Biggest changeSinclair Broadcast Group, LLC Sources and Uses of Cash The following table sets forth SBG's cash flows for the years ended December 31, 2023, 2022, and 2021 (in millions): 2023 2022 2021 Net cash flows from operating activities $ 260 $ 799 $ 327 Cash flow from (used in) investing activities: Acquisition of property and equipment $ (90) $ (105) $ (80) Spectrum repack reimbursements 8 4 24 Proceeds from the sale of assets — 9 43 Deconsolidation of subsidiary cash — (315) — Purchases of investments (39) (75) (256) Distributions from investments 204 99 26 Other, net 1 2 (3) Net cash flows from (used in) investing activities $ 84 $ (381) $ (246) Cash flows used in financing activities: Proceeds from notes payable and commercial bank financing $ — $ 728 $ 357 Repayments of notes payable, commercial bank financing, and finance leases (85) (863) (601) Repurchase of outstanding Old Sinclair Class A Common Stock (153) (120) (61) Dividends paid on Old Sinclair Class A and Class B Common Stock (18) (70) (60) Dividends paid on redeemable subsidiary preferred equity — (7) (5) Redemption of redeemable subsidiary preferred equity (190) — — Distribution to member (448) — — Distributions to noncontrolling interests (12) (12) (95) Distributions to redeemable noncontrolling interests — — (6) Other, net (3) (9) (53) Net cash flows used in financing activities $ (909) $ (353) $ (524) Operating Activities Net cash flows from SBG's operating activities decreased during the year ended December 31, 2023, when compared to the same period in 2022, primarily related to a decrease in cash collections related to political revenue and a decrease in cash collections from Distributors, as well as the partial period impact related to the Deconsolidation and Reorganization.
Biggest changeFinancing Activities Net cash flows used in Sinclair’s financing activities decreased for the year ended December 31, 2024, when compared to the same period in 2023, primarily due to the repurchase of outstanding Common Stock and the redeemable subsidiary preferred equity in the prior period and a decrease in the repayment of debt in the current period. 66 Table of Contents LIQUIDITY AND CAPITAL RESOURCES Sinclair Broadcast Group, LLC Sources and Uses of Cash The following table sets forth SBG’s cash flows for the years ended December 31, 2024, 2023, and 2022 (in millions): 2024 2023 2022 Net cash flows from operating activities $ 71 $ 260 $ 799 Cash flows (used in) from investing activities: Acquisition of property and equipment $ (80) $ (90) $ (105) Deconsolidation of subsidiary cash — — (315) Purchases of investments (4) (39) (75) Distributions and proceeds from investments 43 204 99 Other, net 3 9 15 Net cash flows (used in) from investing activities $ (38) $ 84 $ (381) Cash flows used in financing activities: Proceeds from notes payable and commercial bank financing $ — $ — $ 728 Repayments of notes payable, commercial bank financing, and finance leases (61) (85) (863) Repurchase of outstanding Old Sinclair Class A Common Stock — (153) (120) Dividends paid on Old Sinclair Class A and Class B Common Stock — (18) (70) Dividends paid on redeemable subsidiary preferred equity — — (7) Repurchase of redeemable subsidiary preferred equity — (190) — Contributions from (distribution to) member, net 10 (448) — Distributions to noncontrolling interests (10) (12) (12) Other, net — (3) (9) Net cash flows used in financing activities $ (61) $ (909) $ (353) Operating Activities Net cash flows from SBG’s operating activities decreased for the year ended December 31, 2024, when compared to the same period in 2023, primarily due to the payment of the DSG litigation settlement and an increase in production and overhead costs, partially offset by an increase in cash collections related to political revenue and Distributors, as well as the impact of the Reorganization, as discussed in Company Reorganization under Note 1.
The preparation of these financial statements requires us to make estimates and judgments that affect the reported amount of assets, liabilities, revenues and expenses and related disclosure of contingent assets and liabilities. On an on-going basis, we evaluate our estimates including those related to revenue recognition, goodwill and intangible assets, program contract costs, income taxes and variable interest entities.
The preparation of these financial statements requires us to make estimates and judgments that affect the reported amount of assets, liabilities, revenues and expenses and related disclosure of contingent assets and liabilities. On an on-going basis, we evaluate our estimates including those related to revenue recognition, goodwill and intangible assets, program costs, income taxes and variable interest entities.
Future changes in operating and/or taxable income or other changes in facts and circumstances could significantly impact the ability to realize our deferred tax assets which could have a material effect on our consolidated financial statements. 54 Table of Contents Management periodically performs a comprehensive review of our tax positions, and we record a liability for unrecognized tax benefits if such tax positions are more likely than not to be sustained upon examination based on their technical merits, including the resolution of any appeals or litigation processes.
Future changes in operating and/or taxable income or other changes in facts and circumstances could significantly impact the ability to realize our deferred tax assets which could have a material effect on our consolidated financial statements. 53 Table of Contents Management periodically performs a comprehensive review of our tax positions, and we record a liability for unrecognized tax benefits if such tax positions are more likely than not to be sustained upon examination based on their technical merits, including the resolution of any appeals or litigation processes.
(c) Media expenses for the years ended December 31, 2023, 2022, and 2021 include $1 million, $11 million, and $1 million, respectively, of intercompany expenses primarily related to certain services provided by the local media segment, which are eliminated in consolidation.
(c) Media expenses for the years ended December 31, 2023 and 2022 include $1 million and $11 million, respectively, of intercompany expenses primarily related to certain services provided by the local media segment, which are eliminated in consolidation.
Any resulting impairment loss could have a material adverse impact on our consolidated balance sheets, consolidated statements of operations, and consolidated statements of cash flows. Program Contract Costs . As discussed in Broadcast Television Programming under Note 1.
Any resulting impairment loss could have a material adverse impact on our consolidated balance sheets, consolidated statements of operations, and consolidated statements of cash flows. Program Costs . As discussed in Broadcast Television Programming under Note 1.
However, certain factors, including but not limited to the war in Ukraine, conflict in the Middle East, and other geopolitical matters, natural disasters, and pandemics, and their resulting effect on the economy, Sinclair's and SBG's advertisers, and Sinclair's and SBG's Distributors and their subscribers, could affect Sinclair's and SBG's liquidity and first lien leverage ratio which could affect Sinclair's and SBG's ability to access the full borrowing capacity under the Bank Credit Agreement.
However, certain factors, including but not limited to the war in Ukraine, conflict in the Middle East, and other geopolitical matters, natural disasters, and pandemics, and their resulting effect on the economy, Sinclair’s and SBG’s advertisers, and Sinclair’s and SBG’s Distributors and their subscribers, could affect Sinclair’s and SBG’s liquidity and first lien leverage ratio which could affect Sinclair’s and SBG’s ability to access the full borrowing capacity under the New Credit Agreement.
Based on this analysis, the status of ongoing audits and the expiration of applicable statute of limitations, liabilities are adjusted as necessary. The resolution of audits is unpredictable and could result in tax liabilities that are significantly higher or lower than for what we have provided. See Note 12. Income Taxes within Sinclair's Consolidated Financial Statements and Note 11.
Based on this analysis, the status of ongoing audits and the expiration of applicable statute of limitations, liabilities are adjusted as necessary. The resolution of audits is unpredictable and could result in tax liabilities that are significantly higher or lower than for what we have provided. See Note 11. Income Taxes within Sinclair’s Consolidated Financial Statements and Note 10.
As of December 31, 2023 and 2022, a valuation allowance has been provided for deferred tax assets related to certain temporary basis differences, and a substantial amount of our available state net operating loss carryforwards based on past operating results, expected timing of the reversals of existing temporary basis differences, alternative tax strategies and projected future taxable income.
As of December 31, 2024 and 2023, a valuation allowance has been provided for deferred tax assets related to certain temporary basis differences, and a substantial amount of our available state net operating loss carryforwards based on past operating results, expected timing of the reversals of existing temporary basis differences, alternative tax strategies and projected future taxable income.
Network programming agreements may include variable fee components such as subscriber levels, which in certain circumstances have been estimated and reflected in the previous amounts based on current subscriber amounts. See Note 7. Notes Payable and Commercial Bank Financing , Note 8. Leases , and Note 9. Program Contracts within Sinclair's C onsolidated Financial Statements and Note 7.
