LIN Media LLC Cl A (LIN) Financials Nov 20, 2014, 4:50

New Post Public Reply Private Reply Replies (0) Message Board
Hirata
LIN Media LLC Cl A (LIN) Financials Nov 20, 2014, 4:50 p.m.
Income Statement Balance Sheet Cash Flow Statement
Annual Financials for LIN Media LLC Cl A


Fiscal year is January-December. All values USD millions. 2009 2010 2011 2012 2013 5-year trend
Sales/Revenue 339.47M 420.05M 400M 553.46M 652.36M
Cost of Goods Sold (COGS) incl. D&A 162.26M 176.86M 179.47M 221.78M 350M
COGS excluding D&A 106.61M 123.34M 130.62M 160.22M 251.08M
Depreciation & Amortization Expense 55.65M 53.52M 48.85M 61.56M 98.92M
Depreciation 30.37M 28.13M 26.25M 32.15M 46.85M
Amortization of Intangibles 25.28M 25.39M 22.61M 29.41M 52.07M
Gross Income 177.22M 243.19M 220.53M 331.68M 302.36M
2009 2010 2011 2012 2013 5-year trend
SG&A Expense 121.01M 130.94M 130.25M 159.51M 203.93M
Research & Development - - - - -
Other SG&A 121.01M 130.94M 130.25M 159.51M 203.93M
Other Operating Expense 0 0 0 0 0
Unusual Expense (10.97M) 7.16M 441,000 4.35M 7.78M
EBIT after Unusual Expense 10.97M (7.16M) (441,000) (4.35M) (7.78M)
Non Operating Income/Expense 6.64M 3.33M (523,000) (333,000) (2.81M)
Non-Operating Interest Income 0 0 0 0 0
Equity in Affiliates (Pretax) (6.13M) (169,000) (4.96M) (98.31M) (56,000)
Interest Expense 44.29M 51.53M 50.71M 46.68M 56.61M
Gross Interest Expense 44.29M 51.53M 50.71M 46.68M 56.61M
Interest Capitalized 0 0 0 0 0
Pretax Income 23.4M 56.72M 33.66M 22.49M 31.18M
Income Tax 13.84M 20.23M (16.05M) 40.46M (125.42M)
Income Tax - Current Domestic 1.03M 960,000 1.2M 2.23M 31.69M
Income Tax - Current Foreign - - - - -
Income Tax - Deferred Domestic 12.81M 19.27M (17.24M) 38.24M (157.11M)
Income Tax - Deferred Foreign - - - - -
Income Tax Credits - - - - -
Equity in Affiliates - - - - -
Other After Tax Income (Expense) 0 0 0 0 0
Consolidated Net Income 9.56M 36.5M 49.7M (17.97M) 156.6M
Minority Interest Expense 0 0 204,000 (556,000) (1.51M)
Net Income 9.56M 36.5M 49.5M (17.42M) 158.11M
Extraordinaries & Discontinued Operations (446,000) 0 (920,000) 10.37M 0
Extra Items & Gain/Loss Sale Of Assets 11,000 0 0 11.39M 0
Cumulative Effect - Accounting Chg 0 0 0 0 0
Discontinued Operations (457,000) 0 (920,000) (1.02M) 0
Net Income After Extraordinaries 9.11M 36.5M 48.58M (7.05M) 158.11M
Preferred Dividends 0 0 0 0 0
Net Income Available to Common 9.56M 36.5M 49.5M (17.42M) 158.11M
EPS (Basic) 0.18 0.68 0.87 (0.34) 3.02
Basic Shares Outstanding 51.46M 53.98M 55.56M 54.13M 52.44M
EPS (Diluted) 0.18 0.66 0.85 (0.34) 2.84
Diluted Shares Outstanding 51.5M 55.49M 56.74M 54.13M 55.64M
EBITDA 111.85M 165.77M 139.13M 233.73M 197.36M
Copyright 2014 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals.
Scroll down for more posts ▼

Top 10 Most Recent News Articles

Venture Together's Work Spotlights Inclusion Legacy

Updated Category News Views 5

Hey, if there's one thing that gets my wheels turning, it's a community story that cuts straight to the heart, much like Venture Together's journey. They’ve been at the game for 57 years—it's the kind of legacy you don’t just stumble upon. Venture's been out in Rockland County crafting a blueprint of inclusion and opportunity—a word they live and breathe every...

Continue Reading
IBM Backs Leena AI: Shaping Enterprise Automation

Updated Category News Views 10

IBM's Strategic Bet on Enterprise Automation Diving into the blazing 2026 market, IBM Ventures has thrown its weight behind Leena AI, an enterprise agentic AI firm that's out to shake things up. You see, the name of the game isn't just flashy AI chatbots anymore. Companies like Leena AI are setting their sights on the back-office grunt work—the lifeblood operations in...

Continue Reading
ARPwave Therapy: A Game Changer For Patient Recovery

Updated Category News Views 4

New Insights in Recovery with ARPwave Therapy Getting stuck in a rehab rut is not uncommon. That's where ARPwave therapy steps in, taking an innovative approach to healing by focusing on the nervous system's role in recovery. Props to Jeff Kessler from Maximum Health Physical Therapy for shedding light on this game-changing method during an insightful piece in...

