UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

(Mark One)

 

x

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

 

For the quarterly period ended September 30, 2007

 

 

 

OR

 

 

o

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

 

For the transition period from                to              .

 

COMMISSION FILE NUMBER: 000-26076

 

SINCLAIR BROADCAST GROUP, INC.

(Exact name of Registrant as specified in its charter)

 


 

Maryland

 

52-1494660

(State or other jurisdiction of
Incorporation or organization)

 

(I.R.S. Employer Identification No.)

 

 

 

10706 Beaver Dam Road

Hunt Valley, Maryland 21030

(Address of principal executive offices, zip code)

 

(410) 568-1500

(Registrant’s telephone number, including area code)

 

None

(Former name, former address and former fiscal year, if changed since last report)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes x  No  o

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act. (check one):

 

Large accelerated filer  o    Accelerated filer  x    Non-accelerated filer  o

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes  o    No  x

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock as of the latest practicable date.

 

 

 

Number of shares outstanding as of

Title of each class

 

November 2, 2007

Class A Common Stock

 

52,830,025

Class B Common Stock

 

34,453,859

 

 

 


 

 


SINCLAIR BROADCAST GROUP, INC.

 

FORM 10-Q

FOR THE QUARTER ENDED SEPTEMBER 30, 2007

 

TABLE OF CONTENTS

 

 

PART I. FINANCIAL INFORMATION

 

 

 

 

ITEM 1.

FINANCIAL STATEMENTS

 

 

 

 

 

CONSOLIDATED BALANCE SHEETS

 

 

 

 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

 

CONSOLIDATED STATEMENT OF SHAREHOLDERS’ EQUITY

 

 

 

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

 

 

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

ITEM 2.

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

 

 

ITEM 3.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

 

 

ITEM 4.

CONTROLS AND PROCEDURES

 

 

 

 

PART II. OTHER INFORMATION

 

 

 

ITEM 1.

LEGAL PROCEEDINGS

 

 

 

 

ITEM 1A.

RISK FACTORS

 

 

 

 

ITEM 6.

EXHIBITS

 

 

 

 

SIGNATURE

 

 

 

EXHIBIT INDEX

 

 

 

2



PART I. FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

 

SINCLAIR BROADCAST GROUP, INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share data)

 

ASSETS

 

As of September 30,
2007

 

As of December 31,
2006

 

CURRENT ASSETS:

 

(Unaudited)

 

 

 

Cash and cash equivalents

 

$

10,443

 

$

67,408

 

Accounts receivable, net of allowance for doubtful accounts of $3,607 and $3,985, respectively

 

123,456

 

130,227

 

Affiliate receivable

 

30

 

12

 

Current portion of program contract costs

 

61,173

 

65,137

 

Income taxes receivable

 

17,542

 

3,625

 

Prepaid expenses and other current assets

 

11,774

 

12,904

 

Deferred barter costs

 

3,043

 

2,455

 

Assets held for sale

 

20,722

 

21,010

 

Deferred tax assets

 

8,313

 

8,340

 

Total current assets

 

256,496

 

311,118

 

 

 

 

 

 

 

PROGRAM CONTRACT COSTS, less current portion

 

40,614

 

49,187

 

PROPERTY AND EQUIPMENT, net

 

276,028

 

269,725

 

GOODWILL, net

 

1,017,485

 

1,007,268

 

BROADCAST LICENSES, net

 

401,130

 

401,130

 

DEFINITE-LIVED INTANGIBLE ASSETS, net

 

183,965

 

198,103

 

OTHER ASSETS

 

43,681

 

35,049

 

Total assets

 

$

2,219,399

 

$

2,271,580

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

Accounts payable

 

$

4,648

 

$

4,849

 

Accrued liabilities

 

69,980

 

89,685

 

Current portion of notes payable, capital leases and commercial bank financing

 

42,723

 

98,265

 

Current portion of notes and capital leases payable to affiliates

 

3,435

 

3,985

 

Current portion of program contracts payable

 

96,028

 

85,497

 

Deferred barter revenues

 

2,766

 

2,327

 

Liabilities held for sale

 

1,411

 

320

 

Total current liabilities

 

220,991

 

284,928

 

 

 

 

 

 

 

LONG-TERM LIABILITIES:

 

 

 

 

 

Notes payable, capital leases and commercial bank financing, less current portion

 

1,289,859

 

1,290,899

 

Notes payable and capital leases to affiliates, less current portion

 

18,276

 

20,474

 

Program contracts payable, less current portion

 

88,969

 

97,369

 

Deferred tax liabilities

 

290,888

 

282,317

 

Other long-term liabilities

 

55,022

 

28,263

 

Total liabilities

 

1,964,005

 

2,004,250

 

 

 

 

 

 

 

MINORITY INTEREST IN CONSOLIDATED ENTITIES

 

1,098

 

685

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

Class A Common Stock, $.01 par value, 500,000,000 shares authorized, 52,818,338 and 47,552,682 shares issued and outstanding, respectively

 

528

 

476

 

Class B Common Stock, $.01 par value, 140,000,000 shares authorized, 34,453,859 and 38,348,331 shares issued and outstanding, respectively, convertible into Class A Common Stock

 

345

 

383

 

Additional paid-in capital

 

613,894

 

596,667

 

Accumulated deficit

 

(358,174

)

(328,406

)

Accumulated other comprehensive loss

 

(2,297

)

(2,475

)

Total shareholders’ equity

 

254,296

 

266,645

 

Total liabilities and shareholders’ equity

 

$

2,219,399

 

$

2,271,580

 

 

The accompanying notes are an integral part of these unaudited consolidated financial statements.

 

3



SINCLAIR BROADCAST GROUP, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data) (Unaudited)

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2007

 

2006

 

2007

 

2006

 

REVENUES:

 

 

 

 

 

 

 

 

 

Station broadcast revenues, net of agency commissions

 

$

149,425

 

$

150,272

 

$

456,972

 

$

457,863

 

Revenues realized from station barter arrangements

 

14,786

 

12,750

 

44,218

 

38,112

 

Other operating divisions’ revenues

 

12,488

 

3,324

 

18,841

 

14,753

 

Total revenues

 

176,699

 

166,346

 

520,031

 

510,728

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

Station production expenses

 

35,741

 

35,121

 

109,556

 

108,298

 

Station selling, general and administrative expenses

 

33,710

 

34,237

 

101,357

 

101,754

 

Expenses recognized from station barter arrangements

 

13,317

 

11,430

 

39,995

 

34,686

 

Amortization of program contract costs and net realizable value adjustments

 

29,172

 

24,075

 

73,528

 

65,300

 

Other operating divisions’ expenses

 

11,227

 

3,346

 

18,852

 

15,108

 

Depreciation of property and equipment

 

10,555

 

10,671

 

32,660

 

35,190

 

Corporate general and administrative expenses

 

5,497

 

5,141

 

18,888

 

17,059

 

Amortization of definite-lived intangible assets and other assets

 

4,546

 

4,312

 

13,032

 

12,826

 

Total operating expenses

 

143,765

 

128,333

 

407,868

 

390,221

 

Operating income

 

32,934

 

38,013

 

112,163

 

120,507

 

OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

 

 

Interest expense and amortization of debt discount and deferred financing costs

 

(21,897

)

(28,448

)

(74,166

)

(86,783

)

Interest income

 

89

 

913

 

2,178

 

1,263

 

(Loss) gain from sale of assets

 

(30

)

