cost of claritin at walgreens nursing diagnosis coumadin toxicity express chemist co uk colic gripe elavil canada head office mobic medicine children lasix medicine youtube brand sale 10mg generic levitra what does a toradol pill look like overnight trazodone is lotrisone cream available over the counter can you get propecia from walk in clinic glucophage in the uk generic cipro zanaflex high bluelight isoniazid drugs com aricept by mail order adalat shelf life where can i buy tretinoin online in uk diprosone cream uk nizagara for daily use canada buy seroflo 200 sumycin medication how to get promethazine codeine syrup from your doctor 500 mg valacyclovir hydrochloride cardura discount medications mail order levlen nitrofurantoin by mail order web pharmacy uk etodolac from usa pharmacy overnight pariet online click here tadacip generic reviews does dulcolax cause weight gain what is metoclopramide 5mg realo discount drugs cape carteret nc tegretol 5mg tablets buy birth control alesse online provera generic release date cheap price for prevacid zyrtec 10 mg tabletki dawkowanie pharmacy has best price metformin can i buy viagra in usa what is erythromycin used for in babies tadapox for sale philippines order metformin from canada yasmin lawsuit update 2013 no rx propranolol online what is tretinoin 0,025 pills used for compazine prescriptions will you order phenergan canadian kamagra oral jelly no rx glucophage echeck genuine atorlip-5 best price speman echeck buy valtrex 200 where can i buy liverpool one vouchers what is the therapeutic dose for cymbalta ordering lisinopril india viagra professional; vs regular viagra overseas pharmacy no prescription yasmin florida himplasia forzest ordering online pharmacy lasix 40 mg po female cialis bonus pills medrol 4mg la thuoc gi drug market order brahmi anti anxiety drugs over the counter is carafate available over the counter propranolol akadimpex 40 mg tabletta can i get accutane in mexico is there a generic pill for evista benadryl generico what is purinethol tablets where can i get colospa pills pletal discount voucher generic nitroglycerin cream buy online lasuna generic pastillas redustat como se toman med cab omnicef can you buy paypal cheap haridra drugs similar to midamor zovirax cream directions of use habana pharmacy miami better than trileptal how long does it take for neurontin to work for anxiety premarin phone orders asacol online cheap will toradol get you high pharmacies buy generic amitriptyline online order colchicine 1mg combined ciprofloxacin and tinidazole therapy phone in order for maxalt purchase triamterene pills vantin delivery trandate pills sweat actonel echeck generic proventil safe pastillas cytotec consecuencias viagra c best online store side effects of atorvastatin 80 mg comprar bactrim en argentina keftab over the couter bactroban online canada buy innopran xl in singapore penegra 50 usage side effects of prednisolone tablets in cats equine ivermectin wormer maxalt discounts codes where to find children;s benadryl how to get unisom drug buy prograf tacrolimus dulcolax with no rx statcounter global stats femara paypal buy propranolol mg houses for sale allington wiltshire order himplasia cheap prilosec spain allopurinol tablets for dogs alphagan online usa toprol xl 50 mg picture tinidazole overnight pharmacy when will generic femara be available order lithium pill ventolin usa sale protonix pills online in the usa where can i order digoxin nimotop iv dose atacand price canada rhinocort aqua coupon discount nizoral coupons canada how to buy serevent in london ampicillin reviews and dosage using aldactone bodybuilding suprax 40mg dostinex price canada suprax tablets 400 mg dulcolax obloz(ene tablete 5 mg how to import bentyl seroquel over the counter canada viagra soft tablets 100mg non prescription viagra jelly what is prednisolone tablets used for bactrim tablets online evista no prescription canada risperdal price comparison metacam or rimadyl for dogs grifulvin v usa how to use prograf how to use venlor stieva a forte cream 0.1 reviews can i cut 20 mg cialis in half online pharmacy anafranil trental drug in usa pharmacy pyridium over the counter in canada kroger pharmacy refill online health canada decadron generic valacyclovir good valtrex buy lexapro no prescription diflucan no prescription what is glucophage 500mg for safe order viagra canada pharmacy xalatan medicine children original reglan online buy benicar online cheap top 10 online albendazole sites actonel over counter uk sertralina de 50 mg engorda no rx prometrium online recall of lipitor 40 mg cialis jelly comprare buy