PR Newswire | Nov 4, 2020 07:31AM EST

11/04 06:30 CST

Sinclair Reports Third Quarter 2020 Financial Results BALTIMORE, Nov. 4, 2020

BALTIMORE, Nov. 4, 2020 /PRNewswire/ -- Sinclair Broadcast Group, Inc. (Nasdaq: SBGI), the "Company" or "Sinclair," today reported financial results for the three and nine months ended September 30, 2020.

Third Quarter Highlights

* Consolidated total revenue increased 37% to $1,539 million as compared to the third quarter of 2019, with gains driven in large part by the Company's acquisition of 21 Regional Sports Networks (RSNs) and Fox College Sports in August 2019, as well as higher political advertising revenue. Included in the quarter is a $128 million accrual for rebates to distributors based on minimum game guarantees. * Consolidated operating loss of $4,178 million included a $4,226 million impairment taken on the Local Sports segment relating to goodwill and definite-lived intangible assets, and $13 million of non-recurring costs for transaction, COVID, legal, litigation, and regulatory costs ("Adjustments"). Excluding the Adjustments, operating income of $61 million decreased $147 million compared to the third quarter of 2019. * Net loss attributable to the Company was $3,210 million versus net loss of $60 million in the prior year period. Excluding the Adjustments, the Company had net income of $161 million. * Consolidated Adjusted EBITDA, which excludes the Adjustments, of $736 million increased 97% versus the third quarter of 2019.

CEO Comment:

"Driven by stronger than expected political and sports advertising revenue, and stringent cost control measures during the pandemic, Sinclair's results for the quarter, excluding the impairment, exceeded our expectations and guidance," commented Chris Ripley, Sinclair's President and Chief Executive Officer. "While core advertising trends in our Broadcast segment continue to face challenges due to the pandemic, we did see improvement as we moved through the quarter, despite having to balance strong political demand that competed for inventory." Ripley continued, "COVID-19 has also exacerbated subscriber churn which has impacted results; however, Sinclair has numerous initiatives that are expected to be drivers of growth in the years ahead. These include a new sports app planned to launch by the beginning of the baseball season in the spring of 2021, the continued roll-out of NEXTGEN TV expected to be available in approximately 45 markets by the end of 2021, and the premier of The National Desk, our new headline news service launching in early 2021. We believe these initiatives, our free, over-the-top ad-supported digital platform STIRR, gamification and direct to consumer and legalized sports betting opportunities that the company is exploring, position Sinclair for continued success in the years ahead."

Recent Company Developments:

Content and Distribution:

* In September, the Company invested in Playfly Sports, a leading company in the management of exclusive college and high school sports and esport multi-media rights across the U.S. * In August, the Kansas City Royals and the Company entered into a multi-year media rights agreement beginning with the 2020 baseball season for FOX Sports Kansas City to continue as the television home of the Royals. * Year-to-date, Sinclair's newsrooms have won a total of 305 journalism awards, including a National RTDNA Edward R. Murrow award, 28 Regional RTDNA Edward R. Murrow awards and 72 regional Emmy awards.

Community:

* Since March, the Company has partnered with the Salvation Army on numerous Sinclair Cares relief initiatives, raising over $1.2 million for those impacted by the western wildfires, the Iowa derecho, and the COVID-19 pandemic. * In September, the Company received the Award for Achievement in Local Broadcasting, part of the TV of Tomorrow annual awards for leadership in interactive and multi-platform television. The award honors Sinclair Broadcast Group as the company that has demonstrated the greatest achievement in local broadcasting over the past year, recognizing its wholly-owned subsidiary, ONE Media 3.0, as the broadcast industry's vanguard in advancing NEXTGEN TV from research and development to deployment.

ATSC 3.0:

* As of the end of October, the Company, in coordination with other broadcasters, has deployed NEXTGEN TV, powered by ATSC 3.0, in eight markets, with several more planned by year end. * Other recent developments include the first mobile phone prototypes with full 3.0 functionality delivered to the Company, the development of enhanced content security capabilities, and progress on enabling datacasting, which would integrate broadcast and broadband delivery in the cloud.