Network programming agreements may include variable fee components such as subscriber levels, which in certain circumstances have been estimated and reflected in the previous amounts based on current subscriber amounts. See Note 6. Notes Payable and Commercial Bank Financing , Note 7. Leases , and Note 8. Program Contracts within Sinclair’s C onsolidated Financial Statements and Note 6.
All of these popularly viewed events can have an impact on our advertising revenues. 52 Table of Contents CRITICAL ACCOUNTING POLICIES AND ESTIMATES This discussion and analysis of our financial condition and results of operations is based on our consolidated financial statements which have been prepared in accordance with accounting principles generally accepted in the United States.
All of these popularly viewed events can have an impact on our advertising revenues. 51 Table of Contents CRITICAL ACCOUNTING POLICIES AND ESTIMATES This discussion and analysis of our financial condition and results of operations is based on our consolidated financial statements which have been prepared in accordance with accounting principles generally accepted in the United States.
If we conclude that it is more-likely-than-not that a reporting unit or an indefinite-lived intangible asset is impaired, we apply the quantitative assessment, which involves comparing the estimated fair value of the reporting unit or indefinite-lived intangible asset to its respective carrying value. See Impairment of Goodwill, Intangibles and Other Assets under Note 1.
If we conclude that it is more-likely-than-not that a reporting unit or an indefinite-lived intangible asset is impaired, we apply the quantitative assessment, which involves comparing the estimated fair value of the reporting unit or indefinite-lived intangible asset to its respective carrying value. See Impairment of Goodwill, Indefinite-lived Intangible Assets and Other Long-lived Assets under Note 1.
Income Taxes within Sinclair's Consolidated Financial Statements for further information. 63 Table of Contents SINCLAIR BROADCAST GROUP, LLC RESULTS OF OPERATIONS SINCLAIR BROADCAST GROUP, LLC RESULTS OF OPERATIONS Any references to the first, second, third, or fourth quarters are to the three months ended March 31, June 30, September 30, or December 31, respectively, for the year being discussed.
Income Taxes within Sinclair’s Consolidated Financial Statements for further information. 60 Table of Contents SINCLAIR BROADCAST GROUP, LLC RESULTS OF OPERATIONS SINCLAIR BROADCAST GROUP, LLC RESULTS OF OPERATIONS Any references to the first, second, third, or fourth quarters are to the three months ended March 31, June 30, September 30, or December 31, respectively, for the year being discussed.
The first and fourth quarter operating results are usually higher than the second and third quarters' because of the amount and significance of tournaments that are played during those periods. Consolidated Operating Data The following table sets forth certain of our consolidated operating data for the years ended December 31, 2023, 2022, and 2021 (in millions).
The first and fourth quarter operating results are usually higher than the second and third quarters’ because of the amount and significance of tournaments that are played during those periods. Consolidated Operating Data The following table sets forth certain of our consolidated operating data for the years ended December 31, 2024, 2023, and 2022 (in millions).
RESULTS OF OPERATIONS Any references to the first, second, third, or fourth quarters are to the three months ended March 31, June 30, September 30, or December 31, respectively, for the year being discussed. As of December 31, 2023, we had two reportable segments for accounting purposes, local media and tennis.
RESULTS OF OPERATIONS Any references to the first, second, third, or fourth quarters are to the three months ended March 31, June 30, September 30, or December 31, respectively, for the year being discussed. As of December 31, 2024, we had two reportable segments for accounting purposes, local media and tennis.
(d) Non-media expenses for the years ended December 31, 2023, 2022, and 2021 include $1 million, $7 million, and $8 million, respectively, of intercompany expenses related to certain services provided by the local media segment, which are eliminated in consolidation. (e) Represents the activity prior to the Reorganization on June 1, 2023.
(d) Non-media expenses for the years ended December 31, 2023 and 2022 include $1 million and $7 million, respectively, of intercompany expenses related to certain services provided by the local media segment, which are eliminated in consolidation. (e) Represents the activity prior to the Reorganization on June 1, 2023.
Transactions with Related Parties. We have determined that we conduct certain business-related transactions with related persons or entities. See Note 15. Related Person Transactions within Sinclair's Consolidated Financial Statements and Note 14. Related Person Transactions within SBG's Consolidated Financial Statements for discussion of these transactions. RECENT ACCOUNTING PRONOUNCEMENTS See Recent Accounting Pronouncements under Note 1.
Transactions with Related Parties. We have determined that we conduct certain business-related transactions with related persons or entities. See Note 14. Related Person Transactions within Sinclair’s Consolidated Financial Statements and Note 13. Related Person Transactions within SBG’s Consolidated Financial Statements for discussion of these transactions. RECENT ACCOUNTING PRONOUNCEMENTS See Recent Accounting Pronouncements under Note 1.
(c) Media expenses for the years ended December 31, 2023, 2022, and 2021 include $2 million, $7 million, and $1 million, respectively, of intercompany expenses primarily related to certain services provided by the local media segment, which are eliminated in consolidation.
(c) Media expenses for the years ended December 31, 2023 and 2022 include $2 million and $7 million, respectively, of intercompany expenses primarily related to certain services provided by the local media segment, which are eliminated in consolidation.
(b) Non-media revenues for the years ended December 31, 2023, 2022, and 2021 include $1 million, $10 million, and $7 million, respectively, of intercompany revenues related to certain services and sales provided to the local media segment, which are eliminated in consolidation.
(b) Non-media revenues for the years ended December 31, 2023 and 2022 include $1 million and $10 million, respectively, of intercompany revenues related to certain services and sales provided to the local media segment, which are eliminated in consolidation.
Under the Bank Credit Agreement, a financial maintenance covenant is only applicable if 35% or more of the capacity (as a percentage of total commitments) under the revolving credit facility, measured as of the last day of each fiscal quarter, is drawn under the revolving credit facility as of such date.
Under the Bank Credit Agreement, a financial maintenance covenant was only applicable if 35% or more of the capacity (as a percentage of total commitments) under the revolving credit facility, measured as of the last day of each fiscal quarter, was drawn under the revolving credit facility as of such date.
Sinclair anticipates that existing cash and cash equivalents and cash flow from the tennis segment and other's operations will be sufficient to satisfy the tennis segment and other's debt service obligations, capital expenditure requirements, and working capital needs for the next twelve months.
Sinclair anticipates that existing cash and cash equivalents and cash flow from SBG, the tennis segment and other’s operations will be sufficient to satisfy SBG’s, the tennis segment and other’s debt service obligations, capital expenditure requirements, and working capital needs for the next twelve months.
Local Media Segment Refer to Local Media Segment above under Sinclair's Results of Operations for a discussion of SBG's local media segment, which is the same as Sinclair's local media segment for all of the years ended December 31, 2023, 2022, and 2021.
Local Media Segment Refer to Local Media Segment above under Sinclair’s Results of Operations for a discussion of SBG’s local media segment, which is the same as Sinclair’s local media segment for all of the years ended December 31, 2024, 2023, and 2022.
Nature of Operations and Summary of Significant Accounting Policies within each of Sinclair's Consolidated Financial Statements and SBG's Consolidated Financial Statements for a discussion of recent accounting policies and their impact on Sinclair's and SBG's financial statements. 55 Table of Contents SINCLAIR, INC. RESULTS OF OPERATIONS SINCLAIR, INC.
Nature of Operations and Summary of Significant Accounting Policies within each of Sinclair’s Consolidated Financial Statements and SBG’s Consolidated Financial Statements for a discussion of recent accounting policies and their impact on Sinclair’s and SBG’s financial statements. 54 Table of Contents SINCLAIR, INC. RESULTS OF OPERATIONS SINCLAIR, INC.
Sinclair and SBG anticipate that existing cash and cash equivalents, cash flow from the local media segment's operations, and borrowing capacity under the Bank Credit Agreement will be sufficient to satisfy the local media segment's debt service obligations, capital expenditure requirements, and working capital needs for the next twelve months.
