 | | 503,674 | | 62,435 | | 132,840 | | (544,881 | ) | 232,917 | |
Total other long-term assets | | 442,080 | | 3,023,256 | | 66,837 | | 132,840 | | (3,420,349 | ) | 244,664 | |
| | | | | | | | | | | | | |
Goodwill and other intangible assets | | — | | — | | 2,486,794 | | 214,325 | | (92,253 | ) | 2,608,866 | |
| | | | | | | | | | | | | |
Total assets | | $ | 452,656 | | $ | 3,301,496 | | $ | 3,386,243 | | $ | 534,590 | | $ | (3,527,513 | ) | $ | 4,147,472 | |
| | | | | | | | | | | | | |
Accounts payable and accrued liabilities | | $ | 234 | | $ | 51,781 | | $ | 126,245 | | $ | 17,914 | | $ | — | | $ | 196,174 | |
Current portion of long-term debt | | 556 | | 37,335 | | 1,007 | | 7,448 | | — | | 46,346 | |
Current portion of affiliate long-term debt | | 1,294 | | — | | 1,073 | | 1,003 | | (1,003 | ) | 2,367 | |
Other current liabilities | | 3,529 | | — | | 87,612 | | 9,645 | | (2,292 | ) | 98,494 | |
Total current liabilities | | 5,613 | | 89,116 | | 215,937 | | 36,010 | | (3,295 | ) | 343,381 | |
| | | | | | | | | | | | | |
Long-term debt | | 529 | | 2,793,334 | | 35,709 | | 136,830 | | — | | 2,966,402 | |
Affiliate long-term debt | | 4,972 | | — | | 13,984 | | 294,919 | | (294,950 | ) | 18,925 | |
Other liabilities | | 45,172 | | 23,645 | | 610,491 | | 145,828 | | (412,076 | ) | 413,060 | |
Total liabilities | | 56,286 | | 2,906,095 | | 876,121 | | 613,587 | | (710,321 | ) | 3,741,768 | |
| | | | | | | | | | | | | |
Total Sinclair Broadcast Group equity (deficit) | | 396,370 | | 395,401 | | 2,510,122 | | (88,331 | ) | (2,817,192 | ) | 396,370 | |
Noncontrolling interests in consolidated subsidiaries | | — | | — | | — | | 9,334 | | — | | 9,334 | |
Total liabilities and equity (deficit) | | $ | 452,656 | | $ | 3,301,496 | | $ | 3,386,243 | | $ | 534,590 | | $ | (3,527,513 | ) | $ | 4,147,472 | |
|
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME |
FOR THE THREE MONTHS ENDED June 30, 2014 |
(in thousands) (unaudited) |
|
| | Sinclair | | Sinclair | | Guarantor | | Non- | | Eliminations | | Sinclair | |
Broadcast | Television | Subsidiaries | Guarantor | Consolidated |
Group, Inc. | Group, Inc. | and KDSM, | Subsidiaries | |
| | LLC | | |
| | | | | | | | | | | | | |
Net revenue | | $ | — | | $ | — | | $ | 430,334 | | $ | 47,527 | | $ | (22,725 | ) | $ | 455,136 | |
| | | | | | | | | | | | | |
Program and production | | — | | 114 | | 133,440 | | 21,492 | | (20,743 | ) | 134,303 | |
Selling, general and administrative | | 1,155 | | 14,000 | | 80,324 | | 5,094 | | (575 | ) | 99,998 | |
Depreciation, amortization and other operating expenses | | 267 | | 1,138 | | 93,889 | | 23,222 | | (720 | ) | 117,796 | |
Total operating expenses | | 1,422 | | 15,252 | | 307,653 | | 49,808 | | (22,038 | ) | 352,097 | |
| | | | | | | | | | | | | |
Operating (loss) income | | (1,422 | ) | (15,252 | ) | 122,681 | | (2,281 | ) | (687 | ) | 103,039 | |
| | | | | | | | | | | | | |
Equity in earnings of consolidated subsidiaries | | 42,662 | | 75,388 | | — | | — | | (118,050 | ) | — | |
Interest expense | | (149 | ) | (37,082 | ) | (1,224 | ) | (6,974 | ) | 5,308 | | (40,121 | ) |