Employees:

* In September, the Company announced the hiring of J.R. McCabe in the newly-created role of Chief Business Officer of D2C/Gamification. * Earlier this week, John Zeigler was announced as the Company's first Chief Marketing Officer who will be focused initially on re-branding of the FOX RSNs and marketing activities for the Company.

Three Months Ended September 30, 2020 Consolidated Financial Results:

* Total revenues increased 37% to $1,539 million versus $1,125 million in the prior year period. Media revenues increased 42% to $1,519 million versus $1,070 million in the third quarter of 2019. The increase was driven in large part by the Company's acquisition of the 21 RSNs and Fox College Sports in August 2019 and political advertising. Consolidated revenue was higher than the Company's quarterly guidance range, due to higher political and sports advertising. * Political revenues were $109 million in the third quarter versus $6 million in the third quarter of 2019 due to 2020 being a presidential election year. Distribution revenues were $1,003 million versus $679 million in the third quarter of 2019 driven by the acquisition of the RSNs in August 2019. * During the third quarter, the Company estimated an impairment loss on the Local Sports segment of $4,226 million relating to goodwill and definite-lived intangible assets of $2,615 million and $1,611 million, respectively. This was driven by a decline in distribution revenue brought on by a number of factors, including the recent loss of two virtual distributors, that together represented approximately 10% of the Local Sports gross distribution revenue for the month of September 2020, as well as elevated levels of subscriber erosion influenced by numerous factors including fragmentation of content distribution platforms, shifting consumer behaviors due to the current economic environment, the COVID-19 pandemic and related uncertainties. In addition, the Company estimated a deferred income tax benefit of $1,092 million in connection with the impairment loss. The Company is in the process of finalizing the impairment analysis and related tax impact which will be completed in time for the filing of the Form10-Q for the third quarter. The impairment loss and related tax impact do not affect the Company's cash position, cash flow from operating activities, or debt covenants. * Operating loss of $4,178 million included a $4,226 million impairment taken on the Local Sports segment relating to goodwill and definite-lived intangible assets and $13 million of other Adjustments, versus an operating loss of $6 million in the prior year period, which included $214 million of Adjustments. Operating income when excluding the Adjustments, decreased to $61 million from $208 million for the same prior-year period. * Net loss attributable to the Company was $3,210 million versus net loss of $60 million in the prior year period. Excluding the Adjustments, the Company had net income of $161 million. Adjusted EBITDA, which excludes Adjustments, increased 97% to $736 million from $374 million in the third quarter of 2019, and was $115 million higher than the high end of Company guidance, due to higher political and sports revenue, lower operating expenses and sports rights payments. * Diluted loss per common share was $42.66 as compared to a loss of $0.64 in the prior year period. The impact of Adjustments in the third quarter of 2020, on a diluted per-share basis, was $(44.79) and the impact of Adjustments in the third quarter of 2019 was $(1.79).

Nine Months Ended September 30, 2020 Consolidated Financial Results:

* Total revenues increased 69% to $4,431 million versus $2,618 million in the prior year period. Media revenues increased 77% to $4,353 million versus $2,465 million in the same period a year ago. Revenues benefited from the inclusion of the RSNs, which were not in the full period of prior year results, and higher political advertising in a presidential election year. Distribution revenues were $3,168 million versus $1,398 million in the same period a year ago, also reflecting the impact of the inclusion of the RSNs. * Operating loss of $3,359 million, included a $4,226 million impairment taken on the Local Sports segment relating to goodwill and definite-lived intangible assets and $42 million of other Adjustments, versus operating income of $193 million in the prior year period, which included $244 million of Adjustments. Operating income when excluding the Adjustments increased to $909 million from $437 million for the same prior-year period. * Net loss attributable to the Company was $2,835 million versus net income of $4 million in the prior year period. Excluding Adjustments, the Company had net income of $475 million. Adjusted EBITDA, which excludes Adjustments, increased 73% to $1,271 million from $734 million for the nine-month period ending September 30, 2020. * Diluted loss per common share was $34.42 as compared to diluted earnings per common share of $0.05 in the prior year period. The impact of Adjustments in the nine months ending September 30, 2020, on a diluted per-share basis, was $(40.18) and the impact of Adjustments in the nine months ending September 30, 2019 was $(2.02).