evista tablets canada florida nizoral carbozyne cheap lipitor 10mg price comparison fincar comprare glyburide gestational diabetes pregnancy vitamin d3 erectile dysfunction doxycycline tablets buy online strattera online canadian does target have a generic for nexium maxalt generic available cheap singulair drugs seroflo 125 inhaler price what is toradol used to treatwhich uk site to buy cleocin is acai available over the counter lanoxin discontinued buyers of cytoxan canada what is tegretol cheapest place to buy renagel max menzies lawyers what is voltaren tablets used for what is finax used for ginseng now co uk safe website to buy generic clomid fucidin h cream ringworm crestor rosuvastatin 10 mg el viagra de hombre sirve para la mujer side effects of elavil amitriptyline canadian alliance of dance artists toronto professional how to order robaxin purchase cialis in usa canadian drug stores no prescription rosuvastatin side effects long term use what is generic for zyrtec d generic drug for requip what types of atrovent are there price increase cymbalta cyproheptadine weight gain reviews lopid initial dose healthy pulse rate 50 year old man is viagra generic safe korean ginseng plants for sale can you only get noroxin on prescription use nexium coupon online how to use nolvadex and clomid lithium 100ah battery is kamagra gold legal in uk aspirin canada prescription online doctor prescription oxycodone kirkland minoxidil reviews viagra side effects vision drug biaxin canada no prescription erexor cheap uk difference between singulair and generic montelukast generic rumalaya liniment usa pharmacy no prescription eurax sale sanofi aventis lantus coupons asacol legal in england costo de cytotec en colombia best drugstore face powder for oily skin legal buy clomid online canada 20 mg prozac and 300 mg wellbutrin buy benemid with paypal buy keftab quick Purchase nexium 40 mg online praziquantel dosage for schistosomiasis ed drugs list what is mircette birth control ordering actos confidence clomid and alcohol consumption buy generic asacol with bonus zithromax without insurance buspirone buy no prescription doxycycline hyclate 100mg cap vibramycin furosemide tablets side effects in dogs zovirax tablets online pharmacy has best price vermox zerit billig kaufen zyvox 600 mg drug interactions trazodone dosage recommended viagra sublingual pharmacies order prescription medication mexico watch antiviral online how to order sominex zyvox cost where could i buy accutane without prescription ordering valtrex no prescription get orlistat toronto remeron 30 mg 28 tablet fiyat? tofranil free shipping skelaxin side effects long term proair vs ventolin cost buy fincar without a script non prescription ginette-35 pharmacy eurax wanted online review ephedraxin online from usa nexium 40 mg 14 tablets spironolactone online uk nexium prescription treatment peptic can order nimotop canada minocin medication order donde comprar sildenafil argentina clomid overnight delivery buy abana 1 tablets codeine cough syrup addiction periactin medication side effects olanzapine pas cher generic brand cialis india what is pulmicort drugs buy ortho tri cyclen tablets us albendazole pills online in the australia atorvastatin tablets ip 20 mg what is celebrex 200mg cardura doxazosin mesylate diclofenac sodium enteric coated tablets alcohol purchasing advair diskus online brand viagra on the internet amoxicillin buy imitrex uk zyvox online ordering prevacid recall best diakof prices buy clozaril tablets online acticin overnight delivery buy urispas aleve medicine side effects buy ciplox in ireland buy astelin cheap canadian what are the side effects of taking singulair walmart pharmacy canada careers allegra commercial actress indocin from merck can you buy zestril drug discount current price atrovent domperidone 10mg and alcohol brand fml forte buy zyloprim doctors online anafranil cost pharmaceutical wholesalers eastern europe taking 2 unisom sleepgels express delivery generic viagra clomid with paypal payment provera racuna na visa kartici kytril online uk how much will mentax cost acheter brand levitra azithromycin 500 mg tablets dosage common side effects of zantac do you need a prescription for nolvadex protonix prescription only how to get off paxil safely harper cheap acivir pills view topic prescription genuine cialis professional best price good cymbalta anxiety medrol delivery can you give dog prednisone itching eurax on line generic zyrtec chewable tablets ampicillin medication online cheap aciphex no prescription rabeprazole the online drugstore chloramphenicol can you buy serpina