4

 

(38

)

(265

)

Loss from extinguishment of debt

 

(68

)

(25

)

(30,716

)

(904

)

Gain from derivative instruments

 

1,897

 

 

1,300

 

2,907

 

Income (loss) from equity and cost method investments

 

711

 

57

 

(181

)

6,192

 

Other income (loss), net

 

268

 

(34

)

944

 

448

 

Total other expense

 

(19,030

)

(27,533

)

(100,679

)

(77,142

)

Income from continuing operations before income taxes

 

13,904

 

10,480

 

11,484

 

43,365

 

 

 

 

 

 

 

 

 

 

 

INCOME TAX (PROVISION)BENEFIT

 

(4,327

)

12,350

 

(2,317

)

(2,594

)

Income from continuing operations

 

9,577

 

22,830

 

9,167

 

40,771

 

DISCONTINUED OPERATIONS:

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations, net of related income tax (provision) benefit of $(436), $(307), $(176) and $182, respectively

 

324

 

(265

)

542

 

321

 

Gain from discontinued operations, net of related income tax provision of $0, $0, $0 and $885, respectively

 

 

 

 

1,774

 

NET INCOME

 

$

9,901

 

$

22,565

 

$

9,709

 

$

42,866

 

 

 

 

 

 

 

 

 

 

 

EARNINGS PER COMMON SHARE:

 

 

 

 

 

 

 

 

 

Basic earnings per common share from continuing operations

 

$

0.11

 

$

0.27

 

$

0.11

 

$

0.48

 

Basic earnings per common share from discontinued operations

 

$

 

$

 

$

0.01

 

$

0.02

 

Basic earnings per common share

 

$

0.11

 

$

0.26

 

$

0.11

 

$

0.50

 

Diluted earnings per common share from continuing operations

 

$

0.11

 

$

0.26

 

$

0.11

 

$

0.48

 

Diluted earnings per common share from discontinued operations

 

$

 

$

 

$

0.01

 

$

0.02

 

Diluted earnings per common share

 

$

0.11

 

$

0.25

 

$

0.11

 

$

0.50

 

Weighted average common shares outstanding

 

87,175

 

85,719

 

86,816

 

85,650

 

Weighted average common and common equivalent shares outstanding

 

87,227

 

99,149

 

86,949

 

85,655

 

Dividends declared per common share

 

$

0.15

 

$

0.125

 

$

0.45

 

$

0.325

 

 

The accompanying notes are an integral part of these unaudited consolidated financial statements.

 

4



SINCLAIR BROADCAST GROUP, INC.

CONSOLIDATED STATEMENT OF SHAREHOLDERS’ EQUITY

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2007

(In thousands) (Unaudited)

 

 

 

Class A
Common
Stock

 

Class B
Common
Stock

 

Additional
Paid-In
Capital

 

Accumulated
Deficit

 

Accumulated
Other
Comprehensive
 Loss

 

Total
Shareholders’
 Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE, December 31, 2006

 

$

476

 

$

383

 

$

596,667

 

$

(328,406

)

$

(2,475

)

$

266,645

 

Adjustment related to adoption of FIN 48, effective January 1, 2007

 

 

 

 

(589

)

 

(589

)

Dividends declared on Class A and Class B Common Stock

 

 

 

 

(38,888

)

 

(38,888

)

Class A Common Stock issued pursuant to employee benefit plans

 

14

 

 

15,376

 

 

 

15,390

 

Class B Common Stock converted into Class A Common Stock

 

38

 

(38

)

 

 

 

 

Tax benefit of nonqualified stock options exercised

 

 

 

1,851

 

 

 

1,851

 

Amortization of net periodic pension benefit costs

 

 

 

 

 

178

 

178

 

Net income

 

 

 

 

9,709

 

 

9,709

 

BALANCE, September 30, 2007

 

$

528

 

$

345

 

$

613,894

 

$

(358,174

)

$

(2,297

)

$

254,296

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

 

$

 

$

 

$

9,709

 

$

 

$

9,709

 

Amortization of net periodic pension benefit costs

 

 

 

 

 

178

 

178

 

Comprehensive income

 

$

 

$

 

$

 

$

9,709

 

$

178

 

$

9,887

 

 

The accompanying notes are an integral part of these unaudited consolidated financial statements.

 

 

5



SINCLAIR BROADCAST GROUP, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands) (Unaudited)

 

 

 

 

Nine Months Ended September 30,

 

 

 

2007

 

2006

 

CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES:

 

 

 

 

 

Net income

 

$

9,709

 

$

42,866

 

Adjustments to reconcile net income to net cash flows from operating activities:

 

 

 

 

 

Amortization of debt discount, net of debt premium

 

1,904

 

1,563

 

Depreciation of property and equipment

 

32,964

 

35,881

 

Recognition of deferred revenue

 

(13,939

)

(6,105

)

Accretion of capital leases

 

693

 

335

 

Loss (income) from equity and cost method investments

 

181

 

(6,192

)

Loss on sale of property

 

38

 

265

 

Gain on sale of broadcast assets related to discontinued operations

 

 

(2,659

)

Gain from derivative instruments

 

(1,300

)

(2,907

)

Amortization of definite-lived intangible assets and other assets

 

13,319

 

13,195

 

Amortization of program contract costs and net realizable value adjustments

 

73,686

 

65,428

 

Amortization of deferred financing costs

 

2,337

 

1,953

 

Stock-based compensation

 

3,129

 

1,442

 

Excess tax benefits for stock options exercised

 

(1,851

)

 

Loss on extinguishment of debt, non-cash portion

 

3,431

 

854

 

Amortization of net periodic pension benefit costs

 

178

 

 

Amortization of derivative instruments

 

691

 

403

 

Deferred tax provision related to operations

 

15,850

 

7,750

 

Deferred tax provision (benefit) related to discontinued operations

 

955

 

(1,177

)

Net effect of change in deferred barter revenues and deferred barter costs

 

(173

)

(186

)

Changes in assets and liabilities, net of effects of acquisitions and dispositions:

 

 

 

 

 

Decrease in accounts receivable, net

 

11,912

 

9,957

 

Increase in affiliate receivable

 

 

(4,250

)

Increase in income taxes receivable

 

(11,438

)

(3,040

)

Decrease in prepaid expenses and other current assets

 

4,153

 

8,718

 

Decrease in other assets

 

489

 

500

 

Increase (decrease) in accounts payable and accrued liabilities

 

4,706

 

(1,136

)

Increase in income taxes payable

 

 

7,822

 

Decrease in other long-term liabilities

 

(3,164

)

(2,267

)

Increase (decrease) in minority interest

 

151

 

(57

)

Dividends and distributions from equity and cost method investees

 

1,577

 

6,355

 

Payments on program contracts payable

 

(59,062

)

(68,170

)

Net cash flows from operating activities

 

91,126

 

107,141

 

CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES:

 

 

 

 

 

Acquisition of property and equipment

 

(13,881

)

(13,492

)

Payments for acquisition of television station

 

 

(1,710

)

Payments for acquisitions of other operating divisions’ companies

 

(34,075

)

 

Dividends and distributions from cost method investees

 

583

 

 

Investments in equity and cost method investees

 

(111

)

(153

)

Proceeds from the sale of assets

 

678

 

1,394

 

Proceeds from the sale of broadcast assets related to discontinued operations

 

 

1,400

 

Loans to affiliates

 

(118

)

(107

)

Proceeds from loans to affiliates

 