Consolidated and Segment Highlights

The below highlights include the acquisition of RSNs and Fox College Sports (August 23, 2019), the 20% ownership investment in the YES Network (August 29, 2019), an increased investment in Stadium which is now consolidated (December 2, 2019), the launch of the Marquee RSN (February 22, 2020), the divestiture of the non-license assets in Harlingen, TX (January 27, 2020), and the divestiture of WDKY in Lexington, KY (September 17, 2020).

Segment financial information is included in the following tables for the periods presented. The Broadcast segment, previously referred to as the Local News and Marketing Services segment, consists primarily of broadcast television stations, which the Company owns, operates or to which the Company provides services. The Local Sports segment, previously referred to as the Sports segment, consists primarily of the RSNs, Marquee, and a 20% equity interest in the YES Network. The Other segment includes corporate, original networks and content, including Tennis Channel, non-broadcast digital and internet solutions, technical services, and other non-media investments.

For the three months ended September 30,2020 Local Corporate, Sports Other & Consolidated Elimination($ in millions) Broadcast

Revenue Highlights:

Distribution revenue $ 356 $ 597 $ 50 $ 1,003

Advertising revenue 344 124 32 500

Other media revenue 34 ^ 6 (24) 16 (a)

Media revenues $ 734 $ 727 $ 58 ^(a) $ 1,519

Non-media revenue - - 20 20

Total revenues $ 734 $ 727 $ 78 $ 1,539

Expense Highlights:

Media programming & productionexpenses and media selling, 450 801 ^ 38 ^(a) 1,289general and administrative (a)expenses

Sports rights amortizationincluded in media production - 630 - 630expenses

Non-media expenses - - 18 18

Corporate general and 25 3 2 30administrative expenses

Other Highlights:

Sports rights payments - 99 - 99

Program contract payments 22 - 1 23

Capital expenditures^(b) 9 5 5 19

Interest expense (net)^ (c) 1 101 42 144

Adjusted EBITDA^(d) 736

For the quarter ended September 30, 2020 Broadcast includes $26 million of revenue for services provided by the Broadcast segment to the Local Sports and Other segments; the Local Sports segment includes $25 million(a) of selling, general, and administrative expenses for services provided by the Broadcast segment to the Local Sports segment, and the Other segment includes $1 million of selling, general, and administrative expenses for services provided by the Broadcast segment to the Other segment. Such amounts are eliminated in consolidation.

(b) Capital expenditures exclude $13 million of repack capital expenditures expected to be reimbursed in the future from the TV Broadcaster Relocation Fund administered by the FCC.

(c) Interest expense excludes deferred financing costs, original issue discount amortization, and other non-cash interest expense, and is net of interest income.

Adjusted EBITDA is defined as earnings before interest, tax, depreciation and amortization, plus impairment loss and non-recurring transaction,(d) COVID, legal, litigation and regulatory costs, as well as certain non-cash items such as stock-based compensation expense and sports rights amortization; less sports rights payments and program contract payments. Refer to the reconciliation on the last page of this press release and the Company's website.

Corporate,For the three months ended Broadcast Local Other & ConsolidatedSeptember 30, 2019 Sports Elimination

($ in millions)

Revenue Highlights:

Distribution revenue $ 340 $ 306 $ 33 $ 679

Advertising revenue 302 43 31 376

Other media revenue 19 ^ 3 (7) ^(a) 15 (a)

Media revenues $ 661 $ 352 $ 57 $ 1,070

Non-media revenue - - 55 55

Total revenues $ 661 $ 352 $ 112 $ 1,125

Expense Highlights:

Media programming & productionexpenses and media selling, 430 262 ^ 53 ^(a) 745general and administrative (a)expenses

Sports rights amortizationincluded in Media production - 193 - 193expenses

Non-media expenses - - 42 42

Corporate general and 23 92 122 237administrative expenses

Other Highlights:

Sports rights payments - 118 - 118

Program contract payments 23 - - 23

Capital expenditures^(b) 16 2 1 19

Interest expense (net)^(c) 1 59 50 110

Adjusted EBITDA^(d) 374

For the quarter ended September 30, 2019, Broadcast includes $9 million(a) of revenue and the Local Sports segment includes $9 million of selling, general, and administrative expenses for services provided by the Broadcast segment to the Local Sports segment. Such amounts are eliminated in consolidation.

