Financial Statement Schedules Required by Item 15(c)
STATION VENTURE HOLDINGS, LLC
(A Limited Liability Company)
Financial Statements
December 31, 2009 and 2008
(With Independent Auditors’ Report Thereon)
STATION VENTURE HOLDINGS, LLC
(A Limited Liability Company)
Notes to Financial Statements
December 31, 2009 and 2008
(Dollars in thousands)
Independent Auditors’ Report
To the Members of Station Venture Holdings, LLC:
We have audited the accompanying balance sheets of Station Venture Holdings, LLC, (a limited liability company) (the Company), as of December 31, 2009 and 2008, and the related statements of operations, members’ deficit, and cash flows for each of the years in the three-year period ended December 31, 2009. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as eval uating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Station Venture Holdings, LLC as of December 31, 2009 and 2008, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2009, in conformity with U.S. generally accepted accounting principles.
/s/ KPMG LLP
New York, New York
March 11, 2010
STATION VENTURE HOLDINGS, LLC | |
(A Limited Liability Company) | |
Balance Sheets | |
December 31, 2009 and 2008 | |
(In thousands) | |
Assets | | 2009 | | | 2008 | |
Current assets – cash | | $ | 223 | | | $ | 15,104 | |
Limited partnership interest in Station Venture Operations, LP (note 2) | | | 195,287 | | | | 215,258 | |
Total assets | | $ | 195,510 | | | $ | 230,362 | |
Liabilities and Members’ Deficit | | | | | | | | |
Current liabilities – accrued interest payable (note 3) | | $ | 544 | | | $ | 362 | |
Related-party note payable (note 3) | | | 815,500 | | | | 815,500 | |
Total liabilities | | | 816,044 | | | | 815,862 | |
Commitments and contingencies (note 4) | | | | | | | | |
Members’ deficit | | | (620,534 | ) | | | (585,500 | ) |
Total liabilities and members’ deficit | | $ | 195,510 | | | $ | 230,362 | |
See accompanying notes to financial statements. | |
STATION VENTURE HOLDINGS, LLC | |
(A Limited Liability Company) | |
Statements of Operations | |
Years ended December 31, 2009, 2008, and 2007 | |
(In thousands) | |
| | 2009 | | | 2008 | | | 2007 | |
Revenue: | | | | | | | | | |
Equity in income from limited partnership interest in Station Venture Operations, LP (note 2) | | $ | 31,100 | | | $ | 64,101 | | | $ | 76,800 | |
Other income (expense) | | | | | | | | | | | | |
Interest expense – related party (note 3) | | | (66,146 | ) | | | (66,146 | ) | | | (66,146 | ) |
Interest income | | | 12 | | | | 171 | | | | 732 | |
Total other expense | | | (66,134 | ) | | | (65,975 | ) | | | (65,414 | ) |
Net (loss) income | | $ | (35,034 | ) | | $ | (1,874 | ) | | $ | 11,386 | |
See accompanying notes to financial statements. | |
STATION VENTURE HOLDINGS, LLC | |
(A Limited Liability Company) | |
Statements of Members’ Deficit | |
Years ended December 31, 2009, 2008, and 2007 | |
(In thousands) | |
| | NBC | | | | | | Total | |
| | Telemundo | | | LIN Television | | | members’ | |
| | License Co. | | | of Texas, LP | | | deficit | |
Balance at December 31, 2006 | | $ | 213,303 | | | $ | (783,815 | ) | | $ | (570,512 | ) |
Net income | | | 9,066 | | | | 2,320 | | | | 11,386 | |
Distributions | | | (9,156 | ) | | | (2,344 | ) | | | (11,500 | ) |
Balance at December 31, 2007 | | | 213,213 | | | | (783,839 | ) | | | (570,626 | ) |
Net loss | | | (1,492 | ) | | | (382 | ) | | | (1,874 | ) |
Distributions | | | (10,351 | ) | | | (2,649 | ) | | | (13,000 | ) |
Balance at December 31, 2008 | | | 201,370 | | | | (786,870 | ) | | | (585,500 | ) |
Net loss | | | (27,894 | ) | | | (7,140 | ) | | | (35,034 | ) |
Distributions | | | — | | | | — | | | | — | |
Balance at December 31, 2009 | | $ | 173,476 | | | $ | (794,010 | ) | | $ | (620,534 | ) |
See accompanying notes to financial statements. | |
STATION VENTURE HOLDINGS, LLC | |
(A Limited Liability Company) | |
Statements of Cash Flows | |
Years ended December 31, 2009, 2008, and 2007 | |
(In thousands) | |
| | 2009 | | | 2008 | | | 2007 | |
Cash flows from operating activities: | | | | | | | | | |
Net (loss) income | | $ | (35,034 | ) | | $ | (1,874 | ) | | $ | 11,386 | |
Adjustments to reconcile net (loss) income to net cash provided by operating activities: | | | | | | | | | | | | |