118

 

105

 

Net cash flows used in investing activities

 

(46,806

)

(12,563

)

CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES:

 

 

 

 

 

Proceeds from notes payable, commercial bank financing and capital leases

 

725,216

 

75,000

 

Repayments of notes payable, commercial bank financing and capital leases

 

(793,214

)

(114,294

)

Proceeds from exercise of stock options, including excess tax benefits of $1,851

 

13,379

 

 

Dividends paid on Class A and Class B Common Stock

 

(36,534

)

(25,458

)

Payments for deferred financing costs

 

(6,983

)

 

Payments for derivative terminations

 

 

(3,750

)

Repayments of notes and capital leases to affiliates

 

(3,149

)

(3,236

)

Net cash flows used in financing activities

 

(101,285

)

(71,738

)

NET DECREASE IN CASH AND CASH EQUIVALENTS

 

(56,965

)

22,840

 

CASH AND CASH EQUIVALENTS, beginning of period

 

67,408

 

9,655

 

CASH AND CASH EQUIVALENTS, end of period

 

$

10,443

 

$

32,495

 

 

The accompanying notes are an integral part of these unaudited consolidated financial statements.

 

6



SINCLAIR BROADCAST GROUP, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

 

 

1.              SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

Principles of Consolidation

The accompanying unaudited consolidated financial statements include the accounts of Sinclair Broadcast Group, Inc. and those of our wholly-owned and majority-owned subsidiaries and variable interest entities for which we are the primary beneficiary.  Minority interest represents a minority owner’s proportionate share of the equity in certain of our consolidated entities.  All significant intercompany transactions and account balances have been eliminated in consolidation.

 

Discontinued Operations

In accordance with Statement of Financial Accounting Standards (SFAS) No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, we reported the financial position and results of operations of WEMT-TV in Tri-Cities, Tennessee and WGGB-TV in Springfield, Massachusetts as assets and liabilities held for sale in the accompanying consolidated balance sheets and income (loss) from discontinued operations in the consolidated statements of operations.  Discontinued operations have not been segregated in the consolidated statements of cash flows; therefore, amounts for certain captions will not agree with the accompanying consolidated balance sheets and consolidated statements of operations.  The operating results of WEMT-TV and WGGB-TV are not included in our consolidated results from continuing operations for the three and nine months ended September 30, 2007 and 2006.  See Note 10. Discontinued Operations, for additional information.

 

Interim Financial Statements

The consolidated financial statements for the three and nine months ended September 30, 2007 and 2006 are unaudited.  In the opinion of management, such financial statements have been presented on the same basis as the audited consolidated financial statements and include all adjustments, consisting only of normal recurring adjustments necessary for a fair presentation of the consolidated balance sheets, consolidated statements of operations and consolidated statements of cash flows for these periods.

 

As permitted under the applicable rules and regulations of the Securities and Exchange Commission, the consolidated financial statements do not include all disclosures normally included with audited consolidated financial statements and, accordingly, should be read together with the audited consolidated financial statements and notes thereto in our Annual Report on Form 10-K for the year ended December 31, 2006 filed with the Securities and Exchange Commission.  The consolidated statements of operations presented in the accompanying consolidated financial statements are not necessarily representative of operations for an entire year.

 

Recent Accounting Pronouncements

In February 2007, the Financial Standards Accounting Board (FASB) issued Statement of Financial Accounting Standard No. 159, The Fair Value Option for Financial Assets and Financial Liabilities—Including an amendment of FASB Statement No. 115 (SFAS 159). The fair value option established by this Statement permits all entities to choose to measure eligible items at fair value at specified election dates.  Unrealized gains and losses on items for which the fair value option has been elected are to be reported in earnings at each subsequent reporting date.  This Statement is effective for our fiscal year beginning January 1, 2008.  We are currently evaluating the impact that adoption of SFAS 159 will have on our consolidated financial statements.

 

In May 2007, the FASB issued FASB Staff Position (FSP) FIN 48-1, Definition of ‘Settlement’ in FASB Interpretation No. 48.  This FSP amends FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes (FIN 48), to provide guidance on how an enterprise should determine whether a tax position is effectively settled for the purpose of recognizing previously unrecognized tax benefits.  The guidance in this FSP should be applied by companies upon the initial adoption of FIN 48.  This statement did not have a material impact on our consolidated financial statements.

In June 2007, the Emerging Issues Task Force (EITF) issued a consensus on Issue No. 06-11, Accounting for Income Tax Benefits of Dividends on Share-Based Payment Awards.  The provisions require companies to recognize the tax benefits of dividends on unvested share-based payments in equity and reclassify the tax benefits from additional paid-in capital to the income statement when the related award is forfeited.  The provisions are effective prospectively starting January 1, 2008. We do not expect the impact of this issue to have a material effect on our consolidated financial statements.

 

 

7



In June 2007, the American Institute of Certified Public Accountants issued Statement of Position (SOP) 07-1, Clarification of the Scope of the Audit and Accounting Guide on Investment Companies and Accounting by Parent Companies and Equity Method Investors for Investments in Investment Companies (SOP 07-1).  This SOP provides guidance for applicable principle and disclosure requirements for parent companies and equity method investors in investment companies that retain investment company accounting in the parent company’s consolidated financial statements or the financial statements of an equity method investor.  The provisions of this SOP were to be effective for fiscal years beginning January 1, 2008.  In October 2007, the FASB agreed on a proposal to indefinitely postpone the effective date of SOP 07-1 in order to address various implementation issues that have been brought forth and possibly revise the provisions of the statement.

 

In July 2007, the FASB proposed FASB Staff Position (FSP) APB 14-a, an interpretation of APB Opinion No. 14, Accounting for Convertible Debt and Debt Issued with Stock Purchase Warrants (APB 14).  This proposed FSP provides clarification on the accounting for convertible debt instruments that may be settled in cash upon conversion, including partial cash settlement.  If issued, the guidance could significantly impact the accounting for instruments commonly referred to as Instrument C, which is structured so that upon conversion, the principal amount of the obligation is paid in cash and the conversion spread is settled in cash or shares.  This proposed FSP would require the issuer to bifurcate a component of the debt and classify that component in shareholder’s equity, then accrete the resulting discount on the debt resulting in interest expense equal to the issuer’s nonconvertible debt borrowing rate.  The proposed effective date is for fiscal years beginning after December 15, 2007 and is required to be retroactively applied.  Such a change in the accounting for convertible debt securities could have a material impact on our consolidated financial statements.

 

Use of Estimates

The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses in the consolidated financial statements and in the disclosures of contingent assets and liabilities.  Actual results could differ from those estimates.

 

Acquisitions

In May 2007, we acquired Triangle Sign & Service, Inc. (Triangle), a Baltimore-based company whose primary business is to design and fabricate commercial signs for retailers, sports complexes and other commercial businesses, for $15.9 million, net of cash acquired.

In July 2007, we acquired FBP Holding Company, LLC (FBP Holding), which holds an investment in a commercial warehouse property located in Baltimore, Maryland, for $8.7 million consisting of $1.3 million cash, net of cash acquired, and $7.4 million in the assumption of debt.  Debt assumed in conjunction with this acquisition is non-recourse to Sinclair Broadcast Group, Inc.

In September 2007, we acquired Bagby Investors, LLC (Bagby), which holds an investment in a commercial office building in Baltimore, Maryland, for $16.9 million, net of cash acquired.

