Sinclair Broadcast Group, LLC - Quarter Report: 2010 September (Form 10-Q)
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, 2010
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 |
|
(I.R.S. Employer Identification No.) |
10706 Beaver Dam Road
Hunt Valley, Maryland 21030
(Address of principal executive office, zip code)
(410) 568-1500
(Registrants 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 has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such file). Yes o No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (check one):
Large accelerated filer o |
|
Accelerated filer x |
|
|
|
Non-accelerated filer o |
|
Smaller reporting company 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 share outstanding of each of the issuers classes of common stock as of the latest practicable date.
Title of each class |
|
Number of shares outstanding as of |
Class A Common Stock |
|
49,434,012 |
Class B Common Stock |
|
30,933,859 |
SINCLAIR BROADCAST GROUP, INC.
FORM 10-Q
FOR THE QUARTER ENDED SEPTEMBER 30, 2010
|
3 |
|
|
|
|
|
3 |
|
|
|
|
|
3 |
|
|
|
|
|
4 |
|
|
|
|
|
5 |
|
|
|
|
|
5 |
|
|
|
|
|
6 |
|
|
|
|
|
7 |
|
|
|
|
ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
|
22 |
|
|
|
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
|
31 |
|
|
|
|
31 |
|
|
|
|
|
33 |
|
|
|
|
|
33 |
|
|
|
|
|
33 |
|
|
|
|
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS |
|
33 |
|
|
|
|
33 |
|
|
|
|
|
33 |
|
|
|
|
|
33 |
|
|
|
|
|
34 |
|
|
|
|
|
35 |
|
|
|
|
|
36 |
SINCLAIR BROADCAST GROUP, INC.
(In thousands, except share and per share data) (Unaudited)
|
|
As of September 30, |
|
As of December 31, |
|
||
ASSETS |
|
|
|
|
|
||
CURRENT ASSETS: |
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
41,497 |
|
$ |
23,224 |
|
Current portion of restricted cash |
|
5,121 |
|
27,667 |
|
||
Accounts receivable, net of allowance for doubtful accounts of $2,967 and $2,932, respectively |
|
106,032 |
|
106,792 |
|
||
Affiliate receivable |
|
56 |
|
69 |
|
||
Current portion of program contract costs |
|
47,830 |
|
43,741 |
|
||
Income taxes receivable |
|
8,572 |
|
8,073 |
|
||
Prepaid expenses and other current assets |
|
6,959 |
|
6,130 |
|
||
Deferred barter costs |
|
3,987 |
|
2,825 |
|
||
Deferred tax assets |
|
7,277 |
|
7,277 |
|
||
Total current assets |
|
227,331 |
|
225,798 |
|
||
|
|
|
|
|
|
||
PROGRAM CONTRACT COSTS, less current portion |
|
11,544 |
|
16,417 |
|
||
PROPERTY AND EQUIPMENT, net |
|
278,018 |
|
296,227 |
|
||
RESTRICTED CASH, less current portion |
|
223 |
|
37,216 |
|
||
GOODWILL |
|
660,017 |
|
660,017 |
|
||
BROADCAST LICENSES |
|
51,988 |
|
51,988 |
|
||
DEFINITE-LIVED INTANGIBLE ASSETS, net |
|
186,033 |
|
193,405 |
|
||
OTHER ASSETS |
|
121,010 |
|
116,653 |
|
||
Total assets |
|
$ |
1,536,164 |
|
$ |
1,597,721 |
|
|
|
|
|
|
|
||
LIABILITIES AND EQUITY (DEFICIT) |
|
|
|
|
|
||
CURRENT LIABILITIES: |
|
|
|
|
|
||
Accounts payable |
|
$ |
2,605 |
|
$ |
3,746 |
|
Accrued liabilities |
|
75,707 |
|
60,523 |
|
||
Current portion of notes payable, capital leases and commercial bank financing |
|
20,914 |
|
40,632 |
|
||
Current portion of notes and capital leases payable to affiliates |
|
3,323 |
|
2,995 |
|
||
Current portion of program contracts payable |
|
83,544 |
|
91,995 |
|
||
Deferred barter revenues |
|
3,462 |
|
2,810 |
|
||
Total current liabilities |
|
189,555 |
|
202,701 |
|
||
|
|
|
|
|
|
||
LONG-TERM LIABILITIES: |
|
|
|
|
|
||
Notes payable, capital leases and commercial bank financing, less current portion |
|
1,201,870 |
|
1,297,964 |
|
||
Notes payable and capital leases to affiliates, less current portion |
|
20,270 |
|
24,717 |
|
||
Program contracts payable, less current portion |
|
34,206 |
|
48,448 |
|
||
Deferred tax liabilities |
|
199,101 |
|
177,219 |
|
||
Other long-term liabilities |
|
47,135 |
|
48,894 |
|
||
Total liabilities |
|
1,692,137 |
|
1,799,943 |
|
||
|
|
|
|
|
|
||
EQUITY (DEFICIT): |
|
|
|
|
|
||
SINCLAIR BROADCAST GROUP SHAREHOLDERS EQUITY (DEFICIT): |
|
|
|
|
|
||
Class A Common Stock, $.01 par value, 500,000,000 shares authorized, 49,349,586 and 47,375,437 shares issued and outstanding, respectively |
|
493 |
|
474 |
|
||
Class B Common Stock, $.01 par value, 140,000,000 shares authorized, 30,997,859 and 32,453,859 shares issued and outstanding, respectively, convertible into Class A Common Stock |
|
310 |
|
325 |
|
||
Additional paid-in capital |
|
609,452 |
|
605,340 |
|
||
Accumulated deficit |
|
(770,807 |
) |
(813,876 |
) |
||
Other comprehensive loss |
|
(3,996 |
) |
(4,213 |
) |
||
Total Sinclair Broadcast Group shareholders deficit |
|
(164,548 |
) |
(211,950 |
) |
||
Noncontrolling interests |
|
8,575 |
|
9,728 |
|
||
Total deficit |
|
(155,973 |
) |
(202,222 |
) |
||
Total liabilities and equity (deficit) |
|
$ |
1,536,164 |
|
$ |
1,597,721 |
|
The accompanying notes are an integral part of these unaudited consolidated financial statements.
SINCLAIR BROADCAST GROUP, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data) (Unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
REVENUES: |
|
|
|
|
|
|
|
|
|
||||
Station broadcast revenues, net of agency commissions |
|
$ |
158,809 |
|
$ |
136,427 |
|
$ |
465,440 |
|
$ |
400,740 |
|
Revenues realized from station barter arrangements |
|
17,812 |
|
13,010 |
|
50,573 |
|
38,827 |
|
||||
Other operating divisions revenues |
|
9,831 |
|
10,690 |
|
25,618 |
|
33,570 |
|
||||
Total revenues |
|
186,452 |
|
160,127 |
|
541,631 |
|
473,137 |
|
||||
OPERATING EXPENSES: |
|
|
|
|
|
|
|
|
|
||||
Station production expenses |
|
38,619 |
|
34,368 |
|
113,182 |
|
106,200 |
|
||||
Station selling, general and administrative expenses |
|
32,230 |
|
28,484 |
|
93,426 |
|
91,387 |
|
||||
Expenses recognized from station barter arrangements |
|
15,716 |
|
11,164 |
|
44,695 |
|
32,685 |
|
||||
Amortization of program contract costs and net realizable value adjustments |
|
15,945 |
|
17,021 |
|
47,162 |
|
57,644 |
|
||||
Other operating divisions expenses |
|
7,902 |
|
11,280 |
|
22,259 |
|
34,422 |
|
||||
Depreciation of property and equipment |
|
9,022 |
|
9,995 |
|
27,744 |
|
32,456 |
|
||||
Corporate general and administrative expenses |
|
6,236 |
|
6,109 |
|
20,063 |
|
18,485 |
|
||||
Amortization of definite-lived intangible assets and other assets |
|
4,687 |
|
6,230 |
|
14,087 |
|
17,683 |
|
||||
Gain on asset exchange |
|
|
|
(500 |
) |
|
|
(3,016 |
) |
||||
Impairment of goodwill, intangible and other assets |
|
|
|
243 |
|
|
|
130,341 |
|
||||
Total operating expenses |
|
130,357 |
|
124,394 |
|
382,618 |
|
518,287 |
|
||||
Operating income (loss) |
|
56,095 |
|
35,733 |
|
159,013 |
|
(45,150 |
) |
||||
OTHER INCOME (EXPENSE): |
|
|
|
|
|
|
|
|
|
||||
Interest expense and amortization of debt discount and deferred financing costs |
|
(31,349 |
) |
(17,466 |
) |
(88,700 |
) |
(53,486 |
) |
||||
(Loss) gain from extinguishment of debt |
|
(3,939 |
) |
|
|
(4,377 |
) |
18,986 |
|
||||
(Loss) income from equity and cost method investments |
|
(1,997 |
) |
453 |
|
(2,478 |
) |
471 |
|
||||
Other income, net |
|
557 |
|
448 |
|
1,767 |
|
1,561 |
|
||||
Total other expense |
|
(36,728 |
) |
(16,565 |
) |
(93,788 |
) |
(32,468 |
) |
||||
Income (loss) from continuing operations before income taxes |
|
19,367 |
|
19,168 |
|
65,225 |
|
(77,618 |
) |
||||
INCOME TAX (PROVISION) BENEFIT |
|
(5,154 |
) |
(3,313 |
) |
(22,932 |
) |
9,129 |
|
||||
Income (loss) from continuing operations |
|
14,213 |
|
15,855 |
|
42,293 |
|
(68,489 |
) |
||||
DISCONTINUED OPERATIONS: |
|
|
|
|
|
|
|
|
|
||||
(Loss) income from discontinued operations, includes income tax provision of $68, $24, $202 and $241, respectively |
|
(68 |
) |
245 |
|
(202 |
) |
28 |
|
||||
NET INCOME (LOSS) |
|
14,145 |
|
16,100 |
|
42,091 |
|
(68,461 |
) |
||||
Net loss (income) attributable to the noncontrolling interests |
|
131 |
|
(1,162 |
) |
978 |
|
527 |
|
||||
NET INCOME (LOSS) ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP |
|
$ |
14,276 |
|
$ |
14,938 |
|
$ |
43,069 |
|
$ |
(67,934 |
) |
BASIC AND DILUTED EARNINGS (LOSS) PER COMMON SHARE ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP: |
|
|
|
|
|
|
|
|
|
||||
Earnings (loss) per share from continuing operations |
|
$ |
0.18 |
|
$ |
0.18 |
|
$ |
0.54 |
|
$ |
(0.85 |
) |
Earnings (loss) per share |
|
$ |
0.18 |
|
$ |
0.19 |
|
$ |
0.54 |
|
$ |
(0.85 |
) |
Weighted average common shares outstanding |
|
80,344 |
|
79,739 |
|
80,204 |
|
80,036 |
|
||||
Weighted average common and common equivalent shares outstanding |
|
80,627 |
|
86,155 |
|
80,480 |
|
80,036 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
AMOUNTS ATTRIBUTABLE TO SINCLAIR BROADCAST GROUP COMMON SHAREHOLDERS: |
|
|
|
|
|
|
|
|
|
||||
Income (loss) from continuing operations |
|
$ |
14,344 |
|
$ |
14,693 |
|
$ |
43,271 |
|
$ |
(67,962 |
) |
(Loss) income from discontinued operations |
|
(68 |
) |
245 |
|
(202 |
) |
28 |
|
||||
Net income (loss) |
|
$ |
14,276 |
|
$ |
14,938 |
|
$ |
43,069 |
|
$ |
(67,934 |
) |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
SINCLAIR BROADCAST GROUP, INC.
CONSOLIDATED STATEMENT OF EQUITY (DEFICIT)
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2010
(In thousands) (Unaudited)
|
|
Sinclair Broadcast Group Shareholders |
|
|
|
|
|
|||||||||||||||
|
|
Class A |
|
Class B |
|
Additional |
|
Accumulated |
|
Other |
|
Noncontrolling |
|
Total Equity |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
BALANCE, December 31, 2009 |
|
$ |
474 |
|
$ |
325 |
|
$ |
605,340 |
|
$ |
(813,876 |
) |
$ |
(4,213 |
) |
$ |
9,728 |
|
$ |
(202,222 |
) |
Class A Common Stock issued pursuant to employee benefit plans |
|
4 |
|
|
|
4,112 |
|
|
|
|
|
|
|
4,116 |
|
|||||||
Class B Common Stock converted into Class A Common Stock |
|
15 |
|
(15 |
) |
|
|
|
|
|
|
|
|
|
|
|||||||
Distributions to noncontrolling interest |
|
|
|
|
|
|
|
|
|
|
|
(175 |
) |
(175 |
) |
|||||||
Amortization of net periodic pension benefit costs |
|
|
|
|
|
|
|
|
|
217 |
|
|
|
217 |
|
|||||||
Net income (loss) |
|
|
|
|
|
|
|
43,069 |
|
|
|
(978 |
) |
42,091 |
|
|||||||
BALANCE, September 30, 2010 |
|
$ |
493 |
|
$ |
310 |
|
$ |
609,452 |
|
$ |
(770,807 |
) |
$ |
(3,996 |
) |
$ |
8,575 |
|
$ |
(155,973 |
) |
SINCLAIR BROADCAST GROUP, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(In thousands) (Unaudited)
|
|
Three months ended |
|
Nine months ended |
|
||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net income (loss) |
|
$ |
14,145 |
|
$ |
16,100 |
|
$ |
42,091 |
|
$ |
(68,461 |
) |
Amortization of net periodic pension benefit costs |
|
72 |
|
53 |
|
217 |
|
158 |
|
||||
Comprehensive income (loss) |
|
14,217 |
|
16,153 |
|
42,308 |
|
(68,303 |
) |
||||
Comprehensive loss (income) attributable to the noncontrolling interests |
|
131 |
|
(1,162 |
) |
978 |
|
527 |
|
||||
Comprehensive income (loss) attributable to Sinclair Broadcast Group |
|
$ |
14,348 |
|
$ |
14,991 |
|
$ |
43,286 |
|
$ |
(67,776 |
) |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
SINCLAIR BROADCAST GROUP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands) (Unaudited)
|
|
Nine Months Ended September 30, |
|
||||
|
|
2010 |
|
2009 |
|
||
CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES: |
|
|
|
|
|
||
Net income (loss) |
|
$ |
42,091 |
|
$ |
(68,461 |
) |
Adjustments to reconcile net income (loss) to net cash flows from operating activities: |
|
|
|
|
|
||
Amortization of debt discount, net of debt premium |
|
3,723 |
|
8,346 |
|
||
Depreciation of property and equipment |
|
27,938 |
|
32,713 |
|
||
Recognition of deferred revenue |
|
(18,039 |
) |
(19,538 |
) |
||
Impairment of goodwill, intangible and other assets |
|
|
|
130,341 |
|
||
Amortization of definite-lived intangible and other assets |
|
14,087 |
|
17,683 |
|
||
Amortization of program contract costs and net realizable value adjustments |
|
47,162 |
|
57,644 |
|
||
Loss (gain) on extinguishment of debt, non-cash portion |
|
3,552 |
|
(18,986 |
) |
||
Deferred tax provision (benefit) related to operations |
|
21,749 |
|
(9,100 |
) |
||
Change in assets and liabilities: |
|
|
|
|
|
||
Decrease in accounts receivable, net |
|
757 |
|
12,515 |
|
||
(Increase) decrease in income taxes receivable |
|
(499 |
) |
2,016 |
|
||
(Increase) decrease in prepaid expenses and other current assets |
|
(731 |
) |
1,460 |
|
||
Decrease (increase) in other assets |
|
4,230 |
|
(123 |
) |
||
Increase (decrease) in accounts payable and accrued liabilities |
|
25,918 |
|
(2,019 |
) |
||
Decrease in other long-term liabilities |
|
(57 |
) |
(466 |
) |
||
Payments on program contracts payable |
|
(69,080 |
) |
(60,822 |
) |
||
Other, net |
|
4,134 |
|
372 |
|
||
Net cash flows from operating activities |
|
106,935 |
|
83,575 |
|
||
CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: |
|
|
|
|
|
||
Acquisition of property and equipment |
|
(9,798 |
) |
(7,023 |
) |
||
Purchase of alarm monitoring contracts |
|
(7,656 |
) |
(8,876 |
) |
||
Decrease in restricted cash |
|
59,539 |
|
|
|
||
Dividends and distributions from equity and cost method investees |
|
894 |
|
1,460 |
|
||
Investments in equity and cost method investees |
|
(10,509 |
) |
(9,361 |
) |
||
Proceeds from the sale of assets |
|
|
|
102 |
|
||
Loans to affiliates |
|
(102 |
) |
(123 |
) |
||
Proceeds from loans to affiliates |
|
115 |
|
153 |
|
||
Net cash flows from (used in) investing activities |
|
32,483 |
|
(23,668 |
) |
||
CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: |
|
|
|
|
|
||
Proceeds from notes payable, commercial bank financing and capital leases |
|
33,056 |
|
131,767 |
|
||
Repayments of notes payable, commercial bank financing and capital leases |
|
(150,423 |
) |
(169,959 |
) |
||
Purchase of subsidiary shares from noncontrolling interests |
|
|
|
(4,000 |
) |
||
Repurchase of Class A Common Stock |
|
|
|
(1,454 |
) |
||
Dividends paid on Class A and Class B Common Stock |
|
|
|
(16,038 |
) |
||
Payments for deferred financing costs |
|
(1,304 |
) |
(4,419 |
) |
||
Noncontrolling interests (distributions) contributions |
|
(175 |
) |
126 |
|
||
Repayments of notes and capital leases to affiliates |
|
(2,299 |
) |
(2,176 |
) |
||
Net cash flows used in financing activities |
|
(121,145 |
) |
(66,153 |
) |
||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
|
18,273 |
|
(6,246 |
) |
||
CASH AND CASH EQUIVALENTS, beginning of period |
|
23,224 |
|
16,470 |
|
||
CASH AND CASH EQUIVALENTS, end of period |
|
$ |
41,497 |
|
$ |
10,224 |
|
The accompanying notes are an integral part of these unaudited consolidated financial statements.