(b) Capital expenditures exclude $16 million of repack capital expenditures expected to be reimbursed in the future from the TV Broadcaster Relocation Fund administered by the FCC.

(c) Interest expense excludes deferred financing costs, original issue discount amortization, and other non-cash interest expense, and is net of interest income.

Adjusted EBITDA is defined as earnings before interest, tax, depreciation and amortization, plus impairment loss and non-recurring transaction,(d) legal, litigation and regulatory costs, as well as certain non-cash items such as stock-based compensation expense and sports rights amortization; less sports rights payments and programming payments. Refer to the reconciliation on the last page of this press release and the Company's website.

Consolidated Balance Sheet and Cash Flow Highlights:

* Total Company debt as of September 30, 2020, was $12,463 million, which includes Diamond Sports Group LLC (DSG) debt of $8,030 million. * Cash and cash equivalents for the Company as of September 30, 2020 was $632 million, which includes $346 million held at DSG. * In August, Diamond Sports Holdings LLC (DSH), an indirect subsidiary of the Company, redeemed 350,000 of its Preferred Units (such units, the "Redeemed Preferred Units") using cash dividends from DSG. In accordance with the terms of the Amended and Restated Limited Liability Company Agreement of DSH, the Redeemed Preferred Units were redeemed for an aggregate redemption price equal to $350,000,000, representing 100% of the unreturned capital contribution with respect to such Redeemed Preferred Units, plus $3,850,000 in accrued and unpaid dividends, with respect to such Redeemed Preferred Units up to, but not including, the redemption date, for a total redemption amount of $353,850,000. After giving effect to the partial redemption, 175,000 Preferred Units of DSH. * In September, DSG's indirect subsidiary, Diamond Sports Finance SPV, LLC ("Diamond SPV"), entered into a $250 million accounts receivable securitization facility. The facility has a term of three years and enables DSG to raise incremental, low-cost funding by selling certain receivables on a revolving basis to Diamond SPV, which will in turn borrow money from third-party financial institutions. * As of September 30, 2020, 49.2 million Class A common shares and 24.7 million Class B common shares were outstanding, for a total of 73.9 million common shares. During the third quarter 2020, the Company repurchased approximately 4.3 million shares. Since December 31, 2019, the Company repurchased approximately 29% of its Class A common shares outstanding and 21% of the total shares outstanding at that time. * In September, the Company paid a $0.20 per share quarterly cash dividend to its shareholders. * Routine capital expenditures in the third quarter of 2020 were $19 million with another $13 million related to the spectrum repack. * The Local Sports segment's media production expense included $630 million of sports rights amortization, while sports rights payments in the quarter were $99 million.

Notes:

Certain reclassifications have been made to prior years' financial information to conform to the presentation in the current year.

Outlook:

The Company currently expects to achieve the following results for the three and twelve months ending December 31, 2020.

The Company is closely monitoring the impact of the COVID-19 pandemic on all aspects of its business, including how it has and will continue to impact its advertisers, distributors, and professional sports leagues. The Company is currently unable to predict the extent of the impact that the COVID-19 pandemic will have on its financial condition, results of operations and cash flows in future periods due to numerous uncertainties. For additional discussion of how the COVID-19 pandemic has impacted the Company's business, please see the section titled The Impact of COVID-19 on our Results of Operations in the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2020.

For the three Corporatemonths ending Local andDecember Broadcast Sports Other and Consolidated31, 2020 ($ in Eliminationmillions)

RevenueHighlights:

Core advertising $310 to 326revenue

Political revenue 194

Advertising $457 to 473 $8 to 9 $37 $503 to 520revenue

Distribution 359 to 362 545 to 550 ^ 49 952 to 960revenue (a)

Other media 38 ^ 4 (23) ^ 19revenue (b) (b)

Media revenues 854 to 873 557 to 563 64 1,475 to 1,499

Non-media revenue - - 16 16

Total revenues $854 to 873 $557 to 563 $80 $1,491 to 1,515

Expense -Highlights:

Media programming& productionexpenses and ^ ^media selling, $478 to 482 $153 (b) $49 (b) $680 to 684general and (c)administrativeexpenses