We consolidate Triangle, FBP Holding and Bagby’s financial statements.  We expect to finalize the purchase price allocation for each of these companies in fourth quarter 2007.  These acquisitions are not material to our consolidated financial statements.  These acquisitions are shown in the statement of cash flows as payments for acquisitions of other operating divisions’ companies.

 

Investments

In October 2007, we made a $5.2 million cash investment in developmental land in Chapel Hill, North Carolina and a $3.7 million cash investment in developmental land in Annapolis, Maryland.

 

Restructuring Costs

During the year ended December 31, 2006, we incurred costs associated with restructuring the news operations at certain of our stations.  Specifically, on or before March 31, 2006, we ceased our locally-produced news broadcasts in nine of our markets and, consequently, let go of our news employees and cancelled our news-related contracts.  We recorded restructuring charges in station production expenses.  All restructuring costs were associated with our broadcast segment.  As of September 30, 2007, there was no remaining unpaid balance related to the restructuring plan.

 

Reclassifications

Certain reclassifications have been made to the prior periods’ consolidated financial statements to conform with the current period’s presentation.

 

 

8



2.              STOCK-BASED COMPENSATION:

On April 2, 2007, 200,000 stock-settled stock appreciation rights (SARs) were granted pursuant to the 1996 Long-Term Incentive Plan (LTIP).  The SARs have a 10-year term and vest immediately.  The SARs had a grant date fair value of $1.0 million.  We valued the SARs in accordance with SFAS No. 123R, Share-Based Payment, using the Black-Scholes model and the following assumptions:

 

Risk-free interest rate

 

5.17

%

Expected life

 

10 years

 

Expected volatility

 

36.16

%

Annual dividend yield

 

3.96

%

 

For the nine months ended September 30, 2007, we recorded expense of $1.0 million related to this grant.  We did not issue any SARs in 2006.  This expense reduced our consolidated income, but had no effect on our consolidated cash flows.

 

 

3.              COMMITMENTS AND CONTINGENCIES:

Litigation

We are a party to lawsuits and claims from time to time in the ordinary course of business.  Actions currently pending are in various preliminary stages and no judgments or decisions have been rendered by hearing boards or courts in connection with such actions.  After reviewing developments to date with legal counsel, our management is of the opinion that the outcome of our pending and threatened matters will not have a material adverse effect on our consolidated balance sheets, consolidated statements of operations or consolidated statements of cash flows.

 

Changes in the Rules on Television Ownership and Local Marketing Agreements

There have been no material changes to the Federal Communications Commission (FCC) rules on television ownership and local marketing agreements during the nine months ended September 30, 2007.  Please refer to Note 11. Commitments and Contingencies in our Annual Report on Form 10-K for the year ended December 31, 2006.

 

Children’s Television Programming

Television stations are required to broadcast a minimum of three hours per week of “core” children’s educational programming, which the FCC defines as programming that:

 

                  has the significant purpose of serving the educational and informational needs of children 16 years of age and under;

                  is regularly scheduled weekly and at least 30 minutes in duration; and

                  is aired between the hours of 7:00 a.m. and 10:00 p.m. local time.

 

In addition, the FCC concluded that starting on January 2, 2007, a digital broadcaster must air an additional half hour of “core” children’s programming per every increment of 1 to 28 hours of free video programming provided in addition to the main DTV program stream.  Furthermore, “core” children’s educational programs, in order to qualify as such, are required to be identified as educational and informational programs over-the-air at the time they are broadcast and are required to be identified in the children’s programming reports, which are required to be placed quarterly in stations’ public inspection files and filed quarterly with the FCC.

 

On April 17, 2007, the FCC requested comments on the status of children’s television programming and compliance with the Children’s Television Act and the FCC’s rules.  That proceeding is still pending.

 

FCC License Renewals

On August 1, 2005, we filed applications with the FCC requesting renewal of the broadcast licenses for WCGV-TV and WVTV-TV in Milwaukee, Wisconsin.  On November 1, 2005, the Milwaukee Public Interest Media Coalition filed a petition with the FCC to deny these renewal applications.  On June 13, 2007, the Video Division of the FCC denied the petition to deny, and subsequently, the Milwaukee Public Interest Media Coalition filed a petition for reconsideration of that decision, which is pending.

 

On June 18, 2007, the FCC granted the license renewal application of WABM-TV in Birmingham, Alabama.

 

 

9



Other FCC Adjudicatory Proceedings

As a result of the February 2, 2007 retransmission consent agreement reached with Mediacom, on February 5, 2007, Mediacom filed a motion to withdraw and dismiss with prejudice the application with the full commission for review and its other associated pleadings.  On June 18, 2007, the FCC granted Mediacom’s motion to withdraw.

On November 7, 2006, the FCC sent a letter to us requesting information regarding the broadcast of certain programming, by forty-one stations licensed to us and three stations previously licensed to us, without proper sponsorship identification in alleged violation of federal law and the FCC’s rules.  We denied that the stations violated federal law or the FCC’s rules.  On July 23, 2007, the FCC dismissed the complaints and closed its investigation with respect to thirty-five of the stations.  On October 18, 2007, the FCC issued a notice of apparent liability for forfeiture, proposing to fine nine of the stations a total of $36,000 for allegedly violating the sponsorship identification rules.  We are seeking reduction or cancellation of the proposed forfeitures.

On April 26, 2007, the FCC sent letters to two of our stations, WUHF-TV in Rochester, New York and WSYX-TV in Columbus, Ohio, requesting information regarding the broadcast of certain video news releases without proper sponsorship identification in alleged violation of federal law and the FCC’s rules.  We denied that the stations violated federal law or the FCC’s rules.  The inquiry proceeding is currently in process.

 

On May 1, 2007, the FCC sent a letter to WRLH-TV in Richmond, Virginia, requesting information regarding the alleged broadcast of indecent material during an advertisement.  We denied that the station broadcast indecent material.  The inquiry proceeding is currently in process.

 

Liquidity Assurance

On May 26, 2005, we entered into a twelve-month limited scope liquidity assurance with Acrodyne Communications, Inc. (Acrodyne), one of our majority-owned consolidated subsidiaries.  On July 14, 2006, we extended the liquidity assurance for an additional twelve-month period.  Pursuant to this agreement, we provided Acrodyne sufficient funding to cover any necessary working capital needs through May 25, 2007, when Acrodyne was not able to provide that funding on its own.  In connection with this liquidity assurance, we established a $0.5 million line of credit for Acrodyne.  Interest on any unpaid indebtedness is calculated on a daily basis at LIBOR plus 225 basis points per annum.  As of September 30, 2007, Acrodyne had borrowed $0.5 million under this line of credit.  The liquidity assurance was not extended in 2007.

 

 

4.              SUPPLEMENTAL CASH FLOW INFORMATION:

During the nine months ended September 30, 2007 and 2006, our supplemental cash flow information was as follows (in thousands):

 

 

 

Nine Months Ended September 30,

 

 

 

2007

 

2006

 

 

 

 

 

 

 

Income taxes paid related to continuing operations

 

$

57

 

$

640

 

Income taxes paid related to sale of discontinued operations

 

$

 

$

4,028

 

Income tax refunds received related to continuing operations

 

$

59

 

$

4,938

 

Income tax refunds received related to sale of discontinued operations

 

$

157

 

$

6,670

 

Interest paid

 

$

82,101

 

$

90,998

 

Payments related to extinguishment of debt

 

$

27,285

 

$

50

 

Debt assumed in conjunction with the acquisition of an other operating divisions’ company

 

$

7,400

 

$

 

 

Non-cash barter and trade expense are presented in the consolidated statements of operations.  Non-cash transactions related to capital lease obligations were less than $0.1 million and $3.3 million for the nine months ended September 30, 2007 and 2006, respectively.  Debt assumed in conjunction with the acquisition of an other operating divisions’ company is non-recourse to Sinclair Broadcast Group, Inc.