Equity in income from limited partnership interest in Station Venture Operations, LP | | | (31,100 | ) | | | (64,101 | ) | | | (76,800 | ) |
Distributions from limited partnership interest in Station Venture Operations, LP | | | 51,071 | | | | 79,144 | | | | 80,298 | |
Current liabilities | | | 182 | | | | (363 | ) | | | — | |
Net cash (used in) provided by operating activities | | | (14,881 | ) | | | 12,806 | | | | 14,884 | |
Net cash flows used in financing activities: | | | | | | | | | | | | |
Distributions | | | — | | | | (13,000 | ) | | | (11,500 | ) |
(Decrease) increase in cash | | | (14,881 | ) | | | (194 | ) | | | 3,384 | |
Cash at beginning of year | | | 15,104 | | | | 15,298 | | | | 11,914 | |
Cash at end of year | | $ | 223 | | | $ | 15,104 | | | $ | 15,298 | |
Supplemental cash flow information: | | | | | | | | | | | | |
Cash paid for interest | | $ | 65,964 | | | $ | 66,509 | | | $ | 66,146 | |
See accompanying notes to financial statements. |
STATION VENTURE HOLDINGS, LLC
(A Limited Liability Company)
Notes to Financial Statements
December 31, 2009 and 2008
(Dollars in thousands)
(1) | Descriptions of Business and Summary of Significant Accounting Policies |
(a) | Description of Business |
Station Venture Holdings, LLC (the Company) is a Delaware limited liability company incorporated in 1998. The Company is 79.62% owned by NBC Telemundo License Co. (NBCTL), an indirect subsidiary of NBC Universal, Inc. (NBCU) and 20.38% owned by LIN Television of Texas, LP (LIN-Texas), a wholly owned subsidiary of LIN Television (LIN TV). Voting control of the Company is shared equally between NBCTL-Co. and LIN TV. The General Electric Company (GE) owns 80% of NBCU and Vivendi S.A. owns the remaining 20%.
The Company holds a noncontrolling 99.75% limited partnership interest in Station Venture Operations, LP (Station Venture Operations). Under the terms of the Company’s LLC agreement, the members of the Company (NBCTL and LIN-Texas) have agreed to maintain certain cash levels to cover interest and principal payments. Furthermore, the Company is solely liable for any loan or related agreement, debt obligation, or liability and no member is personally obligated, solely as result of being a member.
The Company currently does not anticipate that its interest in Station Venture Operations will generate sufficient cash flow to meet its interest obligations under the $815,500 term loan (the Note) to GE Capital Corporation, a subsidiary of GE. As such, the Company’s members have waived the restricted cash requirement indefinitely. The Company has also received parental support letters from NBCU and LIN TV stating that they will each provide funding in an amount equal to the difference between the cash available and the interest payable under the Note pursuant to the Credit Agreement dated as of March 2, 1998 through April 1, 2011 based on their respective proportional ownership interests.
The term of the Company ends on March 2, 2023, unless dissolved earlier.
Net earnings and losses from operations and distributions are allocated to the members in proportion to each member’s relative ownership interest. Gain or loss upon sale of the Company’s assets is to be allocated in a manner that will cause the members’ capital accounts to be in proportion to the members’ relative ownership percentages prior to distribution of the proceeds from the sale.
(b) | Accounting Principles |
The Company’s financial statements are prepared in conformity with U.S. generally accepted accounting principles (GAAP).
STATION VENTURE HOLDINGS, LLC
(A Limited Liability Company)
Notes to Financial Statements
December 31, 2009 and 2008
(Dollars in thousands)
Cash balances are exposed to a concentration of credit risk. Concentration of credit risk is limited, as the Company maintains primary banking relationships with high-credit quality and federal insured institutions. The Company has not experienced any losses in such accounts.
(d) | Limited Partnership Interest in Station Venture Operations, LP |
The Company’s limited partnership interest in Station Venture Operations is a noncontrolling investment and, accordingly, is accounted for by the equity method as NBCTL maintains all voting control in Station Venture Operations, subject to certain protective rights held by the Company.