SINCLAIR BROADCAST GROUP, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
Principles of Consolidation
The consolidated financial statements include our accounts and those of our wholly-owned and majority-owned subsidiaries and variable interest entities (VIEs) for which we are the primary beneficiary. Noncontrolling interests represent a minority owners proportionate share of the equity in certain of our consolidated entities. All significant intercompany transactions and account balances have been eliminated in consolidation.
Interim Financial Statements
The consolidated financial statements for the three and nine months ended September 30, 2010 and 2009 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 statement of the consolidated balance sheets, consolidated statements of operations and consolidated statements of cash flows for these periods as adjusted for the adoption of recent accounting pronouncements discussed below.
As permitted under the applicable rules and regulations of the Securities and Exchange Commission (SEC), 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, 2009 filed with the SEC. The consolidated statements of operations presented in the accompanying consolidated financial statements are not necessarily representative of operations for an entire year.
Variable Interest Entities
In June 2009, the Financial Accounting Standards Board (FASB) issued amended guidance on the consolidation of variable interest entities (VIEs). The intent of this guidance is to improve financial reporting by enterprises involved with VIEs and to provide more relevant and reliable information to users of financial statements. The new guidance will require a number of new disclosures and companies are required to perform ongoing reassessments of whether they are the primary beneficiary of a VIE for financial reporting purposes. This guidance is effective as of the beginning of each reporting entitys first annual reporting period that begins after November 15, 2009, for interim periods within that first annual reporting period and for interim and annual reporting periods thereafter.
In determining whether we are the primary beneficiary of a VIE for financial reporting purposes, we consider whether we have the power to direct the activities of the VIE that most significantly impact the economic performance of the VIE and whether we have the obligation to absorb losses or the right to receive returns that would be significant to the VIE. We consolidate VIEs when we are the primary beneficiary. The assets of our consolidated VIEs can only be used to settle the obligations of the VIE. All the liabilities including debt held by our VIEs are non-recourse to us. However the VIE debt of Cunningham Broadcasting Corporation (Cunningham) contains cross-default provisions under our senior secured credit facility (Bank Credit Agreement). See Note 5, Related Person Transactions for more information.
We have a Local Marketing Agreement (LMA) to provide programming, sales and managerial services to Cunningham, the license owner for six television stations. We pay LMA fees to Cunningham and also reimburse all operating expenses. We also have an acquisition agreement in which we have a purchase option to buy the license assets of the television stations which includes the FCC license and certain other assets used to operate the station (License Assets). Our applications to acquire the Federal Communications Commission (FCC) licenses are pending approval. We have determined that the Cunningham stations are VIEs and that based on the terms of the agreements, we are the primary beneficiary of the variable interests because we have the power to direct the activities which significantly impact the economic performance of the VIE through the sales and managerial services we provide and we absorb losses and returns that would be considered significant to Cunningham. See Note 5, Related Person Transactions for more information on our arrangements with Cunningham.
We have outsourcing agreements with other license owners, which we provide certain non-programming related sales, operational and administrative services. We pay a fee to the license owner based on a percentage of broadcast cash flow and we reimburse all operating expenses. We also have a purchase option to buy the License Assets. For the same reasons noted above regarding the LMA, we have determined that the outsourced license station assets are VIEs and we are the primary beneficiary.
As of the dates indicated, the carrying amounts and classification of the assets and liabilities of the VIEs mentioned above which have been included in our consolidated balance sheets were as follows (in thousands):
|
|
As of September 30, |
|
As of December 31, |
|
||
ASSETS |
|
|
|
|
|
||
CURRENT ASSETS: |
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
4,994 |
|
$ |
4,127 |
|
Income taxes receivable |
|
29 |
|
33 |
|
||
Current portion of program contract costs |
|
528 |
|
430 |
|
||
Prepaid expenses and other current assets |
|
223 |
|
129 |
|
||
Deferred tax assets |
|
27 |
|
27 |
|
||
Total current asset |
|
5,801 |
|
4,746 |
|
||
|
|
|
|
|
|
||
PROGRAM CONTRACT COSTS, less current portion |
|
448 |
|
649 |
|
||
PROPERTY AND EQUIPMENT, net |
|
7,652 |
|
8,239 |
|
||
GOODWILL |
|
6,357 |
|
6,357 |
|
||
BROADCAST LICENSES |
|
4,320 |
|
4,320 |
|
||
DEFINITE-LIVED INTANGIBLE ASSETS, net |
|
7,141 |
|
7,393 |
|
||
OTHER ASSETS |
|
158 |
|
213 |
|
||
Total assets |
|
$ |
31,877 |
|
$ |
31,917 |
|
|
|
|
|
|
|
||
LIABILITIES |
|
|
|
|
|
||
CURRENT LIABILITIES: |
|
|
|
|
|
||
Accounts payable |
|
$ |
37 |
|
$ |
37 |
|
Accrued liabilities |
|
500 |
|
774 |
|
||
Current portion of notes payable, capital leases and commercial bank financing |
|
11,051 |
|
11,039 |
|
||
Current portion of program contracts payable |
|
691 |
|
576 |
|
||
Total current liabilities |
|
12,279 |
|
12,426 |
|
||
|
|
|
|
|
|
||
LONG-TERM LIABILITIES: |
|
|
|
|
|
||
Notes payable, capital leases and commercial bank financing, less current portion |
|
16,250 |
|
24,540 |
|
||
Program contracts payable, less current portion |
|
170 |
|
444 |
|
||
Deferred tax liabilities |
|
218 |
|
218 |
|
||
Total liabilities |
|
$ |
28,917 |
|
$ |
37,628 |
|
The amounts above represent the consolidated assets and liabilities of the VIEs related to our LMA and outsourcing agreements and have been aggregated as they all relate to our broadcast business. In addition the risk and reward characteristics of the VIEs are similar.
Under the previously applicable accounting guidance for consolidation, we had determined that we had a variable interest in four real estate ventures and that we were the primary beneficiary of those VIEs and should consolidate the assets and liabilities of those entities. However, under the new accounting guidance for consolidation which is effective January 1, 2010, we no longer consider one of these investments to be a VIE since the investment does not meet the VIE criteria under the new accounting guidance. We still consolidate the assets and liabilities of this entity pursuant to other accounting guidance based on voting-interests. Under the new accounting guidance for consolidation, we no longer consider ourselves the primary beneficiary of the other three real estate ventures since as the manager of the venture, the other partner holds the power to direct activities that significantly impact the economic performance of the VIE and can participate in returns that would be considered significant to the VIE. The effect of this change is not material to our consolidated financial statements.
We have investments in other real estate ventures and investment companies which are considered VIEs. However, we do not participate in the management of these entities including the day-to-day operating decisions or other decisions which allow us to control the entity, and therefore, we are not considered the primary beneficiary of the VIE. We account for these entities using the equity or cost method of accounting.
The carrying amounts of our investments in these VIEs for which we are not the primary beneficiary as of September 30, 2010 and December 31, 2009 are as follows (in thousands):
|
|
As of September 30, 2010 |
|
As of December 31, 2009 |
|
||||||||
|
|
Carrying |
|
Maximum |
|
Carrying |
|
Maximum |
|
||||
Investments in real estate ventures |
|
$ |
7,734 |
|
$ |
7,734 |
|
$ |
8,796 |
|
$ |
8,796 |
|
Investments in investment companies |
|
24,347 |
|
24,347 |
|
21,108 |
|
21,108 |
|
||||
Total |
|
$ |
32,081 |
|
$ |
32,081 |
|
$ |
29,904 |
|
$ |
29,904 |
|
The carrying amounts above are included in other assets in the consolidated balance sheets. The income and loss related to these investments are recorded in (loss) income from equity and cost method investments in the consolidated statement of operations. We recorded income of $0.6 million and $0.3 million in the quarters ended September 30, 2010 and 2009, respectively. We recorded income of $1.1 million and a loss of $0.2 million for the nine months ended September 30, 2010 and 2009, respectively.
Our maximum exposure is equal to the carrying value of our investments. As of September 30, 2010 and December 31, 2009, our unfunded commitments totaled $15.0 million and $16.8 million, respectively.
Recent Accounting Pronouncements
In September 2009, the FASB ratified the Emerging Issues Task Forces amended guidance on accounting for revenue arrangements with multiple deliverables. The amended guidance allows the use of an estimated selling price for the undelivered units of accounting in transactions in which vendor-specific objective evidence (VSOE) or third-party evidence (TPE) does not exist. The amended guidance no longer allows the use of the residual method when allocating arrangement consideration between the delivered and undelivered units of accounting if VSOE and TPE of selling price does not exist for all units of accounting. Entities are required to estimate the selling price of the deliverables, when VSOE and TPE are not available, and then allocate the consideration based on the relative selling prices of the deliverables. This guidance also requires additional disclosures including the amount of revenue recognized each reporting period and the amount of deferred revenue as of the end of each reporting period under this guidance. This guidance is effective for revenue arrangements entered into or materially modified in fiscal years beginning after June 15, 2010 and should be applied on a prospective basis. We have not determined the impact that this guidance will have on our consolidated financial statements.
In January 2010, the FASB amended the guidance on fair value measurements and disclosures to add two new disclosure provisions to the current fair value disclosure guidance, including (1) details of transfers in and out of level 1 and level 2 measurements, and (2) gross presentation of activity within the level 3 roll forward. The guidance also amends two existing fair value disclosure requirements so that entities are required to disclose (1) the valuation techniques and inputs used to develop fair value measurements for assets and liabilities that are measured at fair value on both a recurring basis and nonrecurring basis in periods subsequent to initial recognition and (2) fair value measurement disclosures for each class of assets and liabilities. A class is defined as a subset of assets or liabilities within a line item in the statement of financial position. The guidance is for interim and annual reporting periods beginning after December 15, 2009, except for the changes to the level 3 roll forward which are effective for fiscal years beginning after December 15, 2010. We have added the required disclosures under this guidance to our consolidated financial statements beginning with the first quarter of 2010.
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.
Restricted Cash
In October 2009, we established a cash collateral account with the proceeds from the sale of 9.25% Senior Secured Second Lien Notes due 2017 (the 9.25% Notes). The cash collateral account restricted the use of cash therein to repurchase our 3.0% Convertible Senior Notes due 2027 (the 3.0% Notes) and 4.875% Convertible Senior Notes due 2018 (the 4.875% Notes) upon, or prior to, the expiration of the put periods for such notes in May 2010 and January 2011, respectively. Upon expiration of such put periods, the unused cash is released to us to be used for general corporate purposes. During 2010, we used $53.6 million of restricted cash to redeem the 3.0% and 4.875% Notes. See Note 3, Notes Payable and Commercial Bank Financing for more information. As of September 30, 2010, we held $5.1 million in the restricted cash collateral account to be used for the redemption of the remaining $5.7 million aggregate principal amount of 4.875% Notes. As of September 30, 2010, primarily all of the restricted cash classified as current relates to the January 2011 put option.
Additionally, under the terms of certain lease agreements, as of September 30, 2010, we are required to hold $0.4 million of restricted cash related to the removal of analog equipment from some of our leased towers. As of December 31, 2009, we were required to hold $0.5 million of restricted cash related to the removal of analog tower equipment.
Dividends
In November 2010, our Board of Directors declared a $0.43 per share common stock dividend payable on December 15, 2010 to holders of record on December 1, 2010.
Income Taxes
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, 2010 and 2009, is based on the estimated effective tax rate applicable for the full year after taking into account discrete tax items and the effects of the noncontrolling interests.
Our effective income tax rate for the three months ended September 30, 2010 was lower than the statutory rate primarily due to a $2.3 million benefit predominantly resulting from a change in estimate related to an increased deduction for the recovery of historical losses attributable to a disposition that took place in 2009. Our effective income tax rate for the nine months ended September 30, 2010 approximated the statutory rate.
In October 2010, we received a $8.4 million federal income tax cash refund.
Reclassifications
Certain reclassifications have been made to prior years consolidated financial statements to conform to the current years presentation.
2. COMMITMENTS AND CONTINGENCIES:
Litigation
We are 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.
FCC License Renewals
In May 2010, the FCC granted the license renewal application of WUCW-TV in Minneapolis/St. Paul, Minnesota.
Network Affiliation Agreements
Our ABC network affiliation agreements were scheduled to expire December 31, 2009. We extended these affiliation agreements until March 31, 2010, while we continued negotiations. On March 25, 2010, we agreed to terms on a renewal of the ABC network affiliation agreements, expiring August 31, 2015. Pursuant to the terms we are required to pay an annual license fee to ABC for network programming.