Sinclair and SBG anticipate that existing cash and cash equivalents, cash flow from the local media segment’s operations, and borrowing capacity under the Amended Credit Agreement and the New Credit Agreement will be sufficient to satisfy the local media segment’s debt service obligations, capital expenditure requirements, and working capital needs for the next twelve months.
As of December 31, 2023, Sinclair's consolidated balance sheet included $2,082 million and $150 million of goodwill and indefinite-lived intangible assets, respectively, and SBG's consolidated balance sheet included $2,016 million and $123 million of goodwill and indefinite-lived intangible assets, respectively.
As of December 31, 2024, Sinclair’s consolidated balance sheet included $2,082 million and $150 million of goodwill and indefinite-lived intangible assets, respectively, and SBG’s consolidated balance sheet included $2,016 million and $123 million of goodwill and indefinite-lived intangible assets, respectively.
(b) Non-media revenues for the years ended December 31, 2023, 2022, and 2021 include $6 million, $10 million, and $7 million, respectively, of intercompany revenues related to certain services and sales provided to the local media segment, which are eliminated in consolidation.
(b) Non-media revenues for the years ended December 31, 2024, 2023, and 2022 include $6 million, $6 million, and $10 million, respectively, of intercompany revenues related to certain services and sales provided to the local media segment, which are eliminated in consolidation.
(d) Non-media expenses for the years ended December 31, 2023, 2022, and 2021 include $4 million, $7 million, and $8 million, respectively, of intercompany expenses related to certain services provided by the local media segment, which are eliminated in consolidation. Revenue.
(d) Non-media expenses for the years ended December 31, 2024, 2023, and 2022 include $3 million, $4 million, and $7 million, respectively, of intercompany expenses related to certain services provided by the local media segment, which are eliminated in consolidation. Revenue.
Since there was no utilization under the revolving credit facility as of December 31, 2023, STG was not subject to the financial maintenance covenant under the Bank Credit Agreement. The Bank Credit Agreement contains other restrictions and covenants with which STG was in compliance as of December 31, 2023.
Since there was no utilization under the revolving credit facility as of December 31, 2024, STG was not subject to the financial maintenance covenant under the Bank Credit Agreement. The Bank Credit Agreement contained other restrictions and covenants with which STG was in compliance as of December 31, 2024.
Income Taxes within SBG's Consolidated Financial Statements , for further discussion of accrued unrecognized tax benefits. Variable Interest Entities ("VIEs"). As discussed in Note 14. Variable Interest Entities within Sinclair's Consolidated Financial Statements and Note 13.
Income Taxes within SBG’s Consolidated Financial Statements , for further discussion of accrued unrecognized tax benefits. Variable Interest Entities (“VIEs”). As discussed in Note 13. Variable Interest Entities within Sinclair’s Consolidated Financial Statements and Note 12.
Goodwill, Indefinite-Lived Intangible Assets, and Other Intangible Assets within each of Sinclair's Consolidated Financial Statements and SBG's Consolidated Financial Statements for further discussion of the significant judgments and estimates inherent in both qualitatively assessing whether impairment may exist and estimating the fair values of the reporting units and indefinite-lived intangible assets if a quantitative assessment is deemed necessary. 53 Table of Contents We are required to analyze our long-lived assets, including definite-lived intangible assets, for impairment.
Nature of Operations and Summary of Significant Accounting Policies within each of Sinclair’s Consolidated Financial Statements and SBG’s Consolidated Financial Statements for further discussion of the significant judgments and estimates inherent in both qualitatively assessing whether impairment may exist and estimating the fair values of the reporting units and indefinite-lived intangible assets if a quantitative assessment is deemed necessary. 52 Table of Contents We are required to analyze our long-lived assets, including definite-lived intangible assets, for impairment.
The Bank Credit Agreement includes a financial maintenance covenant, the first lien leverage ratio (as defined in the Bank Credit Agreement), which requires such ratio not to exceed 4.5x, measured as of the end of each fiscal quarter. As of December 31, 2023, the STG first lien leverage ratio was below 4.5x.
As of December 31, 2024, the Bank Credit Agreement included a financial maintenance covenant, the first lien leverage ratio (as defined in the Bank Credit Agreement), which required such ratio not to exceed 4.5x, measured as of the end of each fiscal quarter. As of December 31, 2024, the STG first lien leverage ratio was below 4.5x.
In addition to the sources described above, Sinclair and SBG may rely upon various sources for long-term liquidity needs, such as but not limited to, the issuance of long-term debt, the issuance of Sinclair equity, for Sinclair only, the issuance of Ventures equity or debt, or other instruments convertible into or exchangeable for Sinclair equity, or the sale of assets.
In addition to the sources described above, Sinclair and SBG may rely upon various sources for long-term liquidity needs, such as but not limited to, the issuance of long-term debt (including, for example, an accounts receivable securitization facility), the issuance of Sinclair equity, for Sinclair only, the issuance of Ventures equity or debt, or other instruments convertible into or exchangeable for Sinclair equity, or the sale of assets.
Nature of Operations and Summary of Significant Accounting Policies within each of Sinclair's Consolidated Financial Statements and SBG's Consolidated Financial Statements , we generate advertising revenue primarily from the sale of advertising spots/impressions on our broadcast television, digital platforms, and, prior to the Deconsolidation, the RSNs. Advertising revenue is recognized in the period in which the advertising spots/impressions are delivered.
Nature of Operations and Summary of Significant Accounting Policies within each of Sinclair’s Consolidated Financial Statements and SBG’s Consolidated Financial Statements , we generate advertising revenue primarily from the sale of advertising spots/impressions on our broadcast television, digital platforms, and, prior to the Deconsolidation, the RSNs.
(b) Includes $6 million and $4 million for the years ended December 31, 2023 and 2022, respectively, of intercompany revenue related to certain advertising services provided by the local media segment to the tennis segment, which is eliminated in consolidation.
(b) Includes $9 million, $6 million, and $4 million for the years ended December 31, 2024, 2023, and 2022, respectively, of intercompany revenue related to certain services provided to the tennis segment, which is eliminated in consolidation.
Cash on hand, cash generated by SBG's operations, and borrowing capacity under the Bank Credit Agreement are used as SBG's primary sources of liquidity.
As of December 31, 2024, cash on hand, cash generated by SBG’s operations, and borrowing capacity under the Bank Credit Agreement were used as SBG’s primary sources of liquidity.
Cash on hand, cash generated by Sinclair's operations, and borrowing capacity under the Bank Credit Agreement are used as Sinclair's primary sources of liquidity. As of December 31, 2023, SBG had net negative working capital of approximately $1 million, including $319 million in cash and cash equivalent balances and $650 million of available borrowing capacity.
As of December 31, 2024, cash on hand, cash generated by Sinclair’s operations, and borrowing capacity under the Bank Credit Agreement were used as Sinclair’s primary sources of liquidity. As of December 31, 2024, SBG had net working capital of approximately $447 million, including $291 million in cash and cash equivalent balances and approximately $650 million of available borrowing capacity.
RESULTS OF OPERATIONS Other The following table sets forth our revenue and expenses for our non-broadcast digital and internet solutions, technical services, and non-media investments (collectively, "Other") for the years ended December 31, 2023, 2022, and 2021 (in millions): Percent Change Increase / (Decrease) 2023 2022 2021 ‘23 vs.‘22 ‘22 vs.‘21 Revenue: Media revenues (a) $ 28 $ 51 $ 70 (45)% (27)% Non-media revenues (b) $ 34 $ 44 $ 58 (23)% (24)% Operating Expenses: Media expenses (c) $ 35 $ 73 $ 94 (52)% (22)% Non-media expenses (d) $ 39 $ 36 $ 65 8% (45)% Loss (gain) on asset dispositions and other, net of impairments $ 18 $ (12) $ (5) n/m n/m Operating loss $ (44) $ (9) $ (35) n/m (74)% Income (loss) from equity method investments $ 31 $ 46 $ (4) (33)% n/m n/m — not meaningful (a) Media revenues for the years ended December 31, 2023, 2022, and 2021 include $8 million, $12 million, and $35 million, respectively, of intercompany revenues related to certain services and sales provided to the local media segment, which are eliminated in consolidation.
