Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-09-30 | 2001-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 526,000,000 | 616,000,000 | 631,000,000 | 697,000,000 | 536,000,000 | 378,000,000 | 655,000,000 | 662,000,000 | 643,000,000 | 728,000,000 | 623,000,000 | 884,000,000 | 607,000,000 | 420,000,000 | 521,000,000 | 816,000,000 | 1,058,000,000 | 964,000,000 | 941,000,000 | 1,259,000,000 | 632,000,000 | 622,000,000 | 1,342,000,000 | 1,333,000,000 | 1,399,000,000 | 929,038,000 | 975,347,000 | 1,060,330,000 | 1,022,974,000 | 1,014,718,000 | 810,232,000 | 681,326,000 | 602,193,000 | 796,047,000 | 815,700,000 | 259,984,000 | 104,545,000 | 103,727,000 | 141,524,000 | 149,972,000 | 119,389,000 | 64,579,000 | 57,843,000 | 17,682,000 | 99,350,000 | 395,546,000 | 317,811,000 | 280,104,000 | 228,994,000 | 550,812,000 | 25,825,000 | 22,865,000 | 44,625,000 | 31,078,000 | 26,802,000 | 12,967,000 | 61,367,000 | 50,531,000 | 123,367,000 | 21,974,000 | 41,497,000 | 42,820,000 | 52,334,000 | 23,224,000 | 10,224,000 | 13,080,000 | 11,232,000 | 16,470,000 | 11,646,000 | 10,911,000 | 12,594,000 | 20,980,000 | 10,443,000 | 9,181,000 | 15,450,000 | 67,408,000 | 32,495,000 | 7,610,000 | 9,655,000 | 18,126,000 | 4,646,000 | 21,331,000 | 10,491,000 | 9,096,000 | 7,379,000 | 16,363,000 | 28,730,000 | 12,907,000 | 16,238,000 | 49,690,000 | 44,069,000 | 7,164,000 | |||
accounts receivable | 633,000,000 | 624,000,000 | 676,000,000 | 637,000,000 | 617,000,000 | 662,000,000 | 642,000,000 | 616,000,000 | 597,000,000 | 582,000,000 | 603,000,000 | 612,000,000 | 586,000,000 | 606,000,000 | 620,000,000 | 1,245,000,000 | 1,174,000,000 | 1,148,000,000 | 1,058,000,000 | 1,060,000,000 | 1,108,000,000 | 985,000,000 | 1,100,000,000 | 1,132,000,000 | 1,137,000,000 | 589,952,000 | 581,226,000 | 598,597,000 | 609,742,000 | 566,170,000 | 538,472,000 | 566,464,000 | 523,111,000 | 537,286,000 | 510,079,000 | 513,954,000 | 519,662,000 | 489,884,000 | 417,060,000 | 424,608,000 | 387,110,000 | 384,570,000 | 368,696,000 | 383,503,000 | 327,618,000 | 300,272,000 | 285,260,000 | 308,974,000 | 250,054,000 | 210,802,000 | 196,898,000 | 183,480,000 | 151,517,000 | 159,842,000 | 136,242,000 | 132,915,000 | 114,771,000 | 118,614,000 | 113,303,000 | 121,283,000 | 106,032,000 | 112,707,000 | 102,762,000 | 106,792,000 | 96,122,000 | 93,163,000 | 92,382,000 | 107,376,000 | 103,210,000 | 117,462,000 | 117,634,000 | 127,891,000 | 123,456,000 | 133,752,000 | 120,315,000 | 130,227,000 | 118,004,000 | 127,678,000 | 127,913,000 | 113,407,000 | 130,780,000 | 120,789,000 | 132,062,000 | 124,233,000 | 141,636,000 | 122,454,000 | 139,761,000 | 133,255,000 | 141,521,000 | 127,018,000 | 128,346,000 | 141,158,000 | 117,958,000 | 136,774,000 | 150,855,000 |
income taxes receivable | 5,000,000 | 7,000,000 | 8,000,000 | 7,000,000 | 8,000,000 | 8,000,000 | 6,000,000 | 5,000,000 | 5,000,000 | 171,000,000 | 174,000,000 | 156,000,000 | 152,000,000 | 273,000,000 | 180,000,000 | 235,000,000 | 230,000,000 | 248,000,000 | 110,000,000 | 137,000,000 | 103,000,000 | 50,000,000 | 8,212,000 | 27,909,000 | 28,150,000 | 5,080,000 | 11,670,000 | 5,500,000 | 5,500,000 | 9,234,000 | 823,000 | 3,314,000 | 225,000 | 8,572,000 | 7,382,000 | 7,894,000 | 8,073,000 | 318,000 | 2,764,000 | 2,368,000 | 2,334,000 | 19,214,000 | 14,341,000 | 13,039,000 | 16,228,000 | 17,542,000 | 12,665,000 | 7,812,000 | 3,625,000 | 2,581,000 | 3,260,000 | ||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 180,000,000 | 186,000,000 | 161,000,000 | 146,000,000 | 195,000,000 | 174,000,000 | 177,000,000 | 189,000,000 | 206,000,000 | 190,000,000 | 216,000,000 | 182,000,000 | 199,000,000 | 165,000,000 | 170,000,000 | 173,000,000 | 206,000,000 | 175,000,000 | 194,000,000 | 170,000,000 | 218,000,000 | 150,000,000 | 152,000,000 | 287,000,000 | 237,000,000 | 86,574,000 | 84,337,000 | 60,732,000 | 70,891,000 | 78,214,000 | 68,784,000 | 54,310,000 | 37,384,000 | 36,343,000 | 41,049,000 | 36,267,000 | 37,909,000 | 38,949,000 | 52,093,000 | 26,903,000 | 35,951,000 | 41,661,000 | 33,213,000 | 21,338,000 | 32,473,000 | 25,186,000 | 25,136,000 | 30,599,000 | 14,780,000 | 11,788,000 | 9,936,000 | 7,404,000 | 9,112,000 | 8,444,000 | 18,757,000 | 17,274,000 | 8,244,000 | 8,875,000 | 6,086,000 | 6,064,000 | 6,959,000 | 6,488,000 | 5,555,000 | 6,130,000 | 7,993,000 | 9,090,000 | 8,731,000 | 9,453,000 | 9,818,000 | 10,551,000 | 9,489,000 | 13,448,000 | 11,774,000 | 14,661,000 | 7,223,000 | 13,922,000 | 8,938,000 | 13,033,000 | 17,616,000 | 9,869,000 | 18,284,000 | 9,772,000 | 17,525,000 | 10,131,000 | 16,842,000 | 9,073,000 | 14,091,000 | 9,406,000 | 17,045,000 | 11,837,000 | 18,320,000 | 23,164,000 | 17,537,000 | 17,953,000 | 9,930,000 |
total current assets | 1,339,000,000 | 1,459,000,000 | 1,504,000,000 | 1,485,000,000 | 1,355,000,000 | 1,222,000,000 | 1,481,000,000 | 1,475,000,000 | 1,454,000,000 | 1,506,000,000 | 1,447,000,000 | 1,683,000,000 | 1,563,000,000 | 1,365,000,000 | 1,467,000,000 | 2,471,000,000 | 2,792,000,000 | 2,657,000,000 | 2,970,000,000 | 3,217,000,000 | 2,541,000,000 | 2,592,000,000 | 3,069,000,000 | 2,913,000,000 | 2,903,000,000 | 1,635,630,000 | 1,683,002,000 | 1,783,906,000 | 1,790,735,000 | 1,678,759,000 | 1,714,691,000 | 1,714,747,000 | 1,589,431,000 | 1,422,442,000 | 1,440,810,000 | 905,088,000 | 790,090,000 | 678,019,000 | 682,532,000 | 701,763,000 | 672,249,000 | 543,799,000 | 533,777,000 | 526,165,000 | 573,276,000 | 763,005,000 | 785,755,000 | 697,871,000 | 587,582,000 | 806,921,000 | 292,932,000 | 304,448,000 | 289,158,000 | 230,368,000 | 222,264,000 | 209,717,000 | 245,645,000 | 246,584,000 | 321,370,000 | 204,281,000 | 227,331,000 | 228,359,000 | 252,858,000 | 225,798,000 | 183,042,000 | 158,240,000 | 168,880,000 | 203,125,000 | 222,668,000 | 195,176,000 | 207,585,000 | 238,616,000 | 256,496,000 | 221,467,000 | 216,121,000 | 291,365,000 | 253,397,000 | 214,565,000 | 223,008,000 | 217,833,000 | 222,184,000 | 313,291,000 | 330,150,000 | 220,594,000 | 217,095,000 | 211,753,000 | 260,793,000 | 241,882,000 | 234,233,000 | 262,795,000 | 299,659,000 | 372,748,000 | 231,007,000 | 315,554,000 | 268,275,000 |
property and equipment | 662,000,000 | 665,000,000 | 674,000,000 | 705,000,000 | 712,000,000 | 717,000,000 | 720,000,000 | 715,000,000 | 719,000,000 | 715,000,000 | 725,000,000 | 728,000,000 | 720,000,000 | 713,000,000 | 715,000,000 | 833,000,000 | 785,000,000 | 789,000,000 | 804,000,000 | 823,000,000 | 814,000,000 | 809,000,000 | 786,000,000 | 765,000,000 | 740,000,000 | 699,505,000 | 687,217,000 | 683,134,000 | 674,440,000 | 666,636,000 | 654,432,000 | 738,298,000 | 724,125,000 | 705,483,000 | 712,467,000 | 717,576,000 | 713,088,000 | 727,806,000 | 723,762,000 | 717,137,000 | 746,662,000 | 741,854,000 | 742,397,000 | 752,538,000 | 712,677,000 | 636,112,000 | 574,091,000 | 596,071,000 | 513,382,000 | 454,814,000 | 431,542,000 | 439,713,000 | 365,685,000 | 372,049,000 | 314,434,000 | 281,521,000 | 276,670,000 | 277,581,000 | 270,786,000 | 272,231,000 | 278,018,000 | 281,433,000 | 286,565,000 | 296,227,000 | 303,868,000 | 309,535,000 | 317,363,000 | 336,964,000 | 359,289,000 | 360,744,000 | 343,776,000 | 284,551,000 | 276,028,000 | 263,721,000 | 270,538,000 | 274,962,000 | 283,732,000 | 287,854,000 | 304,355,000 | 312,002,000 | 319,874,000 | 329,712,000 | 339,779,000 | 360,284,000 | 356,941,000 | 356,021,000 | 355,817,000 | 354,556,000 | 349,300,000 | 335,784,000 | 322,498,000 | 313,270,000 | 299,288,000 | 282,869,000 | 276,376,000 |