 

 

 

10



5.              NOTES PAYABLE:

On January 19, 2007, we borrowed net proceeds of $225.0 million under our Term Loan A-1 pursuant to our amended and restated Bank Credit Agreement.  On January 22, 2007, we used these proceeds along with $59.4 million of cash on hand and additional borrowings of $23.0 million under our Revolving Credit Facility to redeem the aggregate principal amount of $307.4 million of our 8.75% Senior Subordinated Notes, due 2011 (the 2011 Notes).  The redemption was effected in accordance with the terms of the indenture governing the 2011 Notes at a redemption price of 104.375% of the principal amount of the 2011 Notes plus accrued and unpaid interest.  As a result of the redemption, we recorded a loss from extinguishment of debt of $15.7 million representing the redemption premium and write-off of certain debt acquisition costs.

 

On May 10, 2007, we completed an offering of $300.0 million aggregate principal amount of Convertible Senior Notes, due 2027 (the 2027 Notes) at an interest rate of 3% per year.   Upon certain conditions, the 2027 Notes are convertible into cash and, in certain circumstances, shares of class A common stock prior to maturity at an initial conversion price of $20.43 per share, subject to adjustment, which is equal to an initial conversion rate of approximately 48.9476 shares of class A common stock per $1,000 principal amount of notes.

 

The 2027 Notes may be surrendered for conversion at any time on or before November 15, 2026 if the following conditions are met:

 

                  during any calendar quarter commencing after the date of original issuance of the 2027 Notes, if the closing sale price of our class A common stock, for at least 20 trading days in the period of 30 consecutive trading days ending on the last trading day of the calendar quarter preceding the quarter in which the conversion occurs, is more than 130% of the conversion price in effect on that last trading day;

                  during the ten consecutive trading day period following any five consecutive trading day period in which the trading price for the 2027 Notes for each such trading day was less than 95% of the closing sale price of our class A common stock on such date multiplied by the then current conversion rate;

                  if the notes have been called for redemption; or

                  if we make certain significant distributions to our class A common stock shareholders, we enter into specified corporate transactions, or our class A common stock ceases to be listed on The Nasdaq Global Select Market and is not listed for trading on another U.S. national or regional securities exchange.

The 2027 Notes may be surrendered for conversion after November 15, 2026, and at any time prior to the close of business on the business day immediately preceding the maturity date regardless of whether any of the foregoing conditions have been satisfied.  Upon a fundamental change, holders of the 2027 Notes may require us to repurchase for cash all or part of their notes at a repurchase price equal to 100.0% of the principal amount plus accrued and unpaid interest. Holders of the 2027 Notes will also have the right to require us to repurchase the notes for cash on May 15, 2010, May 15, 2017 and May 15, 2022, or any other such date to be determined by us at a repurchase price payable in cash equal to the aggregate principal amount plus accrued and unpaid interest (including contingent cash interest), if any, through the repurchase date. The 2027 Notes require us to settle the principal amount in cash and the conversion spread in cash or net shares at our option.

 

We are required to pay contingent cash interest to the holders of the 2027 Notes during any six-month period from May 15 to November 14 and from November 15 to May 14, commencing with the period beginning May 20, 2010 if the average note price for the applicable five trading day period equals 120% or more of the principal amount of such notes and in certain other circumstances.  The amount of contingent cash interest payable per note in respect of any six-month period will equal 0.375% per year of the average note price for the applicable five trading day period.  The 2027 Notes may not be redeemed prior to May 20, 2010 and may thereafter be redeemed by us at par.

 

On May 18, 2007, the underwriters of the notes exercised their option to purchase up to an additional aggregate $45.0 million principal amount of the 2027 Notes.  The offering was made pursuant to our universal shelf registration statement previously filed with the Securities and Exchange Commission.

 

On June 11, 2007 and June 18, 2007, we partially redeemed $300.0 million and $45.0 million, respectively, of our existing 8.0% Senior Subordinated Notes, due 2012 (the 2012 Notes) at a redemption price of 104% of the principal amount of the 2012 Notes plus accrued and unpaid interest with net proceeds from the offering of the 2027 Notes and cash on hand.  As a result of the partial redemption, we recorded a loss from extinguishment of debt of $15.0 million representing the redemption premium and write-off of certain debt acquisition costs, a debt premium and an unamortized derivative asset.  We repurchased on the open market $9.9 million of our 2012 Notes during the third quarter 2007.  As of September 30, 2007, the outstanding face amount of the 2012 Notes was $263.4 million.

 

 

11



6.              DERIVATIVE INSTRUMENTS:

We enter into derivative instruments primarily for the purpose of reducing the impact of changing interest rates on our floating rate debt and to reduce the impact of changing fair market values on our fixed rate debt.  We account for our derivative instruments under SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, as amended.

 

As of September 30, 2007, we had two derivative instruments.  Both of these instruments are interest rate swap agreements.  One of these swap agreements, with a notional amount of $180.0 million and expiring on March 15, 2012, is accounted for as a fair value hedge; therefore, any changes in its fair market value are reflected as an adjustment to the carrying value of our 8.0% Senior Subordinated Notes, due 2012, which is the underlying debt being hedged.  During 2006, the other interest rate swap agreement was undesignated as a fair value hedge due to a reassignment of the counterparty; therefore, any subsequent changes in the fair market value are reflected as an adjustment to income.  The notional amount of this swap agreement is $120.0 million and it expires on March 15, 2012.  The interest we pay on the $180.0 million interest rate swap agreement is floating based on the three-month London Interbank Offered Rate (LIBOR) plus 2.28% and the interest we receive is 8.0%.  The $120.0 million swap is structured identically with the exception of a difference in the interest spread where it is 2.35%.  The fair market value of these agreements is estimated by obtaining quotations from the international financial institution which is a party to the contract.  The fair value is an estimate of the net amount that we would pay on the balance sheet date if we cancelled the contracts or transferred them to other parties and includes net accrued interest receivable or payable.  This amount was a net asset of $3.5 million and $5.7 million as of September 30, 2007 and December 31, 2006, respectively.

 

During May 2003, we completed an issuance of $150.0 million aggregate principal amount of 4.875% Convertible Senior Notes, due 2018.  During May 2007, we completed an issuance of $345.0 million aggregate principal amount of 3.0% Convertible Senior Notes, due 2027.  Under certain circumstances, we will pay contingent cash interest to the holders of convertible notes commencing on January 15, 2011 and May 20, 2010 for the 4.875% Notes and 3.0% Notes, respectively.  The contingent cash interest feature for both issuances are embedded derivatives which have a negligible fair value as of September 30, 2007.

