Overview Financials News + Filings Key Docs Charts Holdings Ownership Insiders
|
| In millions, except per share items | Dec-31-12 | Dec-31-11 | Dec-31-10 | Dec-31-09 | Dec-31-08 | Dec-31-07 | Dec-31-06 | Dec-31-05 |
| | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K/A | 10-K | 10-K |
| Revenues: |
| LIN Television | 553.5 | 400.0 | 408.2 | | | | | |
| Other | | | -410.1 | | | | | |
| Total revenues | 493.3 | 2.0 | -1.9 | 0.2 | 399.8 | 0.7 | 420.5 | 315.4 |
| Revenue growth [+] | 25068.2% | -203.3% | -1012.5% | -99.9% | 54519.4% | -99.8% | 33.3% | 0.1% |
| LIN Television | 38.4% | -2.0% | | | | | | |
| Cost of goods sold | 160.2 | 130.6 | -119.2 | 104.5 | 118.5 | 0.0 | 115.4 | 91.4 |
| Gross profit | 333.1 | -128.7 | 117.3 | -104.3 | 281.3 | 0.7 | 305.1 | 224.1 |
| Gross margin | 67.5% | -6564.2% | -6178.1% | -50155.3% | 70.4% | 100.0% | 72.6% | 71.0% |
| Selling, general and administrative | 125.3 | 103.8 | 102.1 | 95.8 | 115.3 | | 119.0 | 87.2 |
| Other operating expenses | 36.7 | -326.2 | -96.6 | -222.4 | 1,110.0 | 0.7 | 417.2 | 75.8 |
| EBITDA [+] | | | | | -913.9 | | -193.9 | 91.4 |
| EBITDA growth | 82.4% | -16.1% | 401.7% | -102.4% | | -100.0% | -312.2% | -14.4% |
| EBITDA margin | 34.7% | 4785.8% | -5892.5% | 10718.3% | -228.6% | 0.0% | -46.1% | 29.0% |
| Depreciation | -6.4 | -1.2 | -1.5 | -0.6 | 29.7 | | 32.4 | 28.4 |
| EBITA | 177.4 | 95.0 | 113.4 | 22.9 | -943.7 | 0.0 | -226.3 | 63.0 |
| EBITA margin | 36.0% | 4846.9% | -5974.1% | 11022.6% | -236.0% | 0.0% | -53.8% | 20.0% |
| Amortization of intangibles | 6.4 | 1.2 | 1.5 | 0.6 | 0.3 | | 4.7 | 1.9 |
| EBIT [+] | 171.1 | 93.8 | 111.8 | 22.3 | -943.9 | 0.0 | -231.1 | 61.0 |
| EBIT growth | 82.4% | -16.1% | 401.7% | -102.4% | | -100.0% | -478.7% | -21.3% |
| EBIT margin | 34.7% | 4785.8% | -5892.5% | 10718.3% | -236.1% | 0.0% | -55.0% | 19.3% |
| Non-recurring items [+] | | 4.7 | | | 12.9 | | 4.7 | 33.4 |
| Asset impairment | | | | | | | | 33.4 |
| Interest expense, net [+] | 46.7 | 50.7 | 51.5 | 44.3 | 54.6 | | 70.5 | -26.1 |
| Interest expense | 46.7 | 50.7 | 51.5 | 44.3 | 54.6 | | 70.5 | |
| Interest income | | | | | | | | 26.1 |
| Other income (expense), net | -101.9 | -4.7 | -4.1 | 45.6 | -45.5 | 11.4 | 5.5 | -80.0 |
| Pre-tax income | 22.5 | 33.7 | 56.2 | 23.6 | -1,057.0 | 11.4 | -300.7 | -26.3 |
| Income taxes | 40.5 | -16.0 | 20.0 | 13.9 | -222.2 | 0.0 | -72.4 | 6.3 |
| Tax rate | 179.9% | | 35.7% | 58.8% | 21.0% | 0.0% | 24.1% | |
| Minority interest | -0.6 | 0.2 | | | | | | |
| Earnings from continuing ops | -17.4 | 49.5 | 36.2 | 9.7 | -834.8 | 11.4 | -228.4 | -32.5 |
| Earnings from discontinued ops | 10.4 | -0.9 | 0.3 | -0.6 | -834.8 | | | |
| Net income | -7.0 | 48.6 | 36.5 | 9.1 | -1,669.6 | 11.4 | -234.5 | -32.5 |
| Net margin | -1.4% | 2478.4% | -1923.0% | 4381.3% | -417.6% | 1555.5% | -55.8% | -10.3% |
| |
| Basic EPS [+] | ($0.32) | $0.89 | $0.67 | $0.19 | ($8.21) | | ($4.65) | ($0.51) |
| Growth | -136.3% | 32.4% | 255.5% | -102.3% | | | 812.7% | -131.2% |
| Diluted EPS [+] | ($0.32) | $0.87 | $0.65 | $0.19 | ($8.21) | | ($4.65) | ($0.51) |
| Growth | -137.1% | 33.0% | 246.0% | -102.3% | | | 812.7% | -133.6% |
| |
| Shares outstanding (basic) [+] | 54.1 | 55.8 | 54.0 | 51.5 | 101.7 | | 49.1 | 63.8 |
| Growth | -2.9% | 3.3% | 4.9% | -49.4% | | | -23.1% | 26.8% |
| Shares outstanding (diluted) [+] | 54.1 | 57.1 | 55.5 | 51.5 | 101.7 | | 49.1 | 63.8 |
| Growth | -5.2% | 2.9% | 7.7% | -49.4% | | | -23.1% | 17.9% |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|