operating lease assets | 115,000,000 | 117,000,000 | 120,000,000 | 123,000,000 | 128,000,000 | 133,000,000 | 139,000,000 | 142,000,000 | 127,000,000 | 133,000,000 | 138,000,000 | 145,000,000 | 146,000,000 | 149,000,000 | 152,000,000 | 207,000,000 | 177,000,000 | 179,000,000 | 189,000,000 | 197,000,000 | 206,000,000 | 220,000,000 | 226,000,000 | 223,000,000 | 222,000,000 | 192,390,000 | 193,792,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill | 2,086,000,000 | 2,087,000,000 | 2,094,000,000 | 2,082,000,000 | 2,082,000,000 | 2,082,000,000 | 2,082,000,000 | 2,082,000,000 | 2,082,000,000 | 2,082,000,000 | 2,082,000,000 | 2,088,000,000 | 2,088,000,000 | 2,088,000,000 | 2,088,000,000 | 2,088,000,000 | 2,088,000,000 | 2,088,000,000 | 2,091,000,000 | 2,092,000,000 | 2,092,000,000 | 4,716,000,000 | 4,716,000,000 | 4,716,000,000 | 4,048,000,000 | 2,123,902,000 | 2,123,902,000 | 2,123,902,000 | 2,125,402,000 | 2,022,073,000 | 2,021,970,000 | 2,124,033,000 | 2,113,651,000 | 2,002,809,000 | 1,998,135,000 | 1,990,746,000 | 1,989,578,000 | 2,017,382,000 | 2,081,936,000 | 1,931,093,000 | 1,951,428,000 | 1,951,302,000 | 1,951,074,000 | 1,964,553,000 | 1,820,042,000 | 1,341,998,000 | 1,336,748,000 | 1,380,082,000 | 1,297,638,000 | 1,105,005,000 | 1,067,330,000 | 1,074,032,000 | 908,037,000 | 912,862,000 | 728,306,000 | 660,117,000 | 660,117,000 | 659,705,000 | 659,605,000 | 660,017,000 | 660,017,000 | 660,017,000 | 660,017,000 | 660,017,000 | 754,727,000 | 754,727,000 | 754,727,000 | 824,188,000 | 1,016,028,000 | 1,015,638,000 | 1,023,428,000 | 1,010,594,000 | 1,017,485,000 | 1,017,813,000 | 1,007,268,000 | 1,007,268,000 | 1,017,524,000 | 1,040,234,000 | 1,040,234,000 | 1,047,958,000 | 1,047,958,000 | 1,041,452,000 | 1,041,452,000 | 1,118,534,000 | 1,118,534,000 | 1,118,534,000 | 1,118,534,000 | 1,120,123,000 | 1,123,403,000 | 1,123,080,000 | 1,730,386,000 | 1,734,508,000 | |||
indefinite-lived intangible assets | 149,000,000 | 149,000,000 | 149,000,000 | 150,000,000 | 150,000,000 | 150,000,000 | 150,000,000 | 150,000,000 | 150,000,000 | 150,000,000 | 150,000,000 | 150,000,000 | 150,000,000 | 150,000,000 | 150,000,000 | 150,000,000 | 150,000,000 | 150,000,000 | 150,000,000 | 171,000,000 | 163,000,000 | 163,000,000 | 158,000,000 | 158,000,000 | 158,000,000 | 158,364,000 | 158,364,000 | 158,222,000 | 158,222,000 | 156,654,000 | 156,629,000 | 159,371,000 | 168,720,000 | 160,357,000 | 157,106,000 | 156,306,000 | 153,125,000 | 157,725,000 | 167,075,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer relationships | 285,000,000 | 289,000,000 | 304,000,000 | 302,000,000 | 318,000,000 | 334,000,000 | 352,000,000 | 369,000,000 | 387,000,000 | 405,000,000 | 424,000,000 | 444,000,000 | 464,000,000 | 484,000,000 | 504,000,000 | 3,904,000,000 | 3,994,000,000 | 4,091,000,000 | 4,189,000,000 | 4,286,000,000 | 4,384,000,000 | 5,728,000,000 | 5,853,000,000 | 5,979,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other definite-lived intangible assets | 285,000,000 | 287,000,000 | 308,000,000 | 328,000,000 | 348,000,000 | 368,000,000 | 389,000,000 | 410,000,000 | 434,000,000 | 458,000,000 | 480,000,000 | 502,000,000 | 525,000,000 | 548,000,000 | 571,000,000 | 1,184,000,000 | 1,205,000,000 | 1,256,000,000 | 1,311,000,000 | 1,338,000,000 | 1,363,000,000 | 1,936,000,000 | 1,961,000,000 | 1,998,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 646,000,000 | 617,000,000 | 626,000,000 | 710,000,000 | 692,000,000 | 680,000,000 | 725,000,000 | 742,000,000 | 730,000,000 | 752,000,000 | 990,000,000 | 964,000,000 | 949,000,000 | 952,000,000 | 1,015,000,000 | 1,408,000,000 | 1,358,000,000 | 1,273,000,000 | 1,222,000,000 | 1,058,000,000 | 660,000,000 | 605,000,000 | 591,000,000 | 613,000,000 | 598,000,000 | 195,868,000 | 194,541,000 | 184,831,000 | 188,097,000 | 218,458,000 | 229,563,000 | 241,645,000 | 223,690,000 | 246,861,000 | 223,379,000 | 220,630,000 | 224,736,000 | 212,475,000 | 212,906,000 | 175,566,000 | 189,708,000 | 192,836,000 | 204,559,000 | 208,230,000 | 222,202,000 | 208,321,000 | 205,614,000 | 208,209,000 | 229,677,000 | 188,705,000 | 195,713,000 | 189,984,000 | 174,439,000 | 170,998,000 | 129,204,000 | 123,409,000 | 117,099,000 | 116,307,000 | 117,654,000 | 108,416,000 | 121,010,000 | 119,566,000 | 119,301,000 | 116,653,000 | 95,428,000 | 90,865,000 | 88,223,000 | 86,687,000 | 84,662,000 | 74,202,000 | 61,184,000 | 64,348,000 | 43,681,000 | 43,568,000 | 43,880,000 | 35,049,000 | 37,788,000 | 38,545,000 | 47,255,000 | 53,104,000 | 82,070,000 | 74,637,000 | 82,428,000 | 87,992,000 | 84,069,000 | 101,454,000 | 106,749,000 | 112,644,000 | 120,586,000 | 109,262,000 | 94,048,000 | 72,606,000 | 50,752,000 | 112,133,000 | 97,230,000 |
total assets | 5,567,000,000 | 5,670,000,000 | 5,779,000,000 | 5,885,000,000 | 5,785,000,000 | 5,686,000,000 | 6,038,000,000 | 6,085,000,000 | 6,083,000,000 | 6,201,000,000 | 6,436,000,000 | 6,704,000,000 | 6,605,000,000 | 6,449,000,000 | 6,662,000,000 | 12,541,000,000 | 12,845,000,000 | 12,780,000,000 | 13,132,000,000 | 13,382,000,000 | 12,483,000,000 | 16,769,000,000 | 17,360,000,000 | 17,370,000,000 | 17,779,000,000 | 6,553,666,000 | 6,634,208,000 | 6,572,092,000 | 6,627,414,000 | 6,581,543,000 | 6,663,411,000 | 6,784,470,000 | 6,687,069,000 | 6,289,536,000 | 6,317,323,000 | 5,963,168,000 | 5,866,188,000 | 5,779,677,000 | 5,747,198,000 | 5,432,315,000 | 5,480,447,000 | 5,380,981,000 | 5,417,479,000 | 5,452,172,000 | 5,294,256,000 | 4,181,962,000 | 4,110,113,000 | 4,147,472,000 | 3,617,673,000 | 3,343,393,000 | 2,734,528,000 | 2,729,697,000 | 2,245,536,000 | 2,160,241,000 | 1,771,245,000 | 1,571,417,000 | 1,563,850,000 | 1,497,298,000 | 1,571,190,000 | 1,485,924,000 | 1,536,164,000 | 1,539,845,000 | 1,576,554,000 | 1,597,721,000 | 1,629,148,000 | 1,606,141,000 | 1,626,264,000 | 1,816,677,000 | 2,305,726,000 | 2,264,027,000 | 2,258,962,000 | 2,224,655,000 | 2,219,399,000 | 2,182,782,000 | 2,186,806,000 | 2,272,598,000 | 2,274,183,000 | 2,258,009,000 | 2,285,653,000 | 2,312,541,000 | 2,329,161,000 | 2,421,689,000 | 2,465,663,000 | 2,511,713,000 | 2,493,910,000 | 2,513,885,000 | 2,564,582,000 | 2,564,438,000 | 2,557,330,000 | 2,574,092,000 | 3,223,101,000 | 3,257,742,000 | 3,201,653,000 | 3,398,591,000 | 3,331,129,000 |