 

 

7.              INCOME TAXES AND CHANGE IN ACCOUNTING PRINCIPLE:

Our income tax provision for all periods consists of federal and state income taxes.  The tax provision for the three and nine months ended September 30, 2007 is based on the estimated effective tax rate applicable for the full year, which is expected to be 36.0%.  Our effective income tax rate differs from the federal statutory rate of 35% and can vary from period to period due to fluctuations in operating results, new or revised tax legislation and accounting pronouncements, state taxes, changes in the valuation of deferred tax assets and liabilities, accruals related to contingent tax liabilities and the results of audits and examinations of previously filed tax returns.  Both the third quarter and estimated annual 2007 effective rates are different from the statutory rate due primarily to the impact of state income taxes, certain items not deductible for tax purposes, new state tax legislation, changes in the valuation of deferred tax assets and liabilities and our contingent tax liability accrual.

 

We adopted the provisions of FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes (FIN 48) on January 1, 2007. The adoption of FIN 48 did not cause a material change to our contingent liability for unrecognized tax benefits.  We decreased the January 1, 2007 balance of retained earnings by $0.6 million to apply the cumulative effect of FIN 48 adoption.  As of the date of adoption, we had $32.9 million of gross unrecognized tax benefits.  Of this total, $17.6 million (net of federal effect on state tax issues) and $7.8 million (net of federal effect on state tax issues) represent the amounts of unrecognized tax benefits that, if recognized, would favorably affect our effective tax rates from continuing operations and discontinued operations, respectively.  At September 30, 2007, we had $28.7 million of gross unrecognized tax benefits.  Of this total, $15.2 million (net of federal effect on state tax issues) and $7.4 million (net of federal effect on state tax issues) represent the amounts of unrecognized tax benefits that, if recognized, would favorably affect our effective tax rates from continuing operations and discontinued operations, respectively.

 

We recognize accrued interest and penalties related to unrecognized tax benefits in income tax expense.  We had $6.7 million and $0 accrued for interest and penalties, respectively, at January 1, 2007.  We recognized $0.9 million of income tax benefit and $0.2 million of income tax expense for interest related to uncertain tax positions during the three and nine months ended September 30, 2007, respectively.

 

We are subject to U.S. federal income tax as well as income tax of multiple state jurisdictions.  All of our 2004 and subsequent federal and state tax returns remain subject to examination by various tax authorities.  Some of our pre-2004 state tax returns may also be subject to examination.  In addition, several of our subsidiaries are currently under state examinations for various years.  We do not anticipate the resolution of these matters will result in a material change to our consolidated financial statements.  In addition, it is reasonably possible that various statutes of limitations could expire by September 30, 2008.  Such expirations, if any, could result in a reduction of the total amounts of unrecognized tax benefits by up to $1.2 million.

 

 

 

12



8.              EARNINGS PER SHARE:

The following table reconciles income (numerator) and shares (denominator) used in our computations of earnings per share for the three months and nine months ended September 30, 2007 and 2006 (in thousands):

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2007

 

2006

 

2007

 

2006

 

Income (Numerator)

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

9,577

 

$

22,830

 

$

9,167

 

$

40,771

 

Income impact of assumed conversion of 4.875% Convertible Senior Notes, due 2018, net of taxes

 

 

1,097

 

 

 

Income impact of assumed conversion of 6% Convertible Debentures, due 2012, net of taxes

 

 

1,379

 

 

 

Numerator for diluted earnings per common share from continuing operations

 

$

9,577

 

$

25,306

 

$

9,167

 

$

40,771

 

Income (loss) from discontinued operations, including gain on sale of broadcast assets related to discontinued operations

 

324

 

(265

)

542

 

2,095

 

Numerator for diluted earnings per commonshare

 

$

9,901

 

$

25,041

 

$

9,709

 

$

42,866

 

Shares (Denominator)

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding

 

87,175

 

85,719

 

86,816

 

85,650

 

Dilutive effect of outstanding stock options and restricted stock

 

52

 

7

 

133

 

5

 

Dilutive effect of 4.875% Convertible Senior Notes, due 2018

 

 

6,706

 

 

 

Dilutive effect of 6% Convertible Debentures, due 2012

 

 

6,717

 

 

 

Weighted-average common and common equivalent shares outstanding

 

87,227

 

99,149

 

86,949

 

85,655

 

 

We applied the treasury stock method to measure the dilutive effect of our outstanding stock options and restricted stock awards and include the respective common share equivalents in the denominator of the diluted EPS computation.  For the three and nine months ended September 30, 2007 and 2006, our outstanding stock options and restricted stock and for each of the three and nine months ended September 30, 2007 and for the nine months ended September 30, 2006, our 6% Convertible Debentures, due 2012 and 4.875% Convertible Senior Notes, due 2018 were anti-dilutive; therefore, they were not included in the computation of diluted EPS.  For each of the three and nine months ended September 30, 2007, our 3% Convertible Senior Notes, due 2027 and issued May 2007, were excluded from our diluted EPS computation since our average stock price was less than the conversion price.  For each of the three and nine months ended September 30, 2007, the outstanding SARS were excluded from our diluted EPS computation since our average stock price was less than the grant date base value of the SARS.

 

 

9.              RELATED PERSON TRANSACTIONS:

David, Frederick, Duncan and Robert Smith (collectively, the controlling shareholders) are brothers and hold substantially all of the Class B Common Stock.

 

Certain assets used by us and our operating subsidiaries are leased from Cunningham Communications Inc., Keyser Investment Group, Gerstell Development Limited Partnership and Beaver Dam, LLC (entities owned by the controlling shareholders).  Lease payments made to these entities were $1.3 million and $1.2 million for the three months ended September 30, 2007 and 2006, respectively.  Lease payments made to these entities were $4.0 million and $3.6 million for the nine months ended September 30, 2007 and 2006, respectively.

 

 

 

13



In January 1999, we entered into a local marketing agreement (LMA) with Bay Television, Inc. (Bay TV), which owns the television station WTTA-TV in Tampa, Florida.  Our controlling shareholders own a substantial portion of the equity of Bay TV.  The LMA provides that we deliver television programming to Bay TV, which broadcasts the programming in return for a monthly fee to Bay TV of $143,500.  We must also make an annual payment equal to 50% of the adjusted annual broadcast cash flow of the station (as defined in the LMA) that is in excess of $1.7 million.  An additional payment of $1.8 million was made during the nine months ended September 30, 2007 related to the excess adjusted broadcast cash flow for the year ended December 31, 2006.  An additional payment of $0.9 million was made during the nine months ended September 30, 2006.  Lease payments made to Bay TV were $0.4 million for each of the three months ended September 30, 2007 and 2006 and $1.3 million for each of the nine months ended September 30, 2007 and 2006.

 

David D. Smith, our President and Chief Executive Officer, has a controlling interest in Atlantic Automotive Corporation (Atlantic Automotive) and is a member of the Board of Directors.  Atlantic Automotive is a holding company which owns automobile dealerships and a leasing company.  We sold advertising time to Atlantic Automotive on our stations in Baltimore, Maryland and Norfolk, Virginia and received payments totaling $0.2 million and $0.4 million during the three months and nine months ended September 30, 2007, respectively.  We received payments totaling $0.1 million and $0.3 million during the three months and nine months ended September 30, 2006, respectively.  We purchased a total of $0.2 million and $0.7 million in vehicles and related vehicle services from Atlantic Automotive during the three and nine months ended September 30, 2007, respectively.  We purchased a total of $0.2 million and $0.9 million in vehicles and related vehicle services from Atlantic Automotive during the three and nine months ended September 30, 2006, respectively.

