Attached files

file filename
8-K - 8-K - YOUNG BROADCASTING INC /DE/a10-2914_18k.htm

Exhibit 99.1

 

UNITED STATES BANKRUPTCY COURT

SOUTHERN DISTRICT OF NEW YORK

 

-----------------------------------------------------------------

x

 

 

:

 

In re:

:

Chapter 11

 

:

 

YOUNG BROADCASTING INC. et al.,

:

Case No. 09-10645 (AJG)

 

:

 

Debtors.1

:

 

 

:

(Jointly Administered)

-----------------------------------------------------------------

x

 

 

MONTHLY OPERATING REPORT

FOR THE MONTH OF DECEMBER 2009

 

Debtors’ Address:

599 Lexington Avenue

New York, New York 10022

 

 

Debtors’ Counsel:

 

SONNENSCHEIN NATH & ROSENTHAL LLP

Peter D. Wolfson

Jo Christine Reed

1221 Avenue of the Americas

24th floor

New York, New York 10020

T: 212.768.6700

F: 212.768.6800

 

Report Preparer:        Young Broadcasting Inc.

 

The undersigned, having reviewed the attached report and being familiar with the Debtors’ financial affairs, verifies, under the penalty of perjury, that the information contained herein is complete, accurate and truthful to the best of my knowledge.2

 

Dated:             January 27, 2010

 

 

/s/ James A. Morgan

 

 

James A. Morgan, Chief Financial Officer

 


1

The Debtors in these cases are Young Broadcasting Inc.; Young Broadcasting of Lansing, Inc.; Young Broadcasting of Louisiana, Inc.; Young Broadcasting of Nashville, LLC; Young Broadcasting of Albany, Inc.; Young Broadcasting of Richmond, Inc.; Young Broadcasting of Knoxville, Inc.; Young Broadcasting of Green Bay, Inc.; Young Broadcasting of Davenport, Inc.; Young Broadcasting of Sioux Falls, Inc.; Young Broadcasting of Rapid City, Inc.; Young Broadcasting of San Francisco, Inc.; Young Broadcasting of Nashville, Inc.; Young Broadcasting of Los Angeles, Inc.; Young Broadcasting Shared Services, Inc.; Adam Young Inc.; WKRN, G.P.; WATE, G.P.; KLFY, L.P.; YBT, Inc.; YBK, Inc.; LAT, Inc.; Winnebago Television Corporation; Fidelity Television, Inc.; Young Broadcasting Capital Corp.; Young Communications, Inc.; and Honey Bucket Films, Inc.

 

 

2

All amounts herein are unaudited and subject to revision. The Debtors reserve all rights to revise this report.

 

 



 

NOTES TO MONTHLY OPERATING REPORT

 

Young Broadcasting Inc. and certain of its direct and indirect subsidiaries, the debtors and debtors in possession in the above-captioned chapter 11 cases (collectively, “Company” or “Debtors”), hereby submit their Monthly Operating Report (the “MOR”).

 

1.         Description of the Cases. On February 13, 2009, (the “Petition Date”), each of the Debtors filed a voluntary petition with the Bankruptcy Court for reorganization under Chapter 11 of the Bankruptcy Code. On August 16, 2009, two additional affiliates of the Debtors, Young Broadcasting Capital Corp. and Young Communications Inc., filed a voluntary petition with the Bankruptcy Court for reorganization under Chapter 11 of the Bankruptcy Code. The cases are being jointly administered under case number 09-10645 (AJG). The Debtors are currently operating their businesses as debtors-in-possession pursuant to Sections 1107(a) and 1108 of the Bankruptcy Code. Each Debtor’s fiscal year ends on December 31 of each year.

 

2.         Basis of Presentation. The MOR is limited in scope, covers a limited time period and has been prepared solely for the purpose of complying with the monthly reporting requirements of the United States Bankruptcy Court. The financial information in the MOR is preliminary and unaudited and does not purport to show the financial statements of the Debtors in accordance with GAAP and, therefore, may exclude items required by GAAP, such as certain reclassifications, eliminations, accruals, valuations and disclosure items. We caution readers not to place undue reliance upon the MOR. There can be no assurance that such information is complete and the MOR may be subject to revision.

 

The information contained in the MOR has been derived from the Debtors’ books and records. This information, however, has not been subject to procedures that would typically be applied to financial information presented in accordance with GAAP, and upon the application of such procedures, we believe that the financial information could be subject to changes and these changes could be material. The information furnished in this MOR includes primarily normal recurring adjustments but does not include all of the adjustments that would typically be made for financial statements prepared in accordance with GAAP. In addition, certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted.

 

The statements contained herein have been prepared in accordance with the guidance in American Institute of Certified Public Accountant Statement of Position 90-7, “Financial Reporting by Entities in reorganization under the Bankruptcy Code” (“SOP 90-7”), which is applicable to companies in Chapter 11.

 

3.         Summary of Significant Reporting Policies. The Debtors use a consolidated cash management system through which the Debtors collect substantially all receipts and pay liabilities and expenses. Cash receipts and disbursements are recorded on the books and records of each Debtor and inter-company journal entries are utilized to record transactions affecting revenues, expenses, assets and liabilities between Debtors. The Court has entered an order authorizing the Debtors to continue to use their existing cash management system.

 

4.         Foreign Currency. The Debtors have no foreign currency transactions.

 

- 2 -



 

Therefore, all amounts are reflected in U.S. dollars.

 

5.         Inter-company Receivables/Payables. Inter-company balances have been set forth in the MOR to the best of the Debtors’ knowledge, information and belief at the value as set forth on the Debtors’ books and records.

 

6.         Recoveries and Causes of Action. The Debtors Schedules and Statements may not include a complete list of causes of action they possess as of the Petition Date, or at any point thereafter. Regardless of the recoveries and causes of action listed, the Debtors reserve all of their rights with respect to assert any and all causes of action they may possess, including, but not limited to, avoidance actions, and neither these Global Notes nor the Schedules and Statements shall be deemed a waiver or limitation of any of the Debtors’ rights to pursue any such causes of action or recovery.

 

7.         Reorganization Items. American Institute of Certified Public Accountant Statement of Position 90-7, “Financial Reporting by Entities in reorganization under the Bankruptcy Code” (“SOP 90-7”) requires separate disclosure of reorganization items such as realized gains and losses from the settlement of pre-petition liabilities, provisions for losses resulting from the reorganization and restructuring of the business as well as professional fees directly related to the process or reorganizing the Debtors under Chapter 11. Such items are reflected in the statements.