Other The following table sets forth our revenue and expenses for our non-broadcast digital and internet solutions, technical sales and services, and non-media investments (collectively, “Other”) for the years ended December 31, 2024, 2023, and 2022 (in millions): Percent Change Increase / (Decrease) 2024 2023 2022 ‘24 vs.‘23 ‘23 vs.‘22 Revenue: Media revenues (a) $ 33 $ 28 $ 51 18% (45)% Non-media revenues (b) $ 43 $ 34 $ 44 26% (23)% Operating Expenses: Media expenses (c) $ 21 $ 35 $ 73 (40)% (52)% Non-media expenses (d) $ 48 $ 39 $ 36 23% 8% (Gain) loss on asset dispositions and other, net of impairments $ (2) $ 18 $ (12) n/m n/m Operating income (loss) $ 4 $ (44) $ (9) n/m n/m Income from equity method investments $ 121 $ 31 $ 46 n/m (33)% n/m — not meaningful (a) Media revenues for the years ended December 31, 2024, 2023, and 2022 include $13 million, $8 million, and $12 million, respectively, of intercompany revenues related to certain services and sales provided to the local media segment, which are eliminated in consolidation.
However, there can be no assurance that additional financing or capital or buyers of assets will be available, or that the terms of any transactions will be acceptable or advantageous to Sinclair or SBG.
However, there can be no assurance that additional financing or capital or buyers of assets will be available, or that the terms of any transactions will be acceptable or advantageous to Sinclair or SBG. 65 Table of Contents LIQUIDITY AND CAPITAL RESOURCES Sinclair, Inc.
(c) Includes $8 million, $12 million, and $35 million for the years ended December 31, 2023, 2022, and 2021, respectively, of intercompany expense related to certain services provided to the local media segment from other, which is eliminated in consolidation. Revenues Distribution revenue.
(c) Includes $13 million, $8 million, and $12 million for the years ended December 31, 2024, 2023, and 2022, respectively, of intercompany expense related to certain services provided by other, which is eliminated in consolidation. Revenues Distribution revenue.
As of December 31, 2023, Sinclair's and SBG's significant contractual obligations include: Sinclair: • Total debt of Sinclair, defined as current and long-term notes payable, finance leases, and commercial bank financing, including finance leases of affiliates, of $4,175 million, including current debt, due within the next 12 months, of $36 million. • Interest due on Sinclair's total debt in the next twelve months of $298 million, including interest estimated on Sinclair's variable rate debt calculated at an effective weighted average interest rate of 8.42% as of December 31, 2023. • Sinclair's contractual amounts owed through the expiration date of the underlying agreement for active and future television program contracts, network programming rights, and Tennis programming rights of $1,632 million, including $779 million due within the next 12 months.
As of December 31, 2024, Sinclair’s and SBG’s significant contractual obligations included: Sinclair: • Total debt of Sinclair, defined as current and long-term notes payable, finance leases, and commercial bank financing, including finance leases of affiliates, of $4,129 million, including current debt, due within the next 12 months, of $38 million. • Interest due on Sinclair’s total debt in the next twelve months of $274 million, including interest estimated on Sinclair’s variable rate debt calculated at an effective weighted average interest rate of 7.66% as of December 31, 2024. • Sinclair’s contractual amounts owed through the expiration date of the underlying agreement for active and future television program contracts, network programming rights, and Tennis programming rights of $2,548 million, including $1,084 million due within the next 12 months.
Prior to the Deconsolidation, we had one additional reportable segment for accounting purposes, local sports. Seasonality / Cyclicality The operating results of our local media segment are usually subject to cyclical fluctuations from political advertising. In even numbered years, political spending is usually significantly higher than in odd numbered years due to advertising expenditures preceding local and national elections.
As of December 31, 2024, SBG had one reportable segment for accounting purposes, local media. Seasonality / Cyclicality The operating results of SBG’s local media segment are usually subject to cyclical fluctuations from political advertising. In even numbered years, political spending is usually significantly higher than in odd numbered years due to advertising expenditures preceding local and national elections.
The increase in the effective tax rate from 2022 to 2023 is primarily due to the 2023 benefit from the release of valuation allowance on deferred tax assets relating to deductibility of interest expense under the IRC Section 163(j). The 2021 income tax benefit for SBG’s pre-tax loss of $499 million resulted in an effective tax rate of 34.7%.
The 2023 income tax benefit for SBG’s pre-tax loss of $604 million resulted in an effective tax rate of 59.4%. The decrease in the effective tax rate from 2023 to 2024 is primarily due to the 2023 benefit from the release of valuation allowance on deferred tax assets relating to deductibility of interest expense under the IRC Section 163(j).
The amortization of program contract costs decreased $10 million during 2023, when compared to the same period in 2022, and $3 million during 2022, when compared to the same period in 2021, primarily related to reduced programming costs. Corporate general and administrative expenses. See explanation under Corporate and Unallocated Expenses. Non-media expenses.
Amortization of program costs. The amortization of program costs decreased $6 million during 2024, when compared to the same period in 2023, primarily due to reduced programming costs. Corporate general and administrative expenses. See explanation under Corporate and Unallocated Expenses. Non-media expenses.
Corporate and Unallocated Expenses The following table presents SBG's corporate and unallocated expenses for the years ended December 31, 2023, 2022, and 2021 (in millions): Percent Change Increase/ (Decrease) 2023 2022 2021 ‘23 vs.‘22 ‘22 vs.‘21 Corporate general and administrative expenses $ 654 $ 160 $ 170 n/m (6)% Loss (gain) on deconsolidation of subsidiary $ 10 $ (3,357) $ — n/m n/m Other expense, net $ (43) $ (129) $ (14) n/m n/m Income tax benefit (provision) $ 359 $ (913) $ 173 n/m n/m n/m — not meaningful Corporate general and administrative expenses .
Corporate and Unallocated Expenses The following table presents SBG’s corporate and unallocated expenses for the years ended December 31, 2024, 2023, and 2022 (in millions): Percent Change Increase/ (Decrease) 2024 2023 2022 ‘24 vs.‘23 ‘23 vs.‘22 Corporate general and administrative expenses $ 123 $ 654 $ 160 (81)% n/m Loss (gain) on deconsolidation of subsidiary $ — $ 10 $ (3,357) n/m n/m Income tax (provision) benefit $ (60) $ 359 $ (913) n/m n/m n/m — not meaningful Corporate general and administrative expenses .
RESULTS OF OPERATIONS Corporate and Unallocated Expenses The following table presents our corporate and unallocated expenses for the years ended December 31, 2023, 2022, and 2021 (in millions): Percent Change Increase/ (Decrease) 2023 2022 2021 ‘23 vs.‘22 ‘22 vs.‘21 Corporate general and administrative expenses $ 694 $ 160 $ 170 n/m (6)% Loss (gain) on deconsolidation of subsidiary $ 10 $ (3,357) $ — n/m n/m Other expense, net $ (45) $ (129) $ (14) (65)% n/m Income tax benefit (provision) $ 358 $ (913) $ 173 n/m n/m n/m — not meaningful Corporate general and administrative expenses .
RESULTS OF OPERATIONS Corporate and Unallocated Expenses The following table presents our corporate and unallocated expenses for the years ended December 31, 2024, 2023, and 2022 (in millions): Percent Change Increase/ (Decrease) 2024 2023 2022 ‘24 vs.‘23 ‘23 vs.‘22 Corporate general and administrative expenses $ 185 $ 694 $ 160 (73)% n/m Loss (gain) on deconsolidation of subsidiary $ — $ 10 $ (3,357) n/m n/m Income tax (provision) benefit $ (76) $ 358 $ (913) n/m n/m n/m — not meaningful Corporate general and administrative expenses .
Other Events • In January 2024, Sinclair announced that it has agreed, subject to Sinclair and DSG completing definitive documentation, to a global settlement and release of all claims associated with the litigation filed by DSG and DSG’s wholly-owned subsidiary, Diamond Sports Net, LLC, in July 2023. The settlement terms include Sinclair’s cash payment to DSG of $495 million.
Other Events • In January 2024, Sinclair announced that it has agreed, subject to Sinclair and Diamond Sports Group, LLC (“DSG”) completing definitive documentation, to a global settlement and release of all claims associated with the litigation filed by DSG and DSG’s wholly-owned subsidiary, Diamond Sports Net, LLC, in July 2023 and on March 1, 2024, the court approved the settlement.