Our FOX affiliation agreements require us to receive FOXs consent prior to entering into retransmission consent agreements that include content provided by FOX. FOX has recently begun conditioning its consent on its affiliates agreeing to pay FOX compensation related to such retransmission consent agreements. Sinclair, and other FOX affiliates, are currently negotiating with FOX on this issue. As of September 30, 2010, the net book value of our FOX network affiliation assets was $31.1 million.
On August 31, 2010, the FOX affiliation agreement with KFXA-TV in Cedar Rapids, Iowa, expired. The licensee of KFXA, to which we provide services under an outsourcing agreement, continues to operate the station as a FOX affiliate pursuant to an informal month-to-month extension, while negotiations with FOX continue.
3. NOTES PAYABLE AND COMMERCIAL BANK FINANCING
Debt Redemptions
During the first quarter of 2010, we completed tender offers to purchase for cash any and all of the outstanding 3.0% Notes and 4.875% Notes at 100% of the face value of such notes. We used $26.6 million of restricted cash to pay for such redemptions. We redeemed approximately $12.3 million and $14.3 million of the 3.0% and 4.875% Notes, respectively. During the second quarter of 2010, the put right period for the 3.0% Notes expired and holders representing $10.0 million in principal amount of the 3.0% Notes exercised their put rights. We used $10.0 million of restricted cash to pay for such exercises. After the expiration of the 3.0% Notes put rights $5.4 million of unused funds from the cash collateral account was released to us for general corporate purposes. During the third quarter of 2010, we redeemed $17.0 million of the 4.875% Notes in a private transaction. We used $17.0 million of restricted cash to pay for the purchase. As of September 30, 2010, the face amount of the outstanding 3.0% and 4.875% Notes was $5.4 million and $5.7 million, respectively.
During the nine months ended September 30, 2010, we repurchased, on the open market, $6.1 million in principal amount of the 6.0% Convertible Debentures, due 2012 (the 6.0% Notes). On September 20, 2010, we commenced tender offers to purchase for cash up to $60.0 million in principal amount of the outstanding 6.0% Notes and any and all of the outstanding 8.0% Senior Subordinated Notes, due 2012 (the 8.0% Notes). We offered to purchase the 6.0% Notes at a purchase price of $987.50 per $1,000 principal amount plus accrued and unpaid interest. We offered to purchase the 8.0% Notes at a purchase price of $1,002.50 per $1,000 principal amount, if tendered within the first ten business days of the tender offer period or $972.50 per $1,000 principal amount if tendered after such time, plus accrued and unpaid interest. The tender offers expired October 19, 2010 and approximately, $58.0 million and $175.7 million principal amount of the 6.0% and 8.0% Notes, respectively, were tendered and purchased. The net proceeds from the offering of the 8.375% Senior Unsecured Notes, due 2018 (the 8.375% Notes), discussed below, were used to fund these tender offers. As of September 30, 2010, the face amount of the outstanding 6.0% and 8.0% Notes was $128.0 million and $224.7 million, respectively, and are classified as long-term in our consolidated balance sheets. We will redeem the remaining $49.0 million of the 8.0% Notes in cash on November 19, 2010 at a purchase price of 100% of the principal amount of the 8.0% Notes plus accrued and unpaid interest.
Bank Credit Agreement
On August 19, 2010, we entered into an amendment (the Amendment) of our Bank Credit Agreement. Under the Amendment, we paid down $35.0 million of the outstanding $305.0 million balance under the Term Loan B facility (Term Loan B) and repriced the remaining $270.0 million outstanding. The final terms of the Amendment are as follows:
· The Term Loan B will initially bear interest at LIBOR plus 4.00% with a 1.5% LIBOR floor and will continue to amortize principal at a rate of 0.25% per quarter commencing on March 31, 2011, continuing until the scheduled final payment on October 29, 2015 with 95.25% due at maturity or upon earlier termination of the Term Loan B pursuant to the terms in the Bank Credit Agreement.
· We have the right to prepay the Term Loan B at any time; provided, however, that if we prepay, reprice downward or otherwise refinance all or any portion of the Term Loan B prior to August 19, 2011, then we will be required to pay the Term Loan B lenders a prepayment premium equal to 1.00% of the aggregate amount prepaid, repriced or otherwise refinanced.
· Provision for additional incremental term loan capacity up to $100.0 million.
· The terms of the Revolving Credit Facility were not materially affected by the Amendment.
8.375% Senior Unsecured Notes, due 2018
On October 4, 2010, we issued $250.0 million aggregate principal amount of 8.375% Notes due October 15, 2018 at 98.567% of their par value pursuant to an indenture, dated as of October 4, 2010 (the Indenture). Interest on the 8.375% Notes will be paid on April 15 and October 15 of each year, beginning April 15, 2011. Prior to October 15, 2014, we may redeem the 8.375% Notes in whole or in part, at any time or from time to time at a price equal to 100% of the principal amount of the 8.375% Notes plus accrued and unpaid interest, plus a make-whole premium as set forth in the Indenture. Beginning on October 15, 2014, we may redeem some or all of the 8.375% Notes at any time or from time to time at the redemption prices set forth in the Indenture. In addition, on or prior to October 15, 2013, we may redeem up to 35% of the 8.375% Notes using the proceeds of certain equity offerings. Upon certain changes of control, we must offer to purchase the 8.375% Notes at a price equal to 101% of the face amount of the Notes plus accrued and unpaid interest. The net proceeds from the offering of the 8.375% Notes were used to fund the tender offers for our 6.0% and 8.0% Notes described above. Concurrent to entering into the Indenture we also entered into a registration rights agreement requiring us to complete an offer of an exchange of the 8.375% Notes for registered securities with the SEC by July 1, 2011.
In conjunction with the Amendment of the Bank Credit Agreement, the 8.375% Notes issuance, and the 6.0% and 8.0% Notes tenders, both Moodys and Standard & Poors raised our credit ratings.
4. EARNINGS (LOSS) PER SHARE
The following table reconciles income (loss) (numerator) and shares (denominator) used in our computations of earnings (loss) per share for the three and nine months ended September 30, 2010 and 2009 (in thousands):
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
Income (Loss) (Numerator) |
|
|
|
|
|
|
|
|
|
||||
Income (loss) from continuing operations |
|
$ |
14,213 |
|
$ |
15,855 |
|
$ |
42,293 |
|
$ |
(68,489 |
) |
Income impact of assumed conversion of the 4.875% Notes, net of taxes |
|
42 |
|
1,049 |
|
125 |
|
|
|
||||
Net loss (income) attributable to noncontrolling interests included in continuing operations |
|
131 |
|
(1,162 |
) |
978 |
|
527 |
|
||||
Numerator for diluted earnings (loss) per common share from continuing operations |
|
14,386 |
|
15,742 |
|
43,396 |
|
(67,962 |
) |
||||
(Loss) income from discontinued operations |
|
(68 |
) |
245 |
|
(202 |
) |
28 |
|
||||
Numerator for diluted earnings (loss) attributable to Sinclair Broadcast Group |
|
$ |
14,318 |
|
$ |
15,987 |
|
$ |
43,194 |
|
$ |
(67,934 |
) |
|
|
|
|
|
|
|
|
|
|
||||
Shares (Denominator) |
|
|
|
|
|
|
|
|
|
||||
Weighted-average common shares outstanding |
|
80,344 |
|
79,739 |
|
80,204 |
|
80,036 |
|
||||
Dilutive effect of stock-settled appreciation rights |
|
28 |
|
|
|
21 |
|
|
|
||||
Dilutive effect of 4.875% Notes |
|
255 |
|
6,416 |
|
255 |
|
|
|
||||
Weighted-average common and common equivalent shares outstanding |
|
80,627 |
|
86,155 |
|
80,480 |
|
80,036 |
|
Potentially dilutive securities representing 7.0 million and 21.8 million for the three months ended September 30, 2010 and 2009, respectively, and 7.0 million and 28.2 million for the nine months ended September 30, 2010 and 2009, respectively, were excluded from the computation of diluted earnings (loss) per common share for these periods because their effect would have been antidilutive. The decrease in potentially dilutive securities is primarily related to the partial redemption of our 3.0% Notes and the inclusion of the 4.875% Notes in dilutive earnings (loss) per share. The net income (loss) per share amounts are the same for Class A and Class B Common Stock because the holders of each class are legally entitled to equal per share distributions whether through dividends or in liquidation.
5. 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 and some of our Class A Common Stock. Since the end of our last fiscal year, we engaged in the following transactions with them and/or entities in which they have substantial interests.
Cunningham Broadcasting Corporation. We have options from trusts established by Carolyn C. Smith, a parent of our controlling shareholders, for the benefit of her grandchildren that will grant us the right to acquire, subject to applicable FCC rules and regulations, 100% of the capital stock of Cunningham Broadcasting Corporation (Cunningham) or 100% of the capital stock or assets of Cunninghams individual subsidiaries. Cunningham is the owner-operator and FCC licensee of: WNUV-TV in Baltimore, Maryland; WRGT-TV in Dayton, Ohio; WVAH-TV in Charleston, West Virginia; WTAT-TV in Charleston, South Carolina; WMYA-TV in Anderson, South Carolina; and WTTE-TV in Columbus, Ohio.
We made payments to Cunningham under the LMAs and acquisition agreements of $4.4 million and $1.5 million for the three months ended September 30, 2010 and 2009, respectively. For the nine months ended September 30, 2010 and 2009, we made payments to Cunningham of $13.2 million and $4.6 million, respectively, related to the LMAs.
For the three and nine months ended September 30, 2010, Cunninghams stations provided us with approximately $22.5 million and $67.8 million, respectively, of total revenue. The financial statements for Cunningham are included in our consolidated financial statements for all periods presented. Our Bank Credit Agreement contains certain cross-default provisions with certain material third-party licensees. As of September 30, 2010, Cunningham was the sole material third-party licensee.
Related Person Leases. 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 some or all of the controlling shareholders). Lease payments made to these entities were $1.5 million and $1.2 million for the three months ended
September 30, 2010 and 2009. Lease payments made to these entities were $3.8 million and $3.5 million for the nine months ended September 30, 2010 and 2009, respectively.
Bay TV. In January 1999, we entered into a LMA with Bay Television, Inc. (Bay TV), which owns the television station WTTA-TV in Tampa/St. Petersburg, Florida market. Our controlling shareholders own a substantial portion of the equity of Bay TV. Payments made to Bay TV were $0.5 million for each of the three months ended September 30, 2010 and 2009, respectively, and $1.2 million and $2.6 million for the nine months ended September 30, 2010 and 2009, respectively. We received $0.1 million for each of the three months ended September 30, 2010 and 2009 and $0.4 million for each of the nine months ended September 30, 2010 and 2009 from Bay TV for certain equipment leases.
Atlantic Automotive Corporation. We sold advertising time to and purchased vehicles and related vehicle services from Atlantic Automotive Corporation (Atlantic Automotive), a holding company which owns automobile dealerships and an automobile leasing company. David Smith, our President and Chief Executive Officer, has a controlling interest in, and is a member of the Board of Directors of Atlantic Automotive. Our stations in Baltimore, Maryland and Norfolk, Virginia received payments for advertising time totaling less than $0.1 million for each of the three months ended September 30, 2010 and 2009. For each of the nine months ended September 30, 2010 and 2009, we received payments for advertising time totaling $0.2 million. We paid $0.2 million and $0.1 million for vehicles and related vehicle services from Atlantic Automotive during the three months ended September 30, 2010 and 2009, respectively. For the nine months ended September 30, 2010 and 2009, we paid $0.5 million and $0.3 million, respectively, for vehicles and related vehicle services.
Thomas & Libowitz P.A. Basil A. Thomas, a member of our Board of Directors, is the father of a partner and founder of Thomas & Libowitz, P.A., a law firm providing legal services to us on an ongoing basis. We paid fees of less than $0.1 million and $0.4 million to Thomas & Libowitz during the three months ended September 30, 2010 and 2009, respectively. For the nine months ended September 30, 2010 and 2009, we paid fees of $0.4 million and $1.0 million to Thomas & Libowitz, respectively.
6. SEGMENT DATA:
We measure segment performance based on operating income (loss). Our broadcast segment includes stations in 35 markets located predominately in the eastern, mid-western and southern United States. Our other operating divisions segment primarily earned revenues from sign design and fabrication; regional security alarm operating and bulk acquisitions; and real estate ventures. All of our other operating divisions are located within the United States. Corporate costs primarily include our costs to operate as a public company and to operate our corporate headquarters location. Corporate is not a reportable segment. We had $166.4 million and $109.0 million of intercompany loans between the broadcast segment, operating divisions segment and corporate as of September 30, 2010 and 2009, respectively. We had $4.9 million and $3.2 million in intercompany interest expense related to intercompany loans between the broadcast segment, other operating divisions segment and corporate for the three months ended September 30, 2010 and 2009, respectively. For the nine months ended September 30, 2010 and 2009, we had $14.4 million and $9.3 million in intercompany interest expense. Intercompany loans and interest expense are excluded from the tables below. All other intercompany transactions are immaterial.
Financial information for our operating segments are included in the following tables for the three and nine months ended September 30, 2010 and 2009 (in thousands).