Sports rightsamortization ^included in media - 23 (c) - 23productionexpenses

Non-media - - 20 20expenses

Corporate 31overhead

Stock-basedcompensation andnon-recurringcosts fortransaction,legal, litigation 24and regulatoryfees included incorporate andmedia expensesabove

Depreciation,intangible & 171programmingamortization

Other Highlights:

Sports rights - $196 - $196payments

Program contract 25payments

Interest expense 146(net)^(d)

Income tax Approximatelyexpense 21% effective tax rate

Net cash tax Approximatelyrefunds $7 million

Payments tononcontrollinginterest holders, 26includingpreferreddividend

Total capitalexpenditures, 38 to 43including repack

Repack capital 17expenditures

Adjusted EBITDA^ $235 to 241 $586 to 608(e^)

Note: Certain amounts may not summarize to totals due to rounding differences.

(a) Reflects $119 million of accrued rebates to distributors tied to minimum game guarantees.

The Broadcast segment includes $25 million of revenue for services provided by the Broadcast segment to the Local Sports and Other segments(b) and the Local Sports segment includes $25 million of selling, general, and administrative expenses for services provided by the Broadcast segment to the Local Sports segment. Such amounts are eliminated in the Consolidated column.

(c) Reflects rebates from teams of sports rights overpayments tied to minimum game guarantees.

(d) Interest expense excludes deferred financing costs, original issue discount amortization, and other non-cash interest expense, and is net of interest income

Adjusted EBITDA is defined as earnings before interest, tax, depreciation and amortization, plus impairment loss and non-recurring transaction,(e) COVID, legal, litigation and regulatory costs, as well as certain non-cash items such as stock-based compensation expense and sports rights amortization; less sports rights payments and programming payments. Refer to the reconciliation on the last page of this release and the Company's website.

For the twelve Corporatemonths ending andDecember 31, Broadcast Local Sports Other and Consolidated2020 ($ in Eliminationmillions)

RevenueHighlights:

Coreadvertising $1,275 to 1,292revenue

Political 363revenue

Advertising $1,319 to 1,335 $191 to 192 $128 $1,638 to 1,655revenue

Distribution 1,418 to 1,421 2,504 to 2,509 ^ 199 4,121 to 4,129revenue (a)

Other media 144 ^ 18 (93) ^ 70revenue (b) (b)

Media 2,881 to 2,900 $2,713 to 2,719 234 5,828 to 5,853revenues

Non-media 94 94revenue

Total $2,881 to 2,900 $2,713 to 2,719 $328 $5,922 to 5,947revenues

ExpenseHighlights:

Mediaprogramming &productionexpenses and $1,815 to 1,818 $1,594 ^ $168 ^ $3,576 to 3,580media selling, (b) (b)general andadministrativeexpenses

Sports rightsamortizationincluded in - 1,051 ^ - 1,051media (c)productionexpenses

Non-media - - 89 89expenses

Corporate 142overhead

Stock-basedcompensationandnon-recurringcosts fortransaction,legal, 105litigation andregulatoryfees includedin corporateand mediaexpenses above

Depreciation,intangible & 759programmingamortization

OtherHighlights:

Sports rights - 1,320 - 1,320payments

Programcontract 95payments

Interestexpense (net)^ 606(d)

Income tax Approximatelybenefit 22% effective tax rate

Net cash tax Approximatelyrefunds $7 million

Payments tononcontrollinginterestholders, 96includingpreferreddividend

Total capitalexpenditures, 168 to 173includingrepack

Repack capital 71expenditures

Adjusted $867 to 873 $1,857 to 1,878EBITDA^(e^)

Note: Certain amounts may not summarize to totals due to rounding differences.

(a) Reflects $371 million of accrued rebates to distributors tied to minimum game guarantees.

The Broadcast segment includes $100 million of revenue for services provided by the Broadcast segment to the Local Sports and Other segments, the Local Sports segment includes $98 million of selling, general, and(b) administrative expenses for services provided by the Broadcast segment to the Local Sports segment, and the Other segment includes $2 million of selling, general, and administrative expenses for services provided by the Broadcast segment to the Other segment. Such amounts are eliminated in the Consolidated column.