Years Ended December 31, 2023 2022 2021 Media revenues $ 2,968 $ 3,894 $ 6,083 Non-media revenues 10 34 51 Total revenues 2,978 3,928 6,134 Media programming and production expenses 1,543 1,942 4,291 Media selling, general and administrative expenses 719 812 908 Depreciation and amortization expenses 252 321 591 Amortization of program contract costs 80 90 93 Non-media expenses 24 44 57 Corporate general and administrative expenses 654 160 170 Loss (gain) on deconsolidation of subsidiary 10 (3,357) — Gain on asset dispositions and other, net of impairment (2) (64) (71) Operating (loss) income $ (302) $ 3,980 $ 95 Net (loss) income attributable to SBG $ (257) $ 2,652 $ (414) A discussion regarding SBG's financial results and operations for the year ended December 31, 2023 compared to the year ended December 31, 2022 and for the year ended December 31, 2022 compared to the year ended December 31, 2021 is presented below.
Years Ended December 31, 2024 2023 2022 Media revenues $ 3,254 $ 2,968 $ 3,894 Non-media revenues — 10 34 Total revenues 3,254 2,978 3,928 Media programming and production expenses 1,536 1,543 1,942 Media selling, general and administrative expenses 742 719 812 Depreciation and amortization expenses 231 252 321 Amortization of program costs 74 80 90 Non-media expenses 8 24 44 Corporate general and administrative expenses 123 654 160 Loss (gain) on deconsolidation of subsidiary — 10 (3,357) Gain on asset dispositions and other, net of impairment (18) (2) (64) Operating income (loss) $ 558 $ (302) $ 3,980 Net income (loss) attributable to SBG $ 229 $ (257) $ 2,652 A discussion regarding SBG’s financial results and operations for the year ended December 31, 2024 compared to the year ended December 31, 2023 is presented below.
The table above and the explanation that follows cover total consolidated corporate general and administrative expenses. Corporate general and administrative expenses increased by $494 million during 2023, when compared to the same period in 2022, primarily due to an increase in legal, consulting, and regulatory costs, primarily related to the litigation discussed under Note 12.
The table above and the explanation that follows cover total consolidated corporate general and administrative expenses. Corporate general and administrative expenses decreased $509 million in 2024, when compared to the same period in 2023, primarily due to a decrease in legal, consulting, and regulatory costs, primarily related to the litigation discussed under Note 12.
Income Taxes within the SBG's C onsolidated Financial Statements for further information. 66 Table of Contents LIQUIDITY AND CAPITAL RESOURCES LIQUIDITY AND CAPITAL RESOURCES As of December 31, 2023, Sinclair had net working capital of approximately $372 million, including $662 million in cash and cash equivalent balances and $650 million of available borrowing capacity.
Income Taxes within SBG’s Consolidated Financial Statements for further information. 63 Table of Contents LIQUIDITY AND CAPITAL RESOURCES LIQUIDITY AND CAPITAL RESOURCES As of December 31, 2024, Sinclair had net working capital of approximately $880 million, including $697 million in cash and cash equivalent balances and approximately $650 million of available borrowing capacity.
In arrangements where we provide audience ratings guarantees, to the extent that there is a ratings shortfall, we will defer a proportionate amount of revenue until the ratings shortfall is settled through the delivery of additional advertising.
Core and political advertising revenue is recognized in the period in which the advertising spots/impressions are delivered. In arrangements where we provide audience ratings guarantees, to the extent that there is a ratings shortfall, we will defer a proportionate amount of revenue until the ratings shortfall is settled through the delivery of additional advertising.
RESULTS OF OPERATIONS Tennis Segment The following table sets forth our revenue and expenses for our tennis segment for the periods presented (in millions): Percent Change Increase / (Decrease) 2023 2022 2021 ‘23 vs.‘22 ‘22 vs.‘21 Revenue: Distribution revenue $ 189 $ 179 $ 192 6% (7)% Advertising revenue 37 33 29 12% 14% Other media revenues 2 5 3 (60)% 67% Media revenues $ 228 $ 217 $ 224 5% (3)% Operating Expenses: Media programming and production expenses $ 115 $ 97 $ 92 19% 5% Media selling, general and administrative expenses (a) $ 41 $ 47 $ 40 (13)% 18% Depreciation and amortization expenses $ 21 $ 21 $ 21 —% —% Operating income $ 50 $ 52 $ 71 (4)% (27)% (a) Includes $6 million and $4 million for years ended December 31, 2023 and 2022, respectively, of intercompany expense related to certain advertising services provided by the local media segment, which is eliminated in consolidation.
Tennis Segment The following table sets forth our revenue and expenses for our tennis segment for the periods presented (in millions): Percent Change Increase / (Decrease) 2024 2023 2022 ‘24 vs.‘23 ‘23 vs.‘22 Revenue: Distribution revenue $ 203 $ 189 $ 179 7% 6% Core advertising revenue 39 37 33 5% 12% Other media revenues 5 2 5 n/m (60)% Media revenues $ 247 $ 228 $ 217 8% 5% Operating Expenses: Media programming and production expenses $ 125 $ 115 $ 97 9% 19% Media selling, general and administrative expenses (a) 53 41 47 29% (13)% Depreciation and amortization expenses 21 21 21 —% —% Corporate general and administrative expenses 2 1 — n/m n/m Operating income $ 46 $ 50 $ 52 (8)% (4)% n/m - not meaningful (a) Includes $9 million, $6 million, and $4 million for years ended December 31, 2024, 2023, and 2022 , respectively, of intercompany expense related to certain advertising services provided by the local media segment, which is eliminated in consolidation.
Local Sports Segment Refer to Local Sports Segment above under Sinclair's Results of Operations for a discussion of SBG's local sports segment, which is the same as Sinclair's local sports segment for the years ended December 31, 2022 and 2021. 64 Table of Contents SINCLAIR BROADCAST GROUP, LLC RESULTS OF OPERATIONS Other The following table sets forth SBG's revenue and expenses for tennis, non-broadcast digital and internet solutions, technical services, and non-media investments (collectively, "Other") for the years ended December 31, 2023, 2022, and 2021 (in millions): Percent Change Increase / (Decrease) 2023 2022 2021 ‘23 vs.‘22 ‘22 vs.‘21 Revenue: (e) Distribution revenue $ 76 $ 179 $ 192 (58)% (7)% Advertising revenue 29 74 93 (61)% (20)% Other media revenues 3 15 9 (80)% 67% Media revenues (a) $ 108 $ 268 $ 294 (60)% (9)% Non-media revenues (b) $ 11 $ 44 $ 58 (75)% (24)% Operating Expenses: Media expenses (c) $ 86 $ 217 $ 226 (60)% (4)% Non-media expenses (d) $ 10 $ 36 $ 65 (72)% (45)% Loss (gain) on asset dispositions and other, net of impairments $ 13 $ (12) $ (5) n/m n/m Operating income $ — $ 43 $ 36 n/m 19% Income (loss) from equity method investments $ 31 $ 46 $ (4) (33)% n/m n/m — not meaningful (a) Media revenues for the years ended December 31, 2023, 2022, and 2021 include $3 million, $12 million, and $35 million, respectively, of intercompany revenues related to certain services and sales provided to the local media segment, which are eliminated in consolidation.
As of December 31, 2024 and for the year ended December 31, 2024 there were no restricted subsidiaries that were non-guarantors (as defined in the Bank Credit Agreement) of SBG. 61 Table of Contents SINCLAIR BROADCAST GROUP, LLC RESULTS OF OPERATIONS Other The following table sets forth SBG’s revenue and expenses for tennis, non-broadcast digital and internet solutions, technical services, and non-media investments (collectively, “Other”) for the years ended December 31, 2023 and 2022 (in millions): Percent Change Increase / (Decrease) 2023 2022 ‘23 vs.‘22 Revenue: (e) Distribution revenue $ 76 $ 179 (58)% Core advertising revenue 29 74 (61)% Other media revenues 3 15 (80)% Media revenues (a) $ 108 $ 268 (60)% Non-media revenues (b) $ 11 $ 44 (75)% Operating Expenses: Media expenses (c) $ 86 $ 217 (60)% Non-media expenses (d) $ 10 $ 36 (72)% Loss (gain) on asset dispositions and other, net of impairments $ 13 $ (12) n/m Operating income $ — $ 43 n/m Income from equity method investments $ 31 $ 46 (33)% n/m — not meaningful (a) Media revenues for the years ended December 31, 2023 and 2022 include $3 million and $12 million, respectively, of intercompany revenues related to certain services and sales provided to the local media segment, which are eliminated in consolidation.