 

8.         Liabilities Subject to Compromise. As a result of the Chapter 11 filing, most pre-petition indebtedness is subject to compromise or other treatment under a plan of reorganization. Generally, actions to enforce or otherwise effect payment of pre-Chapter 11 liabilities are stayed. The Debtors have been paying and intend to continue to pay undisputed post-petition claims in the ordinary course of business. In addition, the Debtors may reject pre-petition executory contracts and unexpired leases with respect to the Debtors’ operations with the approval of the Bankruptcy Court. Damages resulting from rejection of executory contracts and unexpired leases are generally treated as general unsecured claims and will be classified as liabilities subject to compromise. The pre-petition liabilities that are subject to compromise are reported herein at the amounts expected to be allowed, although they may be settled for lesser amounts. The amounts currently classified as liabilities subject to compromise may be subject to future adjustments depending on Court actions, further developments with respect to disputed claims, determinations of the secured status of certain claims, the values of any collateral securing such claims or other events.

 

9.         Post-petition Accounts Payable. To the best of the Debtors’ knowledge, all undisputed post-petition accounts payable have been and are being paid under agreed-upon payment terms. Thus, an accounts payable aging is not included in this report.

 

- 3 -



 

Young Broadcasting, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidating Income Statement

1), 4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Month ended December 31 , 2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Case #

 

 

 

09-10671

 

09-10661

 

09-10651

 

09-10665

 

09-10656

 

09-10673

 

09-10672

 

09-10652

 

09-10655

 

09-10650

 

09-10648

 

09-10662

 

09-10670

 

09-10660

 

09-10663

 

09-10645

 

09-15606

 

09-15607

 

 

 

 

 

 

 

WLNS

 

KLFY

 

KLFY LP

 

WKRN

 

WKRN GP

 

WTEN

 

WRIC

 

WATE

 

WATE GP

 

WBAY

 

KWQC

 

KELO

 

KCLO

 

KRON

 

AYI

 

CORP

 

YBCC

 

YCI

 

Consolidated

 

Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Local Revenue

 

 

 

690,101

 

930,328

 

 

 

1,332,255

 

 

 

645,347

 

1,011,252

 

889,242

 

 

 

1,049,785

 

911,157

 

1,256,169

 

107,907

 

1,205,505

 

 

 

 

 

 

 

 

 

10,029,049

 

National Revenue

 

 

 

240,400

 

228,858

 

 

 

569,815

 

 

 

353,513

 

390,561

 

237,007

 

 

 

318,527

 

452,822

 

291,403

 

34,763

 

1,879,278

 

 

 

 

 

 

 

 

 

4,996,946

 

Network Revenue

 

 

 

543

 

(930)

 

 

 

64,772

 

 

 

26,270

 

40,815

 

52,457

 

 

 

23,935

 

2,049

 

(2,251)

 

 

 

 

 

 

 

 

 

 

 

 

 

207,661

 

Political Revenue

 

 

 

 

 

137,120

 

 

 

 

 

 

 

33,590

 

190,367

 

60

 

 

 

1,225

 

 

 

74,570

 

8,310

 

 

 

 

 

 

 

 

 

 

 

445,242

 

Barter Revenue

 

 

 

10,053

 

34,252

 

 

 

52,627

 

 

 

7,740

 

13,365

 

10,221

 

 

 

5,365

 

12,320

 

5,891

 

805

 

83,544

 

 

 

 

 

 

 

 

 

236,183

 

Other Revenue

 

 

 

58,583

 

71,365

 

 

 

242,634

 

 

 

107,103

 

123,017

 

148,504

 

 

 

99,267

 

117,927

 

68,970

 

17,064

 

172,296

 

29,606

 

 

 

 

 

 

 

1,256,336

 

Total Operating Revenues

 

 

 

999,680

 

1,400,993

 

 

 

2,262,103

 

 

 

1,173,563

 

1,769,377

 

1,337,492

 

 

 

1,498,104

 

1,496,275

 

1,694,752

 

168,849

 

3,340,622

 

29,606

 

 

 

 

 

 

 

17,171,416

 

Commissions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agency Commissions

 

 

 

104,992

 

140,290

 

 

 

266,972

 

 

 

136,827

 

226,306

 

156,700

 

 

 

150,693

 

207,530

 

200,209

 

19,538

 

371,461

 

 

 

 

 

 

 

 

 

1,981,517

 

National Rep

 

 

 

10,217

 

15,554

 

 

 

22,326

 

 

 

16,432

 

23,698

 

9,513

 

 

 

13,578

 

19,242

 

15,553

 

1,831

 

79,860

 

(227,803)

 

 

 

 

 

 

 

 

 

Total Commissions

 

 

 

115,209

 

155,844

 

 

 

289,297

 

 

 

153,259

 

250,004

 

166,213

 

 

 

164,271

 

226,772

 

215,762

 

21,369

 

451,321

 

(227,803)

 

 

 

 

 

 

 

1,981,517

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Operating Revenues

 

 

 

884,471

 

1,245,149

 

 

 

1,972,806

 

 

 

1,020,304

 

1,519,373

 

1,171,278

 

 

 

1,333,833

 

1,269,504

 

1,478,990

 

147,480

 

2,889,301

 

257,409

 

 

 

 

 

 

 

15,189,899

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct Expenses

 

 

 

9,629

 

12,007

 

 

 

13,412

 

 

 

9,027

 

6,172

 

3,966

 

 

 

9,170

 

7,136

 

5,847

 

1,001

 

39,397

 

 

 

 

 

 

 

 

 

116,764

 

Technical Expense

 

 

 

60,517

 

17,040

 

 

 

81,963

 

 

 

73,063

 

56,205

 

67,893

 

 

 

66,749

 

70,037

 

52,804

 

3,705

 

463,523

 

 

 

 

 

 

 

 

 

1,013,498

 

Program/Production Expense

 

 

 

59,977

 

42,483

 

 

 

55,054

 

 

 

42,807

 

49,783

 

62,165

 

 

 

65,913

 

49,542

 

86,240

 

 

 

115,675

 

 

 

 

 

 

 

 

 

629,637

 

Amortization of Program License Rights

 

 

 

34,335

 

21,517

 

 

 

101,464

 

 

 

84,717

 

123,412

 

86,125

 

 

 

135,542

 

74,216

 

34,478

 

1,075

 

298,999

 

 

 

 

 

 

 

 

 

995,880

 

News Expense

 

 

 

154,281

 

140,467

 

 

 

457,462

 

 

 