The Company regularly reviews its limited partnership interest in Station Venture Operations for impairment based on both quantitative and qualitative criteria that include the extent to which the carrying value exceeds its related market value, the duration of the market decline, its intent and ability to hold to maturity or until forecasted recovery, and the financial health and specific prospects of Station Venture Operations.
(e) | Fair Value of Financial Instruments |
The carrying amounts of cash and accrued interest payable are considered to be representative of their respective fair values because of the short-term nature of these financial instruments. The fair value of long-term debt cannot be reasonably determined due to the related-party nature of the Note.
As a limited liability company, the Company is treated as a partnership for federal and state income tax purposes and, accordingly, its income or loss is taxable directly to its members.
The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires the Company to make estimates and assumptions that affect reported amounts and related disclosures. Actual results could differ from those estimates.
STATION VENTURE HOLDINGS, LLC
(A Limited Liability Company)
Notes to Financial Statements
December 31, 2009 and 2008
(Dollars in thousands)
(2) | Limited Partnership Interest in Station Venture Operations, LP |
The Company holds a 99.75% limited partnership interest in Station Venture Operations. Station Venture Operations operates two television stations serving the San Diego, California and Dallas-Ft. Worth, Texas areas. Initial capital contributions in Station Venture Operations totaled $254,222 of which, $252,012 was contributed by the Company and $2,210 was contributed by NBCTL.
Summarized balance sheets for Station Venture Operations at December 31, 2009 and 2008 are as follows:
Assets | | 2009 | | | 2008 | |
Cash | | $ | 4,381 | | | $ | 5,807 | |
Accounts receivable, net and other | | | 29,302 | | | | 27,883 | |
Property and equipment, net | | | 16,065 | | | | 19,195 | |
Goodwill, net | | | 186,169 | | | | 186,169 | |
| | $ | 235,917 | | | $ | 239,054 | |
| | | | | | | | |
Liabilities and Partners’ Capital | | | | | | | | |
Accounts payable and other | | $ | 11,733 | | | $ | 13,313 | |
Due to affiliates, net | | | 26,833 | | | | 8,368 | |
Partners’ captial | | | 197,351 | | | | 217,373 | |
| | $ | 235,917 | | | $ | 239,054 | |
Summarized statements of operations for Station Venture Operations for each of the years in the three-year period ended December 31, 2009 are as follows:
| | 2009 | | | 2008 | | | 2007 | |
Net revenue | | $ | 105,584 | | | $ | 139,200 | | | $ | 157,242 | |
Other expenses, net | | | (74,406 | ) | | | (74,938 | ) | | | (80,250 | ) |
Net income | | $ | 31,178 | | | $ | 64,262 | | | $ | 76,992 | |
Company's share of net income | | $ | 31,100 | | | $ | 64,101 | | | $ | 76,800 | |
| | | | | | | | | | | | |
STATION VENTURE HOLDINGS, LLC
(A Limited Liability Company)
Notes to Financial Statements
December 31, 2009 and 2008
(Dollars in thousands)
(3) | Related-Party Note Payable |
Related-party note payable at December 31, 2009 and 2008 is as follows:
| | | | | | |
| | 2009 | | | 2008 | |
Note Payable, dated March 2, 1998, to General Electric Capital Corp. (GECC), a wholly owned subsidiary of GE, interest payable quarterly through March 2, 2023, bearing interest at 8% until March 2, 2013 and thereafter at 9%; maturing on March 2, 2023 | | $ | 815,500 | | | $ | 815,500 | |
At December 31, 2009 and 2008, the Note payable of $815,500, due March 2023, represents long-term debt contributed by LIN-Texas upon formation of the Company. The Company may, without penalty, prepay this Note payable. This Note payable is guaranteed by LIN TV. Occurrence of any event of default allows GECC to increase the interest rate, accelerate payment of the loan and/or terminate future funding, in addition to the exercise of legal remedies, including foreclosing on collateral. Substantially all of the Company’s assets are pledged to GECC as collateral.
Interest expense totaled $66,146 in each of the years in the three-year period ended December 31, 2009. At December 31, 2009 and 2008, interest payable to GECC totaled $544 and $362, respectively.
(4) | Commitments and Contingencies |
From time to time, the Company may be subject to routine litigation incidental to its business. Management believes, based in part on the advice of legal counsel, that the results of pending legal proceedings will not materially affect the Company’s financial position, results of operations, or liquidity.