Years Ended December 31, 2023 2022 2021 Media revenues $ 3,106 $ 3,894 $ 6,083 Non-media revenues 28 34 51 Total revenues 3,134 3,928 6,134 Media programming and production expenses 1,611 1,942 4,291 Media selling, general and administrative expenses 747 812 908 Depreciation and amortization expenses 271 321 591 Amortization of program contract costs 80 90 93 Non-media expenses 49 44 57 Corporate general and administrative expenses 694 160 170 Loss (gain) on deconsolidation of subsidiary 10 (3,357) — Loss (gain) on asset dispositions and other, net of impairment 3 (64) (71) Operating (loss) income $ (331) $ 3,980 $ 95 Net (loss) income attributable to Sinclair $ (291) $ 2,652 $ (414) A discussion regarding our financial results and operations for the year ended December 31, 2023 compared to the year ended December 31, 2022 and for the year ended December 31, 2022 compared to the year ended December 31, 2021 is presented below. 56 Table of Contents SINCLAIR, INC.
Years Ended December 31, 2024 2023 2022 Media revenues $ 3,511 $ 3,106 $ 3,894 Non-media revenues 37 28 34 Total revenues 3,548 3,134 3,928 Media programming and production expenses 1,661 1,611 1,942 Media selling, general and administrative expenses 794 747 812 Depreciation and amortization expenses 250 271 321 Amortization of program costs 74 80 90 Non-media expenses 53 49 44 Corporate general and administrative expenses 185 694 160 Loss (gain) on deconsolidation of subsidiary — 10 (3,357) (Gain) loss on asset dispositions and other, net of impairment (20) 3 (64) Operating income (loss) $ 551 $ (331) $ 3,980 Net income (loss) attributable to Sinclair $ 310 $ (291) $ 2,652 A discussion regarding our financial results and operations for the year ended December 31, 2024 compared to the year ended December 31, 2023 is presented below.
During the year ended December 31, 2023, STG purchased $30 million aggregate principal amount of the Term Loan B-2 for consideration of $26 million. In January 2024, STG purchased $27 million aggregate principal amount of the Term Loan B-2 for consideration of $25 million.
In January 2024, STG purchased $27 million aggregate principal amount of the Term Loan B-2 for consideration of $25 million.
RESULTS OF OPERATIONS Local Media Segment The following table sets forth our revenue and expenses for our local media segment for the years ended December 31, 2023, 2022, and 2021 (in millions): Percent Change Increase / (Decrease) 2023 2022 2021 ‘23 vs.‘22 ‘22 vs.‘21 Revenue: Distribution revenue $ 1,491 $ 1,531 $ 1,476 (3)% 4% Advertising revenue 1,236 1,518 1,230 (19)% 23% Other media revenue (a) 139 144 181 (3)% (20)% Media revenues (b) $ 2,866 $ 3,193 $ 2,887 (10)% 11% Operating Expenses: Media programming and production expenses $ 1,488 $ 1,450 $ 1,389 3% 4% Media selling, general and administrative expenses (c) 694 704 644 (1)% 9% Depreciation and amortization expenses 243 243 248 —% (2)% Amortization of program contract costs 80 90 93 (11)% (3)% Corporate general and administrative expenses 134 117 148 15% (21)% Non-media expenses 14 15 — (7)% n/m Gain on asset dispositions and other, net of impairment (14) (17) (23) (18)% (26)% Operating income $ 227 $ 591 $ 388 (62)% 52% Interest expense including amortization of debt discount and deferred financing costs $ 305 $ 226 $ 183 35% 23% Gain (loss) on extinguishment of debt $ 15 $ 3 $ (7) n/m n/m n/m - not meaningful (a) Includes $26 million and $111 million for the years ended December 31, 2022 and 2021, respectively, of intercompany revenue related to certain services provided by the local media segment to other and the local sports segment, prior to the Deconsolidation, under management services agreements, which was eliminated in consolidation, and $52 million and $39 million of revenue for the years ended December 31, 2023 and 2022, respectively, for services provided by the local media segment under management services agreements after the Deconsolidation, which is not eliminated in consolidation.
RESULTS OF OPERATIONS Local Media Segment The following table sets forth our revenue and expenses for our local media segment for the years ended December 31, 2024, 2023, and 2022 (in millions): Percent Change Increase / (Decrease) 2024 2023 2022 ‘24 vs.‘23 ‘23 vs.‘22 Revenue: Distribution revenue $ 1,543 $ 1,491 $ 1,531 4% (3)% Core advertising revenue 1,152 1,192 1,186 (3)% 1% Political advertising revenue 405 44 332 n/m (87)% Other media revenue (a) 154 139 144 11% (3)% Media revenues (b) $ 3,254 $ 2,866 $ 3,193 14% (10)% Operating Expenses: Media programming and production expenses $ 1,536 $ 1,488 $ 1,450 3% 3% Media selling, general and administrative expenses (c) 742 694 704 7% (1)% Depreciation and amortization expenses 231 243 243 (5)% —% Amortization of program costs 74 80 90 (8)% (11)% Corporate general and administrative expenses 117 134 117 (13)% 15% Non-media expenses 8 14 15 (43)% (7)% Gain on asset dispositions and other, net of impairment (18) (14) (17) 29% (18)% Operating income $ 564 $ 227 $ 591 n/m (62)% Interest expense including amortization of debt discount and deferred financing costs $ 304 $ 305 $ 226 —% 35% Gain on extinguishment of debt $ 1 $ 15 $ 3 (93)% n/m Other income, net $ 40 $ 33 $ 28 21% 18% n/m - not meaningful (a) Includes $26 million for the year ended December 31, 2022 of intercompany revenue related to certain services provided by the local media segment to other and the local sports segment, prior to the Deconsolidation, under management services agreements, which is eliminated in consolidation.
Expenses Media programming and production expenses. Media programming and production expenses increased $38 million during 2023, when compared to the same period in 2022, primarily related to an increase in fees pursuant to network affiliation agreements as a result of increased contractual rates, and an increase in employee compensation cost.
Media programming and production expenses increased $48 million in 2024, when compared to the same period in 2023, primarily due to an increase in fees pursuant to network affiliation agreements as a result of increased contractual rates and an increase in information technology cost. Media selling, general and administrative expenses.
Sources and Uses of Cash The following table sets forth Sinclair's cash flows for the years ended December 31, 2023, 2022, and 2021 (in millions): 2023 2022 2021 Net cash flows from operating activities $ 235 $ 799 $ 327 Cash flow from (used in) investing activities: Acquisition of property and equipment $ (92) $ (105) $ (80) Spectrum repack reimbursements 8 4 24 Proceeds from the sale of assets 1 9 43 Deconsolidation of subsidiary cash — (315) — Purchases of investments (72) (75) (256) Distributions from investments 206 99 26 Other, net 1 2 (3) Net cash flows from (used in) investing activities $ 52 $ (381) $ (246) Cash flows used in financing activities: Proceeds from notes payable and commercial bank financing $ — $ 728 $ 357 Repayments of notes payable, commercial bank financing, and finance leases (85) (863) (601) Repurchase of outstanding Class A Common Stock (153) (120) (61) Dividends paid on Class A and Class B Common Stock (65) (70) (60) Dividends paid on redeemable subsidiary preferred equity — (7) (5) Redemption of redeemable subsidiary preferred equity (190) — — Distributions to noncontrolling interests (13) (12) (95) Distributions to redeemable noncontrolling interests — — (6) Other, net (3) (9) (53) Net cash flows used in financing activities $ (509) $ (353) $ (524) Operating Activities Net cash flows from Sinclair's operating activities decreased during the year ended December 31, 2023, when compared to the same period in 2022, primarily related to a decrease in cash collections related to political revenue and a decrease in cash collections from Distributors, as well as the partial period impact related to the Deconsolidation.