252,791

 

238,662

 

253,287

 

 

 

265,152

 

171,668

 

179,545

 

5,162

 

788,164

 

 

 

 

 

 

 

 

 

2,906,642

 

Sales Expense

 

 

 

112,432

 

124,322

 

 

 

235,720

 

 

 

159,785

 

182,599

 

195,634

 

 

 

185,640

 

113,035

 

175,462

 

16,442

 

395,943

 

513,730

 

 

 

 

 

 

 

2,410,742

 

General & Administrative Expense

 

 

 

153,945

 

140,145

 

815

 

262,032

 

815

 

194,729

 

191,639

 

171,117

 

815

 

214,537

 

210,213

 

217,865

 

12,923

 

740,567

 

 

 

 

 

 

 

 

 

2,512,156

 

Barter Expense

 

 

 

6,497

 

41,197

 

 

 

33,117

 

 

 

7,740

 

10,520

 

10,221

 

 

 

5,365

 

9,484

 

5,891

 

805

 

83,544

 

 

 

 

 

 

 

 

 

214,381

 

Total Operating Expenses

 

 

 

591,612

 

539,179

 

815

 

1,240,223

 

815

 

824,659

 

858,992

 

850,407

 

815

 

948,068

 

705,330

 

758,132

 

41,113

 

2,925,811

 

513,730

 

 

 

 

 

 

 

10,799,700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Operating Income

 

 

 

292,859

 

705,970

 

(815)

 

732,583

 

(815)

 

195,645

 

660,381

 

320,872

 

(815)

 

385,765

 

564,174

 

720,859

 

106,367

 

(36,510)

 

(256,320)

 

 

 

 

 

 

 

4,390,199

 

Operating Margin

 

 

 

33.1%

 

56.7%

 

0.0%

 

37.1%

 

0.0%

 

19.2%

 

43.5%

 

27.4%

 

0.0%

 

28.9%

 

44.4%

 

48.7%

 

72.1%

 

-1.3%

 

-99.6%

 

0.0%

 

0.0%

 

0.0%

 

28.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

576,435

 

 

 

 

 

576,435

 

Non-Cash Compensation Paid in Common Stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(96,748

)

 

 

 

 

(96,748

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Deprec. & Taxes

 

 

 

292,859

 

705,970

 

(815

)

732,583

 

(815

)

195,645

 

660,381

 

320,872

 

(815

)

385,765

 

564,174

 

720,859

 

106,367

 

(36,510

)

(256,320

)

(479,687

)

 

 

 

 

3,910,511

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deprec. & Amort. of Property & Equipment

 

 

 

64,888

 

80,480

 

 

 

98,243

 

 

 

56,776

 

94,856

 

76,170

 

 

 

79,730

 

47,949

 

90,423

 

14,634

 

134,095

 

2,434

 

39,285

 

 

 

 

 

879,961

 

Amort of Broadcast License & Other Intang.

 

 

 

28,800

 

 

 

20,803

 

 

 

29,201

 

16,988

 

1,013

 

295

 

 

 

 

 

92,978

 

55,271

 

1,430

 

 

 

277

 

135,808

 

 

 

 

 

382,863

 

Interest (Income)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(967

)

 

 

 

 

(967

)

Interest Expense - Cash

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,411,512

 

 

 

 

 

1,411,512

 

Other (Income)/Expense

 

2)

 

(351,982

)

(66,961

)

(457,000

)

465,000

 

(465,000

)

4,675

 

 

 

260,000

 

(260,000

)

 

 

23,284

 

1,997

 

 

 

(2,732

)

2,188

 

(2,697

)

 

 

 

 

(849,228

)

Income Tax

 

 

 

22,300

 

6,900

 

 

 

 

 

 

 

 

 

 

 

(315

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(39

)

 

 

 

 

28,846

 

Total Non-Operating Expenses

 

 

 

(235,995

)

20,419

 

(436,197

)

563,243

 

(435,799

)

78,439

 

95,869

 

336,150

 

(260,000

)

79,730

 

164,212

 

147,691

 

16,064

 

131,363

 

4,899

 

1,582,901

 

 

 

 

 

1,852,988

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reorganization Costs

 

3)

 

1,127

 

1,248

 

 

 

5,599

 

 

 

1,396

 

 

 

 

 

 

 

(940

)

 

 

811

 

295

 

 

 

 

 

3,316,558

 

 

 

 

 

3,326,095

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income/(Loss)

 

 

 

$527,726

 

$684,303

 

$435,382

 

$163,741

 

$434,984

 

$115,810

 

$564,512

 

($15,279

)

$259,185

 

$306,975

 

$399,962

 

$572,356

 

$90,009

 

($167,873

)

($261,219

)

($5,379,147

)

$0

 

$0

 

($1,268,572

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes:

 

1)

 

Income Statement excludes debtors that do not have any income statement activity (inactive): 10664; 10666; 10669; 10649; 10653; 10657; 10658; 10659; 10668; 15606; 15607.

 

 

2)

 

Other (Income) / Expense includes a gain of approximately $876,000 at two of the Company’s stations relating to the Sprint/Nextel swap arrangement that took place during November. The gain reflects the fair market value of the assets received from Sprint/Nextel and the accounting treatment has been reviewed by YBI auditors.

 

 

3)

 

Included in Reorganization Costs for the month ended December 31, 2009 were $3.3 million paid at YB Corp (10645). These expenses are currently not allocated to other debtors, but YB Corp. reserves the right to do so.  Additionally, for the month of December there were approximately $10,000 of restructuring charges relating to public notification in local newspapers which was recorded as Reorganization Expense.

 

 

4)

 

December 2009 MOR is preliminary and subject to year-end book close adjustments.  Any material adjustments will be filed in a revised December 2009 MOR.