 

 

10.       DISCONTINUED OPERATIONS:

WEMT Disposition

On May 16, 2005, we entered into an agreement to sell WEMT-TV in Tri-Cities, Tennessee, including the FCC license (the broadcast license) to an unrelated third party for $7.0 million.  On the same day, we completed the sale of the WEMT non-license television broadcast assets for $5.6 million of the total $7.0 million sales price and recorded a deferred gain of $3.2 million, which is stated separately on the December 31, 2005 consolidated balance sheet.  The FCC approved the transfer of the broadcast license to the unrelated third party and we completed the sale of the license assets, including the broadcast license, on February 8, 2006 for a cash price of approximately $1.4 million.  We recorded $1.8 million, net of $0.9 million in taxes, as gain from discontinued operations in our consolidated statements of operations for the quarter ended March 31, 2006.  The gain is comprised of the previously deferred gain of $2.1 million and the loss of $0.3 million from the sale of the license assets, net of taxes, respectively.  The net cash proceeds were used in the normal course of operations and for capital expenditures.

 

WGGB Disposition

On July 31, 2007, we entered into an agreement to sell WGGB-TV in Springfield, Massachusetts, including the FCC license, to an unrelated third party for $21.2 million in cash.  The FCC approved the transfer of the broadcast license and the sale was completed on November 1, 2007.

 

Accounts receivable related to WGGB-TV is included in the accompanying consolidated balance sheets, net of allowance for doubtful accounts, for all periods presented.  This is because we continue to own the rights to collect the amounts due to us through the closing date of the non-license television broadcast assets.  Such amounts were $1.3 million (net of allowance of $0.1 million) and $1.5 million (net of allowance of $0.1 million) as of September 30, 2007 and December 31, 2006, respectively.

 

Other

During the three months and nine months ended September 30, 2007, we recognized a $0.3 million and less than $0.1 million tax provision, respectively, relating to an adjustment of certain state tax and other contingency reserves.  During the three and nine months ended September 30, 2006, we recognized a $0.3 million net tax provision and $0.3 million net tax benefit, respectively, primarily relating to an adjustment of certain state tax contingencies and a settlement regarding certain state tax returns related to discontinued operations in 1999.

 

 

 

14



11.       SEGMENT DATA:

We have one reportable operating segment, “Broadcast”, that is disclosed separately from our corporate and other business activities.  “Corporate and Other” primarily includes our costs to operate as a public company and to operate our corporate headquarters location, our investment activity and our other operating divisions’ activities.  Currently, our other operating divisions primarily earn revenues from software development and consulting, transmitter manufacturing and sign design and fabrication.  Transactions between our operating segment and “Corporate and Other” are not material.

Financial information for our operating segment is included in the following tables for the three and nine months ended September 30, 2007 and 2006 (in thousands):

 

For the three months ended September 30, 2007

 

Broadcast

 

Corporate and Other

 

Consolidated

 

Revenue

 

$

164,211

 

$

12,488

 

$

176,699

 

Depreciation of property and equipment

 

10,039

 

516

 

10,555

 

Amortization of definite-lived intangible assets and other assets

 

4,216

 

330

 

4,546

 

Amortization of program contract costs and net realizable value adjustments

 

29,172

 

 

29,172

 

General and administrative overhead expenses

 

1,286

 

4,211

 

5,497

 

Operating income (loss)

 

36,827

 

(3,893

)

32,934

 

Income from equity and cost method investments

 

 

711

 

711

 

 

 

For the three months ended September 30, 2006

 

Broadcast

 

Corporate and Other

 

Consolidated

 

Revenue

 

$

163,022

 

$

3,324

 

$

166,346

 

Depreciation of property and equipment

 

10,123

 

548

 

10,671

 

Amortization of definite-lived intangible assets and other assets

 

4,312

 

 

4,312

 

Amortization of program contract costs and net realizable value adjustments

 

24,075

 

 

24,075

 

General and administrative overhead expenses

 

2,004

 

3,137

 

5,141

 

Operating income (loss)

 

41,823

 

(3,810

)

38,013

 

Income from equity and cost method investments

 

 

57

 

57

 

 

 

For the nine months ended September 30, 2007

 

Broadcast

 

Corporate and Other

 

Consolidated

 

Revenue

 

$

501,190

 

$

18,841

 

$

520,031

 

Depreciation of property and equipment

 

31,071

 

1,589

 

32,660

 

Amortization of definite-lived intangible assets and other assets

 

12,702

 

330

 

13,032

 

Amortization of program contract costs and net realizable value adjustments

 

73,528

 

 

73,528

 

General and administrative overhead expenses

 

4,785

 

14,103

 

18,888

 

Operating income (loss)

 

128,488

 

(16,325

)

112,163

 

Loss from equity and cost method investments

 

 

(181

)

(181

)

 

 

For the nine months ended September 30, 2006

 

Broadcast

 

Corporate and Other

 

Consolidated

 

Revenue

 

$

495,975

 

$

14,753

 

$

510,728

 

Depreciation of property and equipment

 

33,543

 

1,647

 

35,190

 

Amortization of definite-lived intangible assets and other assets

 

12,826

 

 

12,826

 

Amortization of program contract costs and net realizable value adjustments

 

65,300

 

 

65,300

 

General and administrative overhead expenses

 

5,961

 

11,098

 

17,059

 

Operating income (loss)

 

134,011

 

(13,504

)

120,507

 

Income from equity and cost method investments

 

 

6,192

 

6,192

 

 

15



12.       CONDENSED CONSOLIDATING FINANCIAL STATEMENTS:

Sinclair Television Group, Inc. (STG), a wholly owned subsidiary of Sinclair Broadcast Group, Inc. (SBG), is the primary obligor under our existing Bank Credit Agreement, as amended, the 8.75% Senior Subordinated Notes, due 2011, which were redeemed in full on January 22, 2007, and the 8% Senior Subordinated Notes, due 2012.  Our Class A Common Stock, Class B Common Stock, the 6.0% Convertible Debentures, due 2012, the 4.875% Convertible Senior Notes, due 2018 and the 3.0% Convertible Senior Notes, due 2027 remain obligations or securities of SBG and are not obligations or securities of STG.

 

SBG, KDSM, LLC, a wholly-owned subsidiary of SBG, and STG’s wholly-owned subsidiaries (guarantor subsidiaries), have fully and unconditionally guaranteed 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.  These statements are presented in accordance with the disclosure requirements under Securities and Exchange Commission Regulation S-X, Rule 3-10.

 

16



CONDENSED CONSOLIDATING BALANCE SHEET

AS OF SEPTEMBER 30, 2007

(in thousands) (unaudited)

 

 

 

Sinclair Broadcast Group, Inc.

 

Sinclair Television Group, Inc.