liabilities and equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued liabilities | 459,000,000 | 558,000,000 | 439,000,000 | 416,000,000 | 479,000,000 | 503,000,000 | 854,000,000 | 913,000,000 | 419,000,000 | 452,000,000 | 402,000,000 | 397,000,000 | 412,000,000 | 414,000,000 | 392,000,000 | 655,000,000 | 624,000,000 | 588,000,000 | 469,000,000 | 533,000,000 | 466,000,000 | 573,000,000 | 526,000,000 | 782,000,000 | 630,000,000 | 424,580,000 | 376,287,000 | 413,227,000 | 428,471,000 | 455,463,000 | 356,792,000 | 370,403,000 | 290,848,000 | 290,758,000 | 245,987,000 | 322,505,000 | 291,213,000 | 271,926,000 | 261,888,000 | 251,313,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | 1,000,000 | 47,000,000 | 88,000,000 | 24,738,000 | 23,314,000 | 14,320,000 | 21,923,000 | 2,503,000 | 2,503,000 | 1,500,000 | 56,004,000 | 23,491,000 | 8,566,000 | 9,031,000 | 3,295,000 | 18,691,000 | 26,431,000 | 10,002,000 | 19,499,000 | 19,118,000 | 2,504,000 | 1,686,000 | 2,456,000 | 8,636,000 | 9,939,000 | 6,953,000 | 9,963,000 | 10,016,000 | 4,985,000 | 3,799,000 | 1,884,000 | 298,000 | 2,662,000 | 19,291,000 | 44,277,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of notes payable, finance leases, and commercial bank financing | 25,000,000 | 25,000,000 | 25,000,000 | 38,000,000 | 38,000,000 | 37,000,000 | 37,000,000 | 36,000,000 | 37,000,000 | 37,000,000 | 37,000,000 | 38,000,000 | 43,000,000 | 43,000,000 | 36,000,000 | 69,000,000 | 66,000,000 | 66,000,000 | 58,000,000 | 58,000,000 | 72,000,000 | 71,000,000 | 71,000,000 | 71,000,000 | 71,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of operating lease liabilities | 24,000,000 | 23,000,000 | 22,000,000 | 22,000,000 | 22,000,000 | 22,000,000 | 22,000,000 | 21,000,000 | 19,000,000 | 21,000,000 | 21,000,000 | 23,000,000 | 23,000,000 | 22,000,000 | 22,000,000 | 35,000,000 | 27,000,000 | 26,000,000 | 30,000,000 | 34,000,000 | 38,000,000 | 41,000,000 | 41,000,000 | 38,000,000 | 38,000,000 | 22,662,000 | 22,779,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of program contracts payable | 81,000,000 | 41,000,000 | 52,000,000 | 69,000,000 | 85,000,000 | 47,000,000 | 57,000,000 | 76,000,000 | 85,000,000 | 48,000,000 | 68,000,000 | 83,000,000 | 102,000,000 | 59,000,000 | 74,000,000 | 97,000,000 | 116,000,000 | 63,000,000 | 77,000,000 | 92,000,000 | 111,000,000 | 49,000,000 | 69,000,000 | 88,000,000 | 107,000,000 | 53,775,000 | 73,583,000 | 93,480,000 | 114,115,000 | 46,440,000 | 77,442,000 | 108,053,000 | 130,892,000 | 65,102,000 | 87,462,000 | 109,702,000 | 131,553,000 | 63,492,000 | 85,779,000 | 108,260,000 | 130,337,000 | 62,311,000 | 83,632,000 | 104,922,000 | 118,300,000 | 50,493,000 | 69,586,000 | 90,933,000 | 99,900,000 | 53,201,000 | 66,712,000 | 88,015,000 | 91,274,000 | 50,569,000 | 59,713,000 | 63,825,000 | 71,394,000 | 41,751,000 | 55,156,000 | 68,301,000 | 83,544,000 | 63,256,000 | 76,684,000 | 91,995,000 | 105,005,000 | 75,555,000 | 83,848,000 | 91,366,000 | 105,434,000 | 75,141,000 | 84,086,000 | 90,208,000 | 96,028,000 | 66,706,000 | 76,385,000 | 85,746,000 | 94,196,000 | 67,539,000 | 88,510,000 | 103,797,000 | 87,524,000 | 105,784,000 | 113,108,000 | 127,322,000 | 107,380,000 | 114,683,000 | 120,873,000 | 127,352,000 | 104,614,000 | 114,613,000 | 124,753,000 | 99,816,000 | 112,202,000 | 123,385,000 | 98,109,000 |
other current liabilities | 76,000,000 | 74,000,000 | 93,000,000 | 60,000,000 | 85,000,000 | 77,000,000 | 70,000,000 | 57,000,000 | 64,000,000 | 66,000,000 | 77,000,000 | 67,000,000 | 108,000,000 | 79,000,000 | 79,000,000 | 346,000,000 | 307,000,000 | 293,000,000 | 288,000,000 | 317,000,000 | 287,000,000 | 169,000,000 | 133,000,000 | 155,000,000 | 247,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total current liabilities | 666,000,000 | 772,000,000 | 724,000,000 | 605,000,000 | 709,000,000 | 686,000,000 | 1,040,000,000 | 1,103,000,000 | 624,000,000 | 624,000,000 | 605,000,000 | 608,000,000 | 688,000,000 | 617,000,000 | 603,000,000 | 1,202,000,000 | 1,140,000,000 | 1,036,000,000 | 922,000,000 | 1,034,000,000 | 974,000,000 | 903,000,000 | 840,000,000 | 1,134,000,000 | 1,093,000,000 | 526,224,000 | 539,580,000 | 572,585,000 | 600,604,000 | 568,017,000 | 591,681,000 | 726,349,000 | 911,223,000 | 537,488,000 | 467,468,000 | 636,473,000 | 599,745,000 | 531,740,000 | 537,706,000 | 535,003,000 | 491,920,000 | 396,881,000 | 431,179,000 | 494,006,000 | 463,027,000 | 336,684,000 | 397,881,000 | 343,381,000 | 340,711,000 | 226,288,000 | 311,164,000 | 307,600,000 | 303,238,000 | 231,778,000 | 218,403,000 | 195,582,000 | 199,899,000 | 177,567,000 | 261,002,000 | 167,896,000 | 189,555,000 | 176,214,000 | 204,780,000 | 202,701,000 | 201,028,000 | 500,361,000 | 215,199,000 | 248,335,000 | 243,922,000 | 213,460,000 | 210,181,000 | 225,246,000 | 220,991,000 | 197,384,000 | 191,174,000 | 285,946,000 | 217,563,000 | 195,476,000 | 224,688,000 | 239,364,000 | 305,003,000 | 238,009,000 | 288,661,000 | 244,931,000 | 234,586,000 | 228,707,000 | 245,218,000 | 239,726,000 | 203,741,000 | 194,475,000 | 213,254,000 | 206,249,000 | 197,669,000 | 215,173,000 | 180,740,000 |
notes payable, finance leases, and commercial bank financing, less current portion | 4,076,000,000 | 4,081,000,000 | 4,166,000,000 | 4,091,000,000 | 4,093,000,000 | 4,106,000,000 | 4,112,000,000 | 4,139,000,000 | 4,145,000,000 | 4,185,000,000 | 4,221,000,000 | 4,227,000,000 | 4,226,000,000 | 4,233,000,000 | 4,362,000,000 | 12,271,000,000 | 12,464,000,000 | 12,473,000,000 | 12,482,000,000 | 12,493,000,000 | 12,391,000,000 | 12,328,000,000 | 13,231,000,000 | 12,367,000,000 | 12,392,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities, less current portion | 118,000,000 | 122,000,000 | 126,000,000 | 130,000,000 | 135,000,000 | 143,000,000 | 148,000,000 | 152,000,000 | 140,000,000 | 145,000,000 | 148,000,000 | 154,000,000 | 156,000,000 | 159,000,000 | 163,000,000 | 205,000,000 | 185,000,000 | 187,000,000 | 194,000,000 | 198,000,000 | 203,000,000 | 211,000,000 | 216,000,000 | 217,000,000 | 213,000,000 | 194,259,000 | 193,970,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
program contracts payable, less current portion | 11,000,000 | 10,000,000 | 10,000,000 | 13,000,000 | 16,000,000 | 15,000,000 | 11,000,000 | 14,000,000 | 7,000,000 | 7,000,000 | 10,000,000 | 10,000,000 | 12,000,000 | 17,000,000 | 17,000,000 | 21,000,000 | 25,000,000 | 29,000,000 | 26,000,000 | 30,000,000 | 34,000,000 | 31,000,000 | 35,000,000 | 39,000,000 | 43,000,000 | 40,894,000 | 45,445,000 | 50,060,000 | 54,691,000 | 33,847,000 | 37,170,000 | 41,909,000 | 46,026,000 | 42,072,000 | 48,278,000 | 53,836,000 | 57,724,000 | 45,110,000 | 51,033,000 | 56,921,000 | 60,313,000 | 49,586,000 | 55,013,000 | 60,605,000 | 63,806,000 | 28,217,000 | 29,710,000 | 34,681,000 | 38,054,000 | 14,933,000 | 15,417,000 | 16,341,000 | 19,517,000 | 21,300,000 | 23,753,000 | 27,625,000 | 33,670,000 | 22,507,000 | 27,226,000 | 29,593,000 | 34,206,000 | 36,334,000 | 43,804,000 | 48,448,000 | 57,291,000 | 54,839,000 | 64,857,000 | 81,315,000 | 80,973,000 | 66,412,000 | 79,032,000 | 79,985,000 | 88,969,000 | 76,919,000 | 87,337,000 | 97,369,000 | 103,438,000 | 87,441,000 | 65,239,000 | 69,123,000 | 35,599,000 | 44,773,000 | 60,782,000 | 76,398,000 | 60,422,000 | 75,914,000 | 92,299,000 | 106,209,000 | 91,472,000 | 107,376,000 | 136,473,000 | 108,854,000 | 123,445,000 | 143,438,000 | 103,275,000 |