For the three months ended September 30, 2010 |
|
Broadcast |
|
Other |
|
Corporate |
|
Consolidated |
|
||||
Revenue |
|
$ |
176,621 |
|
$ |
9,831 |
|
$ |
|
|
$ |
186,452 |
|
Depreciation of property and equipment |
|
8,220 |
|
321 |
|
481 |
|
9,022 |
|
||||
Amortization of definite-lived intangible assets and other assets |
|
3,961 |
|
726 |
|
|
|
4,687 |
|
||||
Amortization of program contract costs and net realizable value adjustments |
|
15,945 |
|
|
|
|
|
15,945 |
|
||||
General and administrative overhead expenses |
|
5,508 |
|
232 |
|
496 |
|
6,236 |
|
||||
Operating income (loss) |
|
56,468 |
|
605 |
|
(978 |
) |
56,095 |
|
||||
Interest expense |
|
|
|
551 |
|
30,798 |
|
31,349 |
|
||||
Loss from equity and cost method investments |
|
|
|
(1,997 |
) |
|
|
(1,997 |
) |
||||
For the three months ended September 30, 2009 |
|
Broadcast |
|
Other |
|
Corporate |
|
Consolidated |
|
||||
Revenue |
|
$ |
149,437 |
|
$ |
10,690 |
|
$ |
|
|
$ |
160,127 |
|
Depreciation of property and equipment |
|
9,242 |
|
280 |
|
473 |
|
9,995 |
|
||||
Amortization of definite-lived intangible assets and other assets |
|
5,659 |
|
571 |
|
|
|
6,230 |
|
||||
Amortization of program contract costs and net realizable value adjustments |
|
17,021 |
|
|
|
|
|
17,021 |
|
||||
Impairment of goodwill, intangible and other assets |
|
|
|
|
|
243 |
|
243 |
|
||||
General and administrative overhead expenses |
|
1,809 |
|
237 |
|
4,063 |
|
6,109 |
|
||||
Operating income (loss) |
|
42,401 |
|
(1,682 |
) |
(4,986 |
) |
35,733 |
|
||||
Interest expense |
|
|
|
376 |
|
17,090 |
|
17,466 |
|
||||
Income from equity and cost method investments |
|
|
|
453 |
|
|
|
453 |
|
||||
For the nine months ended September 30, 2010 |
|
Broadcast |
|
Other |
|
Corporate |
|
Consolidated |
|
||||
Revenue |
|
$ |
516,013 |
|
$ |
25,618 |
|
$ |
|
|
$ |
541,631 |
|
Depreciation of property and equipment |
|
25,460 |
|
942 |
|
1,342 |
|
27,744 |
|
||||
Amortization of definite-lived intangible assets and other assets |
|
12,017 |
|
2,070 |
|
|
|
14,087 |
|
||||
Amortization of program contract costs and net realizable value adjustments |
|
47,162 |
|
|
|
|
|
47,162 |
|
||||
General and administrative overhead expenses |
|
17,771 |
|
675 |
|
1,617 |
|
20,063 |
|
||||
Operating income (loss) |
|
162,508 |
|
(530 |
) |
(2,965 |
) |
159,013 |
|
||||
Interest expense |
|
|
|
1,299 |
|
87,401 |
|
88,700 |
|
||||
Loss from equity and cost method investments |
|
|
|
(2,478 |
) |
|
|
(2,478 |
) |
||||
For the nine months ended September 30, 2009 |
|
Broadcast |
|
Other |
|
Corporate |
|
Consolidated |
|
||||
Revenue |
|
$ |
439,567 |
|
$ |
33,570 |
|
$ |
|
|
$ |
473,137 |
|
Depreciation of property and equipment |
|
30,275 |
|
755 |
|
1,426 |
|
32,456 |
|
||||
Amortization of definite-lived intangible assets and other assets |
|
16,172 |
|
1,511 |
|
|
|
17,683 |
|
||||
Amortization of program contract costs and net realizable value adjustments |
|
57,644 |
|
|
|
|
|
57,644 |
|
||||
Impairment of goodwill, intangible and other assets |
|
130,098 |
|
|
|
243 |
|
130,341 |
|
||||
General and administrative overhead expenses |
|
5,523 |
|
823 |
|
12,139 |
|
18,485 |
|
||||
Operating loss |
|
(27,152 |
) |
(3,978 |
) |
(14,020 |
) |
(45,150 |
) |
||||
Interest expense |
|
|
|
994 |
|
52,492 |
|
53,486 |
|
||||
Income from equity and cost method investments |
|
|
|
471 |
|
|
|
471 |
|
||||
7. FAIR VALUE MEASUREMENTS:
Accounting guidance provides for valuation techniques, such as the market approach (comparable market prices), the income approach (present value of future income or cash flow), and the cost approach (cost to replace the service capacity of an asset or replacement cost). A fair value hierarchy using three broad levels prioritizes the inputs to valuation techniques used to measure fair value. The following is a brief description of those three levels:
· Level 1: Observable inputs such as quoted prices (unadjusted) in active markets for identical assets or liabilities.
· Level 2: Inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active.
· Level 3: Unobservable inputs that reflect the reporting entitys own assumptions.
The carrying value and fair value of our financial instruments as of September 30, 2010 and December 31, 2009 were as follows (in thousands):
|
|
September 30, 2010 |
|
December 31, 2009 |
|
||||||||
|
|
Carrying |
|
Fair Value |
|
Carrying |
|
Fair Value |
|
||||
8.0% Senior Subordinated Notes, due 2012 |
|
$ |
225,208 |
|
$ |
224,849 |
|
$ |
225,488 |
|
$ |
220,731 |
|
6.0% Convertible Debentures, due 2012 |
|
119,670 |
|
127,193 |
|
122,482 |
|
111,991 |
|
||||
4.875% Convertible Senior Notes, due 2018 |
|
5,685 |
|
5,685 |
|
37,016 |
|
36,091 |
|
||||
3.0% Convertible Senior Notes, due 2027 |
|
5,400 |
|
5,400 |
|
27,383 |
|
27,044 |
|
||||
9.25% Senior Secured Second Lien Notes, due 2017 |
|
487,409 |
|
535,000 |
|
486,519 |
|
518,125 |
|
||||
Bank Credit Agreement, Term Loan B |
|
264,086 |
|
273,370 |
|
323,551 |
|
314,306 |
|
||||
Cunningham Bank Credit Facility |
|
24,675 |
|
25,174 |
|
32,900 |
|
32,900 |
|
||||
Active program contracts payable |
|
117,753 |
|
108,061 |
|
140,443 |
|
124,951 |
|
||||
Future program liabilities (a) |
|
76,790 |
|
61,861 |
|
70,038 |
|
56,202 |
|
||||
Total fair value |
|
$ |
1,326,676 |
|
$ |
1,366,593 |
|
$ |
1,465,820 |
|
$ |
1,442,341 |
|
(a) Future program liabilities reflect a license agreement for program material that is not yet available for its first showing or telecast and is, therefore, not recorded as an asset or liability on our balance sheet.
Our financial instruments, except the 3.0% and 4.875% Notes are fair valued using Level 1 hierarchy inputs described above. Our Term Loan B and Cunninghams bank credit facility are fair valued using Level 2 hierarchy inputs described above.
Our 3.0% and 4.875% Notes carrying value approximates fair value. Our estimates of active program contracts payable and future program liabilities were based on discounted cash flows using Level 3 inputs described above. The discount rate represents an estimate of a market participants return and risk applicable to program contracts.
8. 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, as amended, the 9.25% Notes and the 8.0% Notes. Our Class A Common Stock, Class B Common Stock, the 6.0% Notes, the 4.875% Notes and the 3.0% Notes remain obligations or securities of SBG and are not obligations or securities of STG. As of September 30, 2010, our consolidated total debt of $1,246.4 million included $1,030.2 million of debt related to STG and its subsidiaries of which SBG guaranteed $978.0 million.
SBG, KDSM LLC, a wholly-owned subsidiary of SBG, and STGs wholly-owned subsidiaries (guarantor subsidiaries), have fully and unconditionally guaranteed all of STGs 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 SEC Regulation S-X, Rule 3-10.
CONDENSED CONSOLIDATING BALANCE SHEET
AS OF SEPTEMBER 30, 2010
(in thousands) (unaudited)
|
|
Sinclair |
|
Sinclair |
|
Guarantor |
|
Non- |
|
Eliminations |
|
Sinclair |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cash |
|
$ |
|
|
$ |
25,931 |
|
$ |
233 |
|
$ |
15,333 |
|
$ |
|
|
$ |
41,497 |
|
Restricted cash current |
|
|
|
5,057 |
|
64 |
|
|
|
|
|
5,121 |
|
||||||
Accounts and other receivables |
|
78 |
|
252 |
|
110,013 |
|
4,451 |
|
(134 |
) |
114,660 |
|
||||||
Other current assets |
|
674 |
|
2,529 |
|
60,020 |
|
3,114 |
|
(284 |
) |
66,053 |
|
||||||
Total current assets |
|
752 |
|
33,769 |
|
170,330 |
|
22,898 |
|
(418 |
) |
227,331 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Property and equipment, net |
|
10,270 |
|
2,507 |
|
174,880 |
|
97,216 |
|
(6,855 |
) |
278,018 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Investment in consolidated subsidiaries |
|
|
|
627,487 |
|
|
|
|
|
(627,487 |
) |
|
|
||||||
Restricted cash long-term |
|
|
|
|
|
223 |
|
|
|
|
|
223 |
|
||||||
Other long-term assets |
|
74,510 |
|
318,832 |
|
20,974 |
|
92,634 |
|
(374,396 |
) |
132,554 |
|
||||||
Total other long-term assets |
|
74,510 |
|
946,319 |
|
21,197 |
|
92,634 |
|
(1,001,883 |
) |
132,777 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Acquired intangible assets |
|
|
|
|
|
835,482 |
|
62,158 |
|
398 |
|
898,038 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total assets |
|
$ |
85,532 |
|
$ |
982,595 |
|
$ |
1,201,889 |
|
$ |
274,906 |
|
$ |
(1,008,758 |
) |
$ |
1,536,164 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Accounts payable and accrued liabilities |
|
$ |
605 |
|
$ |
32,128 |
|
$ |
38,200 |
|
$ |
8,330 |
|
$ |
(951 |
) |
$ |
78,312 |
|
Current portion of long-term debt |
|
6,874 |
|
2,025 |
|
2,851 |
|
12,431 |
|
56 |
|
24,237 |
|
||||||
Other current liabilities |
|
|
|
|
|
86,315 |
|
691 |
|
|
|
87,006 |
|
||||||
Total current liabilities |
|
7,479 |
|
34,153 |
|
127,366 |
|
21,452 |
|
(895 |
) |
189,555 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Long-term debt |
|
135,780 |
|
975,938 |
|
49,429 |
|
279,773 |
|
(218,780 |
) |
1,222,140 |
|
||||||
Dividends in excess of investment in consolidated subsidiaries |
|
76,642 |
|
|
|
|
|
|
|
(76,642 |
) |
|
|
||||||
Other liabilities |
|
30,179 |
|
1,825 |
|
398,368 |
|
44,627 |
|
(194,557 |
) |
280,442 |
|
||||||
Total liabilities |
|
250,080 |
|
1,011,916 |
|
575,163 |
|
345,852 |
|
(490,874 |
) |
1,692,137 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Common stock |
|
803 |
|
|
|
10 |
|
282 |
|
(292 |
) |
803 |
|
||||||
Additional paid-in capital |
|
609,452 |
|
208,422 |
|
508,766 |
|
76,628 |
|
(793,816 |
) |
609,452 |
|
||||||
Accumulated (deficit) earnings |
|
(770,807 |
) |
(235,296 |
) |
119,834 |
|
(146,459 |
) |
261,921 |
|
(770,807 |
) |
||||||
Accumulated other comprehensive loss |
|
(3,996 |
) |
(2,447 |
) |
(1,884 |
) |
(1,397 |
) |
5,728 |
|
(3,996 |
) |
||||||
Total Sinclair Broadcast Group (deficit) equity |
|
(164,548 |
) |
(29,321 |
) |
626,726 |
|
(70,946 |
) |
(526,459 |
) |
(164,548 |
) |
||||||
Noncontrolling interests in consolidated subsidiaries |
|
|
|
|
|
|
|
|
|
8,575 |
|
8,575 |
|
||||||
Total liabilities and equity (deficit) |
|
$ |
85,532 |
|
$ |
982,595 |
|
$ |
1,201,889 |
|
$ |
274,906 |
|
$ |
(1,008,758 |
) |
$ |
1,536,164 |
|
CONDENSED CONSOLIDATING BALANCE SHEET
AS OF DECEMBER 31, 2009
(in thousands) (unaudited)
|
|
Sinclair |
|
Sinclair |
|
Guarantor |
|
Non- |
|
Eliminations |
|
Sinclair |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cash |
|
$ |
|
|
$ |
10,364 |
|
$ |
217 |
|
$ |
12,643 |
|
$ |
|
|
$ |
23,224 |
|
Restricted cash current |
|
|
|
27,667 |
|
|
|
|
|
|
|
27,667 |
|
||||||
Accounts and other receivables |
|
232 |
|
6,014 |
|
110,733 |
|
4,045 |
|
(6,090 |
) |
114,934 |
|
||||||
Other current assets |
|
639 |
|
2,558 |
|
54,546 |
|
2,513 |
|
(283 |
) |
59,973 |
|
||||||
Total current assets |
|
871 |
|
46,603 |
|
165,496 |
|
19,201 |
|
(6,373 |
) |
225,798 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Property and equipment, net |
|
11,597 |
|
2,135 |
|
194,139 |
|
95,437 |
|
(7,081 |
) |
296,227 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Investment in consolidated subsidiaries |
|
|
|
691,578 |
|
|
|
|
|
(691,578 |
) |
|
|
||||||
Restricted cash long-term |
|
|
|
36,732 |
|
484 |
|
|
|
|
|
37,216 |
|
||||||
Other long-term assets |
|
69,876 |
|
273,806 |
|
26,271 |
|
58,342 |
|
(295,225 |
) |
133,070 |
|
||||||
Total other long-term assets |
|
69,876 |
|
1,002,116 |
|
26,755 |
|
58,342 |
|
(986,803 |
) |
170,286 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Acquired intangible assets |
|
|
|
|
|
838,998 |
|
57,512 |
|
8,900 |
|
905,410 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total assets |
|
$ |
82,344 |
|
$ |
1,050,854 |
|
$ |
1,225,388 |
|
$ |
230,492 |
|
$ |
(991,357 |
) |
$ |
1,597,721 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Accounts payable and accrued liabilities |
|
$ |
2,887 |
|
$ |
20,742 |
|
$ |
32,200 |
|
$ |
19,373 |
|
$ |
(10,933 |
) |
$ |
64,269 |
|
Current portion of long-term debt |
|
28,448 |
|
|
|
2,530 |
|
12,646 |
|
3 |
|
43,627 |
|
||||||
Other current liabilities |
|
|
|
|
|
94,229 |
|
576 |
|
|
|
94,805 |
|
||||||
Total current liabilities |
|
31,335 |
|
20,742 |
|
128,959 |
|
32,595 |
|
(10,930 |
) |
202,701 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Long-term debt |
|
171,120 |
|
1,037,467 |
|
53,192 |
|
253,138 |
|
(192,236 |
) |
1,322,681 |
|
||||||
Dividends in excess of investment in consolidated subsidiaries |
|
59,402 |
|
|
|
|
|
|
|
(59,402 |
) |
|
|
||||||
Other liabilities |
|
32,437 |
|
1,979 |
|
352,567 |
|
37,147 |
|
(149,569 |
) |
274,561 |
|
||||||
Total liabilities |
|
294,294 |
|
1,060,188 |
|
534,718 |
|
322,880 |
|
(412,137 |
) |
1,799,943 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Common stock |
|
799 |
|
|
|
10 |
|
282 |
|
(292 |
) |
799 |
|
||||||
Additional paid-in capital |
|
605,340 |
|
279,664 |
|
670,863 |
|
41,824 |
|
(992,351 |
) |
605,340 |
|
||||||
Accumulated (deficit) earnings |
|
(813,876 |
) |
(286,414 |
) |
21,904 |
|
(131,677 |
) |
396,187 |
|
(813,876 |
) |
||||||
Accumulated other comprehensive loss |
|
(4,213 |
) |
(2,584 |
) |
(2,107 |
) |
(2,817 |
) |
7,508 |
|
(4,213 |
) |
||||||
Total Sinclair Broadcast Group shareholders (deficit) equity |
|
(211,950 |
) |
(9,334 |
) |
690,670 |
|
(92,388 |
) |
(588,948 |
) |
(211,950 |
) |
||||||
Noncontrolling interests in consolidated subsidiaries |
|
|
|
|
|
|
|
|
|
9,728 |
|
9,728 |
|
||||||
Total liabilities and equity (deficit) |
|
$ |
82,344 |
|
$ |
1,050,854 |
|
$ |
1,225,388 |
|
$ |
230,492 |
|
$ |
(991,357 |
) |
$ |
1,597,721 |
|
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2010
(in thousands) (unaudited)
|
|
Sinclair |
|
Sinclair |
|
Guarantor |
|
Non- |
|
Eliminations |
|
Sinclair |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net revenue |
|
$ |
|
|
$ |
|
|
$ |
176,892 |
|
$ |
12,023 |
|
$ |
(2,463 |
) |
$ |
186,452 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Program and production |
|
|
|
214 |
|
40,551 |
|
104 |
|
(2,250 |
) |
38,619 |
|
||||||
Selling, general and administrative |
|
498 |
|
5,444 |
|
31,649 |
|
1,006 |
|
(131 |
) |
38,466 |
|
||||||
Depreciation, amortization and other operating expenses |
|
481 |
|
105 |
|
43,255 |
|
9,422 |
|
9 |
|
53,272 |
|
||||||
Total operating expenses |
|
979 |
|
5,763 |
|
115,455 |
|
10,532 |
|
(2,372 |
) |
130,357 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Operating (loss) income |
|
(979 |
) |
(5,763 |
) |
61,437 |
|
1,491 |
|
(91 |
) |
56,095 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Equity in earnings of consolidated subsidiaries |
|
16,409 |
|
32,631 |
|
|
|
|
|
(49,040 |
) |
|
|
||||||
Interest expense |
|
(3,560 |
) |
(25,969 |
) |
(1,265 |
) |
(5,667 |
) |
5,112 |
|
(31,349 |
) |
||||||
Other income (expense) |
|
882 |
|
2,086 |
|
(5,224 |
) |
(3,091 |
) |
(32 |
) |
(5,379 |
) |
||||||
Total other income (expense) |
|
13,731 |
|
8,748 |
|
(6,489 |
) |
(8,758 |
) |
(43,960 |
) |
(36,728 |
) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Income tax benefit (provision) |
|
1,524 |
|
13,215 |
|
(21,475 |
) |
1,582 |
|
|
|
(5,154 |
) |
||||||
Loss from discontinued operations |
|
|
|
|
|
(68 |
) |
|
|
|
|
(68 |
) |
||||||
Net income (loss) |
|
14,276 |
|
16,200 |
|
33,405 |
|
(5,685 |
) |
(44,051 |
) |
14,145 |
|
||||||
Net loss attributable to the noncontrolling interests |
|
|
|
|
|
|
|
|
|
131 |
|
131 |
|
||||||
Net income (loss) attributable to Sinclair Broadcast Group |
|
$ |
14,276 |
|
$ |
16,200 |
|
$ |
33,405 |
|
$ |
(5,685 |
) |
$ |
(43,920 |
) |
$ |
14,276 |
|
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2009
(in thousands) (unaudited)
|
|
Sinclair Broadcast |
|
Sinclair Television |
|
Guarantor |
|
Non- |
|
Eliminations |
|
Sinclair |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net revenue |
|
$ |
|
|
$ |
|
|
$ |
149,699 |
|
$ |
12,854 |
|
$ |
(2,426 |
) |
$ |
160,127 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Program and production |
|
|
|
145 |
|
35,999 |
|
268 |
|
(2,044 |
) |
34,368 |
|
||||||
Selling, general and administrative |
|
4,270 |
|
1,692 |
|
27,716 |
|
1,032 |
|
(117 |
) |
34,593 |
|
||||||
Depreciation, amortization and other operating expenses |
|
8,595 |
|
123 |
|
41,930 |
|
3,640 |
|
1,145 |
|
55,433 |
|
||||||
Total operating expenses |
|
12,865 |
|
1,960 |
|
105,645 |
|
4,940 |
|
(1,016 |
) |
124,394 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Operating (loss) income |
|
(12,865 |
) |
(1,960 |
) |
44,054 |
|
7,914 |
|
(1,410 |
) |
35,733 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Equity in earnings of consolidated subsidiaries |
|
32,895 |
|
28,354 |
|
|
|
|
|
(61,249 |
) |
|
|
||||||
Interest income |
|
283 |
|
11,979 |
|
|
|
275 |
|
(12,534 |
) |
3 |
|
||||||
Interest expense |
|
(9,865 |
) |
(5,720 |
) |
(1,390 |
) |
(13,282 |
) |
12,791 |
|
(17,466 |
) |
||||||
Other income (expense) |
|
148 |
|
4,544 |
|
(4,311 |
) |
(321 |
) |
838 |
|
898 |
|
||||||
Total other income (expense) |
|
23,461 |
|
39,157 |
|
(5,701 |
) |
(13,328 |
) |
(60,154 |
) |
(16,565 |
) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Income tax benefit (provision) |
|
4,097 |
|
504 |
|
(9,397 |
) |
1,483 |
|
|
|
(3,313 |
) |
||||||
Income from discontinued operations |
|
245 |
|
|
|
|
|
|
|
|
|
245 |
|
||||||
Net income (loss) |
|
14,938 |
|
37,701 |
|
28,956 |
|
(3,931 |
) |
(61,564 |
) |
16,100 |
|
||||||
Net income attributable to the noncontrolling interests |
|
|
|
|
|
|
|
|
|
(1,162 |
) |
(1,162 |
) |
||||||
Net income (loss) attributable to Sinclair Broadcast Group |
|
$ |
14,938 |
|
$ |
37,701 |
|
$ |
28,956 |
|
$ |
(3,931 |
) |
$ |
(62,726 |
) |
$ |
14,938 |
|
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2010
(in thousands) (unaudited)
|
|
Sinclair |
|
Sinclair |
|
Guarantor |
|
Non- |
|
Eliminations |
|
Sinclair |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net revenue |
|
$ |
|
|
$ |
|
|
$ |
516,907 |
|
$ |
32,496 |
|
$ |
(7,772 |
) |
$ |
541,631 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Program and production |
|
|
|
681 |
|
119,139 |
|
274 |
|
(6,912 |
) |
113,182 |
|
||||||
Selling, general and administrative |
|
1,623 |
|
17,649 |
|
92,078 |
|
2,575 |
|
(436 |
) |
113,489 |
|
||||||
Depreciation, amortization and other operating expenses |
|
1,342 |
|
303 |
|
127,597 |
|
26,734 |
|
(29 |
) |
155,947 |
|
||||||
Total operating expenses |
|
2,965 |
|
18,633 |
|
338,814 |
|
29,583 |
|
(7,377 |
) |
382,618 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Operating (loss) income |
|
(2,965 |
) |
(18,633 |
) |
178,093 |
|
2,913 |
|
(395 |
) |
159,013 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Equity in earnings of consolidated subsidiaries |
|
50,692 |
|
94,189 |
|
|
|
|
|
(144,881 |
) |
|
|
||||||
Interest expense |
|
(11,371 |
) |
(71,907 |
) |
(3,921 |
) |
(16,547 |
) |
15,046 |
|
(88,700 |
) |
||||||
Other income (expense) |
|
2,058 |
|
12,453 |
|
(15,127 |
) |
(4,390 |
) |
(82 |
) |
(5,088 |
) |
||||||
Total other income (expense) |
|
41,379 |
|
34,735 |
|
(19,048 |
) |
(20,937 |
) |
(129,917 |
) |
(93,788 |
) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Income tax benefit (provision) |
|
4,655 |
|
31,199 |
|
(62,030 |
) |
3,244 |
|
|
|
(22,932 |
) |
||||||
Loss from discontinued operations |
|
|
|
|
|
(202 |
) |
|
|
|
|
(202 |
) |
||||||
Net income (loss) |
|
43,069 |
|
47,301 |
|
96,813 |
|
(14,780 |
) |
(130,312 |
) |
42,091 |
|
||||||
Net loss attributable to the noncontrolling interests |
|
|
|
|
|
|
|
|
|
978 |
|
978 |
|
||||||
Net income (loss) attributable to Sinclair Broadcast Group |
|
$ |
43,069 |
|
$ |
47,301 |
|
$ |
96,813 |
|
$ |
(14,780 |
) |
$ |
(129,334 |
) |
$ |
43,069 |
|
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2009
(in thousands) (unaudited)
|
|
Sinclair Broadcast |
|
Sinclair |
|
Guarantor |
|
Non- |
|
Eliminations |
|
Sinclair |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net revenue |
|
$ |
|
|
$ |
|
|
$ |
440,377 |
|
$ |
39,794 |
|
$ |
(7,034 |
) |
$ |
473,137 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Program and production |
|
|
|
529 |
|
111,279 |
|
377 |
|
(5,985 |
) |
106,200 |
|
||||||
Selling, general and administrative |
|
12,342 |
|
5,603 |
|
89,034 |
|
3,266 |
|
(373 |
) |
109,872 |
|
||||||
Depreciation, amortization and other operating expenses |
|
9,548 |
|
338 |
|
267,628 |
|
33,835 |
|
(9,134 |
) |
302,215 |
|
||||||
Total operating expenses |
|
21,890 |
|
6,470 |
|
467,941 |
|
37,478 |
|
(15,492 |
) |
518,287 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Operating loss |
|
(21,890 |
) |
(6,470 |
) |
(27,564 |
) |
2,316 |
|
8,458 |
|
(45,150 |
) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Equity in earnings of consolidated subsidiaries |
|
(46,253 |
) |
(50,926 |
) |
|
|
|
|
97,179 |
|
|
|
||||||
Interest income |
|
844 |
|
17,537 |
|
|
|
747 |
|
(19,088 |
) |
40 |
|
||||||
Interest expense |
|
(29,861 |
) |
(17,877 |
) |
(4,392 |
) |
(21,250 |
) |
19,894 |
|
(53,486 |
) |
||||||
Other income (expense) |
|
20,461 |
|
14,412 |
|
(13,772 |
) |
(706 |
) |
583 |
|
20,978 |
|
||||||
Total other expense |
|
(54,809 |
) |
(36,854 |
) |
(18,164 |
) |
(21,209 |
) |
98,568 |
|
(32,468 |
) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Income tax benefit (provision) |
|
8,737 |
|
3,710 |
|
(3,401 |
) |
83 |
|
|
|
9,129 |
|
||||||
Income from discontinued operations |
|
28 |
|
|
|
|
|
|
|
|
|
28 |
|
||||||
Net loss |
|
(67,934 |
) |
(39,614 |
) |
(49,129 |
) |
(18,810 |
) |
107,026 |
|
(68,461 |
) |
||||||
Net loss attributable to the noncontrolling interests |
|
|
|
|
|
|
|
|
|
527 |
|
527 |
|
||||||
Net loss attributable to Sinclair Broadcast Group |
|
$ |
(67,934 |
) |
$ |
(39,614 |
) |
$ |
(49,129 |
) |
$ |
(18,810 |
) |
$ |
107,553 |
|
$ |
(67,934 |
) |
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2010
(in thousands) (unaudited)
|
|
Sinclair |
|
Sinclair |
|
Guarantor |
|
Non- |
|
Eliminations |
|
Sinclair |
|
||||||
NET CASH FLOWS (USED IN) FROM OPERATING ACTIVITIES |
|
$ |
(13,966 |
) |
$ |
(59,095 |
) |
$ |
183,105 |
|
$ |
(589 |
) |
$ |
(2,520 |
) |
$ |
106,935 |
|
CASH FLOWS (USED IN) FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Acquisition of property and equipment |
|
|
|
(3,351 |
) |
(4,725 |
) |
(1,722 |
) |
|
|
(9,798 |
) |
||||||
Purchase of alarm monitoring contracts |
|
|
|
|
|
|
|
(7,656 |
) |
|
|
(7,656 |
) |
||||||
Distributions from investments |
|
709 |
|
|
|
|
|
185 |
|
|
|
894 |
|
||||||
Investment in equity and cost method investees |
|
(2,000 |
) |
|
|
|
|
(8,509 |
) |
|
|
(10,509 |
) |
||||||
Change in restricted cash |
|
|
|
59,342 |
|
197 |
|
|
|
|
|
59,539 |
|
||||||
Loans to affiliates |
|
(102 |
) |
|
|
|
|
|
|
|
|
(102 |
) |
||||||
Proceeds from loans to affiliates |
|
115 |
|
|
|
|
|
|
|
|
|
115 |
|
||||||
Net cash flows (used in) from investing activities |
|
(1,278 |
) |
55,991 |
|
(4,528 |
) |
(17,702 |
) |
|
|
32,483 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Proceeds from notes payable, commercial bank financing and capital leases |
|
|
|
17,650 |
|
|
|
15,406 |
|
|
|
33,056 |
|
||||||
Repayments of notes payable, commercial bank financing and capital leases |
|
(56,806 |
) |
(77,687 |
) |
(224 |
) |
(15,706 |
) |
|
|
(150,423 |
) |
||||||
Payments for deferred financing costs |
|
|
|
(1,304 |
) |
|
|
|
|
|
|
(1,304 |
) |
||||||
Distributions to noncontrolling interest |
|
|
|
|
|
|
|
(175 |
) |
|
|
(175 |
) |
||||||
Repayment of notes and capital leases to affiliates |
|
(559 |
) |
|
|
(1,740 |
) |
|
|
|
|
(2,299 |
) |
||||||
Increase (decrease) in intercompany payables |
|
72,609 |
|
80,012 |
|
(176,597 |
) |
21,456 |
|
2,520 |
|
|
|
||||||
Net cash flows from (used in) financing activities |
|
15,244 |
|
18,671 |
|
(178,561 |
) |
20,981 |
|
2,520 |
|
(121,145 |
) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
NET INCREASE IN CASH AND CASH EQUIVALENTS |
|
|
|
15,567 |
|
16 |
|
2,690 |
|
|
|
18,273 |
|
||||||
CASH AND CASH EQUIVALENTS, beginning of period |
|
|
|
10,364 |
|
217 |
|
12,643 |
|
|
|
23,224 |
|
||||||
CASH AND CASH EQUIVALENTS, end of period |
|
$ |
|
|
$ |
25,931 |
|
$ |
233 |
|
$ |
15,333 |
|
$ |
|
|
$ |
41,497 |
|
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2009
(in thousands) (unaudited)
|
|
Sinclair |
|
Sinclair |
|
Guarantor |
|
Non- |
|
Eliminations |
|
Sinclair |
|
||||||
NET CASH FLOWS (USED IN) FROM OPERATING ACTIVITIES |
|
$ |
(38,373 |
) |
$ |
3,953 |
|
$ |
128,443 |
|
$ |
(9,975 |
) |
$ |
(473 |
) |
$ |
83,575 |
|
CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Acquisition of property and equipment |
|
(32 |
) |
(1,000 |
) |
(4,005 |
) |
(1,986 |
) |
|
|
(7,023 |
) |
||||||
Purchase of alarm monitoring contracts |
|
|
|
|
|
|
|
(8,876 |
) |
|
|
(8,876 |
) |
||||||
Distributions from investments |
|
|
|
|
|
|
|
1,460 |
|
|
|
1,460 |
|
||||||
Investments in equity and cost method investees |
|
(3,130 |
) |
|
|
|
|
(6,231 |
) |
|
|
(9,361 |
) |
||||||
Proceeds from sale of assets |
|
|
|
|
|
102 |
|
|
|
|
|
102 |
|
||||||
Loans to affiliates |
|
(123 |
) |
|
|
|
|
|
|
|
|
(123 |
) |
||||||
Proceeds from loans to affiliates |
|
153 |
|
|
|
|
|
|
|
|
|
153 |
|
||||||
Net cash flows used in investing activities |
|
(3,132 |
) |
(1,000 |
) |
(3,903 |
) |
(15,633 |
) |
|
|
(23,668 |
) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Proceeds from notes payable, commercial bank financing and capital leases |
|
|
|
108,963 |
|
|
|
22,804 |
|
|
|
131,767 |
|
||||||
Repayments of notes payable, commercial bank financing and capital leases |
|
(30,637 |
) |
(124,978 |
) |
(285 |
) |
(14,059 |
) |
|
|
(169,959 |
) |
||||||
Purchase of noncontrolling interests |
|
|
|
|
|
|
|
(4,000 |
) |
|
|
(4,000 |
) |
||||||
Repurchase of Class A Common Stock |
|
(1,454 |
) |
|
|
|
|
|
|
|
|
(1,454 |
) |
||||||
Dividends paid on Class A and Class B Common Stock |
|
(16,193 |
) |
|
|
|
|
|
|
155 |
|
(16,038 |
) |
||||||
Payments for deferred financing costs |
|
|
|
(4,261 |
) |
|
|
(158 |
) |
|
|
(4,419 |
) |
||||||
Contributions from noncontrolling interests |
|
|
|
|
|
|
|
126 |
|
|
|
126 |
|
||||||
Repayments of notes and capital leases to affiliates |
|
(481 |
) |
|
|
(1,695 |
) |
|
|
|
|
(2,176 |
) |
||||||
Increase (decrease) in intercompany payables |
|
90,270 |
|
11,861 |
|
(121,964 |
) |
19,515 |
|
318 |
|
|
|
||||||
Net cash flows from (used in) financing activities |
|
41,505 |
|
(8,415 |
) |
(123,944 |
) |
24,228 |
|
473 |
|
(66,153 |
) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS |
|
|
|
(5,462 |
) |
596 |
|
(1,380 |
) |
|
|
(6,246 |
) |
||||||
CASH AND CASH EQUIVALENTS, beginning of period |
|
|
|
9,649 |
|
227 |
|
6,594 |
|
|
|
16,470 |
|
||||||
CASH AND CASH EQUIVALENTS, end of period |
|
$ |
|
|
$ |
4,187 |
|
$ |
823 |
|
$ |
5,214 |
|
$ |
|
|
$ |
10,224 |
|
ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
This report includes or incorporates forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act of 1934, as amended (the Exchange Act) and the U.S. Private Securities Litigation Reform Act of 1995. We have based these forward-looking statements on our current expectations and projections about future events. These forward-looking statements are subject to risks, uncertainties and assumptions about us, including, among other things, the following risks:
General risks
· the impact of changes in national and regional economies and credit and capital markets;
· consumer confidence;
· the activities of our competitors;
· terrorist acts of violence or war and other geopolitical events;
Industry risks
· the business conditions of our advertisers particularly in the automotive and service industries;
· competition with other broadcast television stations, radio stations, multi-channel video programming distributors (MVPDs) and internet and broadband content providers serving in the same markets;
· availability and cost of programming and the continued viability of networks and syndicators that provide us with programming content;
· the effects of the FCCs National Broadband Plan and the potential reclamation of some of our broadcasting spectrum;
· the effects of governmental regulation of broadcasting or changes in those regulations and court actions interpreting those regulations, including ownership regulations, indecency regulations, retransmission regulations and political or other advertising restrictions and regulations;
· labor disputes and legislation and other union activity;
· the broadcasting communitys ability to develop a viable mobile digital broadcast television (mobile DTV) strategy and platform and the consumers appetite for mobile television;
· the operation of low power devices in the broadcast spectrum, which could interfere with our broadcast signals;
· the effects of new ratings system technologies, including people meters, and the ability of such technologies to be a reliable standard that can be used by advertisers;
Risks specific to us
· the effectiveness of our management;
· our ability to attract and maintain local and national advertising;
· our ability to successfully renegotiate retransmission consent agreements;
· our ability to maintain our FCC licenses;
· our ability to maintain our affiliation agreements with our networks and at renewal, to successfully negotiate these agreements with favorable terms;
· the impact of reverse network compensation payments made by us to networks pursuant to our affiliation agreements requiring compensation for network programming and the resulting negative effect on our operating results;
· the popularity of syndicated programming we purchase and network programming that we air;
· the strength of ratings for our local news broadcasts including our news sharing arrangements;
· changes in the makeup of the population in the areas where our stations are located;
· successful execution of our multi-channel broadcasting initiatives strategy including mobile DTV; and
· the results of prior year tax audits by taxing authorities.