 



 

YOUNG BROADCASTING INC.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidating Balance Sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 2009

 

1

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Case #

 

 

 

09-10671

 

09-10661

 

09-10651

 

09-10653

 

09-10649

 

09-10665

 

09-10656

 

09-10659

 

09-10673

 

09-10672

 

09-10652

 

 

 

 

 

WLNS

 

KLFY

 

KLFYLP

 

LAT

 

WTVO

 

WKRN

 

WKRNGP

 

YBT

 

WTEN

 

WRIC

 

WATE

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

 

 

($94,847)

 

($79,830)

 

$0

 

$0

 

$0

 

($9,863)

 

$0

 

$0

 

$8,411

 

($44,840)

 

($25,415)

 

Accounts Receivable

 

 

 

2,141,229

 

2,248,377

 

 

 

 

 

 

 

5,286,687

 

 

 

 

 

2,180,132

 

3,751,300

 

2,862,082

 

Interest Receivable-Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Program License Rights -S/T

 

 

 

314,304

 

205,027

 

 

 

 

 

 

 

897,248

 

 

 

 

 

739,645

 

1,071,621

 

770,764

 

Prepaid Expenses

 

 

 

273,037

 

44,187

 

 

 

 

 

 

 

59,961

 

 

 

 

 

78,033

 

35,176

 

62,018

 

Total current assets

 

 

 

2,633,722

 

2,417,761

 

 

 

 

 

 

 

6,234,033

 

 

 

 

 

3,006,221

 

4,813,256

 

3,669,449

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property & Equipment

 

 

 

22,481,586

 

19,677,760

 

 

 

 

 

 

 

25,731,750

 

 

 

 

 

17,292,467

 

27,930,382

 

20,091,165

 

Accumulated Depreciation

 

 

 

(18,492,585)

 

(16,704,620)

 

 

 

 

 

 

 

(19,697,561)

 

 

 

 

 

(14,621,780)

 

(21,909,942)

 

(15,136,698)

 

Net property and equipment

 

 

 

3,989,001

 

2,973,140

 

 

 

 

 

 

 

6,034,189

 

 

 

 

 

2,670,686

 

6,020,440

 

4,954,467

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Program License Rights-L/T

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

5,275

 

27,703

 

 

 

 

 

 

 

124,144

 

 

 

 

 

224,363

 

63,532

 

18,000

 

Notes Receivable Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

528,036

 

 

 

 

 

Goodwill

 

 

 

294,329

 

 

 

14,425,250

 

 

 

 

 

 

 

 

 

 

 

 

 

97,587

 

9,331

 

Accumulated Amortization - Goodwill

 

 

 

(294,330)

 

 

 

(6,592,586)

 

 

 

 

 

 

 

 

 

 

 

 

 

(17,484)

 

(9,331)

 

Accumulated Amortization - Indefinitely Lived IA

 

 

 

(4,516,577)

 

(118,854)

 

(612,608)

 

 

 

 

 

(144,809)

 

(2,234,115)

 

 

 

(1,968,693)

 

(5,023,645)

 

(85,928)

 

Going Concern

 

 

 

 

 

350,000

 

 

 

 

 

 

 

463,389

 

 

 

 

 

2,916,396

 

479,600

 

 

 

FCC/Broadcast Licenses

 

 

 

10,712,060

 

 

 

1,804,000

 

 

 

 

 

 

 

7,149,168

 

 

 

3,556,017

 

27,559,349

 

 

 

Accum Amort - Definite Lived Intangible Assets

 

 

 

(8,079,826)

 

 

 

(5,137,744)

 

 

 

 

 

(208,027)

 

(5,982,017)

 

 

 

(3,451,958)

 

(172,884)

 

(47,049)

 

Organizational Costs

 

 

 

2,406

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

486,667

 

 

 

Intangibles

 

 

 

1,649,600

 

 

 

 

 

 

 

 

 

208,027

 

 

 

 

 

 

 

 

 

141,759

 

Network Affiliation

 

 

 

11,106,203

 

 

 

9,381,428

 

 

 

 

 

 

 

11,938,965

 

 

 

6,917,548

 

 

 

 

 

Accumulated Amortization - Deferred Charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Issuance Costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-Petition Intercompany

 

 

 

(1,034,872)

 

(1,483,461)

 

2,117,561

 

66,667

 

 

 

(1,057,489)

 

2,417,879

 

55,556

 

746,543

 

2,338,081

 

(1,695,076)

 

Post-Petition Intercompany

 

 

 

763,504

 

1,118,780

 

4,562,410

 

 

 

 

 

(1,001,374)

 

2,282,571

 

2,483,464

 

2,145,989

 

4,019,826

 

(1,842,417)

 

Total non-current assets

 

 

 

10,607,772

 

(105,832)

 

19,947,711

 

66,667

 

 

 

(1,616,138)

 

15,572,451

 

2,539,020

 

11,614,241

 

29,830,628

 

(3,510,711)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

 

 

$17,230,495

 

$5,285,069

 

$19,947,711

 

$66,667

 

$0

 

$10,652,084

 

$15,572,451

 

$2,539,020

 

$17,291,148

 

$40,664,324

 

$5,113,206

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities not subject to Compromise

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts Payable

 

 

 

164,670

 

214,920

 

 

 

 

 

 

 

240,546

 

 

 

 

 

121,338

 

233,939

 

198,952

 

Accrued Expenses

 

 

 

262,469

 

228,288

 

 

 

 

 

804

 

342,139

 

 

 

 

 

202,338

 

216,329

 

185,038

 

Program License Liability

 

 

 

277,591

 

172,119

 

 

 

 

 

 

 

811,723

 

 

 

 

 

682,131

 

987,461

 

689,000

 

Deferred Revenue

 

 

 

455,176

 

416,078

 

 

 

 

 

 

 

117,669

 

 

 

 

 

25,238

 

66,037

 

23,918

 

Total Liabilities not subject to Compromise

 

 

 

1,159,906

 

1,031,405

 

 

 

 

 

804

 

1,512,076

 

 

 

 

 

1,031,044

 

1,503,765

 

1,096,908

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities subject to Compromise

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts Payable

 

 

 

246,696

 

268,980

 

 

 

 

 

 

 

337,122

 

 

 

 

 

251,584

 

294,624

 

341,413

 

Program License Liabilities Subject to Compromise

 

 

 

109,652

 

57,418

 

 

 

 

 

 

 

180,722

 

 

 

 

 

227,525

 

503,346

 

310,374

 

Pre-Petition Accrued Interest

 

2

)

648,117

 

4,515,190

 

134,169

 

 

 

 

 

 

 

 

 

 

 

170,198

 

134,635

 

380,946

 

Post-Petition Accrued Interest

 

3

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes Payable - Senior bank L/T

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes Payable - Senior sub-debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premiums on Subordinated Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes Payable Parent

 

 

 

36,783,094

 

29,157,765

 

33,334,012

 

 

 

 

 

 

 

8,685,836

 

 

 

31,899,172

 

51,150,000

 

16,777,582

 

Deferred Tax Liability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities subject to Compromise

 

 

 

37,787,559

 

33,999,352

 

33,468,182

 

 

 

 

 

517,844

 

8,685,836

 

 

 

32,548,479

 

52,082,605

 

17,810,314

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

 