(c) Reflects lower payments to and rebates from teams of sports rights payments tied to minimum game guarantees.

(d) Interest expense excludes deferred financing costs, original issue discount amortization, and other non-cash interest expense, and is net of interest income.

Adjusted EBITDA is defined as earnings before interest, tax, depreciation and amortization, plus impairment loss and non-recurring transaction,(e) COVID, legal, litigation and regulatory costs, as well as certain non-cash items such as stock-based compensation expense and sports rights amortization; less sports rights payments and programming payments. Refer to the reconciliation on the last page of this release and the Company's website.

Sinclair Conference Call:

The senior management of Sinclair will hold a conference call to discuss its third quarter 2020 results on Wednesday, November 4, 2020, at 9:00 a.m. ET. The call will be webcast live and can be accessed at www.sbgi.net under "Investors/ Webcasts." After the call, an audio replay will remain available at www.sbgi.net. The press and the public will be welcome on the call in a listen-only mode. The dial-in number is (877) 407-8033.

About Sinclair:Sinclair is a diversified media company and leading provider of local sports and news. The Company owns and/or operates 23 regional sports network brands; owns, operates and/or provides services to 190 television stations in 88 markets; is a leading local news provider in the country; owns multiple national networks; and has TV stations affiliated with all the major broadcast networks. Sinclair's content is delivered via multiple platforms, including over-the-air, multi-channel video program distributors, and digital platforms. The Company regularly uses its website as a key source of Company information which can be accessed at www.sbgi.net.

Sinclair Broadcast Group, Inc. and SubsidiariesPreliminary Unaudited Consolidated Statements of Operations(In millions, except share and per share data)

Three Months Ended Nine Months Ended September 30, September 30,

2020 2019 2020 2019

REVENUES:

Media revenues $ 1,519 $ 1,070 $ 4,353 $ 2,465

Non-media revenues 20 55 78 153

Total revenues 1,539 1,125 4,431 2,618

OPERATING EXPENSES:

Media programming and production 1,077 560 2,288 1,215expenses

Media selling, general and 212 185 608 510administrative expenses

Amortization of program contract 19 22 63 68costs

Non-media expenses 18 42 69 120

Depreciation of property and 25 24 75 69equipment

Corporate general and 30 237 111 317administrative expenses

Amortization of definite-lived 149 96 449 183intangible and other assets

Impairment of goodwill and 4,226 - 4,226 -definite-lived intangible assets

Gain on asset dispositions and (39) (35) (99) (57)other, net of impairment

Total operating expenses 5,717 1,131 7,790 2,425

Operating (loss) income (4,178) (6) (3,359) 193

OTHER INCOME (EXPENSE):

Interest expense includingamortization of debt discount and (157) (129) (502) (237)deferred financing costs

Gain on extinguishment of debt - - 5 -

Loss from equity method investments (10) (12) (23) (38)

Other income, net 169 3 169 12

Total other income (expense), net 2 (138) (351) (263)

Loss before income tax (4,176) (144) (3,710) (70)

INCOME TAX BENEFIT 855 95 813 88

NET (LOSS) INCOME (3,321) (49) (2,897) 18

Net income attributable to the (19) (11) (51) (11)redeemable noncontrolling interests

Net loss (income) attributable to 130 - 113 (3)the noncontrolling interests

NET (LOSS) INCOME ATTRIBUTABLE TO $ (3,210) $ (60) $ (2,835) $ 4SINCLAIR BROADCAST GROUP

EARNINGS PER COMMON SHAREATTRIBUTABLE TO SINCLAIR BROADCASTGROUP:

Basic earnings per share $ (42.91) $ (0.65) $ (34.61) $ 0.05

Diluted earnings per share $ (42.66) $ (0.64) $ (34.42) $ 0.05

Weighted average common shares 74,810 92,086 81,922 92,050outstanding (in thousands)

Weighted average common and commonequivalent shares outstanding (in 75,247 93,435 82,377 93,271thousands)

The Company considers Adjusted EBITDA to be an indicator of the operating performance of its assets. The Company also believes that Adjusted EBITDA is frequently used by industry analysts, investors and lenders as a measure of valuation.