deferred tax liabilities | 236,000,000 | 193,000,000 | 196,000,000 | 335,000,000 | 288,000,000 | 263,000,000 | 258,000,000 | 252,000,000 | 376,000,000 | 387,000,000 | 407,000,000 | 610,000,000 | 465,000,000 | 360,000,000 | 395,000,000 | 455,000,000 | 429,000,000 | 407,000,000 | 361,000,000 | 415,579,000 | 414,873,000 | 413,253,000 | 444,940,000 | 441,707,000 | 498,719,000 | 515,236,000 | 661,745,000 | 601,078,000 | 605,167,000 | 609,317,000 | 612,961,000 | 587,289,000 | 551,518,000 | 585,072,000 | 6,689,000 | 6,689,000 | 6,689,000 | 6,689,000 | 43,000 | 4,480,000 | 4,480,000 | 1,738,000 | 36,000 | 6,368,000 | 4,668,000 | 607,000 | 245,277,000 | 243,513,000 | 241,620,000 | 247,552,000 | 235,413,000 | 226,087,000 | 216,248,000 | 210,335,000 | 199,101,000 | 193,217,000 | 183,950,000 | 177,219,000 | 194,989,000 | 191,615,000 | 185,355,000 | 199,204,000 | 345,608,000 | 329,949,000 | 321,297,000 | 313,364,000 | 290,888,000 | 278,357,000 | 274,960,000 | 282,317,000 | 284,186,000 | 294,547,000 | 278,399,000 | 263,833,000 | 258,866,000 | 223,914,000 | 216,937,000 | 206,812,000 | 204,361,000 | 189,498,000 | 190,614,000 | ||||||||||||||
other long-term liabilities | 184,000,000 | 199,000,000 | 189,000,000 | 195,000,000 | 195,000,000 | 198,000,000 | 200,000,000 | 204,000,000 | 207,000,000 | 212,000,000 | 214,000,000 | 220,000,000 | 228,000,000 | 234,000,000 | 235,000,000 | 351,000,000 | 397,000,000 | 417,000,000 | 506,000,000 | 622,000,000 | 364,000,000 | 520,000,000 | 431,000,000 | 434,000,000 | 640,000,000 | 84,917,000 | 80,235,000 | 85,983,000 | 78,984,000 | 77,196,000 | 77,063,000 | 79,009,000 | 70,818,000 | 86,554,000 | 82,553,000 | 76,493,000 | 71,619,000 | 72,429,000 | 71,687,000 | 68,631,000 | 72,593,000 | 78,512,000 | 78,174,000 | 77,000,000 | 73,718,000 | 68,569,000 | 66,819,000 | 67,338,000 | 63,751,000 | 47,221,000 | 53,140,000 | 48,291,000 | 50,970,000 | 47,231,000 | 46,824,000 | 47,204,000 | 46,139,000 | 46,948,000 | 45,273,000 | 45,869,000 | 47,135,000 | 47,863,000 | 48,113,000 | 48,894,000 | 47,391,000 | 48,409,000 | 49,187,000 | 49,039,000 | 51,971,000 | 52,999,000 | 54,323,000 | 52,659,000 | 55,022,000 | 61,687,000 | 63,382,000 | 28,263,000 | 31,586,000 | 50,250,000 | 52,438,000 | 59,507,000 | 65,616,000 | 70,024,000 | 80,796,000 | 90,824,000 | 95,543,000 | 113,866,000 | 114,705,000 | 124,598,000 | 137,198,000 | 137,173,000 | 142,106,000 | 115,827,000 | 111,746,000 | 112,291,000 | 83,718,000 |
total liabilities | 5,291,000,000 | 5,377,000,000 | 5,411,000,000 | 5,369,000,000 | 5,436,000,000 | 5,411,000,000 | 5,769,000,000 | 5,864,000,000 | 5,499,000,000 | 5,560,000,000 | 5,605,000,000 | 5,829,000,000 | 5,775,000,000 | 5,620,000,000 | 5,775,000,000 | 14,050,000,000 | 14,211,000,000 | 14,142,000,000 | 14,130,000,000 | 14,377,000,000 | 13,966,000,000 | 14,448,000,000 | 15,182,000,000 | 14,598,000,000 | 14,742,000,000 | 5,024,667,000 | 5,115,055,000 | 4,971,772,000 | 5,041,860,000 | 4,996,125,000 | 5,091,868,000 | 5,250,104,000 | 5,578,770,000 | 5,164,564,000 | 5,220,424,000 | 5,405,232,000 | 5,379,522,000 | 5,236,783,000 | 5,227,300,000 | 4,932,637,000 | 5,029,186,000 | 4,934,722,000 | 5,005,039,000 | 5,046,829,000 | 4,939,813,000 | 3,811,789,000 | 3,767,746,000 | 3,741,768,000 | 3,201,435,000 | 2,957,385,000 | 2,831,815,000 | 2,829,750,000 | 2,297,920,000 | 2,226,523,000 | 1,858,456,000 | 1,682,779,000 | 1,689,208,000 | 1,632,605,000 | 1,715,769,000 | 1,643,006,000 | 1,692,137,000 | 1,710,213,000 | 1,764,321,000 | 1,799,943,000 | 1,761,322,000 | 1,754,797,000 | 1,777,882,000 | 1,884,078,000 | 2,058,533,000 | 1,994,625,000 | 1,987,105,000 | 1,968,814,000 | 1,964,005,000 | 1,925,081,000 | 1,921,516,000 | 2,005,268,000 | 2,006,384,000 | 2,002,193,000 | 2,062,670,000 | 2,075,757,000 | 2,117,540,000 | 2,187,863,000 | 2,237,845,000 | 2,275,271,000 | 2,249,649,000 | 2,280,478,000 | 2,333,011,000 | 2,350,124,000 | 2,347,706,000 | 2,163,505,000 | 2,307,898,000 | 2,319,404,000 | 2,260,424,000 | 2,377,759,000 | 2,278,389,000 |
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
class a common stock | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 670,000 | 662,000 | 689,000 | 750,000 | 766,000 | 765,000 | 761,000 | 760,000 | 770,000 | 769,000 | 646,000 | 655,000 | 687,000 | 691,000 | 688,000 | 688,000 | 695,000 | 695,000 | 696,000 | 705,000 | 714,000 | 713,000 | 741,000 | 739,000 | 735,000 | 529,000 | 523,000 | 523,000 | 523,000 | 522,000 | 520,000 | 520,000 | 520,000 | 520,000 | 503,000 | 493,000 | 493,000 | 488,000 | 474,000 | 473,000 | 451,000 | 450,000 | 465,000 | 505,000 | 532,000 | 530,000 | 528,000 | 528,000 | 516,000 | 508,000 | 476,000 | 474,000 | 474,000 | 471,000 | 469,000 | 463,000 | 463,000 | 460,000 | 455,000 | 460,000 | 460,000 | 446,000 | 440,000 | 439,000 | 438,000 | 429,000 | 424,000 | 419,000 | 409,000 | 399,000 |
class b common stock | 250,000 | 255,000 | 257,000 | 257,000 | 257,000 | 257,000 | 257,000 | 257,000 | 257,000 | 257,000 | 257,000 | 259,000 | 259,000 | 259,000 | 259,000 | 259,000 | 259,000 | 259,000 | 259,000 | 260,000 | 260,000 | 260,000 | 260,000 | 263,000 | 262,000 | 288,000 | 289,000 | 289,000 | 289,000 | 289,000 | 289,000 | 289,000 | 289,000 | 289,000 | 301,000 | 310,000 | 310,000 | 315,000 | 325,000 | 325,000 | 345,000 | 345,000 | 345,000 | 345,000 | 345,000 | 345,000 | 345,000 | 345,000 | 357,000 | 362,000 | 383,000 | 383,000 | 383,000 | 383,000 | 385,000 | 390,000 | 390,000 | 391,000 | 396,000 | 396,000 | 400,000 | 412,000 | 417,000 | 417,000 | 417,000 | 418,000 | 423,000 | 427,000 | 434,000 | 443,000 | |||||||||||||||||||||||||
additional paid-in capital | 608,000,000 | 603,000,000 | 597,000,000 | 570,000,000 | 565,000,000 | 560,000,000 | 554,000,000 | 517,000,000 | 514,000,000 | 510,000,000 | 602,000,000 | 624,000,000 | 623,000,000 | 628,000,000 | 657,000,000 | 691,000,000 | 747,000,000 | 740,000,000 | 735,000,000 | 721,000,000 | 711,000,000 | 787,000,000 | 864,000,000 | 1,011,000,000 | 1,028,000,000 | 1,024,155,000 | 1,038,332,000 | 1,121,054,000 | 1,293,169,000 | 1,336,251,000 | 1,332,432,000 | 1,320,298,000 | 1,318,155,000 | 1,346,657,000 | 1,343,793,000 | 843,691,000 | 876,895,000 | 964,818,000 | 973,663,000 | 962,726,000 | 961,709,000 | 981,607,000 | 979,914,000 | 979,202,000 | 1,001,947,000 | 1,021,460,000 | 1,018,869,000 | 1,094,918,000 | 1,097,098,000 | 1,088,639,000 | 608,235,000 | 600,928,000 | 622,133,000 | 621,556,000 | 620,855,000 | 617,375,000 | 617,584,000 | 617,191,000 | 616,600,000 | 609,640,000 | 609,452,000 | 609,136,000 | 608,725,000 | 605,340,000 | 605,387,000 | 604,960,000 | 604,637,000 | 588,399,000 | 601,552,000 | 617,425,000 | 616,295,000 | 614,156,000 | 613,894,000 | 613,579,000 | 610,437,000 | 596,667,000 | 595,372,000 | 595,213,000 | 590,377,000 | 590,158,000 | 589,851,000 | 753,885,000 | 752,135,000 | 751,746,000 | 758,177,000 | 765,495,000 | 762,720,000 | 761,680,000 | 761,286,000 | 760,704,000 | 752,708,000 | 752,198,000 | 751,355,000 | 749,025,000 | 748,451,000 |