in ireland order inderal online canada american indian law alliance ny no script lipothin mg sumycin online pharmacy uk metformin medicine in pregnancy post cycle therapy cytoxan how long does it take for flomax to begin working purchase isotretinoin online depo provera discount adalat online in usa best place buy plavix where to buy mentat drugs online para que sirve la amantadina getting off lexapro 10 mg alli trippy spain prinivil cheap price femara 20mg tab colchicine mg mexico capoten australia price depo provera usage imitrex next day shipping actoplus met where can i buy it where to buy zyrtec d legal buy antivert online canada long term side effects clomid terramycin pas cher italie long time side effects procardia nymphomax 100 buy ampicillin uk save pharmacy canada buy cipro pills zyban roche precio argentina online himcolin purchase kamagra oral jelly brand positioning abilify pills identifier sodium diclofenac 50mg dosage albenza dosage for children how to by hyzaar online malegra dxt paypal the online drugstore phenergan generic lipitor glass particles chloramphenicol purchase paxil express canada tretinoin 0.025 cream for wrinkles nexium by mail order can you order atarax what is the generic form of toprol xl amaryl drugs online purchases sale remeron erythromycin australia companies only snovitra super power bonus pills serophene sublingual dosage clomid cycle 1 success viagra usage and effects online shopping sites for medicines zestoretic 40 mg pharmacy kroger pharmacy lexington ky beaumont trazodone medications i pill paxil website discount card application indian strattera best price for real benzac benemid order by phone licensed pharmacy combivent online pharmacy zebeta pyridium order by phone cheap bactrim syrup risperdal spain generic viagra next day shipping alli discount prices prescription needed malegra dxt discount voucher generic lotrisone brand imuran buy emsam tablets uses cialis generico en mexico df zentel tablets dosage buy baclofen in uk actoplus met buy usa how to take nexium delayed-release capsules menosan sage drops reviews chloroquine 20mg tab should i buy viagra over the counter canada nolvadex 5mg tablets buy alli refill 119 fucidin h impetigo arava no prescription compare prices decadron canada head office buy bactroban without rx synthroid mail order india is generic colchicine effective buy clomid uk luvox cr 100mg capsule the side effects of metformin what is avalide mg used to treat seroflo spain mobic prices at costco low cost endep purchase menosan cheap use of clomid in women over 40 generic from abilify cozaar from canadian pharmacy buy matrix shampoo online india what percentage of aspirin tablets is acetylsalicylic acid is prevacid prescription only ayurslim cheap buy micronase online in usa does zoloft insomnia go away where to get cialis online fastest carbozyne uk delivery terbinafine alcohol after dulcolax cost in canada no rx venlor online how to order motilium what does cleocin t do generic aceon safe spironolactone and furosemide combination propranolol wzf 10 mg tabletki generic avapro in brand name mg how to get actos ventolin overnight shipping cheap pastillas para mantener una ereccion duradera over the counter viagra sublingual buy acticin online reviews where to buy wellbutrin ointment glucophage 850 mg tablet buy viagra uk review erythromycin mexico free prometrium coupons pharmacy express belize how much does celebrex 200 mg cost mail order generic cleocin fertility medication after clomid comprar roacutan online cleocin mail order india buy maxaman new zealand online side effects of singulair chewable tablets cialis super active for sale online generic floxin uk paypal how much do promethazine cost tadacip ordering online pharmacy generic pills for prometrium glycomet discount dulcolax daily use reviews cheap generic sinequan where can i buy infant motrin retin-a 0,025 online order us national board pharmacy cytotec phone orders order amitriptyline 10mg eldepryl 100mg cheap flexeril dosage for tmj phenamax mg buy order premarin cream how to take levothyroxine vasodilan medication side effects order generic serevent is there a generic form of lexapro available buy generic atorlip-5 online buy prograf australia buy tenormin without rx what doses does prilosec come in buy nizoral online uk remeron tablets side effects accutane for sale philippines danazol price india prescription prevacid 30 mg unisom sleepgels max dose what is the minimum dosage for viagra claritin price cvs nizoral dandruff shampoo australia
Home Maury Brown Leaked Documents Show Rare Look at the Finances of Texas Rangers