Continue Reading
Food Emulsifiers Market Set for Significant Growth

Updated Category News Views 7

Market Potential: Scratching the Surface Who would have thought that a tiny ingredient like food emulsifiers would hold such massive sway in the food industry? Well, here we are, peering into a future where the global food emulsifiers market could skyrocket to a whopping USD 5.07 billion by 2035. That's right, these unsung heroes of the food world are shaking things up,...

Continue Reading
Ardelyx Investors Face Lawsuit Over Misleading Claims

Updated Category News Views 6

Investors Land in Hot Water with Ardelyx Alright, folks, here we go again. New York's courtroom dramas are in full swing with Ardelyx, Inc. at center stage, and not in a good way. The DJS Law Group has rallied the troops, reminding investors caught in the storm of a class action lawsuit. Specifically, it's all about alleged violations of the Securities Exchange Act of...

Continue Reading
PMET’s Shaakichiuwaanaan Drilling Hits 30,000m Milestone

Updated Category News Views 6

Drilling Deep: PMET's Quest for Mineral Riches You’d be hard-pressed to find another player pushing dirt as fervently as PMET Resources right now. They’ve got their hooks deep into Shaakichiuwaanaan in Quebec—and with over 30,000 meters of drilling chalked up from their elbow grease this year, you better believe it’s shaping up to be a geologist’s dream or a...

Continue Reading
Volkswagen Leads Charge in AI-Driven AV Development

Updated Category News Views 3

Volkswagen's Bold Move into AI for AVs Volkswagen's really cranking the gears on the autonomous vehicle (AV) scene. They’re weaving AI into the mix like no tomorrow. What’s cooking here is their new data flywheel driven by Porsche and partnerships with heavy hitters like NVIDIA and Microsoft. The move aims to cut back on endless test drives and push AV development...

Continue Reading
SINBON's Role in Sustainable Tech Showcase at 2026 Fairs

Updated Category News Views 6

Get this: What do hospitals, charging stations, and data centers have in common? Well, they all rely on data and power connections that are largely invisible but absolutely fundamental to keeping the gears of modern life grinding. SINBON Electronics is stepping up at electronica and SPS 2026, showing how their nifty gadgets transform mundane wires into the beating heart...

Continue Reading
Kenneth Spells: Championing Education Leadership in 2026

Updated Category News Views 1

Out there in Hoke County, you’ve got a man named Kenneth Spells shaking things up the way a strong leader should. Now, you know I’m not here to fluff up anyone’s feathers—especially in an arena as aching for reform as education. But credit where credit’s due, Spells picked up the ‘2026 Professional of the Year’ from The Inner Circle for a reason, and it’s...

Continue Reading
FAA Greenlights Boeing’s 737-10: What’s at Stake?

Updated Category News Views 7

Breaking New Ground: Boeing 737-10 Certified Well, the folks at Boeing must be popping champagne, because the U.S. Federal Aviation Administration (FAA) just handed them the golden ticket: certification for the brand spankin' new Boeing 737-10. This ain't your average paper-pushing approval. We're talking nearly 1,000 test flights and what seems like a mountain of safety...

Continue Reading

Top 5 Most Recently Viewed Articles

Western Exploration Achieves 94.8% Gold Recovery in Testing

Updated Category News Views 61

Western Exploration Achieves Promising Metallurgical Results Western Exploration Inc. (OTCQX: WEXPF) is thrilled to share the favorable outcomes from recent metallurgical testing of the Aura Project, specifically focusing on the Gravel Creek deposit. The latest tests have revealed exceptional results, notably a gold recovery rate of 94.8% in a combined gravity and...

Continue Reading
PolyPid's D-PLEX100 Demonstrates Efficacy in Surgical Trials

Updated Category News Views 105

PolyPid's D-PLEX100 Shines in Recent Clinical Trials PolyPid Ltd. (NASDAQ: PYPD), a notable player in the biopharma sector, has recently reported promising findings from the Phase 3 SHIELD I trial for its innovative drug D-PLEX100. This local prolonged-release doxycycline formulation is designed specifically for preventing surgical site infections (SSIs) during abdominal...

Continue Reading
Digital Identity Solutions Market Expected to Reach $133.19 Billion

Updated Category News Views 71

Overview of the Digital Identity Solutions Market The Digital Identity Solutions Market is experiencing significant growth, with estimates suggesting it will expand from USD 42.12 billion in 2024 to a remarkable USD 133.19 billion by 2030. This surge represents a Compound Annual Growth Rate (CAGR) of 21.2%, reflecting the increasing importance of digital identity in our...

Continue Reading
Air T Inc. Expands Fleet: Major Acquisition and Financing Update

Updated Category News Views 104

Air T Inc. Secures Funding for Fleet Expansion Air T Inc. (NASDAQ:AIRT), recognized for its air courier services, is making waves with a significant agreement that enhances its asset portfolio. Through its subsidiary, CASP Leasing I, LLC, the company has successfully purchased two aircraft: an Airbus A320 and an Airbus A321. This impressive deal totals over $18 million...

Continue Reading
Omnix Medical Raises $25 Million to Advance Antimicrobials Development

Updated Category News Views 252

Omnix Medical Secures Significant Funding for Growth Omnix Medical, a pioneering biopharmaceutical company, has successfully raised $25 million in a Series C funding round. This financial milestone comes as a result of a collaboration between existing stakeholders and new investors, a move that underscores the growing need for innovative anti-infective solutions in the...

Continue Reading