Other income (expense) | | 941 | | 86 | | 465 | | 285 | | (20 | ) | 1,757 | |
Total other income (expense) | | 43,454 | | 38,392 | | (759 | ) | (6,689 | ) | (112,762 | ) | (38,364 | ) |
| | | | | | | | | | | | | |
Income tax benefit (provision) | | (697 | ) | 19,209 | | (43,691 | ) | 2,105 | | — | | (23,074 | ) |
Net income (loss) | | 41,335 | | 42,349 | | 78,231 | | (6,865 | ) | (113,449 | ) | 41,601 | |
Net income attributable to the noncontrolling interests | | — | | — | | — | | (299 | ) | 33 | | (266 | ) |
Net income (loss) attributable to Sinclair Broadcast Group | | $ | 41,335 | | $ | 42,349 | | $ | 78,231 | | $ | (7,164 | ) | $ | (113,416 | ) | $ | 41,335 | |
Comprehensive income (loss) | | $ | 42,247 | | $ | 42,515 | | $ | 78,231 | | $ | (5,887 | ) | $ | (114,859 | ) | $ | 42,247 | |
|
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME |
FOR THE THREE MONTHS ENDED June 30, 2013 |
(in thousands) (unaudited) |
|
| | Sinclair | | Sinclair | | Guarantor | | Non- | | Eliminations | | Sinclair | |
Broadcast | Television | Subsidiaries | Guarantor | Consolidated |
Group, Inc. | Group, Inc. | and KDSM, | Subsidiaries | |
| | LLC | | |
| | | | | | | | | | | | | |
Net revenue | | $ | — | | $ | — | | $ | 297,175 | | $ | 33,515 | | $ | (16,536 | ) | $ | 314,154 | |
| | | | | | | | | | | | | |
Program and production | | — | | 63 | | 87,474 | | 9,031 | | (10,874 | ) | 85,694 | |
Selling, general and administrative | | 954 | | 10,211 | | 52,151 | | 6,552 | | (5,124 | ) | 64,744 | |
Depreciation, amortization and other operating expenses | | 348 | | 630 | | 56,004 | | 16,566 | | 5,888 | | 79,436 | |
Total operating expenses | | 1,302 | | 10,904 | | 195,629 | | 32,149 | | (10,110 | ) | 229,874 | |
| | | | | | | | | | | | | |
Operating (loss) income | | (1,302 | ) | (10,904 | ) | 101,546 | | 1,366 | | (6,426 | ) | 84,280 | |
| | | | | | | | | | | | | |
Equity in earnings of consolidated subsidiaries | | 18,227 | | 62,525 | | (30 | ) | — | | (80,722 | ) | — | |
Interest expense | | (389 | ) | (42,758 | ) | (1,224 | ) | (6,302 | ) | 5,208 | | (45,465 | ) |
Other income (expense) | | 1,077 | | (11,069 | ) | (5,436 | ) | 5,163 | | (5,940 | ) | (16,205 | ) |
Total other income (expense) | | 18,915 | | 8,698 | | (6,690 | ) | (1,139 | ) | (81,454 | ) | (61,670 | ) |
| | | | | | | | | | | | | |
Income tax benefit (provision) | | 213 | | 22,992 | | (32,297 | ) | (562 | ) | — | | (9,654 | ) |
Income from discontinued operations | | — | | 5,013 | | 90 | | — | | — | | 5,103 | |
Net income (loss) | | 17,826 | | 25,799 | | 62,649 | | (335 | ) | (87,880 | ) | 18,059 | |
Net income attributable to the noncontrolling interests | | — | | — | | — | | (233 | ) | — | | (233 | ) |
Net income (loss) attributable to Sinclair Broadcast Group | | $ | 17,826 | | $ | 25,799 | | $ | 62,649 | | $ | (568 | ) | $ | (87,880 | ) | $ | 17,826 | |
Comprehensive income (loss) | | $ | 18,020 | | $ | 25,759 | | $ | 62,649 | | $ | (568 | ) | $ | (87,840 | ) | $ | 18,020 | |
|
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME |
FOR THE SIX MONTHS ENDED JUNE 30, 2014 |
(in thousands) (unaudited) |
|
