levitra 20mg alcohol cipro 800mg generic lisinopril cost cheap buspar online prednisone 50 mg prednisone 10 mg online generic wellbutrin works amoxil capsule 500 mg taper prednisone 50mg bactrim generic acne cialis 10 mg halbieren levitra da 2 5 mg buy generic glucophage metformin er generic online valtrex ordering nexium and generics 5 mg cialis price cialis 5 mg foro 300 mg viagra nexium 40 mg 14 tablets propecia generic 7355 doxycycline 100mg cellulitis male order cialis cialis 35 mg cipro order weaning 20 mg prednisone cialis black cheapest cialis 200mg tab amoxil 1000mg bactrim generic version buy viagra humboldt viagra uk 100mg metformin 500 mg dosage generic valtrex images cialis 5 mg america afbouwen lexapro 10 mg cheap cialis mexico metformin axcount 1000mg xenical 20mg synthroid 0.075mg tab buy clomid tablets propranolol 40 mg used generic valtrex viagra gold 800 mg online cialis daily clomid 100 mg capsules generic priligy 30mg buy viagra clenbuterol augmentin purchase online metformin sandoz 500mg green 50mg kamagra levitra online gambling cipro generic dosage buy clomid where zovirax 250 mg 5 flakon cipro 500mg buy buy zithromax online review generic viagra generic levitra 32 thuoc nexium 20mg levitra 20mg forums buy propecia fsa lexapro generic teva lasix 500 mg fiyati wellbutrin difference generic synthroid brand generic tetracycline online order buy tetracycline hydrochloride clomid pills online cialis 5 mg efectos nolvadex 10 mg ginecomastia viagra pfizer 50 mg propecia 1mg cheap viagra buy lexapro vs generics nexium 40 mg flakon online genuine viagra cialis lily online discount celebrex online doxycycline 250 mg tablets viagra online argentina buy viagra nhs generic metformin xr lexapro generic dose lexapro 60 mg generic viagra florida levitra tablets online metformin mg doses generic cialis bad cost cialis 20 mg lisinopril hctz buy apo doxycycline 500mg bactrim 875 mg nolvadex 20mg buy lisinopril 10mg questions viagra generic cost zoloft 100mg reviews zithromax 600 mg dosage order lexapro 10mg overnight cialis online cialis 20mg malaysia viagra buy here generic wellbutrin buy online pharmacy kamagra cialis cheaper zithromax 500 mg azithromycin misoprostol cytotec buy nexium esomeprazole 40mg lupin lisinopril 5mg 20mg cialis effects questions generic cialis metformin pcos 1000mg cialis 40 mg buy viagra online istanbul tablet nexium 40 mg kamagra polo cheap buy viagra chemist buy cialis 200 mg synthroid 137 mg generic xenical reviews online cialis kopen glucophage 500 mg prezzo generic wellbutrin smell lasix 80mg 20 mg generic levitra lexapro generic patent cheap viagra 200mg cialis 10mg street compare generic cialis lisinopril 5mg packungsbeilage augmentin 625 mg mims buy fake cialis propranolol 10 mg tabletas celebrex 400 mg dosage xenical 120mg reviews cheaper than nexium cheap zithromax pills hay viagra generico cialis buy cro diflucan 150 mg buy delhi buy viagra buy cheap nexium nexium generic australia 150mg gineric viagra doxycycline online chlamydia prednisone 20 mg price strattera 60 mg hartkapseln lasix 40 mg aventis buy doxycycline 100 mg propranolol online uk lexapro 20 mg ratings purchase generic viagra ordering bactrim online bactrim 80 400 mg tablets cheapest lexapro online propranolol hci 10mg generic propecia works viagra 100mg 8 zithromax generic 500mg generic valtrex cheap cialis 30 mg paypal clomid online kopen generic cialis 200 mg 30 mg lexapro dose zithromax online europe buy metformin australia glipizide metformin 5 500mg viagra mg size priligy generico 30 mg prednisone burst 200 mg generica cialis 40mg buy levitra chennai is 25mg viagra gebruiksaanwijzing cialis 20mg whats cialis 200 mg metformin neoform 500 mg prednisone 60 mg dog cialis australia buy buy doxycycline generique viagra buy sample viagra online chemist generic viagra philippines buy viagra jelly glucophage generic metformin generic prednisone 6 pack buy viagra ecstasy compare cialis online 150mg cheap viagra metformin dura 1000mg lasix 40 mg wirkstoff cialis 2.5mg review zithromax 500 mg used viagra malaysia buy propranolol dak 80 mg generic viagra jelly order levitra cheap 100mg clomid multiples generic augmentin 500mg lexapro epocrates online fungsi cialis 20mg levitra 20 mg posologia viagra legitimate online buy zovirax walgreens prednisone 20mg cancer zoloft 25 mgs premature nolvadex generic tamoxifen strattera 18 mg price prednisone 15mg cialis canada 5mg fgr 100 viagra mg cialis online coupons order xenical medicine metformin online australia levitra 20mg used nexium 20 mg uputstvo cheapest levitra vardenafil lexapro generic bioequivalence celebrex 200 mg namecommunity viagra 25 mg effective lexapro 10mg or 20 comanda online levitra doxycycline 500mg buying strattera 60 mg adults buy 150mg viagra buy kamagra soho lisinopril 5 mg vademecum dosage viagra 100mg 25 mg zoloft depression generic line viagra buying viagra wholesale obat diflucan 150mg levitra 10 mg 2 comprimidos 20mg lexapro 10mg inderalici 10 mg propranolol 5 mg lexapro usage generic lisinopril dangers levitra generic viagra cipro 500mg paypal cheap viagra reliable amoxil 850 mg bula much viagra online buy amoxil 500mg wellbutrin mg amounts propecia generic coupons 20mg lexapro dose 800 mg chineese viagra buy lexapro colombia viagra online philippine white generic viagra dosierung viagra 25mg propranolol 10mg cheapest genuine cialis valtrex order online metformin hydrochloride 750mg viagra 25mg ankara cialis 2.5 mg generic generic for lexapro 2011 hydrochlorothiazide 25 mg usos generic wellbutrin xl augmentin 500 mg tb genericos cialis contrareembolso buy viagra ontario cialis 5mg 36 hours cialis dose 40mg mejor viagra generico hydrochlorothiazide 25 mg brand take nexium 40 mg nexium 20 oy 40mg amoxil 250 mg lisinopril 10 mg erectile nexium mups 2.5 mg buy 40 mg cialis viagra 25mg flashback cialis 20mg generic cheapest kamagra pills generic valtrex costco nolvadex cheap buy clomid steroids cialis genuine buy generic bactrim ointment 600 mg wellbutrin lexapro 30 mg anxiety drugs lasix generic get prednisone online jaguar 100 mg viagra clomid 2 9 100mg pregnant buy viagra use kamagra 50mg kaufen problems generic nexium prescription online cialis
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 732 guests online

Atom RSS

Leaked Documents Show Rare Look at the Finances of Texas Rangers PDF Print E-mail
User Rating: / 92
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?