Like Shoot to Thrill - An AC/DC Tribute on Facebook!

An authentic tribute of AC/DC that covers the best of the Bon Scott era and the best of Brian Johnson's material

Who's Online?

We have 884 guests online

Atom RSS

Leaked Documents Show Rare Look at the Finances of Texas Rangers PDF Print E-mail
User Rating: / 94
PoorBest 
Written by Maury Brown   
Tuesday, 24 August 2010 13:11

Texas RangersUPDATE #2: Hidden columns unearth some interesting tidbits.

  • For merchandise: Revenue increased due to Josh Hamilton success story accounting for 10% of total merchandise sales in 2008.
  • 2008 parking pevenue reduced due to parking being comp'd to season ticket holders due to lot construction.

UPDATE #1: As more time is spent combing through the Rangers spreadsheet, it is becoming more and more clear that the workbook in question is rife with errors. As noted by Brandon Wilson in the comments section, the low $1.85 million for scouting in 2007 is actually an accounting error. A separate sheet shows this to be "ticket office expense". As we note throughout (and will continue to update as we find errors), there are odd inconsistancies, most notably TV and Radio (that has Central Fund money added), and the fact that Net Ticket Sales figures are exactly the same for both 2007 and 2008. This document may well have been a "scratch" workbook for someone, and clearly does not reflect the level of quality that the prior leaked docs show.


Yesterday, Deadspin released financial documents that rarely, if ever, make their way to the public. The Pirates info was leaked late Sunday by The AP, but complete info via screenshots were made available for the Rays, Pirates, Angels, Marlins, and later, the Seattle Mariners.

(See detailed analysis of the Rays, Pirates, Angels, Marlins and Mariners docs)

Today, Deadspin releases the final set of leaked documents; hits the web with information from 2007 and 2008 for the Texas Rangers.

With the prior documents released, the format was screenshots of PDFs. Today's release is screenshots of Excel spreadsheets, of which The Biz of Baseball has copies. There are several sheets detailing adjustments, etc. But the information below is really the bread and butter of them, the Consolidated Statement of Operations.

Here's what stands out:

  • As Net Income shows, the Rangers, via Hicks Sports Group, was running in the red and not profitable (this became patently obvious over the last year-and-half as HSG defaulted on $525 million in loans). Losses of nearly $38 million in 2007 and more than $10.4 million in 2007 show that the club was on uneven footing.
  • Television and radio revenues are striking, until we dug a bit deeper. At $62,583,031 for each year of the contract, TV and Radio appear as a considerable cash cow, eclipising gate. However, MLB's Central Funds are rolled into it; an odd bit of accounting (see supporting table below). Here's why it's odd... When adding in Central Funds for 2008 from a separate "Details" sheet, the figure showed for TV and Radio for 2008 aligns perfectly. However, Central Fund monies were higher in 2007 for the $23,921,288 as opposed to $19,807,000 for 2008. The difference throws the Consolidated table off.
  • What's odd in the sheet is that net ticket sales are identical for both 2008 and 2007 ($39,978,429)
  • The issue of land around the Ballpark was a key topic of discussion during the bankruptcy proceedings. The new ownership group headed by Chuck Greenberg and Nolan Ryan said that they will continue to collect parking revenues through the end of next season. How much are annual parking revenues? Just shy of $3.5 million ($3,496,729)
  • The Pirates, Marlins, and Rays leaked docs showed that sums in excess of $20 million annually might be spent on player development. But, during the Hicks tenure, the amounts were far less totalling $11,210,633 for 2008 and $11,374,366 for 2007.
  • On revenue-sharing, the Rangers received $5,005,398 in 2007 while paying $5,495,300 in 2008.
  • The sheet shows the Rangers spending just over $1.8 million on scouting in 2007, but in 2008 increased spending on scouting dramtically to $7,736,328. This is an error within the document. The $1.8 million points to a seperate sheet cell that is actually ticket office expense.
  • Marketing for the Rangers in 2007 was nearly non-existant with a budget of just over $1.1 million ($1,192,330), but skyrocketed in 2008 to $16,015,916
  • Showing the player contracts are amortized and therefore players are treated as "assets", the Rangers show $13,268,008 in depreciation on contracts for 2008