Other matters set forth in this report and our other reports filed with the SEC, including the Risk Factors set forth in our Annual Report on Form 10-K for the year ended December 31, 2009 and our Quarterly Reports on Form 10-Q for the quarters ended March 31, 2010 and June 30, 2010 may also cause actual results in the future to differ materially from those described in the forward-looking statements. However, additional factors and risks not currently known to us or that we currently deem immaterial may also cause actual results in the future to differ materially from those described in the forward-looking statements. You are cautioned not to place undue reliance on any forward-looking statements, which speak only as of the date made. We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. In light of these risks, uncertainties and assumptions, the forward-looking statements discussed in this report might not occur.
The following table sets forth certain operating data for the three and nine months ended September 30, 2010 and 2009:
STATEMENTS OF OPERATIONS DATA
(in thousands, except for per share data) (Unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
Statement of Operations Data: |
|
|
|
|
|
|
|
|
|
||||
Net broadcast revenues (a) |
|
$ |
158,809 |
|
$ |
136,427 |
|
$ |
465,440 |
|
$ |
400,740 |
|
Revenues realized from station barter arrangements |
|
17,812 |
|
13,010 |
|
50,573 |
|
38,827 |
|
||||
Other operating divisions revenues |
|
9,831 |
|
10,690 |
|
25,618 |
|
33,570 |
|
||||
Total revenues |
|
186,452 |
|
160,127 |
|
541,631 |
|
473,137 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Station production expenses |
|
38,619 |
|
34,368 |
|
113,182 |
|
106,200 |
|
||||
Station selling, general and administrative expenses |
|
32,230 |
|
28,484 |
|
93,426 |
|
91,387 |
|
||||
Expenses recognized from station barter arrangements |
|
15,716 |
|
11,164 |
|
44,695 |
|
32,685 |
|
||||
Amortization of program contract costs and net realizable value adjustments |
|
15,945 |
|
17,021 |
|
47,162 |
|
57,644 |
|
||||
Depreciation and amortization expenses (b) |
|
13,709 |
|
16,225 |
|
41,831 |
|
50,139 |
|
||||
Other operating divisions expenses |
|
7,902 |
|
11,280 |
|
22,259 |
|
34,422 |
|
||||
Corporate general and administrative expenses |
|
6,236 |
|
6,109 |
|
20,063 |
|
18,485 |
|
||||
Gain on asset exchange |
|
|
|
(500 |
) |
|
|
(3,016 |
) |
||||
Impairment of goodwill, intangible and other assets |
|
|
|
243 |
|
|
|
130,341 |
|
||||
Operating income (loss) |
|
56,095 |
|
35,733 |
|
159,013 |
|
(45,150 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Interest expense and amortization of debt discount and deferred financing costs |
|
(31,349 |
) |
(17,466 |
) |
(88,700 |
) |
(53,486 |
) |
||||
(Loss) gain from extinguishment of debt |
|
(3,939 |
) |
|
|
(4,377 |
) |
18,986 |
|
||||
(Loss) income from equity and cost method investees |
|
(1,997 |
) |
453 |
|
(2,478 |
) |
471 |
|
||||
Other income, net |
|
557 |
|
448 |
|
1,767 |
|
1,561 |
|
||||
Income (loss) from continuing operations before income taxes |
|
19,367 |
|
19,168 |
|
65,225 |
|
(77,618 |
) |
||||
Income tax (provision) benefit |
|
(5,154 |
) |
(3,313 |
) |
(22,932 |
) |
9,129 |
|
||||
Income (loss) from continuing operations |
|
14,213 |
|
15,855 |
|
42,293 |
|
(68,489 |
) |
||||
Discontinued operations: |
|
|
|
|
|
|
|
|
|
||||
(Loss) income from discontinued operations |
|
(68 |
) |
245 |
|
(202 |
) |
28 |
|
||||
Net income (loss) |
|
14,145 |
|
16,100 |
|
42,091 |
|
(68,461 |
) |
||||
Net loss (income) attributable to the noncontrolling interests |
|
131 |
|
(1,162 |
) |
978 |
|
527 |
|
||||
Net income (loss) attributable to Sinclair Broadcast Group |
|
$ |
14,276 |
|
$ |
14,938 |
|
$ |
43,069 |
|
$ |
(67,934 |
) |
|
|
|
|
|
|
|
|
|
|
||||
Basic and Diluted Earnings (Loss) Per Common Share Attributable to Sinclair Broadcast Group: |
|
|
|
|
|
|
|
|
|
||||
Earnings (loss) per share from continuing operations |
|
$ |
0.18 |
|
$ |
0.18 |
|
$ |
0.54 |
|
$ |
(0.85 |
) |
Earnings (loss) per share |
|
$ |
0.18 |
|
$ |
0.19 |
|
$ |
0.54 |
|
$ |
(0.85 |
) |
Balance Sheet Data: |
|
September 30, 2010 |
|
December 31, 2009 |
|
||
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
41,497 |
|
$ |
23,224 |
|
Total assets |
|
$ |
1,536,164 |
|
$ |
1,597,721 |
|
Total debt (c) |
|
$ |
1,246,377 |
|
$ |
1,366,308 |
|
Total equity (deficit) |
|
$ |
(155,973 |
) |
$ |
(202,222 |
) |
a) Net broadcast revenues is defined as broadcast revenues, net of agency commissions.
b) Depreciation and amortization includes depreciation and amortization of property and equipment and amortization of definite-lived intangible assets and other assets.
c) Total debt is defined as notes payable, capital leases and commercial bank financing, including the current and long-term portions.
The following Managements Discussion and Analysis provides qualitative and quantitative information about our financial performance and condition and should be read in conjunction with our consolidated financial statements and the accompanying notes to those statements. This discussion consists of the following sections:
Executive Overview financial events since June 30, 2010;
Results of Operations an analysis of our revenues and expenses for the three and nine months ended September 30, 2010 and 2009, including comparisons between quarters and expectations for the three months ended December 31, 2010.
Liquidity and Capital Resources a discussion of our primary sources of liquidity, an analysis of our cash flows from or used in operating activities, investing activities and financing activities and an update of our debt repurchases during the three and nine months ended September 30, 2010.
EXECUTIVE OVERVIEW
Third Quarter 2010 Events
· In August, we entered into an amendment of our Bank Credit Agreement. Under the amendment we paid down $35.0 million of the outstanding $305.0 million balance of our Term Loan B and repriced the remaining outstanding amount of $270.0 million;
· In August, we entered into an agreement with The Country Network, a country music video network, to air programming on 34 of our stations secondary digital signals;
· In September, we commenced tender offers to purchase for cash up to $60.0 million in principal amount of the outstanding 6.0% and any and all of the outstanding 8.0% Notes. The tender offers expired October 19, 2010 and approximately, $58.0 million and $175.7 million principal amount of the 6.0% and 8.0% Notes, respectively, were tendered and purchased;
· In September, we redeemed $17.0 million of the 4.875% Notes with restricted cash; and
· Excluding political, local revenues have increased 9.9% and national revenues have increased 13.5% in the third quarter 2010 versus the third quarter 2009 as advertising levels in the automotive sector and retransmission revenues have gained momentum.
Other Events
· In October, we issued $250.0 million aggregate principal amount of 8.375% Notes;
· In October, we announced we will redeem all of the remaining $49.0 million of the 8.0% Notes on November 19, 2010; and
· In November, our Board of Directors declared a $0.43 per share common stock dividend payable on December 15, 2010 to holders of record on December 1, 2010.
RESULTS OF OPERATIONS
In general, this discussion is related to the results of our continuing operations, except for discussions regarding our cash flows, which also include the results of our discontinued operations. Unless otherwise indicated, references in this discussion and analysis to the third quarter of 2010 and 2009 refer to the three months ended September 30, 2010 and 2009, respectively. Additionally, any references to the first, second or fourth quarter are to the three months ended March 31, June 30 and December 31, respectively, for the year being discussed.
SEASONALITY/CYCLICALITY
Our operating results are usually subject to seasonal fluctuations. Usually, the second and fourth quarter operating results are higher than the first and third quarters because advertising expenditures are increased in anticipation of certain seasonal and holiday spending by consumers.
Our operating results are usually subject to fluctuations from political advertising. In even years, political spending is usually significantly higher than in odd years due to advertising expenditures preceding local and national elections. Additionally, every four years, political spending is elevated further due to advertising expenditures preceding the presidential election.
BROADCAST SEGMENT
Broadcast Revenue
The following table presents our revenues from continuing operations, net of agency commissions, for the three and nine months ended September 30, 2010 and 2009 (in millions):
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
|
||||||||||||
|
|
2010 |
|
2009 |
|
Percent |
|
2010 |
|
2009 |
|
Percent |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Local revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Non-political |
|
$ |
111.9 |
|
$ |
101.8 |
|
9.9 |
% |
$ |
340.7 |
|
$ |
300.5 |
|
13.4 |
% |
Political |
|
3.0 |
|
0.8 |
|
|
(a) |
3.8 |
|
1.1 |
|
|
(a) |
||||
Total local |
|
114.9 |
|
102.6 |
|
12.0 |
% |
344.5 |
|
301.6 |
|
14.2 |
% |
||||
National revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Non-political |
|
37.1 |
|
32.7 |
|
13.5 |
% |
109.6 |
|
97.3 |
|
12.6 |
% |
||||
Political |
|
6.8 |
|
1.1 |
|
|
(a) |
11.3 |
|
1.8 |
|
|
(a) |
||||
Total national |
|
43.9 |
|
33.8 |
|
29.9 |
% |
120.9 |
|
99.1 |
|
22.0 |
% |
||||
Total net broadcast revenues |
|
$ |
158.8 |
|
$ |
136.4 |
|
16.4 |
% |
$ |
465.4 |
|
$ |
400.7 |
|
16.1 |
% |
(a) Political revenue is not comparable from year to year due to cyclicality of elections. See Political Revenues below for more information.
Net broadcast revenues. When comparing the third quarter 2010 to the same period in 2009, we showed increases in advertising revenues generated from the automotive, political, services, media and furniture sectors. These increases were partially offset by a decrease in the religion and paid programming sectors. Automotive, which typically is our largest category, represented 18.7% of the quarters net time sales and was up 43.9% in the third quarter 2010 compared to the same period in 2009.
The following table presents our time sales revenue from continuing operations, net of agency commissions, by network affiliates for the three and nine months ended September 30, 2010 and 2009:
|
|
# of |
|
Percent of Net Time |
|
$ Percent |
|
Percent of Net Time |
|
$ Percent |
|
||||
|
|
Stations |
|
2010 |
|
2009 |
|
Change |
|
2010 |
|
2009 |
|
Change |
|
FOX |
|
20 |
|
44.3 |
% |
44.0 |
% |
18.4 |
% |
46.2 |
% |
45.3 |
% |
15.6 |
% |
ABC |
|
9 |
|
21.5 |
% |
20.2 |
% |
25.7 |
% |
20.4 |
% |
19.2 |
% |
20.9 |
% |
MyNetworkTV |
|
16 |
|
17.3 |
% |
17.8 |
% |
14.2 |
% |
16.3 |
% |
17.4 |
% |
6.4 |
% |
The CW |
|
10 |
|
13.3 |
% |
14.4 |
% |
9.0 |
% |
13.5 |
% |
14.7 |
% |
4.7 |
% |
CBS |
|
2 |
|
2.7 |
% |
2.7 |
% |
19.0 |
% |
2.8 |
% |
2.6 |
% |
24.2 |
% |
NBC |
|
1 |
|
0.7 |
% |
0.7 |
% |
23.9 |
% |
0.7 |
% |
0.7 |
% |
4.1 |
% |
Digital |
|
5 |
|
0.2 |
% |
0.2 |
% |
(26.7 |
)% |
0.1 |
% |
0.1 |
% |
16.3 |
% |
Total |
|
63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Political Revenues. Political revenues increased by $7.9 million to $9.8 million for the third quarter 2010 when compared to the same period in 2009. For the nine months ended September 30, 2010, political revenues increased by $12.2 million to $15.1 million when compared to the same period in 2009. Political revenues are typically higher in election years such as 2010.