| | Sinclair | | Sinclair | | Guarantor | | Non- | | Eliminations | | Sinclair | |
Broadcast | Television | Subsidiaries | Guarantor | Consolidated |
Group, Inc. | Group, Inc. | and KDSM, | Subsidiaries | |
| | LLC | | |
| | | | | | | | | | | | | |
Net revenue | | $ | — | | $ | — | | $ | 820,414 | | $ | 88,954 | | $ | (41,584 | ) | $ | 867,784 | |
| | | | | | | | | | | | | |
Program and production | | — | | 190 | | 260,173 | | 39,903 | | (38,924 | ) | 261,342 | |
Selling, general and administrative | | 2,040 | | 28,545 | | 160,826 | | 7,494 | | (1,147 | ) | 197,758 | |
Depreciation, amortization and other operating expenses | | 534 | | 2,245 | | 180,279 | | 42,382 | | (795 | ) | 224,645 | |
Total operating expenses | | 2,574 | | 30,980 | | 601,278 | | 89,779 | | (40,866 | ) | 683,745 | |
| | | | | | | | | | | | | |
Operating (loss) income | | (2,574 | ) | (30,980 | ) | 219,136 | | (825 | ) | (718 | ) | 184,039 | |
| | | | | | | | | | | | | |
Equity in earnings of consolidated subsidiaries | | 69,349 | | 137,652 | | — | | — | | (207,001 | ) | — | |
Interest expense | | (308 | ) | (73,830 | ) | (2,466 | ) | (13,527 | ) | 10,472 | | (79,659 | ) |
Other income (expense) | | 1,587 | | 382 | | 558 | | 285 | | (40 | ) | 2,772 | |
Total other income (expense) | | 70,628 | | 64,204 | | (1,908 | ) | (13,242 | ) | (196,569 | ) | (76,887 | ) |
| | | | | | | | | | | | | |
Income tax benefit (provision) | | 439 | | 36,476 | | (76,733 | ) | 1,924 | | — | | (37,894 | ) |
Net income (loss) | | 68,493 | | 69,700 | | 140,495 | | (12,143 | ) | (197,287 | ) | 69,258 | |
Net income attributable to the noncontrolling interests | | — | | — | | — | | (798 | ) | 33 | | (765 | ) |
Net income (loss) attributable to Sinclair Broadcast Group | | $ | 68,493 | | $ | 69,700 | | $ | 140,495 | | $ | (12,941 | ) | $ | (197,254 | ) | $ | 68,493 | |
Comprehensive income (loss) | | $ | 69,942 | | $ | 69,780 | | $ | 140,495 | | $ | (11,539 | ) | $ | (198,736 | ) | $ | 69,942 | |
|
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME |
FOR THE SIX MONTHS ENDED JUNE 30, 2013 |
(in thousands) (unaudited) |
|
| | Sinclair | | Sinclair | | Guarantor | | Non- | | Eliminations | | Sinclair | |
Broadcast | Television | Subsidiaries | Guarantor | Consolidated |
Group, Inc. | Group, Inc. | and KDSM, | Subsidiaries | |
| | LLC | | |
| | | | | | | | | | | | | |
Net revenue | | $ | — | | $ | — | | $ | 567,722 | | $ | 57,432 | | $ | (28,382 | ) | $ | 596,772 | |
| | | | | | | | | | | | | |
Program and production | | — | | 95 | | 170,174 | | 14,619 | | (18,761 | ) | 166,127 | |
Selling, general and administrative | | 1,778 | | 20,128 | | 103,354 | | 12,241 | | (9,569 | ) | 127,932 | |
Depreciation, amortization and other operating expenses | | 690 | | 929 | | 118,107 | | 31,547 | | 3,504 | | 154,777 | |
Total operating expenses | | 2,468 | | 21,152 | | 391,635 | | 58,407 | | (24,826 | ) | 448,836 | |
| | | | | | | | | | | | | |
Operating (loss) income | | (2,468 | ) | (21,152 | ) | 176,087 | | (975 | ) | (3,556 | ) | 147,936 | |
| | | | | | | | | | | | | |
Equity in earnings of consolidated subsidiaries | | 36,076 | | 109,242 | | (60 | ) | — | | (145,258 | ) | — | |