1,934

 

518

 

 

 

 

 

50,199

 

1,421

 

 

 

 

 

 

 

 

 

 

 

Additional Paid In Capital

 

 

 

13,367,122

 

21,748,476

 

(16,792,480)

 

66,667

 

8,054,984

 

38,959,296

 

(2,636,044)

 

2,539,020

 

(6,105,135)

 

(15,523,638)

 

11,097,732

 

Other Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retained Earnings

 

 

 

(35,086,026)

 

(51,494,683)

 

3,272,009

 

 

 

(8,105,988)

 

(30,338,553)

 

9,522,659

 

 

 

(10,183,241)

 

2,601,592

 

(24,891,748)

 

Stockholders’ Equity

 

 

 

(21,716,970)

 

(29,745,689)

 

(13,520,471)

 

66,667

 

(804)

 

8,622,164

 

6,886,615

 

2,539,020

 

(16,288,376)

 

(12,922,046)

 

(13,794,016)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities & Equity

 

 

 

$17,230,495

 

$5,285,069

 

$19,947,711

 

$66,667

 

($0)

 

$10,652,084

 

$15,572,451

 

$2,539,020

 

$17,291,148

 

$40,664,324

 

$5,113,206

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See Attached Notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

YOUNG BROADCASTING INC.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidating Balance Sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 2009

 

1

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Case #

 

 

 

09-10655

 

09-10658

 

09-10650

 

09-10648

 

09-10662

 

09-10670

 

09-10660

 

09-10663

 

09-10664

 

09-10657

 

09-10666

 

 

 

 

 

WATEGP

 

YBK

 

WBAY

 

KWQC

 

KELO

 

KCLO

 

KRON

 

AYI

 

HBF

 

KCAL

 

Fidelity

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

 

 

$0

 

$0

 

($9,803)

 

($110,245)

 

($89,851)

 

$100

 

($39,798)

 

($24,729)

 

$0

 

 

 

 

 

Accounts Receivable

 

 

 

 

 

55,556

 

2,878,490

 

2,651,588

 

2,894,060

 

257,874

 

5,861,758

 

156,043

 

 

 

 

 

 

 

Interest Receivable-Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Program License Rights -S/T

 

 

 

 

 

 

 

256,056

 

657,492

 

322,928

 

15,036

 

3,691,290

 

 

 

 

 

 

 

 

 

Prepaid Expenses

 

 

 

 

 

 

 

129,176

 

89,693

 

132,116

 

872

 

277,763

 

17,169

 

 

 

 

 

 

 

Total current assets

 

 

 

 

 

55,556

 

3,253,919

 

3,288,529

 

3,259,253

 

273,882

 

9,791,013

 

148,483

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property & Equipment

 

 

 

 

 

 

 

27,596,575

 

18,391,937

 

34,592,606

 

3,884,789

 

44,300,310

 

1,068,583

 

 

 

 

 

 

 

Accumulated Depreciation

 

 

 

 

 

 

 

(21,563,229)

 

(15,049,812)

 

(30,468,106)

 

(3,341,621)

 

(31,906,549)

 

(1,030,803)

 

 

 

 

 

 

 

Net property and equipment

 

 

 

 

 

 

 

6,033,346

 

3,342,125

 

4,124,500

 

543,168

 

12,393,760

 

37,780

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Program License Rights-L/T

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,579,920

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

54,450

 

600

 

19,225

 

4,856

 

116,538

 

10,263

 

 

 

 

 

 

 

Notes Receivable Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments

 

 

 

 

 

 

 

 

 

(41,179)

 

659,591

 

 

 

2,167,313

 

1,954,938

 

 

 

 

 

 

 

Goodwill

 

 

 

 

 

 

 

6,453

 

 

 

220,700

 

15,900

 

 

 

 

 

 

 

 

 

 

 

Accumulated Amortization - Goodwill

 

 

 

 

 

 

 

(6,453)

 

 

 

(30,806)

 

(2,617)

 

 

 

 

 

 

 

 

 

 

 

Accumulated Amortization - Indefinitely Lived IA

 

 

 

(8,075,475)

 

 

 

(3,550,605)

 

(1,753,766)

 

(831,109)

 

(17,169)

 

(30,346,900)

 

 

 

 

 

 

 

 

 

Going Concern

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FCC/Broadcast Licenses

 

 

 

19,321,618

 

 

 

19,531,432

 

10,402,616

 

5,954,211

 

122,999

 

98,543,976

 

 

 

 

 

 

 

 

 

Accum Amort - Definite Lived Intangible Assets

 

 

 

 

 

 

 

 

 

(13,261,755)

 

(7,995,676)

 

(202,836)

 

(8,591,604)

 

(120,921)

 

 

 

 

 

 

 

Organizational Costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,591,604

 

122,430

 

 

 

 

 

 

 

Intangibles

 

 

 

 

 

 

 

 

 

236,342

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Network Affiliation

 

 

 

 

 

 

 

 

 

32,053,766

 

19,271,111

 

494,575

 

 

 

 

 

 

 

 

 

 

 

Accumulated Amortization - Deferred Charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Issuance Costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-Petition Intercompany

 

 

 

(10,595)

 

55,556

 

3,840,512

 

1,247,881

 

3,140,865

 

1,163,813

 

(14,075,078)

 

(2,521,485)

 

 

 

 

 

 

 

Post-Petition Intercompany

 

 

 

2,856,035

 

 

 

3,468,782

 

4,141,572

 

6,219,878

 

751,604

 

(3,274,186)

 

(2,018,685)

 

 

 

 

 

 

 

Total non-current assets

 

 

 

14,091,583

 

55,556

 

23,344,569

 

33,026,077

 

26,627,991

 

2,331,125

 

54,711,584

 

(2,573,460)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

 

 

$14,091,583

 

$111,112

 

$32,631,834

 

$39,656,730

 

$34,011,744

 

$3,148,176

 

$76,896,358

 

($2,387,197)

 

$0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities not subject to Compromise

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts Payable

 

 

 

 

 

55,556

 

403,011

 

229,098

 

97,434

 

6,440

 

1,047,188

 

9,385

 

 

 

 

 

 

 

Accrued Expenses

 

 

 

 

 

 

 

346,083

 

136,985

 

386,456

 

65,711

 

5,908,994

 

152,794

 

 

 

 

 

 

 

Program License Liability

 

 

 

 

 

 

 

213,133

 

593,723

 

275,800

 

8,596

 

4,471,268

 

 

 

 

 

 

 

 

 