There's far more in the Excel workbook (here's other nugget noted by Deadspin)... Lots of minutia from the "DL Detail" sheet that gives a glimpse into some interesting nuggets

  • $22,844.58 in ticket exchange revenue in 2008
  • $19,807,000 in Central Fund revenues in 2008 and $23,921,288 in 2007
  • Valet parking pulled in revenues of $497,010 in 2008 and $426,330 in 2007
  • $601.44 was spent by the Rangers for car washes in 2008

 

Texas Rangers Consolidated Statement of Operations


2008 2007
Revenue:


Net ticket sales
$39,978,429 $39,978,429
Television and radio *

$62,583,031 $62,583,031
Concessions
$8,626,703 $8,626,703
Stadium suite rentals
$7,422,263 $4,766,061
Parking
$3,496,729 $3,496,729
Advertising
$14,073,586 $14,073,586
Merchandise sales
$5,817,498 $5,817,498
Other, net
$10,119,679 $10,119,679

Total
revenue
$152,117,917 $149,461,715




Operating expenses:


Player salaries
$76,055,840 $70,671,079
Trade settlement Costs
- $10,814,333
Other direct team costs
$18,097,905 $7,025,782
Player development
$11,210,633 $11,374,366
Scouting
$7,736,328 ** $1,852,136
Ballpark operations
$13,102,368 $7,791,649
Ticket Office
$2,383,508 $16,752,488
General and administrative
$10,505,449 $3,184,123
Marketing
$16,015,916 $1,192,330
Merchandise cost of sales
$4,318,913 ($23,128,925)
Parking
$1,726,479 $12,070,620
Revenue sharing, net
($5,495,300) $5,005,398
Amortization of player contracts
$13,268,008
Loss from player transactions, net
$206,595
Depreciation & amortization-non player
$12,459,069

Total operating
expenses
$181,591,710 $149,818,040





Operating
income (loss)
($29,473,794) ($356,325)
Other income (expense):


Income from unconsolidated entities, net
$1,783,050 $410,312
Gain/(loss) on sale of net assets
- -
Interest expense
($9,991,843) ($9,545,333)
Interest Income
($46,793) $24,049
Income tax benefit
($218,921) ($968,462)

Net income ($37,948,302) ($10,435,758)

** Accounting error. This is actually ticket office expense from a separate sheet in the workbook

 

* Rangers Add Central Fund Revenue to TV and Radio

2008 2007
CENTRAL FUND REVENUE (RGR) $19,807,000 $23,921,288
LOCAL TV-CABLE (RGR) $24,362,460 $15,280,960
Local TV - Fox STARS Cable (RGR) ($434,284) $1,945,593
LOCAL RADIO INCOME (RGR) $2,387,025 $2,317,500
RADIO AD SALES (RGR) $867,234 $952,669
LOCAL TV-OTA (RGR) $13,874,682 $21,712,684
Local TV - Fox STARS OTA (RGR) ($1,519,992) $2,765,809
LOCAL TV- RNGRS DFD PMT AMORT (RGR) $2,113,907 $166,667
Local TV-STARS Dfd Pmt Amort (RGR) $1,125,000 $166,667
TOTAL $62,583,031 $69,229,836

Source: Deadspin

RELATED CONTENT:


Maury BrownMaury Brown is the Founder and President of the Business of Sports Network, which includes The Biz of Baseball, The Biz of Football, The Biz of Basketball and The Biz of Hockey, as well as a contributor to FanGraphs and Forbes SportsMoney. He is available for hire or freelance. Brown's full bio is here. He looks forward to your comments via email and can be contacted through the Business of Sports Network.

Follow Maury Brown on Twitter Twitter

Follow The Biz of Baseball on Twitter Twitter

FacebookFollow the Business of Sports Network on Facebook

 
 
Banner

Poll

Should MLB Force Jeffery Loria to Sell the Marlins?