Sources and Uses of Cash The following table sets forth Sinclair’s cash flows for the years ended December 31, 2024, 2023, and 2022 (in millions): 2024 2023 2022 Net cash flows from operating activities $ 98 $ 235 $ 799 Cash flow from (used in) investing activities: Acquisition of property and equipment $ (84) $ (92) $ (105) Deconsolidation of subsidiary cash — — (315) Purchases of investments (50) (72) (75) Distributions and proceeds from investments 203 206 99 Other, net 8 10 15 Net cash flows from (used in) investing activities $ 77 $ 52 $ (381) Cash flows used in financing activities: Proceeds from notes payable and commercial bank financing $ — $ — $ 728 Repayments of notes payable, commercial bank financing, and finance leases (61) (85) (863) Repurchase of outstanding Class A Common Stock — (153) (120) Dividends paid on Class A and Class B Common Stock (66) (65) (70) Dividends paid on redeemable subsidiary preferred equity — — (7) Repurchase of redeemable subsidiary preferred equity — (190) — Distributions to noncontrolling interests (12) (13) (12) Other, net (1) (3) (9) Net cash flows used in financing activities $ (140) $ (509) $ (353) Operating Activities Net cash flows from Sinclair’s operating activities decreased for the year ended December 31, 2024, when compared to the same period in 2023, primarily due to the payment of the DSG litigation settlement and an increase in production and overhead costs, partially offset by an increase in cash collections related to political revenue and Distributors.
Gain on extinguishment of debt. During the year ended December 31, 2023, we purchased $64 million in aggregate principal across multiple tranches of debt and recognized a gain on extinguishment of approximately $15 million. See Bank Credit Agreement and STG Notes under Note 7.
For the year ended December 31, 2023, we repurchased $64 million in aggregate principal across multiple tranches of debt and recognized a gain on extinguishment of approximately $15 million. See Bank Credit Agreement and STG Notes under Note 6. Notes Payable and Commercial Bank Financing within Sinclair’s Consolidated Financial Statements . Other income, net.
Non-media expenses increased $15 million during 2022, when compared to the same period in 2021, primarily related to an increase in expenses associated with our broadcast technology related initiatives. Depreciation and amortization expenses.
Non-media expenses decreased $6 million during 2024, when compared to the same period in 2023, primarily related to a decrease in expenses associated with our broadcast technology related initiatives. Depreciation and amortization expenses.
The FCC "must-carry" rules only apply to a station's primary digital stream. • Seasonal advertising increases within our local media segment occur in the second and fourth quarters due to the anticipation of certain seasonal and holiday spending by consumers. • Broadcasters have found ways to increase returns on their news programming initiatives while continuing to maintain locally produced content through the use of news sharing arrangements. • 'Big Tech' has begun offering OTT platforms. • Broadcast networks have begun launching and expanding their own DTC platforms. • Advertising revenue on digital platforms continues to grow. • Advertising revenue related to the Summer Olympics occurs in even numbered years, with the exception of 2020 which was postponed due to COVID-19 and took place in Summer 2021.
The FCC “must-carry” rules only apply to a station’s primary digital stream. • Seasonal advertising increases within our local media segment occur in the second and fourth quarters due to the anticipation of certain seasonal and holiday spending by consumers. • Broadcasters have found ways to increase returns on their news programming initiatives while continuing to maintain locally produced content through the use of news sharing arrangements. • Viewership of content on connected or smart TV’s continues to rise which has led to the shifting of advertising spend to this content from other forms of media. • Professional sporting events have begun to migrate back to broadcast television. • Big Tech (such as Alphabet, Amazon, Apple, Meta, and Microsoft) has begun offering OTT platforms. • Broadcast networks have begun launching and expanding their own DTC platforms. • Advertising revenue on digital platforms continues to grow. • Advertising revenue related to the Summer Olympics occurs in even numbered years.
During the year ended December 31, 2023, we recognized a loss of $12 million related to the sale of Stadium. During the year ended December 31, 2022, we recognized a gain of $14 million related to one of our investments.
For the year ended December 31, 2023, we recognized a loss of $12 million related to the sale of Stadium. Income from equity method investments.
RESULTS OF OPERATIONS The following table sets forth our primary types of programming and their approximate percentages of advertising revenue, excluding digital revenue, for the periods presented: Percent of Advertising Revenue (Excluding Digital) for the Twelve Months Ended December 31, 2023 2022 2021 Local news 34% 35% 32% Syndicated/Other programming 28% 27% 30% Network programming 18% 21% 21% Sports programming 16% 13% 12% Paid programming 4% 4% 5% The following table sets forth our affiliate percentages of advertising revenue for the years ended December 31, 2023, 2022, and 2021: # of Percent of Advertising Revenue for the Twelve Months Ended December 31, Channels 2023 2022 2021 ABC 40 29% 28% 29% FOX 55 24% 22% 23% CBS 30 20% 19% 19% NBC 25 12% 17% 13% CW 47 5% 5% 5% MNT 39 4% 3% 4% Other 404 6% 6% 7% Total 640 Other media revenue.
The following table sets forth our affiliate percentages of advertising revenue for the years ended December 31, 2024, 2023, and 2022: # of Percent of Advertising Revenue Channels 2024 2023 2022 ABC 40 27% 29% 28% FOX 55 23% 24% 22% CBS 30 20% 20% 19% NBC 24 16% 12% 17% CW 47 4% 5% 5% MNT 39 3% 4% 3% Other 406 7% 6% 6% Total 641 Other media revenue.
Other media revenue decreased $5 million in 2023, when compared to the same period in 2022, primarily due to a decrease related to providing certain services under management service agreements.
Other media revenue increased $15 million in 2024, when compared to the same period in 2023, primarily due to an increase related to providing certain services under management service agreements. Expenses Media programming and production expenses.
SBG: • Total debt of SBG, defined as current and long-term notes payable, finance leases, and commercial bank financing, including finance leases of affiliates, of $4,160 million, including current debt, due within the next 12 months, of $36 million. • Interest due on SBG's total debt in the next twelve months of $298 million, including interest estimated on SBG's variable rate debt calculated at an effective weighted average interest rate of 8.42% as of December 31, 2023. • SBG's contractual amounts owed through the expiration date of the underlying agreement for active and future television program contracts and network programming rights of $1,205 million, including $711 million due within the next 12 months.
Network programming agreements may include variable fee components such as subscriber levels, which in certain circumstances have been estimated and reflected in the previous amounts based on current subscriber amounts. 64 Table of Contents LIQUIDITY AND CAPITAL RESOURCES SBG: • Total debt of SBG, defined as current and long-term notes payable, finance leases, and commercial bank financing, including finance leases of affiliates, of $4,129 million, including current debt, due within the next 12 months, of $38 million. • Interest due on SBG’s total debt in the next twelve months of $274 million, including interest estimated on SBG’s variable rate debt calculated at an effective weighted average interest rate of 7.66% as of December 31, 2024. • SBG’s contractual amounts owed through the expiration date of the underlying agreement for active and future television program contracts and network programming rights of $2,172 million, including $1,023 million due within the next 12 months.
The increase in the effective tax rate from 2022 to 2023 is primarily due to the 2023 benefit from the release of valuation allowance on deferred tax assets relating to deductibility of interest expense under the Internal Revenue Code ("IRC") Section 163(j).
The 2023 income tax benefit for our pre-tax loss of $637 million resulted in an effective tax rate of 56.3%. The decrease in the effective tax rate from 2023 to 2024 is primarily due to the 2023 benefit from the release of valuation allowance on deferred tax assets relating to deductibility of interest expense under the IRC Section 163(j).
If our estimates of future advertising revenues decline, amortization expense could be accelerated or fair value adjustments may be required. Fair Value Measurements of Investments in Bally's Securities. As discussed in Note 6. Other Assets and Note 18. Fair Value Measurements within Sinclair's Consolidated Financial Statements , we entered into a commercial agreement with Bally’s Corporation on November 18, 2020.