(accumulated deficit) retained earnings | -263,000,000 | -244,000,000 | -163,000,000 | -234,000,000 | -1,986,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | 1,000,000 | 1,000,000 | 1,000,000 | 2,000,000 | -2,000,000 | 6,000,000 | 5,000,000 | 1,000,000 | 9,000,000 | 7,000,000 | -2,000,000 | 1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total sinclair shareholders’ equity | 347,000,000 | 361,000,000 | 436,000,000 | 583,000,000 | 285,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | -71,000,000 | -68,000,000 | -68,000,000 | -67,000,000 | -66,000,000 | -65,000,000 | -64,000,000 | -64,000,000 | -62,000,000 | -61,000,000 | -59,000,000 | -67,000,000 | -66,000,000 | -64,000,000 | -62,000,000 | 64,000,000 | 53,000,000 | 72,000,000 | 93,000,000 | 89,000,000 | 60,000,000 | 202,000,000 | 197,000,000 | 192,000,000 | 180,000,000 | -40,116,000 | -40,248,000 | -38,516,000 | -37,979,000 | -35,749,000 | -36,164,000 | -34,372,000 | -33,696,000 | -33,204,000 | -32,254,000 | -30,047,000 | -29,850,000 | -27,618,000 | -27,150,000 | -26,132,000 | -25,518,000 | -22,800,000 | 7,395,000 | 9,573,000 | 9,334,000 | 7,717,000 | 7,289,000 | 7,441,000 | 16,897,000 | 9,365,000 | 10,305,000 | 10,607,000 | 7,834,000 | 7,845,000 | 8,150,000 | 8,575,000 | 8,844,000 | 9,202,000 | |||||||||||||||||||||||||||||||||||||
total equity | 276,000,000 | 293,000,000 | 368,000,000 | 516,000,000 | 349,000,000 | 275,000,000 | 269,000,000 | 221,000,000 | 584,000,000 | 641,000,000 | 831,000,000 | 681,000,000 | 640,000,000 | 642,000,000 | 703,000,000 | 1,811,000,000 | 1,656,000,000 | 1,694,000,000 | 1,675,000,000 | 1,528,999,000 | 1,519,153,000 | 1,600,320,000 | 1,585,554,000 | 1,585,418,000 | 1,571,543,000 | 1,534,366,000 | 1,108,299,000 | 1,124,972,000 | 1,096,899,000 | 557,936,000 | 486,666,000 | 542,894,000 | 519,898,000 | 499,678,000 | 451,261,000 | 446,259,000 | 412,440,000 | 405,343,000 | 354,443,000 | 370,173,000 | 342,367,000 | 405,704,000 | 416,238,000 | 386,008,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and equity | 5,567,000,000 | 5,670,000,000 | 5,779,000,000 | 5,885,000,000 | 5,785,000,000 | 5,686,000,000 | 6,038,000,000 | 6,553,666,000 | 6,634,208,000 | 6,572,092,000 | 6,627,414,000 | 6,581,543,000 | 6,663,411,000 | 6,784,470,000 | 6,687,069,000 | 6,289,536,000 | 6,317,323,000 | 5,963,168,000 | 5,866,188,000 | 5,779,677,000 | 5,747,198,000 | 5,432,315,000 | 5,480,447,000 | 5,380,981,000 | 5,417,479,000 | 5,452,172,000 | 5,294,256,000 | 4,181,962,000 | 4,110,113,000 | 4,147,472,000 | 3,617,673,000 | 3,343,393,000 | 2,734,528,000 | 2,729,697,000 | 2,245,536,000 | 2,160,241,000 | 1,771,245,000 | 1,571,417,000 | 1,563,850,000 | 1,497,298,000 | 1,571,190,000 | 1,485,924,000 | 1,536,164,000 | 1,539,845,000 | 1,576,554,000 | 1,597,721,000 | 1,629,148,000 | 1,606,141,000 | 1,626,264,000 | ||||||||||||||||||||||||||||||||||||||||||||||
assets held-for-sale | 33,000,000 | 36,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities held-for-sale | 4,000,000 | 5,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retained earnings | 10,000,000 | 122,000,000 | 184,000,000 | 289,000,000 | 122,000,000 | 84,000,000 | 79,000,000 | 109,000,000 | 832,000,000 | 596,000,000 | 492,000,000 | 467,000,000 | 544,824,000 | 520,936,000 | 517,620,000 | 330,780,000 | 285,316,000 | 275,676,000 | 248,845,000 | 73,003,000 | 105,450,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders' equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated deficit | -149,000,000 | -227,000,000 | -227,000,000 | -2,460,000,000 | -2,357,000,000 | -2,360,000,000 | -2,013,000,000 | -176,370,000 | -188,701,000 | -214,859,000 | -255,804,000 | -360,459,000 | -394,418,000 | -426,731,000 | -437,029,000 | -479,600,000 | -507,215,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total sinclair shareholders' equity | 415,000,000 | 340,000,000 | 333,000,000 | 646,000,000 | 702,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities, redeemable non-controlling interests, and equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities , redeemable non-controlling interests, and equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable noncontrolling interests | 194,000,000 | 190,000,000 | 187,000,000 | 184,000,000 | 197,000,000 | 194,000,000 | 190,000,000 | 188,000,000 | 190,000,000 | 194,000,000 | 510,000,000 | 522,000,000 | 1,078,000,000 | 1,362,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable noncontrolling interests, and equity | 6,085,000,000 | 6,083,000,000 | 6,201,000,000 | 6,436,000,000 | 6,704,000,000 | 6,605,000,000 | 6,449,000,000 | 6,662,000,000 | 12,541,000,000 | 13,382,000,000 | 12,483,000,000 | 16,769,000,000 | 17,360,000,000 | 17,370,000,000 | 17,779,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total sinclair broadcast group shareholders’ equity | 890,000,000 | 748,000,000 | 706,000,000 | 706,000,000 | 765,000,000 | 1,609,000,000 | 1,459,000,000 | 1,502,000,000 | 1,495,000,000 | 1,569,115,000 | 1,559,401,000 | 1,638,836,000 | 1,623,533,000 | 1,621,167,000 | 1,607,707,000 | 1,568,738,000 | 1,141,995,000 | 1,158,176,000 | 1,129,153,000 | 587,983,000 | 516,516,000 | 570,512,000 | 547,048,000 | 525,810,000 | 476,779,000 | 469,059,000 | 437,244,000 | 374,735,000 | 362,778,000 | 332,794,000 | 408,521,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid sports rights | 85,000,000 | 81,000,000 | 190,000,000 | 542,000,000 | 498,000,000 | 335,000,000 | 725,000,000 | 338,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax assets | 293,000,000 | 293,000,000 | 293,000,000 | 202,000,000 | 197,000,000 | 259,000,000 | 4,351,000 | 3,390,000 | 4,515,000 | 4,940,000 | 9,658,000 | 9,658,000 | 9,658,000 | 9,658,000 | 7,277,000 | 7,277,000 | 7,277,000 | 7,277,000 | 9,022,000 | 9,022,000 | 9,022,000 | 9,022,000 | 7,752,000 | 7,752,000 | 7,752,000 | 7,752,000 | 8,313,000 | 8,313,000 | 8,340,000 | 8,340,000 | 9,446,000 | 8,617,000 | 10,591,000 | 11,653,000 | 21,500,000 | 20,375,000 | 20,354,000 | 12,441,000 | 12,441,000 | 12,441,000 | 12,443,000 | 7,627,000 | 7,627,000 | 7,627,000 | 2,032,000 | 2,395,000 | 2,080,000 | 11,954,000 | 11,954,000 | ||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 3,000,000 | 3,000,000 | 4,000,000 | 4,000,000 | 3,000,000 | 1,000,000 | 312,802,000 | 2,000,000 | 3,200,000 | 3,000,000 | 3,725,000 | 1,500,000 | 104,330,000 | 12,430,000 | 12,426,000 | 11,747,000 | 41,257,000 | 33,859,000 | 25,170,000 | 225,000 | 38,729,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -2,000,000 | -2,000,000 | -2,000,000 | -2,000,000 | -4,000,000 | -5,000,000 | -2,000,000 | -10,000,000 | -11,000,000 | -11,000,000 | -2,000,000 | -2,000,000 | -1,000,000 | -784,000 | -784,000 | -784,000 | -1,423,000 | -1,423,000 | -1,423,000 | -1,423,000 | -807,000 | -807,000 | -807,000 | -807,000 | -834,000 | -834,000 | -834,000 | -834,000 | -6,277,000 | -6,287,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total sinclair broadcast group shareholders’ deficit | -1,770,000,000 | -1,613,000,000 | -1,624,000,000 | -1,279,000,000 | 427,882,000 | 396,370,000 | 378,719,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total deficit | -1,706,000,000 | -1,560,000,000 | -1,552,000,000 | -1,186,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable noncontrolling interests, and deficit | 12,845,000,000 | 12,780,000,000 | 13,132,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total sinclair broadcast group shareholders’ (deficit) equity | -1,274,000,000 | -1,737,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total (deficit) equity | -1,185,000,000 | -1,677,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retained (deficit) earnings | -2,438,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of program contract costs | 58,000,000 | 80,000,000 | 21,854,000 | 42,092,000 | 64,247,000 | 87,128,000 | 19,657,000 | 42,736,000 | 71,387,000 | 97,768,000 | 28,267,000 | 55,148,000 | 83,601,000 | 110,228,000 | 36,359,000 | 62,704,000 | 91,466,000 | 120,598,000 | 44,538,000 | 66,405,000 | 88,198,000 | 107,403,000 | 35,085,000 | 53,475,000 | 74,324,000 | 82,583,000 | 29,348,000 | 39,265,000 | 56,581,000 | 61,033,000 | 23,171,000 | 32,452,000 | 38,906,000 | 48,458,000 | 17,678,000 | 28,381,000 | 37,000,000 | 47,830,000 | 25,310,000 | 35,857,000 | 43,741,000 | 54,948,000 | 25,957,000 | 40,698,000 | 55,751,000 | 68,007,000 | 30,699,000 | 44,380,000 | 50,276,000 | 61,173,000 | 39,623,000 | 53,999,000 | 65,322,000 | 74,728,000 | 46,983,000 | 51,528,000 | 58,711,000 | 28,831,000 | 39,741,000 | 49,062,000 | 60,719,000 | 35,209,000 | 47,257,000 | 61,053,000 | 73,577,000 | 46,624,000 | 60,569,000 | 84,946,000 | 53,704,000 | 74,650,000 | 98,353,000 | 62,850,000 | |||||||||||||||||||||||