Interest expense | | (700 | ) | (77,992 | ) | (2,338 | ) | (12,489 | ) | 10,357 | | (83,162 | ) |
Other income (expense) | | 2,033 | | (3,631 | ) | (12,724 | ) | 3,906 | | (6,384 | ) | (16,800 | ) |
Total other income (expense) | | 37,409 | | 27,619 | | (15,122 | ) | (8,583 | ) | (141,285 | ) | (99,962 | ) |
| | | | | | | | | | | | | |
Income tax benefit (provision) | | (118 | ) | 30,978 | | (51,031 | ) | 1,668 | | — | | (18,503 | ) |
Income from discontinued operations | | — | | 4,955 | | 503 | | — | | — | | 5,458 | |
Net income (loss) | | 34,823 | | 42,400 | | 110,437 | | (7,890 | ) | (144,841 | ) | 34,929 | |
Net income attributable to the noncontrolling interests | | — | | — | | — | | (106 | ) | — | | (106 | ) |
Net income (loss) attributable to Sinclair Broadcast Group | | $ | 34,823 | | $ | 42,400 | | $ | 110,437 | | $ | (7,996 | ) | $ | (144,841 | ) | $ | 34,823 | |
Comprehensive income (loss) | | $ | 34,851 | | $ | 42,322 | | $ | 110,437 | | $ | (7,996 | ) | $ | (144,763 | ) | $ | 34,851 | |
|
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
FOR THE SIX MONTHS ENDED June 30, 2014 |
(in thousands) (unaudited) |
|
| | Sinclair | | Sinclair | | Guarantor | | Non- | | Eliminations | | Sinclair | |
Broadcast | Television | Subsidiaries | Guarantor | Consolidated |
Group, Inc. | Group, Inc. | and KDSM, | Subsidiaries | |
| | LLC | | |
NET CASH FLOWS (USED IN) FROM OPERATING ACTIVITIES | | $ | (2,354 | ) | $ | (73,198 | ) | $ | 232,107 | | $ | 19,126 | | $ | 4,303 | | $ | 179,984 | |
CASH FLOWS (USED IN) FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Acquisition of property and equipment | | — | | (2,935 | ) | (21,993 | ) | (1,659 | ) | — | | (26,587 | ) |
Purchase of alarm monitoring contracts | | — | | — | | — | | (7,835 | ) | — | | (7,835 | ) |
Decrease in restricted cash | | — | | (900 | ) | 217 | | | | — | | (683 | ) |
Investments in equity and cost method investees | | — | | — | | — | | (6,167 | ) | — | | (6,167 | ) |
Payments for acquisition of assets in other operating divisions | | — | | — | | — | | (8,273 | ) | — | | (8,273 | ) |
Proceeds from termination of life insurance policies | | — | | 17,042 | | — | | — | | — | | 17,042 | |
Other, net | | 1,000 | | — | | 264 | | (67 | ) | — | | 1,197 | |
Net cash flows (used in) from investing activities | | 1,000 | | 13,207 | | (21,512 | ) | (24,001 | ) | — | | (31,306 | ) |
| | | | | | | | | | | | | |
CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Proceeds from notes payable, commercial bank financing and capital leases | | — | | 91,796 | | — | | 10,928 | | — | | 102,724 | |
Repayments of notes payable, commercial bank financing and capital leases | | (268 | ) | (17,056 | ) | (482 | ) | (3,308 | ) | — | | (21,114 | ) |
Dividends paid on Class A and Class B Common Stock | | (29,284 | ) | — | | — | | — | | — | | (29,284 | ) |
Repurchase of outstanding Class A Common Stock | | (82,371 | ) | — | | — | | — | | — | | (82,371 | ) |
Increase (decrease) in intercompany payables | | 111,767 | | 130,501 | | (238,219 | ) | 254 | | (4,303 | ) | — | |
Other, net | | 1,510 | | (235 | ) | — | | (4,466 | ) | — | | (3,191 | ) |