Deferred Revenue

 

 

 

 

 

 

 

515,808

 

833,125

 

801,000

 

2,746

 

81,912

 

 

 

 

 

 

 

 

 

Total Liabilities not subject to Compromise

 

 

 

 

 

55,556

 

1,478,036

 

1,792,931

 

1,560,690

 

83,493

 

11,509,362

 

162,179

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities subject to Compromise

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts Payable

 

 

 

 

 

 

 

327,372

 

388,643

 

420,393

 

 

 

1,880,151

 

59,330

 

 

 

 

 

 

 

Program License Liabilities Subject to Compromise

 

 

 

 

 

 

 

187,332

 

219,075

 

91,318

 

 

 

1,526,594

 

 

 

 

 

 

 

 

 

Pre-Petition Accrued Interest

 

2

)

10,558,927

 

 

 

(98,884)

 

110,812

 

47,008

 

 

 

533,712,582

 

 

 

 

 

 

 

 

 

Post-Petition Accrued Interest

 

3

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes Payable - Senior bank L/T

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes Payable - Senior sub-debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premiums on Subordinated Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes Payable Parent

 

 

 

44,572,418

 

 

 

37,500,000

 

57,173,000

 

51,281,308

 

 

 

754,538,111

 

 

 

 

 

 

 

 

 

Deferred Tax Liability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities subject to Compromise

 

 

 

55,131,345

 

 

 

37,915,819

 

57,891,531

 

51,840,027

 

 

 

1,291,657,438

 

59,330

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional Paid In Capital

 

 

 

759,231

 

55,556

 

(14,463,985)

 

(8,008,884)

 

 

 

 

 

90,324,210

 

10,434,004

 

1,971,300

 

 

 

 

 

Other Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,434,588)

 

 

 

 

 

 

 

 

 

Retained Earnings

 

 

 

(41,798,993)

 

 

 

7,701,964

 

(12,018,847)

 

(19,388,973)

 

3,064,682

 

(1,311,160,065)

 

(13,042,711)

 

(1,971,300)

 

 

 

 

 

Stockholders’ Equity

 

 

 

(41,039,762)

 

55,556

 

(6,762,021)

 

(20,027,731)

 

(19,388,973)

 

3,064,682

 

(1,226,270,442)

 

(2,608,706)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities & Equity

 

  

 

$14,091,583

 

$111,112

 

$32,631,834

 

$39,656,730

 

$34,011,744

 

$3,148,176

 

$76,896,358

 

($2,387,197)

 

 

 

 

 

 

 

 

See Attached Notes

 



 

YOUNG BROADCASTING INC.

Consolidating Balance Sheet

December 2009

 

1)

 

 

 

 

 

 

 

 

 

 

 

 

Case #

 

 

 

09-10668

 

09-10645

 

09-15606

 

09-15607

 

 

 

 

 

 

 

 

YBSAS

 

CORP

 

YBCC

 

YCI

 

Sub-Total

Elimination

Consolidated

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

 

 

$0

 

$20,484,825

 

$0

 

 

 

$19,964,114

 

$19,964,114

Accounts Receivable

 

 

 

 

 

18,336

 

 

 

 

 

33,243,513

 

33,243,513

Interest Receivable-Subsidiaries

 

 

 

 

 

550,313,700

 

 

 

 

 

550,313,700

(550,313,700)

 

Program License Rights -S/T

 

 

 

 

 

 

 

 

 

 

 

8,941,411

 

8,941,411

Prepaid Expenses

 

 

 

5,954

 

2,374,300

 

 

 

 

 

3,579,455

 

3,579,455

Total current assets

 

 

 

5,954

 

573,191,161

 

 

 

 

 

616,042,192

(550,313,700)

65,728,493

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property & Equipment

 

 

 

274,002

 

6,778,121

 

 

 

 

 

270,092,031

 

270,092,031

Accumulated Depreciation

 

 

 

(30,609)

 

(5,941,864)

 

 

 

 

 

(215,895,779)

 

(215,895,779)

Net property and equipment

 

 

 

243,393

 

836,257

 

 

 

 

 

54,196,252

 

54,196,252

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Program License Rights-L/T

 

 

 

 

 

 

 

 

 

 

 

1,579,920

 

1,579,920

Deposits

 

 

 

8,000

 

730,032

 

 

 

 

 

1,406,982

 

1,406,982

Notes Receivable Subsidiaries

 

 

 

 

 

1,034,360,859

 

118,491,439

 

 

 

1,152,852,298

(1,152,852,298)

 

Investments

 

 

 

 

 

 

 

 

 

 

 

5,268,698

(1,954,938)

3,313,760

Goodwill

 

 

 

 

 

 

 

 

 

 

 

15,069,550

 

15,069,550

Accumulated Amortization - Goodwill

 

 

 

 

 

 

 

 

 

 

 

(6,953,607)

 

(6,953,607)

Accumulated Amortization - Indefinitely Lived IA

 

 

 

 

 

 

 

 

 

 

 

(59,280,253)

 

(59,280,253)

Going Concern

 

 

 

 

 

 

 

 

 

 

 

4,209,385

 

4,209,385

FCC/Broadcast Licenses

 

 

 

 

 

 

 

 

 

 

 

204,657,446

 

204,657,446

Accum Amort - Definite Lived Intangible Assets

 

 

 

 

 

 

 

 

 

 

 

(53,252,298)

 

(53,252,298)

Organizational Costs

 

 

 

 

 

 

 

 

 

 

 

9,203,108

 

9,203,108

Intangibles

 

 

 

 

 

 

 

 

 

 

 

2,235,728

 

2,235,728

Network Affiliation

 

 

 

 

 

 

 

 

 

 

 

91,163,596

 

91,163,596

Accumulated Amortization - Deferred Charges

 

 

 

 

 

(8,795,882)

 

 

 

 

 

(8,795,882)

 

(8,795,882)

Debt Issuance Costs

 

 

 

 

 

13,955,285

 

 

 

 

 

13,955,285

 

13,955,285

Pre-Petition Intercompany

 

 

 

(256,392)

 

166,749,014

 

(16,879,553)

 

 

 

144,925,929

(144,925,929)

()

Post-Petition Intercompany

 

 

 

11,549

 

(26,689,301)

 

 

 

 

 

 

 

 

Total non-current assets

 

 

 

(236,843)

 

1,180,310,007

 

101,611,886

 

 

 

1,518,245,885

(1,299,733,165)

218,512,720

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

 

 

$12,504

 

$1,754,337,425

 