program contract costs, less current portion | 5,000,000 | 6,000,000 | 7,524,000 | 9,369,000 | 11,217,000 | 13,080,000 | 1,590,000 | 2,178,000 | 3,202,000 | 4,513,000 | 5,080,000 | 7,152,000 | 8,919,000 | 12,245,000 | 10,484,000 | 14,543,000 | 18,996,000 | 23,533,000 | 24,013,000 | 30,703,000 | 38,531,000 | 42,917,000 | 17,630,000 | 20,264,000 | 24,708,000 | 30,249,000 | 10,931,000 | 11,173,000 | 12,767,000 | 14,947,000 | 11,124,000 | 13,471,000 | 15,584,000 | 19,063,000 | 6,042,000 | 7,988,000 | 8,729,000 | 11,544,000 | 11,603,000 | 15,820,000 | 16,417,000 | 21,141,000 | 17,109,000 | 21,523,000 | 27,548,000 | 29,003,000 | 23,418,000 | 32,733,000 | 32,683,000 | 40,614,000 | 31,739,000 | 40,286,000 | 49,187,000 | 59,302,000 | 49,617,000 | 36,494,000 | 42,459,000 | 16,191,000 | 22,359,000 | 27,175,000 | 33,439,000 | 21,846,000 | 26,138,000 | 34,218,000 | 42,196,000 | 32,213,000 | 40,594,000 | 65,004,000 | 48,787,000 | 54,444,000 | 82,162,000 | 54,754,000 | |||||||||||||||||||||||
definite-lived intangible assets | 9,104,000,000 | 1,540,483,000 | 1,584,021,000 | 1,626,880,000 | 1,670,340,000 | 1,686,263,000 | 1,729,563,000 | 1,801,670,000 | 1,841,938,000 | 1,725,508,000 | 1,757,280,000 | 1,944,403,000 | 1,983,326,000 | 1,975,786,000 | 1,861,444,000 | 1,751,570,000 | 1,763,693,000 | 1,792,919,000 | 1,822,211,000 | 1,818,263,000 | 1,652,634,000 | 1,081,518,000 | 1,077,769,000 | 1,127,755,000 | 819,678,000 | 656,081,000 | 624,982,000 | 623,406,000 | 379,757,000 | 391,890,000 | 266,695,000 | 175,341,000 | 178,030,000 | 143,854,000 | 146,562,000 | 184,652,000 | 186,033,000 | 186,493,000 | 189,521,000 | 193,405,000 | 194,707,000 | 199,430,000 | 199,313,000 | 205,743,000 | 191,232,000 | 192,005,000 | 189,126,000 | 192,733,000 | 183,965,000 | 194,854,000 | 199,093,000 | 205,147,000 | 212,820,000 | 217,574,000 | 224,673,000 | 229,550,000 | 231,249,000 | 233,539,000 | 237,972,000 | 246,954,000 | 251,514,000 | 256,075,000 | 257,583,000 | 262,113,000 | 266,646,000 | 271,182,000 | 280,420,000 | 284,713,000 | |||||||||||||||||||||||||||
current portion of notes payable, finance leases and commercial bank financing | 25,207,000 | 42,193,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, finance leases and commercial bank financing, less current portion | 3,762,794,000 | 3,840,952,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash, current | 226,558,000 | 313,110,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash, less current portion | 1,508,000 | 1,506,000 | 1,505,000 | 1,504,000 | 42,874,000 | 223,000 | 58,726,000 | 20,224,000 | 223,000 | 223,000 | 223,000 | 223,000 | 386,000 | 484,000 | 37,216,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred spectrum auction proceeds | 84,341,000 | 310,802,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of notes payable, capital leases and commercial bank financing | 42,564,000 | 43,698,000 | 44,191,000 | 154,944,000 | 159,382,000 | 164,485,000 | 168,279,000 | 64,595,000 | 171,131,000 | 165,238,000 | 175,044,000 | 168,388,000 | 164,184,000 | 67,222,000 | 61,935,000 | 58,826,000 | 113,116,000 | 43,130,000 | 56,034,000 | 52,696,000 | 46,346,000 | 16,622,000 | 19,094,000 | 46,366,000 | 47,622,000 | 44,577,000 | 42,432,000 | 36,237,000 | 38,195,000 | 26,559,000 | 24,556,000 | 87,718,000 | 19,556,000 | 20,914,000 | 37,421,000 | 51,355,000 | 40,632,000 | 35,549,000 | 355,371,000 | 66,645,000 | 58,209,000 | 52,651,000 | 45,043,000 | 42,723,000 | 43,441,000 | 38,881,000 | 33,848,000 | 33,775,000 | 33,744,000 | 10,235,000 | 40,043,000 | ||||||||||||||||||||||||||||||||||||||||||||
notes payable, capital leases and commercial bank financing, less current portion | 3,849,891,000 | 3,858,558,000 | 3,864,048,000 | 3,875,025,000 | 3,875,116,000 | 3,876,134,000 | 3,884,159,000 | 4,002,553,000 | 4,014,932,000 | 4,022,437,000 | 3,984,262,000 | 3,998,674,000 | 3,669,160,000 | 3,804,877,000 | 3,808,085,000 | 3,831,823,000 | 3,796,666,000 | 3,725,185,000 | 3,038,768,000 | 2,954,108,000 | 2,966,402,000 | 2,436,386,000 | 2,407,680,000 | 2,201,629,000 | 2,210,866,000 | 1,664,883,000 | 1,667,809,000 | 1,312,127,000 | 1,148,271,000 | 1,156,757,000 | 1,141,405,000 | 1,147,186,000 | 1,169,740,000 | 1,201,870,000 | 1,235,508,000 | 1,261,569,000 | 1,297,964,000 | 1,235,127,000 | 933,319,000 | 1,236,288,000 | 1,275,324,000 | 1,303,747,000 | 1,299,221,000 | 1,289,402,000 | 1,274,386,000 | 1,289,859,000 | 1,292,060,000 | 1,284,909,000 | 1,290,899,000 | 1,354,432,000 | 1,358,871,000 | 1,426,754,000 | 1,427,810,000 | 1,435,609,000 | 1,593,306,000 | 1,571,346,000 | 1,635,171,000 | 1,632,557,000 | 1,648,080,000 | 1,671,883,000 | 1,716,610,000 | 1,525,915,000 | 1,552,371,000 | 1,253,000 | 705,000 | ||||||||||||||||||||||||||||||
assets held for sale | 5,590,000 | 149,604,000 | 152,880,000 | 6,504,000 | 40,848,000 | 97,909,000 | 5,900,000 | 15,714,000 | 30,357,000 | 14,605,000 | 37,870,000 | 36,797,000 | 20,722,000 | 3,678,000 | 3,683,000 | 15,392,000 | 98,062,000 | 97,822,000 | 125,058,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities held for sale | 4,083,000 | 11,310,000 | 12,210,000 | 2,477,000 | 4,310,000 | 10,335,000 | 1,948,000 | 2,397,000 | 325,000 | 27,281,000 | 25,753,000 | 1,411,000 | 1,407,000 | 1,460,000 | 9,279,000 | 12,365,000 | 13,447,000 | 17,733,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes receivable from affiliates | 19,500,000 | 19,500,000 | 19,500,000 | 19,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of notes payable and capital leases payable to affiliates | 1,667,000 | 3,604,000 | 3,166,000 | 2,625,000 | 2,367,000 | 1,704,000 | 3,014,000 | 3,196,000 | 2,995,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable and capital leases to affiliates, less current portion | 12,485,000 | 12,824,000 | 13,213,000 | 14,405,000 | 14,181,000 | 15,036,000 | 15,953,000 | 16,682,000 | 17,850,000 | 15,870,000 | 16,775,000 | 17,605,000 | 16,309,000 | 16,901,000 | 17,606,000 | 18,290,000 | 18,925,000 | 19,619,000 | 20,220,000 | 20,777,000 | 13,187,000 | 14,035,000 | 14,892,000 | 15,729,000 | 16,545,000 | 17,330,000 | 18,091,000 | 18,834,000 | 19,573,000 | 20,270,000 | 21,077,000 | 22,105,000 | 24,717,000 | 25,496,000 | 26,254,000 | 26,996,000 | 30,861,000 | 32,312,000 | 32,584,000 | 32,870,000 | 23,174,000 | 18,276,000 | 18,674,000 | 19,754,000 | 20,474,000 | 15,179,000 | 15,608,000 | 15,152,000 | |||||||||||||||||||||||||||||||||||||||||||||||
equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sinclair broadcast group shareholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred barter costs | 11,093,000 | 10,829,000 | 10,134,000 | 5,782,000 | 8,512,000 | 9,100,000 | 9,151,000 | 7,991,000 | 9,201,000 | 8,451,000 | 7,620,000 | 5,626,000 | 6,407,000 | 6,692,000 | 5,958,000 | 3,688,000 | 5,271,000 | 4,142,000 | 4,084,000 | 3,345,000 | 3,401,000 | 3,500,000 | 2,661,000 | 2,238,000 | 3,068,000 | 3,300,000 | 3,718,000 | 3,156,000 | 3,987,000 | 3,862,000 | 3,280,000 | 2,825,000 | 4,366,000 | 5,107,000 | 4,391,000 | 2,654,000 | 2,962,000 | 3,403,000 | 2,568,000 | 2,026,000 | 3,043,000 | 3,260,000 | 2,968,000 | 2,509,000 | 2,942,000 | 3,121,000 | 2,027,000 | 2,384,000 | 2,751,000 | 2,533,000 | 2,210,000 | 3,563,000 | 3,449,000 | 3,218,000 | 2,763,000 | 3,726,000 | 3,857,000 | 3,573,000 | 3,169,000 | 3,727,000 | 3,807,000 | 3,925,000 | 4,393,000 | ||||||||||||||||||||||||||||||||
current portion of notes and capital leases payable to affiliates | 2,183,000 | 2,424,000 | 2,477,000 | 3,599,000 | 3,501,000 | 3,362,000 | 3,036,000 | 2,881,000 | 2,778,000 | 2,676,000 | 2,569,000 | 2,466,000 | 2,271,000 | 2,178,000 | 2,090,000 | 3,294,000 | 3,198,000 | 3,105,000 | 2,926,000 | 2,972,000 | 3,083,000 | 3,323,000 | 3,316,000 | 3,070,000 | 2,903,000 | 2,866,000 | 2,869,000 | 2,845,000 | 2,069,000 | 2,454,000 | 2,808,000 | 3,839,000 | 3,435,000 | 3,804,000 | 3,727,000 | 3,985,000 | 4,238,000 | 1,999,000 | 4,135,000 | 4,218,000 | 5,434,000 | 5,857,000 | 5,209,000 | 4,873,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
deferred barter revenues | 10,513,000 | 10,925,000 | 10,943,000 | 6,040,000 | 8,142,000 | 9,211,000 | 9,258,000 | 8,080,000 | 8,871,000 | 8,135,000 | 7,768,000 | 5,806,000 | 6,226,000 | 6,246,000 | 5,864,000 | 3,319,000 | 5,005,000 | 4,378,000 | 4,492,000 | 3,499,000 | 3,274,000 | 3,253,000 | 2,652,000 | 1,978,000 | 2,747,000 | 3,005,000 | 3,317,000 | 2,522,000 | 3,462,000 | 3,481,000 | 3,305,000 | 2,810,000 | 4,997,000 | 5,188,000 | 4,454,000 | 2,657,000 | 2,968,000 | 3,496,000 | 2,813,000 | 2,143,000 | 2,766,000 | 3,044,000 | 2,799,000 | 2,388,000 | 3,230,000 | 3,464,000 | 2,501,000 | 2,660,000 | 3,118,000 | 2,773,000 | 2,684,000 | 3,659,000 | 3,623,000 | 3,637,000 | 3,153,000 | 3,954,000 | 4,193,000 | 3,707,000 | 3,597,000 | 4,287,000 | 4,591,000 | 4,274,000 | 4,723,000 | ||||||||||||||||||||||||||||||||
long-term liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
broadcast licenses | 132,465,000 | 133,174,000 | 130,915,000 | 130,915,000 | 135,075,000 | 125,330,000 | 120,948,000 | 97,446,000 | 101,029,000 | 98,210,000 | 87,077,000 | 85,686,000 | 85,122,000 | 70,639,000 | 70,727,000 | 58,142,000 | 47,002,000 | 47,002,000 | 47,002,000 | 47,002,000 | 47,375,000 | 51,988,000 | 51,988,000 | 51,988,000 | 51,988,000 | 76,235,000 | 76,235,000 | 76,235,000 | 132,422,000 | 402,844,000 | 402,844,000 | 401,130,000 | 401,130,000 | 401,130,000 | 409,620,000 | 409,620,000 | 409,620,000 | 409,620,000 | 409,620,000 | 409,620,000 | 409,620,000 | 409,620,000 | 406,694,000 | 406,694,000 | 443,900,000 | 443,900,000 | 443,900,000 | 429,507,000 | 429,507,000 | 429,507,000 | 429,928,000 | 429,573,000 | 429,573,000 | ||||||||||||||||||||||||||||||||||||||||||
accounts payable | 6,683,000 | 17,844,000 | 7,346,000 | 12,248,000 | 18,814,000 | 9,751,000 | 8,303,000 | 13,989,000 | 14,412,000 | 9,775,000 | 9,208,000 | 10,086,000 | 6,207,000 | 7,302,000 | 4,941,000 | 8,872,000 | 2,970,000 | 3,685,000 | 2,340,000 | 5,952,000 | 2,605,000 | 3,794,000 | 3,155,000 | 3,746,000 | 3,882,000 | 3,637,000 | 4,055,000 | 4,817,000 | 4,687,000 | 4,889,000 | 3,817,000 | 3,732,000 | 4,648,000 | 4,189,000 | 3,657,000 | 4,849,000 | 2,543,000 | 2,857,000 | 3,799,000 | 3,922,000 | 7,584,000 | 6,324,000 | 7,056,000 | 6,219,000 | 6,152,000 | 7,315,000 | 8,301,000 | 6,025,000 | 6,084,000 | 9,464,000 | 8,180,000 | 10,552,000 | 9,693,000 | 5,156,000 | 4,919,000 | ||||||||||||||||||||||||||||||||||||||||
accrued liabilities | 265,787,000 | 218,395,000 | 237,709,000 | 246,123,000 | 263,836,000 | 187,612,000 | 225,033,000 | 182,185,000 | 200,779,000 | 128,838,000 | 167,044,000 | 143,731,000 | 147,334,000 | 115,061,000 | 101,739,000 | 79,698,000 | 88,318,000 | 70,518,000 | 81,751,000 | 68,071,000 | 75,707,000 | 64,946,000 | 67,211,000 | 60,523,000 | 48,692,000 | 57,744,000 | 53,328,000 | 79,584,000 | 70,555,000 | 74,829,000 | 71,614,000 | 82,374,000 | 69,980,000 | 76,200,000 | 65,725,000 | 90,713,000 | 79,508,000 | 85,968,000 | 84,623,000 | 66,992,000 | 84,665,000 | 68,542,000 | 77,291,000 | 62,815,000 | 74,062,000 | 59,229,000 | 70,609,000 | 60,266,000 | 68,917,000 | 62,205,000 | 72,372,000 | 68,605,000 | 66,757,000 | 76,200,000 | 66,746,000 | ||||||||||||||||||||||||||||||||||||||||
equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sinclair broadcast group shareholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
affiliate receivable | 25,000 | 224,000 | 206,000 | 182,000 | 29,000 | 1,210,000 | 416,000 | 514,000 | 943,000 | 835,000 | 252,000 | 79,000 | 58,000 | 60,000 | 88,000 | 56,000 | 67,000 | 56,000 | 69,000 | 49,000 | 57,000 | 56,000 | 65,000 | 59,000 | 57,000 | 129,000 | 15,000 | 30,000 | 12,000 | 14,000 | 12,000 | 4,263,000 | 4,263,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of restricted cash | 5,058,000 | 5,121,000 | 22,446,000 | 37,843,000 | 27,667,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest | 9,813,000 | 8,341,000 | 9,728,000 | 11,094,000 | 10,032,000 | 10,229,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive loss | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders’ (deficit) equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion notes payable, capital leases and commercial bank financing | 67,066,000 | 42,950,000 | 98,265,000 | 33,649,000 | 33,802,000 | 43,737,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in consolidated entities | 16,302,000 | 17,014,000 | 18,200,000 | 17,721,000 | 3,067,000 | 1,098,000 | 705,000 | 724,000 | 685,000 | 728,000 | 823,000 | 966,000 | 5,782,000 | 6,152,000 | 971,000 | 1,267,000 | 3,071,000 | 2,566,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ (deficit) equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ (deficit) equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders’ (deficit) equity | 1,816,677,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ equity | 230,179,000 | 251,202,000 | 254,136,000 | 252,774,000 | 254,296,000 | 256,996,000 | 264,566,000 | 266,645,000 | 267,071,000 | 254,993,000 | 222,017,000 | 231,002,000 | 205,469,000 | 232,855,000 | 226,551,000 | 233,371,000 | 229,005,000 | 211,623,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 2,305,726,000 | 2,264,027,000 | 2,258,962,000 | 2,224,655,000 | 2,219,399,000 | 2,182,782,000 | 2,186,806,000 | 2,272,598,000 | 2,274,183,000 | 2,258,009,000 | 2,285,653,000 | 2,312,541,000 | 2,329,161,000 | 2,421,689,000 | 2,465,663,000 | 2,511,713,000 | 2,564,582,000 | 2,564,438,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred gain on sale of broadcast assets | 3,249,000 | 3,249,000 | 29,378,000 | 26,129,000 | 26,129,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loans to affiliates | 14,000 | 15,000 | 15,000 | 5,000 | 13,000 | 16,000 | 11,000 | 10,000 | 1,381,000 | 1,417,000 | 1,442,000 | 1,467,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d preferred stock, .01 par value, 3,450,000 shares authorized, 0 and 3,337,033 issued and outstanding, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes and capital leases payable to affiliates, less current portion | 16,120,000 | 16,847,000 | 17,837,000 | 19,323,000 | 21,135,000 | 22,180,000 | 24,413,000 | 25,641,000 | 25,904,000 | 26,739,000 | 28,130,000 | 30,209,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d preferred stock, 0.01 par value, 3,450,000 shares authorized, 0 and 3,337,033 issued and outstanding, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes receivable | 688,000 | 624,000 | 411,000 | 139,000 | 947,000 | 1,952,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d preferred stock, 0.01 par value, 3,450,000 shares authorized, 3,337,033 issued and outstanding, respectively; liquidation preference of 166,851,650 | 33,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d preferred stock, .01 par value, 3,450,000 shares authorized, 3,337,033 and 3,450,000 issued and outstanding, respectively; liquidation preference of 166,851,650 and 172,500,000, respectively | 33,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital-deferred stock compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d preferred stock, 0.01 par value, 3,450,000 shares authorized, 3,337,033 and 3,450,000 issued and outstanding, liquidation preference of 166,851,650 and 172,500,000, respectively | 33,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital - deferred stock compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, capital leases and commercial bank financing - current portion | 38,703,000 | 15,605,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes and capital leases payable to affiliates - current portion | 4,666,000 | 3,655,000 | 3,296,000 | 4,328,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in consolidated subsidiaries | 3,339,000 | 3,543,000 | 2,691,000 | 2,668,000 | 2,694,000 | 11,388,000 | 11,540,000 | 11,530,000 | 3,916,000 | 4,169,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d preferred stock, 0.01 par value, 3,450,000 shares authorized, 3,387,033 and 3,450,000 issued and outstanding, liquidation preference of 169,351,650 and 172,500,000, respectively | 34,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 240,922,000 | 229,864,000 | 206,956,000 | 207,893,000 | 703,815,000 | 726,798,000 | 729,699,000 | 816,916,000 | 848,571,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 2,493,910,000 | 2,513,885,000 | 2,557,330,000 | 2,574,092,000 | 3,201,653,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, capital leases and commercial bank financing -current portion | 40,188,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d preferred stock, 0.01 par value, 3,450,000 shares authorized, issued and outstanding, liquidation preference of 172,500,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, capital leases, and commercial bank financing - current portion | 38,986,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, capital leases, and commercial bank financing, less current portion | 1,664,534,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies company obligated mandatorily redeemable securities of subsidiary trust holding solely kdsm senior debentures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d preferred stock, .01 par value, 3,450,000 shares authorized, issued and outstanding; liquidation preference of 172,500,000 | 35,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital – deferred compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
refundable income taxes | 1,384,000 | 1,321,000 | 2,481,000 | 18,777,000 | 16,378,000 | 7,603,000 | 39,612,000 | 26,878,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, capital leases and commercial bank financing, current portion | 37,716,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes and capital leases payable to affiliates, current portion | 4,413,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax liability | 181,804,000 | 171,946,000 | 170,436,000 | 233,485,000 | 223,490,000 | 217,336,000 | 258,404,000 | 264,912,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
company obligated mandatorily redeemable securities of subsidiary trust holding solely kdsm senior debentures | 200,000,000 | 200,000,000 | 200,000,000 | 200,000,000 | 200,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital deferred compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retained deficit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, capital leases and commercial bank financing – current portion | 329,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes and capital leases payable to affiliates – current portion | 4,157,000 | 264,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loans to officers and affiliates | 1,513,000 | 1,537,000 | 1,570,000 | 10,502,000 | 10,573,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, capital leases and commercial bank financing, – current portion | 4,088,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
company obligated mandatorily redeemable securities of subsidiary | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trust holding solely kdsm senior debentures | 200,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity and liabilities | 3,223,101,000 | 3,257,742,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes and capital leases payable to affiliates | 4,003,000 | 3,721,000 | 6,045,000 | 6,031,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, capital leases and commercial bank financing | 1,634,010,000 | 1,581,509,000 | 113,000 | 212,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital — deferred compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash | 7,372,000 | 6,983,000 | 1,415,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquired intangible broadcast assets | 2,564,592,000 | 2,595,371,000 | 2,623,921,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity put option | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies stockholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d preferred stock, 0.01 par value, 3,450,000 shares authorized, issued and outstanding, liquidation preference of 7,561,644 | 35,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' equity | 3,398,591,000 | 3,331,129,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d preferred stock, 0.01 par value, 3,450,000 shares authorized, issued and outstanding ,liquidation preference of 172,500,000 | 35,000 |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