Non-GAAP measures are not formulated in accordance with GAAP, are not meant to replace GAAP financial measures and may differ from other companies' uses or formulations. The Company does not provide reconciliations on a forward-looking basis. Further discussions and reconciliations of the Company's non-GAAP financial measures to comparable GAAP financial measures can be found on its website www.SBGI.net.

Sinclair Broadcast Group, Inc. and SubsidiariesReconciliation of Non-GAAP Measurements - UnauditedAll periods reclassified to conform with current year GAAP presentation(in millions)

Three Months Ended Nine Months Ended September 30, September 30,

2020 2019 2020 2019

Adjusted EBITDA

Net (loss) income attributable to $ (3,210) $ (60) $ (2,835) $ 4Sinclair Broadcast Group

Add: Income from redeemable 19 11 51 11noncontrolling interests

Add: (Loss) income from (130) - (113) 3noncontrolling interests

Add: Provision for income taxes (855) (95) (813) (88)

Add: Other (income) expense (170) 5 (169) 7

Add: Loss from equity method 10 12 23 38investments

Add: (Income) loss from other - (1) 3 -investments and impairments

Add: Loss (gain) on extinguishment - 3 (6) 3of debt/insurance proceeds

Add: Interest expense 157 129 502 237

Less: Interest income - (10) (2) (21)

Less: Gain on asset dispositions and (39) (35) (99) (57)other, net of impairment

Add: Amortization of intangible 149 96 449 183assets & other assets

Add: Impairment of goodwill and 4,226 - 4,226 -definite-lived intangible assets

Add: Depreciation of property & 25 24 75 69equipment

Add: Stock-based compensation 12 8 40 30

Add: Amortization of program 19 22 63 68contract costs

Less: Cash film payments (23) (24) (70) (72)

Add: Amortization of sports 632 193 1,028 193programming rights

Less: Cash sports programming rights (99) (118) (1,124) (118)payments

Add: Transaction, COVID, legal and 13 214 42 244other non-recurring expense

Adjusted EBITDA $ 736 $ 374 $ 1,271 $ 734

Forward-Looking Statements:

The matters discussed in this news release, particularly those in the section labeled "Outlook," include forward-looking statements regarding, among other things, future operating results. When used in this news release, the words "outlook," "intends to," "believes," "anticipates," "expects," "achieves," "estimates," and similar expressions are intended to identify forward-looking statements. Such statements are subject to a number of risks and uncertainties. Actual results in the future could differ materially and adversely from those described in the forward-looking statements as a result of various important factors, including and in addition to the assumptions set forth therein, but not limited to, the potential impacts of the COVID-19 pandemic on our business operations, financial results and financial position and on the world economy, the impact of changes in national and regional economies, the significant disruption to the operations of the professional sports leagues and the macroeconomy caused by COVID-19 may result in the recognition of further impairment charges on our goodwill and definite-lived intangible assets, our ability to generate cash to service our substantial indebtedness, the completion of the FCC spectrum repack, successful execution of outsourcing agreements, pricing and demand fluctuations in local and national advertising, volatility in programming costs, the market acceptance of new programming, the successful execution of retransmission consent agreements, the successful execution of network and MVPD affiliation agreements, the successful execution of media rights agreements with professional sports teams, the impact of OTT and other emerging technologies and their potential impact on cord-cutting, the impact of MVPDs, vMVPDs, and OTT distributors offering "skinny" programming bundles that may not include all programming of our networks, our ability to identify and consummate acquisitions and investments and to achieve anticipated returns on those investments once consummated, the impact of pending and future litigation claims against the Company, the impact of FCC and other regulatory proceedings against the Company, uncertainties associated with potential changes in the regulatory environment affecting our business and growth strategy, and any risk factors set forth in the Company's recent reports on Form 10-Q and/or Form 10-K, as filed with the Securities and Exchange Commission. There can be no assurances that the assumptions and other factors referred to in this release will occur. The Company undertakes no obligation to publicly release the result of any revisions to these forward-looking statements except as required by law.

View original content to download multimedia: http://www.prnewswire.com/news-releases/sinclair-reports-third-quarter-2020-financial-results-301166300.html

SOURCE Sinclair Broadcast Group, Inc.