 

Guarantor Subsidiaries and KDSM, LLC

 

Non-Guarantor Subsidiaries

 

Eliminations

 

Sinclair Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

 

$

3,207

 

$

3,864

 

$

3,372

 

$

 

$

10,443

 

Accounts and other receivables

 

24,237

 

46,651

 

62,446

 

11,315

 

(3,621

)

141,028

 

Other current assets

 

3,182

 

2,241

 

73,719

 

5,885

 

(724

)

84,303

 

Assets held for sale

 

 

 

20,722

 

 

 

20,722

 

Total current assets

 

27,419

 

52,099

 

160,751

 

20,572

 

(4,345

)

256,496

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

6,333

 

1,471

 

241,766

 

51,104

 

(24,646

)

276,028

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in consolidated subsidiaries

 

861,475

 

1,387,070

 

 

 

(2,248,545

)

 

Other long-term assets

 

31,830

 

65,857

 

43,847

 

10,457

 

(67,696

)

84,295

 

Total other long-term assets

 

893,305

 

1,452,927

 

43,847

 

10,457

 

(2,316,241

)

84,295

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired intangible assets

 

 

 

1,537,223

 

56,818

 

8,539

 

1,602,580

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

927,057

 

$

1,506,497

 

$

1,983,587

 

$

138,951

 

$

(2,336,693

)

$

2,219,399

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

21,006

 

$

5,193

 

$

41,620

 

$

51,644

 

$

(44,835

)

$

74,628

 

Current portion of long-term debt

 

1,452

 

5,000

 

2,384

 

37,930

 

(608

)

46,158

 

Other current liabilities

 

 

 

98,505

 

289

 

 

98,794

 

Liabilities held for sale

 

 

 

1,411

 

 

 

1,411

 

Total current liabilities

 

22,458

 

10,193

 

143,920

 

89,863

 

(45,443

)

220,991

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

630,223

 

601,156

 

63,740

 

67,496

 

(54,480

)

1,308,135

 

Other liabilities

 

6,848

 

36,248

 

389,050

 

5,198

 

(1,367

)

435,977

 

Total liabilities

 

659,529

 

647,597

 

596,710

 

162,557

 

(101,290

)

1,965,103

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

873

 

 

11

 

761

 

(772

)

873

 

Additional paid-in capital

 

613,894

 

573,263

 

1,076,109

 

72,822

 

(1,722,194

)

613,894

 

Accumulated (deficit) retained earnings

 

(347,239

)

285,637

 

313,054

 

(98,174

)

(511,452

)

(358,174

)

Accumulated other comprehensive (loss) income

 

 

 

(2,297

)

985

 

(985

)

(2,297

)

Total shareholders’ equity

 

267,528

 

858,900

 

1,386,877

 

(23,606

)

(2,235,403

)

254,296

 

Total liabilities and shareholders’ equity

 

$

927,057

 

$

1,506,497

 

$

1,983,587

 

$

138,951

 

$

(2,336,693

)

$

2,219,399

 

 

17



CONDENSED CONSOLIDATING BALANCE SHEET

AS OF DECEMBER 31, 2006

(in thousands)

 

 

 

Sinclair Broadcast Group, Inc.

 

Sinclair Television Group, Inc.

 

Guarantor Subsidiaries and KDSM, LLC

 

Non-Guarantor Subsidiaries

 

Eliminations

 

Sinclair Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

 

$

62,252

 

$

2,788

 

$

2,368

 

$

 

$

67,408

 

Accounts and other receivables

 

8,636

 

28,863

 

89,387

 

9,135

 

(2,157

)

133,864

 

Other current assets

 

4,770

 

8,278

 

75,440

 

3,795

 

(3,447

)

88,836

 

Assets held for sale

 

 

 

21,010

 

 

 

21,010

 

Total current assets

 

13,406

 

99,393

 

188,625

 

15,298

 

(5,604

)

311,118

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

7,771

 

1,135

 

260,725

 

25,005

 

(24,911

)

269,725

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in consolidated subsidiaries

 

541,652

 

1,466,978

 

 

 

(2,008,630

)

 

Other long-term assets

 

25,795

 

35,391

 

52,325

 

13,299

 

(42,574

)

84,236

 

Total other long-term assets

 

567,447

 

1,502,369

 

52,325

 

13,299

 

(2,051,204

)

84,236

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired intangible assets

 

 

 

1,551,571

 

46,300

 

8,630

 

1,606,501

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

588,624

 

$

1,602,897

 

$

2,053,246

 

$

99,902

 

$

(2,073,089

)

$

2,271,580

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

17,041

 

$

20,939

 

$

50,394

 

$

50,262

 

$

(44,102

)

$

94,534

 

Current portion of long-term debt

 

1,337

 

64,400

 

3,013

 

34,358

 

(858

)

102,250

 

Other current liabilities

 

 

 

87,322

 

502

 

 

87,824

 

Liabilities held for sale

 

 

 

320

 

 

 

320

 

Total current liabilities

 

18,378

 

85,339

 

141,049

 

85,122

 

(44,960

)

284,928

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

283,830

 

962,701

 

64,842

 

28,570

 

(28,570

)

1,311,373

 

Other liabilities

 

6,438

 

20,854

 

380,051

 

5,901

 

(4,610

)

408,634

 

Total liabilities

 

308,646

 

1,068,894

 

585,942

 

119,593

 

(78,140

)

2,004,935

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

859

 

 

11

 

761

 

(772

)

859

 

Additional paid-in capital

 

596,667

 

281,829

 

1,234,735

 

71,517

 

(1,588,081

)

596,667

 

Accumulated (deficit) retained earnings

 

(317,548

)

252,174

 

235,033

 

(92,223

)

(405,842

)

(328,406

)

Accumulated other comprehensive (loss) income

 

 

 

(2,475

)

254

 

(254

)

(2,475

)

Total shareholders’ equity

 

279,978

 

534,003

 

1,467,304

 

(19,691

)

(1,994,949

)

266,645

 

Total liabilities and shareholders’ equity

 

$

588,624

 

$

1,602,897

 

$

2,053,246

 

$

99,902

 

$

(2,073,089

)

$

2,271,580

 

 

18



CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2007

(in thousands) (unaudited)

 

 

 

Sinclair Broadcast Group, Inc.

 

Sinclair Television Group, Inc.

 

Guarantor Subsidiaries and KDSM, LLC

 

Non-Guarantor Subsidiaries

 

Eliminations

 

Sinclair Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

 

$

 

$

164,829

 

$

14,586

 

$

(2,716

)

$

176,699

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Program and production

 

 

430

 

37,412

 

 

(2,101

)

35,741

 

Selling, general and administrative

 

4,134

 

1,175

 

33,067

 

881

 

(50

)

39,207

 

Depreciation, amortization and other operating expenses

 

495

 

97

 

56,471

 

12,141

 

(387

)

68,817

 

Total operating expenses

 

4,629

 

1,702

 

126,950

 

13,022

 

(2,538

)

143,765

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (loss) income

 

(4,629

)

(1,702

)

37,879

 

1,564

 

(178

)

32,934

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of subsidiaries

 

16,866

 

19,174

 

 

 

(36,040

)

 

Interest income

 

294

 

516

 

34

 

41

 

(796

)

89

 

Interest expense

 

(8,341

)

(11,217

)

(1,517

)

(2,173

)

1,351

 

(21,897

)

Other income (expense)

 

1,208

 

6,851

 

(4,903

)

67

 

(445

)

2,778

 

Total other income (expense)

 

10,027

 

15,324

 

(6,386

)

(2,065

)

(35,930

)

(19,030

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax benefit (provision)

 

4,517

 

2,101

 

(12,412

)

1,467

 

 

(4,327

)

Income from discontinued operations, net of taxes

 

 

 

324

 

 

 

324

 

Net income (loss)

 

$

9,915

 

$

15,723

 

$

19,405

 

$

966

 

$

(36,108

)

$

9,901

 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2006

(in thousands) (unaudited)

 

 

 

Sinclair Broadcast Group, Inc.

 

Sinclair Television Group, Inc.

 

Guarantor Subsidiaries and KDSM, LLC

 

Non-Guarantor Subsidiaries

 

Eliminations

 

Sinclair Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

 

$

 

$

163,627

 

$

5,624

 

$

(2,905

)

$

166,346