If our estimates of future advertising revenues decline, amortization expense could be accelerated or fair value adjustments may be required. Fair Value Measurements of Investments in Bally’s Securities. As discussed in Note 5. Other Assets and Note 17.
As part of this arrangement, we received warrants and options to acquire common equity in the business. These financial instruments are measured each period at fair value.
Fair Value Measurements within Sinclair’s Consolidated Financial Statements , we entered into a commercial agreement with Bally’s Corporation (“Bally’s”) on November 18, 2020. As part of this arrangement, we received warrants and options to acquire common equity in the business. These financial instruments are measured each period at fair value.
Non-media expenses decreased $29 million during 2022, when compared to the same period in 2021, primarily due to the sale of Triangle in the second quarter of 2021 and a decrease in expenses related to our technical services business. Loss (gain) on asset dispositions and other, net of impairments .
Non-media expenses increased $9 million during 2024, when compared to the same period in 2023, primarily due to an increase in expenses related to our technical services business and an increase in expenses associated with higher broadcast equipment sales. (Gain) loss on asset dispositions and other, net of impairments .
Media revenues decreased $23 million during 2023, when compared to the same period in 2022, primarily due to the sale of our Stadium network (Stadium). Media revenues decreased $19 million during 2022, when compared to the same period in 2021, primarily due to a decrease in advertising revenue.
Media revenues increased $5 million during 2024, when compared to the same period in 2023, primarily due to an increase in advertising revenue related to our digital initiatives of $10 million, offset by a decrease in revenue due the sale of the Stadium Network (“Stadium”) of $4 million.
Interest expense including amortization of debt discount and deferred financing costs. Interest expense increased by $79 million in 2023, when compared to the same period in 2022, and $43 million in 2022, when compared to the same period in 2021, primarily due to increased interest expense related to our variable rate debt as a result of higher interest rates.
Interest expense decreased by $1 million in 2024, when compared to the same period in 2023, primarily due to decreased interest expense related to our variable rate debt as a result of lower interest rates. Gain on extinguishment of debt.
Non-media revenues decreased $14 million during 2022, when compared to the same period in 2021, primarily due to the sale of Triangle in the second quarter of 2021. Expenses. Media expenses decreased $9 million during 2022, when compared to the same period in 2021, primarily due to our digital businesses.
Non-media revenues increased $9 million during 2024, when compared to the same period in 2023, primarily due to an increase in broadcast equipment sales. Expenses. Media expenses decreased $14 million during 2024, when compared to the same period in 2023, primarily due to the sale of Stadium.
Nature of Operations and Summary of Significant Accounting Policies and Note 5.
Nature of Operations and Summary of Significant Accounting Policies within SBG’s Consolidated Financial Statements .
As of December 31, 2023, we had a net deferred tax liability of $252 million as compared to a net deferred tax liability of $610 million as of December 31, 2022.
As of December 31, 2024, we had a net deferred tax liability of $335 million as compared to a net deferred tax liability of $252 million as of December 31, 2023. The increase in net deferred tax liability primarily relates to changes in tax basis of our investment in DSIH.
In even numbered years, political spending is usually significantly higher than in odd numbered years due to advertising expenditures preceding local and national elections. Additionally, every four years, political spending is usually elevated further due to advertising expenditures preceding the presidential election.
Seasonality / Cyclicality The operating results of our local media segment are usually subject to cyclical fluctuations from political advertising. In even numbered years, political spending is usually significantly higher than in odd numbered years due to advertising expenditures preceding local and national elections.
Under the terms of the settlement, Sinclair will provide transition services to DSG to allow DSG to become a self-standing entity going forward. 51 Table of Contents Industry Trends • During the last few years, the number of subscribers to Distributor services in the United States has been declining, as technological advancements have driven changes in consumer behavior and have empowered consumers to seek more control over when, where, and how they consume news, sports, and other entertainment, including through the so-called "cutting the cord" and other consumption strategies. • The Distributor industry has continued to undergo significant consolidation, which gives top Distributors purchasing power. • vMVPDs have continued to gain increasing importance and have quickly become a critical segment of the market.
On January 2, 2025, DSG announced that it had emerged from bankruptcy, at which time, Sinclair’s and SBG’s equity interest in DSG was terminated. • In December 2024, Sinclair acquired SK Telecom's stake in CAST.ERA, previously a joint venture with the leading mobile operator in South Korea, to develop wireless, cloud infrastructure and artificial intelligence technologies related to NextGen Broadcasting. 50 Table of Contents Industry Trends • During the last few years, the number of subscribers to Distributor services in the United States has been declining, as technological advancements have driven changes in consumer behavior and have empowered consumers to seek more control over when, where, and how they consume news, sports, and other entertainment, including through the so-called “cutting the cord” and other consumption strategies. • The Distributor industry has continued to undergo significant consolidation, which gives top Distributors negotiating power. • vMVPDs have continued to gain increasing importance and have quickly become a critical segment of the market.
As of December 31, 2022, we had $17 million of gross unrecognized tax benefits, all of which, if recognized, would favorably affect our effective tax rate. We recognized $1 million and $2 million of income tax expense for interest related to uncertain tax positions for the years ended December 31, 2023 and 2022, respectively. See Note 12.
We recognized $1 million of income tax expense for interest related to uncertain tax positions for both of the years ended December 31, 2024 and 2023. See Note 11.
Also, the second and fourth quarters' operating results are usually higher than the first and third quarters' operating results because advertising expenditures are increased in anticipation of certain seasonal and holiday spending by consumers. Consolidated Operating Data The following table sets forth certain of SBG's consolidated operating data for the years ended December 31, 2023, 2022, and 2021 (in millions).
Additionally, every four years, political spending is usually elevated further due to advertising expenditures preceding the presidential election. Also, the second and fourth quarters’ operating results are usually higher than the first and third quarters’ operating results because advertising expenditures are increased in anticipation of certain seasonal and holiday spending by consumers.
Corporate general and administrative expenses increased by $534 million during 2023, when compared to the same period in 2022, primarily due to a $495 million litigation settlement accrual related to the DSG litigation, an $18 million increase in legal, consulting, and regulatory costs, primarily related to the litigation discussed under Note 13.
The table above and the explanation that follows cover total consolidated corporate general and administrative expenses. Corporate general and administrative expenses decreased $531 million in 2024, when compared to the same period in 2023, primarily due to a decrease in legal, consulting, and regulatory costs, primarily related to the litigation discussed under Note 11.
For the year ending December 31, 2024, Sinclair expects capital expenditures to be within the range of $110 million to $117 million, primarily related to station technical, maintenance, and building projects, and SBG expects capital expenditures to be within the range of $107 million to $114 million, primarily related to station technical, maintenance, and building projects. 67 Table of Contents LIQUIDITY AND CAPITAL RESOURCES Sinclair and SBG have various contractual obligations which are recorded as liabilities in Sinclair's and SBG's consolidated financial statements, such as notes payable, finance leases, and commercial bank financing; operating leases; and active television program contracts.
Sinclair and SBG have various contractual obligations which are recorded as liabilities in Sinclair’s and SBG’s consolidated financial statements, such as notes payable, finance leases, and commercial bank financing; operating leases; and active television program contracts.
As of December 31, 2022, SBG had $17 million of gross unrecognized tax benefits, all of which, if recognized, would favorably affect SBG’s effective tax rate. SBG recognized less than $1 million and $2 million of income tax expense for interest related to uncertain tax positions for the years ended December 31, 2023 and 2022, respectively. See Note 11.
SBG recognized $1 million of income tax expense for interest related to uncertain tax positions for both of the years ended December 31, 2024 and 2023. See Note 10.
Advertising revenue increased $288 million in 2022, when compared to the same period in 2021, primarily due to an increase in political advertising revenue, as 2022 was a political year, compared to 2021 which was a non-political year. 57 Table of Contents SINCLAIR, INC.
Political advertising revenue increased $361 million in 2024, when compared to the same period in 2023, primarily due to 2024 being a presidential political year, compared to 2023 which was an off-year election cycle, and therefore only had a small number of political races and correspondingly less political advertising spend. 56 Table of Contents SINCLAIR, INC.