$101,611,886

 

 

 

$2,188,484,329

($1,850,046,864)

$338,437,465

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities not subject to Compromise

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts Payable

 

 

 

1,090

 

1,375,574

 

 

 

 

 

4,399,141

 

4,399,141

Accrued Expenses

 

 

 

3,000

 

5,183,355

 

 

 

 

 

13,620,783

 

13,620,783

Program License Liability

 

 

 

 

 

 

 

 

 

 

 

9,182,544

 

9,182,544

Deferred Revenue

 

 

 

 

 

 

 

 

 

 

 

3,338,707

 

3,338,707

Total Liabilities not subject to Compromise

 

 

 

4,090

 

6,558,929

 

 

 

 

 

30,541,175

 

30,541,175

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities subject to Compromise

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts Payable

 

 

 

8,414

 

240,625

 

 

 

 

 

5,065,346

 

5,065,346

Program License Liabilities Subject to Compromise

 

 

 

 

 

 

 

 

 

 

 

3,413,356

 

3,413,356

Pre-Petition Accrued Interest

 

2)

 

 

 

23,042,906

 

 

 

 

 

573,356,606

(550,313,700)

23,042,906

Post-Petition Accrued Interest

 

3)

 

 

 

14,398,467

 

 

 

 

 

14,398,467

 

14,398,467

Notes Payable - Senior bank L/T

 

 

 

 

 

338,125,000

 

 

 

 

 

338,125,000

 

338,125,000

Notes Payable - Senior sub-debt

 

 

 

 

 

484,299,000

 

 

 

 

 

484,299,000

 

484,299,000

Premiums on Subordinated Debt

 

 

 

 

 

1,110,212

 

 

 

 

 

1,110,212

 

1,110,212

Notes Payable Parent

 

 

 

 

 

 

 

 

 

 

 

1,152,852,298

(1,152,852,298)

 

Deferred Tax Liability

 

 

 

 

 

39,600,785

 

 

 

 

 

39,600,785

 

39,600,785

Other Liabilities

 

 

 

 

 

1,517,276

 

 

 

 

 

1,517,276

 

1,517,276

Total Liabilities subject to Compromise

 

 

 

8,414

 

902,334,271

 

 

 

 

 

2,613,738,346

(1,703,165,998)

910,572,348

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

 

 

 

19,708

 

 

 

 

 

73,780

(50,000)

23,780

Additional Paid In Capital

 

 

 

 

 

245,886,457

 

253,929,167

 

 

 

635,663,057

(233,890,063)

401,772,994

Other Income

 

 

 

 

 

 

 

 

 

 

 

(5,434,588)

 

(5,434,588)

Retained Earnings

 

 

 

 

 

599,538,061

 

(152,317,281)

 

 

 

(1,086,097,441)

87,059,196

(999,038,245)

Stockholders’ Equity

 

 

 

 

 

845,444,225

 

101,611,886

 

 

 

(455,795,192)

(146,880,867)

(602,676,059)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities & Equity

 

 

 

$12,504

 

$1,754,337,425

 

$101,611,886

 

 

 

$2,188,484,329

($1,850,046,864)

$338,437,465

 

See Attached Notes

 


 


 

Young Broadcasting Inc.

Footnotes to Balance Sheet

 

 

All Financial Information is Subject to Future Adjustments

 

Liabilities subject to Compromise

 

 

1)             December 2009 MOR is preliminary and subject to year-end book close adjustments. Any material adjustments will be filed in a revised December 2009 MOR.

2)             Accrued interest includes Pre-Petition interest accrued for the Senior Secured Notes, Senior Subordinated Unsecured Notes and Intercompany Notes.

3)             Accrued interest includes Post-Petition interest accrued for the Senior Secured Notes.

 



 

Young Broadcasting

Monthly Cash Flow

December 1 - 31, 2009

 

 

 

YB

 

YB

 

Winnebago

 

YB

 

KLFY

 

YB

 

LAT

 

 

 

Inc

 

Davenport

 

TV

 

GB

 

LP

 

Knox

 

Inc

 

 

 

09-10645

 

09-10648

 

09-10649

 

09-10650

 

09-10651

 

09-10652

 

09-10653

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Opening Cash

 

$23,252,772.48

 

 

 

 

 

 

 

$0.00

 

$0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Receipts

 

118,876.40

 

958,708.67

 

 

 

1,417,406.35

 

457,000.00

 

935,403.85

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Disbursements

 

6,148,462.87

 

544,521.51

 

 

 

806,527.85

 

0.00

 

1,063,929.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

InterCo

 

3,655,600.94

 

(414,187.16)

 

 

 

(610,878.50)

 

(457,000.00)

 

128,525.19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Close Cash

 

20,878,786.95

 

0.00

 

0.00

 

0.00

 

0.00

 

0.00

 

0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reportable Disbursements - US Trustee

 

$6,148,462.87

 

$544,521.51

 

$0.00

 

$806,527.85

 

$0.00

 

$1,063,929.04

 

$0.00

 

 


 


 

Young Broadcasting

Monthly Cash Flow

December 1 - 31, 2009

 

 

 

WATE

 

WKRN

 

YB

 

YBK

 

YBT

 

YB

 

YB

 

YB

 

 

 

GP

 

GP

 

LA

 

Inc

 

Inc

 

SF

 

Louis

 

Sioux Falls

 

 

 

09-10655

 

09-10656

 

09-10657

 

09-10658

 

09-10659

 

09-10660

 

09-10661

 

09-10662

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Opening Cash

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Receipts

 

260,000.00

 

465,000.00

 

 

 

 

 

 

 

2,143,757.31

 

1,139,143.02

 

1,399,163.54

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Disbursements

 

 

 

 

 

 

 

 

 

 

 

2,212,030.30

 

900,705.93

 

766,018.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

InterCo

 

(260,000.00)

 

(465,000.00)

 

 

 

 

 

 

 

68,272.99

 

(238,437.09)

 

(633,144.55)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Close Cash

 

0.00

 

0.00

 

 

 

0.00

 

0.00

 

(0.00)

 

0.00

 

0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reportable Disbursements - US Trustee

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$2,212,030.30

 

$900,705.93

 

$766,018.99

 

 



 

Young Broadcasting

Monthly Cash Flow

December 1 - 31, 2009

 

 

 

AY

 

HBF

 

YB

 

Fid TV

 

YB

 

YB

 

YB

 

YB

 

 

 

Inc

 

Inc

 

Nash LLC

 

Inc

 

SS

 

Nash

 