Local Revenues. Excluding political revenues, our local broadcast revenues, which include local times sales, retransmission revenues and other local revenues, were up $10.1 million for the three months ended September 30, 2010 when compared to 2009. For the nine months ended September 30, 2010 when compared to the same period in 2009, our local broadcast revenues, excluding political revenues were up $40.2 million. The increase is due to an increase in advertising spending particularly in the automotive sector and an increase in retransmission revenues from MVPDs.
National Revenues. Our national broadcast revenues, excluding political revenues, include national time sales and other national revenues. Over the past few years, national revenues have trended downward; however, our third quarter 2010 results were up $4.4 million compared to same period in 2009. For the nine months ended September 30, 2010 when compared to the same period in 2009, our national broadcast revenues, excluding political revenues were up $12.3 million. This was primarily due to the amplified decline in 2009 from the effects of the recent recession and a rebound in advertising spending in 2010 along with assistance from an improved automotive sector.
Broadcast Expenses
The following table presents our significant expense categories in our broadcast segment for the three and nine months ended September 30, 2010 and 2009 (in millions):
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
|
||||||||||||
|
|
2010 |
|
2009 |
|
Percent |
|
2010 |
|
2009 |
|
Percent |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Station production expenses |
|
$ |
38.6 |
|
$ |
34.4 |
|
12.2 |
% |
$ |
113.2 |
|
$ |
106.2 |
|
6.6 |
% |
Station selling, general and administrative expenses |
|
$ |
32.2 |
|
$ |
28.5 |
|
13.0 |
% |
$ |
93.4 |
|
$ |
91.4 |
|
2.2 |
% |
Amortization of program contract costs and net realizable value adjustments |
|
$ |
15.9 |
|
$ |
17.0 |
|
(6.5 |
)% |
$ |
47.2 |
|
$ |
57.6 |
|
(18.1 |
)% |
Corporate general and administrative expenses |
|
$ |
5.5 |
|
$ |
1.8 |
|
205.6 |
% |
$ |
17.8 |
|
$ |
5.5 |
|
223.6 |
% |
Gain on asset exchange |
|
$ |
|
|
$ |
0.5 |
|
(100.0 |
)% |
$ |
|
|
$ |
3.0 |
|
(100.0 |
)% |
Impairment of goodwill, intangible and other assets |
|
$ |
|
|
$ |
|
|
|
|
$ |
|
|
$ |
130.1 |
|
(100.0 |
)% |
Station production expenses. Station production expenses increased during the third quarter 2010 compared to the same period in 2009 primarily due to an increase in fees pursuant to network affiliation agreements, increased compensation expense, increased maintenance costs to remove analog equipment and increases in promotional advertising expenses.
Station production expenses increased during the nine months ended September 30, 2010 compared to the same period in 2009 primarily due to an increase in fees pursuant to network affiliation agreements, increased compensation expense and increased maintenance costs to remove analog equipment. These increases were partially offset by a decrease in electric expenses due to the digital signal conversion in June 2009 and cessation of analog transmission.
Station selling, general and administrative expenses. Station selling, general and administrative expenses increased during the third quarter 2010 compared to same period in 2009, primarily due to increases in bad debt expense and increases in national sales representative and local commissions due to an increase in sales. In 2009, we had increased our bad debt reserves as a result of the GM and Chrysler bankruptcies. The reserves were reversed in the third quarter of 2009.
Station selling, general and administrative expenses increased during the nine months ended September 30, 2010 compared to same period in 2009, primarily due to increases in national sales representative and local commissions costs due to an increase in sales. These increases were partially offset by decreases related to bad debt expense and decreased general and administrative trade expenses.
We expect fourth quarter 2010 station production and station selling, general and administrative expenses, excluding barter, to trend higher than our third quarter 2010 results.
Amortization of program contract costs and net realizable value adjustments. The amortization of program contract costs decreased during the third quarter 2010 and for the nine months ended September 30, 2010 compared to the same periods in 2009. Over the past few years we have purchased barter and short-term program contracts which are less expensive and result in lower contract cost amortization. We expect program contract amortization to trend lower in fourth quarter 2010 compared to third quarter 2010.
Corporate general and administrative expenses. See explanation under Corporate and Unallocated Expenses.
Gain on asset exchange. During the third quarter 2009 and the nine months ended September 30, 2009, we recognized a non-cash gain of $0.5 million and $3.0 million, respectively, from the exchange of equipment under agreements with Sprint Nextel Corporation and in association with the FCCs decision to allow Sprint Nextel Corporation to utilize our vacated analog spectrum in exchange for the new digital equipment. We received all applicable equipment pursuant to the agreement in 2009.
Impairment of goodwill, broadcast licenses and other assets. Due to the severity of the economic downturn and the decrease of our market capitalization, we tested our goodwill and broadcast licenses for impairment during the first quarter of 2009. During the first quarter of 2009, we recorded an impairment of $69.5 million and $60.6 million related to our goodwill and broadcast licenses, respectively.
OTHER OPERATING DIVISIONS SEGMENT
The following table presents our other operating divisions segment revenue and expenses related to G1440 Holdings, Inc. (G1440), an information technology staffing, consulting and software development company, Acrodyne Communications, Inc. (Acrodyne), a manufacturer of television transmissions systems, Triangle Sign & Service, LLC. (Triangle), a sign designer and fabricator, Alarm Funding Associates, LLC. (Alarm Funding), a regional security alarm operating and bulk acquisition company, and real estate ventures and other nominal businesses for the three and nine months ended September 30, 2010 and 2009 (in millions):
|
|
For the Three Months Ended September 30, |
|
For the Nine Months Ended September 30, |
|
||||||||||||
|
|
2010 |
|
2009 |
|
Percent |
|
2010 |
|
2009 |
|
Percent |
|
||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
G1440 |
|
$ |
|
|
$ |
1.8 |
|
(100.0 |
)% |
$ |
|
|
$ |
5.0 |
|
(100.0 |
)% |
Acrodyne |
|
$ |
|
|
$ |
0.7 |
|
(100.0 |
)% |
$ |
|
|
$ |
4.2 |
|
(100.0 |
)% |
Triangle |
|
$ |
5.1 |
|
$ |
4.8 |
|
6.3 |
% |
$ |
13.0 |
|
$ |
15.9 |
|
(18.2 |
)% |
Alarm Funding |
|
$ |
2.6 |
|
$ |
1.8 |
|
44.4 |
% |
$ |
7.2 |
|
$ |
4.6 |
|
56.5 |
% |
Real Estate Ventures and Other |
|
$ |
2.1 |
|
$ |
1.6 |
|
31.3 |
% |
$ |
5.4 |
|
$ |
3.9 |
|
38.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Expenses: (a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
G1440 |
|
$ |
|
|
$ |
1.7 |
|
(100.0 |
)% |
$ |
|
|
$ |
5.2 |
|
(100.0 |
)% |
Acrodyne |
|
$ |
|
|
$ |
2.4 |
|
(100.0 |
)% |
$ |
|
|
$ |
6.2 |
|
(100.0 |
)% |
Triangle |
|
$ |
5.0 |
|
$ |
4.8 |
|
4.2 |
% |
$ |
14.2 |
|
$ |
16.1 |
|
(11.8 |
)% |
Alarm Funding |
|
$ |
2.1 |
|
$ |
1.6 |
|
31.3 |
% |
$ |
5.8 |
|
$ |
4.1 |
|
41.5 |
% |
Real Estate Ventures and Other |
|
$ |
2.6 |
|
$ |
2.1 |
|
23.8 |
% |
$ |
7.3 |
|
$ |
6.2 |
|
17.7 |
% |
(a) Comprises total expenses of the entity including other operating divisions expenses, depreciation and amortization and applicable other income (expense) items such as interest expense.
G1440 was sold in fourth quarter 2009 and Acrodyne closed its business on September 30, 2009.
The decreases in Triangles results for the nine months ended September 30, 2010 are primarily due to a decline in order volume in the early part of 2010; however, in third quarter 2010 sales were up compared to the same period in 2009 as the economy improved. The increases in Alarm Fundings results are primarily due to the acquisition of new alarm monitoring contracts and the expansion of sales efforts.
(Loss) Income from Equity and Cost Method Investments. Results of our equity and cost method investments in private investment funds and real estate ventures are included in (loss) income from equity and cost method investments in our consolidated statements of operations. During the nine months ended September 30, 2010, we recorded a loss of $4.4 million related to our real estate ventures and income of $1.9 million related to certain private investment funds. During the nine months ended September 30, 2009, we recorded income of $0.5 million primarily related to certain private investment funds.
CORPORATE AND UNALLOCATED EXPENSES
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
|
||||||||||||
|
|
2010 |
|
2009 |
|
Percent |
|
2010 |
|
2009 |
|
Percent |
|
||||
Corporate general and administrative expenses |
|
$ |
0.5 |
|
$ |
4.1 |
|
(87.8 |
)% |
$ |
1.6 |
|
$ |
12.1 |
|
(86.8 |
)% |
Interest expense |
|
$ |
30.8 |
|
$ |
17.1 |
|
80.1 |
% |
$ |
87.4 |
|
$ |
52.5 |
|
66.5 |
% |
(Loss) gain from extinguishment of debt |
|
$ |
(3.9 |
) |
$ |
|
|
(100.0 |
)% |
$ |
(4.3 |
) |
$ |
19.0 |
|
(122.6 |
)% |
Income tax (provision) benefit |
|
$ |
(5.2 |
) |
$ |
(3.3 |
) |
57.6 |
% |
$ |
(22.9 |
) |
$ |
9.1 |
|
(351.6 |
)% |
Corporate general and administrative expenses. In conjunction with our recent debt restructuring activities, we re-examined our corporate overhead cost allocation methodologies and made applicable changes to the way we allocate costs resulting in greater overhead absorption by our broadcast segment. Therefore, rather than examining these costs on a segment basis, we will examine the cost variance on an overall basis excluding only corporate general and administrative costs from our other operating divisions segment which are included in the expenses discussed in the Other Operating Divisions Segment section. The results that follow combine the corporate general and administrative expenses found in the Broadcast Segment with the corporate general and administrative expenses found in this section, Corporate and Unallocated Expenses. Total corporate general and administrative expenses increased to $6.0 million in third quarter 2010 from $5.9 million in 2009. This is primarily due to an increase in compensation expense. These increases were partially offset by decreases in accounting fees and director fees.
Total corporate general and administrative expenses increased to $19.4 million for the nine months ended September 30, 2010 from $17.6 million in 2009. This is primarily due to a 2010 increase in compensation expense and an increase in stock-based compensation from the issuance of stock-settled appreciation rights in first quarter 2010 and the issuance of stock grants to our board of directors at a higher stock price in second quarter 2010. These increases were partially offset by a reduction in health and other insurance costs.
We expect corporate general and administrative expenses to increase in the fourth quarter 2010 compared to third quarter 2010.
Interest expense. Interest expense has increased primarily due to the debt refinancings in fourth quarter 2009 and third quarter 2010. As part of these comprehensive debt refinancings, we issued new 9.25% Notes in fourth quarter 2009 and amended and restated our Bank Credit Agreement in fourth quarter 2009, both of which accrue interest at higher rates than the debt replaced. In the third quarter 2010 we further amended our Bank Credit Agreement. Our interest rate was reduced, however, certain costs associated with the amendment of $3.7 million were expensed as interest. We expect interest expense to decrease in fourth quarter 2010 compared to third quarter 2010.
(Loss) gain from extinguishment of debt. During the nine months ended September 30, 2010, through a combination of tender offers, the exercise of holder put rights, and an open market repurchase we redeemed $31.3 million and $22.3 million of our 4.875% and 3.0% Notes, respectively, resulting in a loss on extinguishment of $0.5 million and $0.1 million, respectively. Additionally, we made a prepayment on our Term Loan B in second quarter 2010 and amended our Term Loan B in third quarter 2010 reducing by $65.6 million the principal amount outstanding of our Term Loan B and resulting in a loss of $3.1 million from extinguishment of debt. Also, we repurchased, in the open market $6.1 million in principal amount of our 6.0% Notes, resulting in a loss of $0.4 million from extinguishment of debt. During the nine months ended September 30, 2009, we repurchased, in the open market, $50.7 million of our 3.0% Notes and $1.0 million of our 6.0% Notes, resulting in a gain of $18.5 million and $0.5 million, respectively from extinguishment of debt.
Income tax (provision) benefit. The effective tax rate for the three months ended September 30, 2010 including the effects of the noncontrolling interest was a provision of 26.4% as compared to a provision of 18.4% during the same period in 2009. The increase in the effective tax rate for the three months ended September 30, 2010 as compared to the same period in 2009 is primarily due to a greater valuation allowance provided for in 2010 partially offset by a $2.3 million 2010 tax benefit predominantly resulting from a change in estimate related to an increased deduction for the recovery of historical losses attributable to a disposition that took place in 2009.
The effective tax rate for the nine months ended September 30, 2010 including the effects of the noncontrolling interest was a provision of 34.6% as compared to a benefit of 11.8% during the same period in 2009. Due to our pre-tax income in 2010 compared to our pre-tax loss in 2009, we incurred a tax provision in 2010 versus a tax benefit in 2009. The difference in the absolute value of the tax rate between 2010 and 2009 is primarily because impairments of certain indefinite-lived intangible assets recorded in 2009 were not deductible for income tax purposes.
LIQUIDITY AND CAPITAL RESOURCES
As of September 30, 2010, we had $41.5 million in unrestricted cash and cash equivalent balances and working capital of approximately $31.8 million excluding restricted cash. Cash generated by our operations and availability under the Revolving Credit Facility are used as our primary source of liquidity. As of September 30, 2010, we had $135.9 million of borrowing capacity available on our Revolving Credit Facility. We anticipate that existing cash and cash equivalents, cash flow from our operations and borrowing capacity under the Revolving Credit Facility will be sufficient to satisfy our debt service obligations, capital expenditure requirements and working capital needs for the next twelve months. For our long-term liquidity needs, in addition to the sources described above, we may rely upon the issuance of long-term debt, the issuance of equity or other instruments convertible into or exchangeable for equity, or the sale of non-core assets. However, there can be no assurance that additional financing or capital or buyers of our non-core assets will be available, or that the terms of any transactions will be acceptable or advantageous to us.
On January 26, 2010, we commenced tender offers to purchase for cash any and all of the outstanding 3.0% and 4.875% Notes at 100% of the face value of such notes. The tender offers expired February 23, 2010 and approximately $12.3 million and $14.3 million principal amount of the 3.0% and 4.875% Notes, respectively, were tendered and purchased. On May 17, 2010 the put right period for the 3.0% Notes expired and holders representing $10.0 million in principal amount of the 3.0% Notes exercised their put rights. Holders of the remaining $5.4 million principal amount of 3.0% Notes can exercise put rights again in May 2017. As of September 30, 2010, the face amount of the outstanding 4.875% Notes was $5.7 million; the 4.875% Notes holders can exercise their put rights on January 15, 2011. As of September 30, 2010, we held $5.1 million in restricted cash to pay holders of the 4.875% Notes if they exercise their put rights.