Net cash flows (used in) from financing activities | | 1,354 | | 205,006 | | (238,701 | ) | 3,408 | | (4,303 | ) | (33,236 | ) |
| | | | | | | | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | — | | 145,015 | | (28,106 | ) | (1,467 | ) | — | | 115,442 | |
CASH AND CASH EQUIVALENTS, beginning of period | | — | | 237,974 | | 28,594 | | 13,536 | | — | | 280,104 | |
CASH AND CASH EQUIVALENTS, end of period | | $ | — | | $ | 382,989 | | $ | 488 | | $ | 12,069 | | $ | — | | $ | 395,546 | |
|
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
FOR THE SIX MONTHS ENDED June 30, 2013 |
(in thousands) (unaudited) |
|
| | Sinclair | | Sinclair | | Guarantor | | Non- | | Eliminations | | Sinclair | |
Broadcast | Television | Subsidiaries | Guarantor | Consolidated |
Group, Inc. | Group, Inc. | and KDSM, | Subsidiaries | |
| | LLC | | |
NET CASH FLOWS (USED IN) FROM OPERATING ACTIVITIES | | $ | (30,295 | ) | $ | (107,075 | ) | $ | 187,733 | | $ | 7,027 | | $ | (4,020 | ) | $ | 53,370 | |
CASH FLOWS (USED IN) FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Acquisition of property and equipment | | — | | (1,112 | ) | (14,484 | ) | (1,570 | ) | — | | (17,166 | ) |
Payments for acquisitions of television stations | | — | | — | | (96,160 | ) | — | | — | | (96,160 | ) |
Payments for acquisitions in other operating divisions | | — | | — | | — | | (4,650 | ) | — | | (4,650 | ) |
Purchase of alarm monitoring contracts | | — | | — | | — | | (6,284 | ) | — | | (6,284 | ) |
Proceeds from sale of broadcast assets | | — | | — | | 27,992 | | — | | — | | 27,992 | |
Decrease in restricted cash | | — | | (33,634 | ) | — | | — | | — | | (33,634 | ) |
Other, net | | 711 | | — | | 173 | | 12,245 | | (9,863 | ) | 3,266 | |
Net cash flows (used in) from investing activities | | 711 | | (34,746 | ) | (82,479 | ) | (259 | ) | (9,863 | ) | (126,636 | ) |
| | | | | | | | | | | | | |
CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Proceeds from notes payable, commercial bank financing and capital leases | | — | | 1,148,500 | | — | | 13,844 | | — | | 1,162,344 | |
Repayments of notes payable, commercial bank financing and capital leases | | (234 | ) | (984,755 | ) | (372 | ) | (6,363 | ) | — | | (991,724 | ) |
Proceeds from the sale of common stock | | 472,400 | | — | | — | | — | | — | | 472,400 | |
Dividends paid on Class A and Class B Common Stock | | (27,210 | ) | — | | (2 | ) | — | | 240 | | (26,972 | ) |
Increase (decrease) in intercompany payables | | (416,440 | ) | 504,822 | | (98,340 | ) | (3,685 | ) | 13,643 | | — | |
Other, net | | 1,068 | | (16,749 | ) | (349 | ) | 1,195 | | — | | (14,835 | ) |
Net cash flows (used in) from financing activities | | 29,584 | | 651,818 | | (99,063 | ) | 4,991 | | 13,883 | | 601,213 | |
| | | | | | | | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | — | | 509,997 | | 6,191 | | 11,759 | | — | | 527,947 | |
CASH AND CASH EQUIVALENTS, beginning of period | | — | | 7,230 | | 199 | | 15,436 | | — | | 22,865 | |
CASH AND CASH EQUIVALENTS, end of period | | $ | — | | $ | 517,227 | | $ | 6,390 | | $ | 27,195 | | $ | — | | $ | 550,812 | |
|