Rap City

 

Lansing

 

 

 

09-10663

 

09-10664

 

09-10665

 

09-10666

 

09-10668

 

09-10669

 

09-10670

 

09-10671

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Opening Cash

 

$0.00

 

 

 

$0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Receipts

 

50,000.00

 

 

 

1,878,869.98

 

 

 

0.00

 

 

 

 

 

615,108.15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Disbursements

 

291,502.20

 

 

 

1,531,277.69

 

 

 

74,838.86

 

 

 

 

 

512,794.47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

InterCo

 

241,502.20

 

 

 

(347,592.29)

 

 

 

74,838.86

 

 

 

 

 

(102,313.68)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Close Cash

 

0.00

 

0.00

 

0.00

 

0.00

 

0.00

 

0.00

 

0.00

 

0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reportable Disbursements - US Trustee

 

$291,502.20

 

$0.00

 

$1,531,277.69

 

$0.00

 

$74,838.86

 

$0.00

 

$0.00

 

$512,794.47

 

 


 


 

Young Broadcasting

Monthly Cash Flow

December 1 - 31, 2009

 

 

 

YB

 

YB

 

YB

 

 

 

 

 

Rich

 

Albany

 

Cap Corp

 

Total

 

 

 

09-10672

 

09-10673

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Opening Cash

 

 

 

 

 

 

 

$23,252,772.48

 

 

 

 

 

 

 

 

 

 

 

Cash Receipts

 

1,263,007.77

 

850,380.91

 

 

 

13,951,825.95

 

 

 

 

 

 

 

 

 

 

 

Cash Disbursements

 

725,755.02

 

747,446.75

 

 

 

16,325,811.48

 

 

 

 

 

 

 

 

 

 

 

InterCo

 

(537,252.75)

 

(102,934.16)

 

 

 

(0.00)

 

 

 

 

 

 

 

 

 

 

 

Close Cash

 

0.00

 

0.00

 

0.00

 

20,878,786.95

 

 

 

 

 

 

 

 

 

 

 

Reportable Disbursements - US Trustee

 

$725,755.02

 

$747,446.75

 

$0.00

 

$16,325,811.48

 

 



 

Young Broadcasting Inc

Consolidated Weekly Disbursement Activity

Month of December 2009

 

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

December Total

 

Week Ending

 

December 1-5

 

December 6-12

 

December 13-19

 

December 20-26

 

December 27-31

 

 

December 1-31

 

Disbursements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries

 

-    

 

2,012

 

-    

 

-    

 

1,800

 

 

3,812

 

Severance

 

-    

 

-    

 

-    

 

-    

 

-    

 

 

-    

 

Commissions

 

-    

 

-    

 

-    

 

-    

 

-    

 

 

-    

 

Payroll Taxes

 

-    

 

215

 

631

 

-    

 

766

 

 

1,611

 

Employee Benefit plan costs

 

54

 

165

 

76

 

591

 

41

 

 

927

 

Insurance, Property & Workers Comp

 

-    

 

7

 

98

 

-    

 

-    

 

 

105

 

Property Taxes

 

-    

 

104

 

0

 

-    

 

-    

 

 

104

 

Utilities

 

126

 

83

 

90

 

89

 

37

 

 

426

 

Travel

 

20

 

49

 

51

 

39

 

15

 

 

175

 

Syndicated Programming

 

-    

 

-    

 

229

 

655

 

-    

 

 

884

 

Nielsen

 

40

 

-    

 

76

 

275

 

-    

 

 

391

 

News Services (all categories)

 

60

 

38

 

52

 

30

 

147

 

 

327

 

Media Buy

 

-    

 

-    

 

-    

 

-    

 

-    

 

 

-    

 

Maintenance and Repairs

 

34

 

58

 

49

 

52

 

24

 

 

217

 

Other Services

 

71

 

43

 

107

 

185

 

94

 

 

500

 

Capital Ex (Planned and Emergency)

 

70

 

44

 

386

 

338

 

108

 

 

947

 

Lease Payments

 

11

 

14

 

19

 

132

 

11

 

 

187

 

Other (misc. G&A and contingencies)

 

156

 

41

 

90

 

140

 

82

 

 

509

 

Dr. Phil Cure Fee

 

-    

 

-    

 

-    

 

-    

 

-    

 

 

-    

 

Utilities Deposits

 

-    

 

-    

 

-    

 

-    

 

-    

 

 

-    

 

Gray Management Fee

 

-    

 

5

 

-    

 

-    

 

-    

 

 

5

 

Due Course Professional Expenses

 

-    

 

74

 

-    

 

-    

 

55

 

 

129

 

Total Operating Disbursements

 

643

 

2,954

 

1,953

 

2,525

 

3,180

 

 

11,256

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Credit Cash Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

-    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring Professional Expenses

 

26

 

1,487

 

279

 

687

 

1,203

 

 

3,681

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Disbursements

 

669

 

4,441

 

2,232

 

3,212

 

4,383

 

 

14,937

 

 

NOTE: THE SCHEDULE OF DISBURSEMENTS SET FORTH ABOVE IS EXCERPTED FROM THE FINANCIAL REPORTING PACKAGE PREPARED BY THE DEBTOR PURSUANT TO THE CASH COLLATERAL ORDER ENTERED IN THESE CASES. IT IS INCLUDED IN THIS MONTHLY OPERATING REPORT IN ORDER TO PROVIDE INTERESTED PARTIES WITH FURTHER DETAIL AS TO NATURE OF THE CASH DISBURSEMENTS MADE BY THE DEBTORS. THE REVIEWER SHOULD NOTE THAT FINANCIAL REPORTING PURSUANT TO THE CASH COLLATERAL ORDER IS PREPARED ON A WEEKLY, RATHER THAN A MONTHLY, BASIS IN ORDER TO CONFORM TO THE APPROVED CASH COLLATERAL BUDGET. IN ADDITION, THE CASH COLLATERAL REPORTING IS PREPARED ON A “BOOK BASIS,” RATHER THAN A “BANK BASIS,” SO THAT THE DISBURSEMENTS REFLECT ALL OUTSTANDING CHECKS AND WIRES, REGARDLESS OF WHETHER THEY HAVE CLEARED AND HAVE BEEN REFLECTED IN THE DEBTOR’S BANK STATEMENTS. FOR  THESE REASONS, THE SUMMARY OF DISBURSEMENTS DIFFERS FROM THE STATEMENT OF DISBURSEMENTS INCLUDED EARLIER IN THIS MONTHLY OPERATING REPORT.