On August 19, 2010 we entered into an amendment of our Bank Credit Agreement. Under the Amendment, we paid down $35.0 million of the outstanding $305.0 million balance under the Term Loan B and repriced the remaining $270.0 million outstanding. The final terms of the Amendment are as follows:
· The Term Loan B will initially bear interest at LIBOR plus 4.00% with a 1.5% LIBOR floor and will continue to amortize principal at a rate of 0.25% per quarter commencing on March 31, 2011, continuing until the scheduled final payment on October 29, 2015 with 95.25% due at maturity or upon earlier termination of the Term Loan B pursuant to the terms in the Bank Credit Agreement.
· We have the right to prepay the Term Loan B at any time; provided, however, that if we prepay, reprice downward or otherwise refinance all or any portion of the Term Loan B prior to August 19, 2011, then we will be required to pay the Term Loan B lenders a prepayment premium equal to 1.00% of the aggregate amount prepaid, repriced or otherwise refinanced.
· Provision for an additional incremental term loan capacity up to $100.0 million.
· The terms of the Revolving Credit Facility were not materially effected by the Amendment.
On September 20, 2010, we commenced tender offers to purchase for cash up to $60.0 million of the outstanding 6.0% and any and all of the outstanding 8.0% Notes. We offered to purchase the 6.0% Notes at a purchase price of $987.50 per $1,000 principal amount plus accrued and unpaid interest. We offered to purchase the 8.0% Notes at a purchase price of $1,002.50 per $1,000 principal amount, if tendered within the first ten business days of the tender offer period or $972.50 per $1,000 principal amount if tendered after such time, plus accrued and unpaid interest. The tender offers expired October 19, 2010 and approximately, $58.0 million and $175.7 million principal amount of the 6.0% and 8.0% Notes, respectively, were tendered and purchased. The net proceeds from the offering of the 8.375% Notes, discussed below, were used to fund these tender offers. As of September 30, 2010, the face amount of the outstanding 6.0% and 8.0% Notes was $128.0 million and $224.7 million, respectively. We will redeem all of the remaining $49.0 million of the 8.0% Notes in cash on November 19, 2010 at a purchase price of 100% of the principal amount of the 8.0% Notes plus accrued and unpaid interest.
On October 4, 2010, we issued $250.0 million aggregate principal amount of 8.375% Notes due October 15, 2018 at 98.567% of their par value. Interest on the 8.375% Notes will be paid on April 15 and October 15 of each year, beginning April 15, 2011. Prior to October 15, 2014, we may redeem the 8.375% Notes in whole or in part, at any time or from time to time at a price equal to 100% of the principal amount of the 8.375% Notes plus accrued and unpaid interest, plus a make-whole premium as set forth in the Indenture.
In conjunction with the Amendment of the Bank Credit Agreement, the 8.375% Notes issuance, and the 6.0% and 8.0% Notes tenders, both Moodys and Standard & Poors raised our credit ratings.
Sources and Uses of Cash
The following table sets forth our cash flows for the three and nine months ended September 30, 2010 and 2009 (in millions):
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
|
||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
Net cash flows from operating activities |
|
$ |
46.8 |
|
$ |
32.1 |
|
$ |
106.9 |
|
$ |
83.6 |
|
|
|
|
|
|
|
|
|
|
|
||||
Cash flows from (used in) investing activities: |
|
|
|
|
|
|
|
|
|
||||
Acquisition of property and equipment |
|
$ |
(5.1 |
) |
$ |
(2.1 |
) |
$ |
(9.8 |
) |
$ |
(7.0 |
) |
Decrease in restricted cash |
|
17.5 |
|
|
|
59.5 |
|
|
|
||||
Dividends and distributions from cost method investees |
|
0.8 |
|
0.1 |
|
0.9 |
|
1.5 |
|
||||
Purchase of alarm monitoring contracts |
|
(4.3 |
) |
(1.3 |
) |
(7.7 |
) |
(8.9 |
) |
||||
Investments in equity and cost method investees |
|
(4.1 |
) |
(2.7 |
) |
(10.5 |
) |
(9.4 |
) |
||||
Other |
|
(0.1 |
) |
0.1 |
|
0.1 |
|
0.1 |
|
||||
Net cash flows from (used in) investing activities |
|
$ |
4.7 |
|
$ |
(5.9 |
) |
$ |
32.5 |
|
$ |
(23.7 |
) |
|
|
|
|
|
|
|
|
|
|
||||
Cash flows (used in) from financing activities: |
|
|
|
|
|
|
|
|
|
||||
Proceeds from notes payable, commercial bank financing and capital leases |
|
$ |
24.0 |
|
$ |
17.8 |
|
$ |
33.1 |
|
$ |
131.8 |
|
Repayments of notes payable, commercial bank financing and capital leases |
|
(75.8 |
) |
(40.7 |
) |
(150.4 |
) |
(170.0 |
) |
||||
Repurchase of Class A Common Stock |
|
|
|
|
|
|
|
(1.5 |
) |
||||
Payments for deferred financing costs |
|
(0.1 |
) |
(4.3 |
) |
(1.3 |
) |
(4.4 |
) |
||||
Dividends paid on Class A and Class B Common Stock |
|
|
|
|
|
|
|
(16.0 |
) |
||||
Purchase of subsidiary share from noncontrolling interests |
|
|
|
(1.0 |
) |
|
|
(4.0 |
) |
||||
Noncontrolling interests (distributions) contributions |
|
(0.1 |
) |
(0.1 |
) |
(0.2 |
) |
0.1 |
|
||||
Other |
|
(0.8 |
) |
(0.7 |
) |
(2.3 |
) |
(2.2 |
) |
||||
Net cash flows used in financing activities |
|
$ |
(52.8 |
) |
$ |
(29.0 |
) |
$ |
(121.1 |
) |
$ |
(66.2 |
) |
Operating Activities
Net cash flows from operating activities increased during the third quarter 2010 and the nine months ended September 30, 2010 compared to the same periods in 2009. During 2010, we received more cash receipts from customers, net of cash payments to vendors, however, we paid more interest and program payments.
In October 2010, we received a $8.4 million federal income tax cash refund.
We expect program payments to decrease in the fourth quarter 2010 compared to the third quarter 2010. We expect net interest expense to decrease in the fourth quarter 2010 compared to the third quarter 2010.
Investing Activities
With the exception of restricted cash, net cash flows used in investing activities increased during the third quarter 2010 compared to the same period in 2009. Our alarm monitoring contract purchases were up from third quarter 2009 primarily due to the timing of deal closings. Acquisitions of property and equipment were primarily driven by station transmitter projects to enhance our digital signals. We decreased our investment in restricted cash in order to use the cash to pay for the tender offers of the 3.0% and 4.875% Notes in first quarter 2010, the put right exercise of the 3.0% Notes in second quarter 2010 and an open market repurchase of 4.875% Notes in third quarter 2010. With the exception of restricted cash, net cash flows used in investing activities increased during the nine months ended September 30, 2010 compared to the same period in 2009 primarily due to an increase in acquisitions of property and equipment related to various station projects.
For fourth quarter 2010, we anticipate incurring more capital expenditures than incurred in the third quarter.
Financing Activities
Net cash flows used in financing activities increased in the third quarter 2010 and nine months ended September 30, 2010 compared to the same periods in 2009. During 2010, we purchased $59.7 million of our 3.0%, 4.875% and 6.0% Notes pursuant to a combination of tender offers, put rights and open market purchases. We made an early repayment of $25.0 million on our Term Loan B during the second quarter 2010 and paid down $35.0 million on our Term Loan B in the third quarter 2010 when we amended our Bank Credit Agreement. We ceased paying our cash dividend after the first quarter of 2009, however, in November, our Board of Directors declared a $0.43 per share common stock dividend payable on December 15, 2010 to holders of record on December 1, 2010. Under the terms of the Bank Credit Agreement, in certain circumstances we may make up to $40.0 million in unrestricted annual cash payments including but not limited to dividends and other strategic investments.
CONTRACTUAL CASH OBLIGATIONS
As of September 30, 2010, our contractual cash obligations increased from what was previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2009 primarily due to changes in our debt, film liabilities and network affiliation agreements.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
There have been no material changes from the quantitative and qualitative disclosures about market risk previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2009.
ITEM 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures and Internal Control over Financial Reporting
Our management, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the design and effectiveness of our disclosure controls and procedures and our internal control over financial reporting as of September 30, 2010.
The term disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, means controls and other procedures of a company that are designed to provide reasonable assurance that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to provide reasonable assurance that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the companys management, including its principal executive and principal financial officers, as appropriate, to allow timely decisions regarding required disclosure. Management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives and management necessarily applies its judgment in evaluating the cost-benefit relationship of possible controls and procedures.
The term internal control over financial reporting, as defined in Rules 13a-15d-15(f) under the Exchange Act, means a process designed by, or under the supervision of our Chief Executive and Chief Financial Officers and effected by our Board of Directors, management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles (GAAP) and includes those policies and procedures that:
· pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and disposition of our assets;
· provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP and that our receipts and expenditures are being made in accordance with authorizations of management or our Board of Directors; and
· provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material adverse effect on our financial statements.
Assessment of Effectiveness of Disclosure Controls and Procedures
Based on the evaluation of our disclosure controls and procedures as of September 30, 2010, our Chief Executive Officer and Chief Financial Officer concluded that, as of such date, our disclosure controls and procedures were effective at the reasonable assurance level.
Changes in Internal Control over Financial Reporting
There have been no changes in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the quarter ended September 30, 2010, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Limitations on the Effectiveness of Controls
Management, including our Chief Executive Officer and Chief Financial Officer, do not expect that our disclosure controls and procedures or our internal control over financial reporting will prevent all errors and all fraud. A control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within our company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by managements override of the control. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.
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.
There have been no material changes to the Risk Factors contained in our Annual Report on Form 10-K for the year ended December 31, 2009 and our Quarterly Reports on Form 10-Q for the quarters ended March 31, 2010 and June 30, 2010.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
During the third quarter 2010, we repurchased, in the open market, $17.0 million in principal amount of the 4.875% Notes.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None.
None.
Exhibit |
|
Description |
|
|
|
4.1 |
|
Indenture, dated as of October 4, 2010, by and among Sinclair Television Group, Inc., the guarantors identified therein and U.S. Bank National Association, as trustee. (Incorporated by reference from Registrants Report on Form 8-K filed on October 6, 2010). |
|
|
|
4.2 |
|
Registration Rights Agreement, dated as of October 4, 2010, by and among Sinclair Television Group, Inc., the guarantors identified therein and J.P. Morgan Securities LLC as representative for Wells Fargo Securities, LLC, Citadel Securities LLC, BNP Paribas Securities Corp. and UBS Securities LLC. (Incorporated by reference from Registrants Report on Form 8-K filed on October 6, 2010). |
|
|
|
4.3 |
|
Twelfth Supplemental Indenture dated as of October 19, 2010, by and among Sinclair Television Group, Inc., Sinclair Broadcast Group, Inc., the guarantors signatory thereto and U.S. Bank National Association, as trustee. (Incorporated by reference from Registrants Report on Form 8-K filed on October 19, 2010). |
|
|
|
10.1 |
|
Amendment No. 1 to the Fourth Amended and Restated Credit Agreement, dated August 19, 2010, by and among Sinclair Television Group, Inc., the guarantors party thereto, JP Morgan Chase Bank, N.A as administrative agent, and the lenders party thereto. |
|
|
|
31.1 |
|
Certification by David D. Smith, as Chairman and Chief Executive Officer of Sinclair Broadcast Group, Inc., pursuant to Rule 13a-14(a) of the Exchange Act (15 U.S.C. § 7241). |
|
|
|
31.2 |
|
Certification by David B. Amy, as Chief Financial Officer of Sinclair Broadcast Group, Inc., pursuant to Rule 13a-14(a) of the Exchange Act (15 U.S.C. § 7241). |
|
|
|
32.1 |
|
Certification by David D. Smith, as Chairman and Chief Executive Officer of Sinclair Broadcast Group, Inc., pursuant to Rule 13a-14(b) of the Exchange Act and § 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C § 1350). |
|
|
|
32.2 |
|
Certification by David B. Amy, as Chief Financial Officer of Sinclair Broadcast Group, Inc., pursuant to Rule 13a-14(b) of the Exchange Act and § 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C § 1350). |
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report on Form 10-Q to be signed on its behalf by the undersigned thereunto duly authorized on the 5th day of November 2010.
|
SINCLAIR BROADCAST GROUP, INC. |
|
|
|
|
|
|
|
|
By: |
/s/ David R. Bochenek |
|
|
David R. Bochenek |
|
|
Vice President/Chief Accounting Officer |
|
|
(Authorized Officer and Chief Accounting Officer) |
Exhibit |
|
Description |
|
|
|
4.1 |
|
Indenture, dated as of October 4, 2010, by and among Sinclair Television Group, Inc., the guarantors identified therein and U.S. Bank National Association, as trustee. (Incorporated by reference from Registrants Report on Form 8-K filed on October 6, 2010). |
|
|
|
4.2 |
|
Registration Rights Agreement, dated as of October 4, 2010, by and among Sinclair Television Group, Inc., the guarantors identified therein and J.P. Morgan Securities LLC as representative for Wells Fargo Securities, LLC, Citadel Securities LLC, BNP Paribas Securities Corp. and UBS Securities LLC. (Incorporated by reference from Registrants Report on Form 8-K filed on October 6, 2010). |
|
|
|
4.3 |
|
Twelfth Supplemental Indenture dated as of October 19, 2010, by and among Sinclair Television Group, Inc., Sinclair Broadcast Group, Inc., the guarantors signatory thereto and U.S. Bank National Association, as trustee. (Incorporated by reference from Registrants Report on Form 8-K filed on October 19, 2010). |
|
|
|
10.1 |
|
Amendment No. 1 to the Fourth Amended and Restated Credit Agreement, dated August 19, 2010, by and among Sinclair Television Group, Inc., the guarantors party thereto, JP Morgan Chase Bank, N.A as administrative agent, and the lenders party thereto. |
|
|
|
31.1 |
|
Certification by David D. Smith, as Chairman and Chief Executive Officer of Sinclair Broadcast Group, Inc., pursuant to Rule 13a-14(a) of the Exchange Act (15 U.S.C. § 7241). |
|
|
|
31.2 |
|
Certification by David B. Amy, as Chief Financial Officer of Sinclair Broadcast Group, Inc., pursuant to Rule 13a-14(a) of the Exchange Act (15 U.S.C. § 7241). |
|
|
|
32.1 |
|
Certification by David D. Smith, as Chairman and Chief Executive Officer of Sinclair Broadcast Group, Inc., pursuant to Rule 13a-14(b) of the Exchange Act and § 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C § 1350). |
|
|
|
32.2 |
|
Certification by David B. Amy, as Chief Financial Officer of Sinclair Broadcast Group, Inc., pursuant to Rule 13a-14(b) of the Exchange Act and § 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C § 1350). |