prednisone 100 mg day order effexor xr 150mg brand levitra sale 100mg online pharmacy how to get plavix aspirin max dose rogaine 2 for men sale in uk buy augmentin no prescription infections safe buy prilosec online best prandin prices drugs prescription buy zyban patch rosuvastatin on line does viagra work for young men cheap amaryllis bulbs uk where to buy tamoxifen in australia canadian bupropion where to buy in canada atorvastatin calcium tablets spc +buy brand viagra in us us online pharmacy no rx keflex prices usa order atarax grifulvin v cost in canada side effects of serevent inhaler menosan usa sale buy geriforte syrup hong kong zyrtec 10mg twice a day going off lexapro weight loss lasix retard capsules comprar prograf portugal ventolin cost ireland mirapex withdrawal symptoms liposafe rx cheapest dipyridamole in the uk xbox live price increase activision amaryl canadian medications without prescription starlix reviews where is baclofen metabolized proscar roche precio argentina abilify tablets supplied acheter etodolac pas cher order neurontin 300mg online inderal 10 mg migraine erection packs 2 discount prescription over the counter antibiotic cream for boils new coumadin medicine rumalaya forte overnight pharmacy generic for prevacid not working cialis without a doctor seroquel us sales hyzaar generic ingredients ventolin side effects in children puerto rico restaurant puerto rico levitra side effects vision liquid geriforte review coreg cr rxlist zyban reviews 2011 is there a generic prevacid switching from paxil to zoloft forum generic cytotec switzerland long term side effects of taking mobic nike air max 2012 men sale buy lamictal astrailia cialis canada cheap do i need a prescription for vermox certificated indian pharmacy strattera billig nitroglycerin online kaufen seroflo over counter uk augmentin mexico companies only aciphex coupons printable viagra super active cheap canada pharmacy best place to buy voltaren in uk how long does it take for tegretol to leave your system where to buy alligator meat in orlando calan over the counter generic pills for dilantin half price wellbutrin tinidazole woldwide shipping cheap online pharmacy usa nolvadex dosage for men pharmacy express canada reviews can you get high off wellbutrin do you need rx anafranil all types cytotec pills cheap aceon us overnight delivery buy flovent online cheap side effects of urispas tablet rogaine 5 sublingual dosage erexin-v for sale australia what type of medicine is diflucan zanaflex online pharmacy store abilify tablets and oral solution how to get levaquin on line doxycycline for dogs dosage viagra rhine inc x-wing alliance purchase non generic mircette purchase generic skelaxin benzac generic 2013 drugs floxin sold over counter order premarin 120 mg compare prices yagara overseas pharmacy no prescription cabgolin gabapentin dosage bnf cheap genuine eldepryl online vpxl for sale australia purchase medrol in australia is generic viagra available now adalat overnight florinef brands india ranitidine liquid price comprare nolvadex online buy alli 140 refill can you cut wellbutrin xl tablets half brand biaxin buy snovitra super power pas cher canadian pharmasudicals where can i get zestril order depakote online no prescription with a amex cheap rumalaya liniment pills buy dostinex paypal accepted mirapex discount card glass in generic lipitor levitra without prescriptions uk purchase sinemet pills buy cabgolin in india online purchasing furosemide online what is the dose for cardizem bupropion smoking cessation dosage dangers of too much thyroid medication mexican hydrochlorothiazide para que se usa trental ranitidine italiano geneza pharmaceuticals nolvadex reviews order birth control online texas drugstore coupon code 10 order differin cream online discount non prescription chloromycetin pharmacy buy lithium carbonate uk forzest online kaufen pharmacy abilify overnight delivery cod buy albuterol sulfate inhalation solution 0.083 ceftin without a prescription from us discount coversyl of canada when will plavix be available in generic form get a prescription for propecia what is the dosage for nexium costco pharmacy crestor what is cialis medicine used for buy bactrim online canada no prescription all types benadryl pills buy acivir pills 20 effexor xr price comparison mexican pharmacy no prescription ashwagandha generic minocin safe plavix prescription help azulfidine cost in canada candida pharmacy zofran coupons how to take aceon mg provera mexico companies only bupropion hcl xl 300 mg tablet picture amoxil dosage calculator best price for omnicef wellbutrin side effects long term use how much is diamox tablets olanzapine order on web bayer low dose aspirin coupons generic viagra jelly cost cholestoplex order by phone ciplox limited india dipyridamole weight gain zithromax chlamydia dutas online usa is generic zyprexa available in usa buy brand levitra greece western drug biaxin side effects of yasmin pill weight zebeta with paypal payment buy xeloda.500 mg leukeran drug classification ceftin no prescription compare prices vermox from amoxil in canada allegra where to purchase comprar unisom pela internet lotensin dosage route will i buy viagra over the counter in canada where to buy online drugs in the netherlands ? 24h pharmacy east london aceon mg buy digoxin delivery uk cyproheptadine periactin 4 mg emsam shortage buy citalopram 20mg uk kolla pa* filmer online gratis one guy one jar video side effects of zyprexa in elderly redustat capsulas dosis safe brand levitra buy evecare buy on line what is diflucan tablets used for uk version of chloramphenicol what pain medicine does not contain aspirin megalis 20 tab fastest brand amoxil uk delivery prednisone legal in england nature;s way hydraplenish hyaluronic acid serum reviews buy alphagan brimonidine tartrate bactrim australia companies only diltiazem tablets side effects tamoxifen buy digoxin purchase strattera 40 mg price where to buy ceftin ointment how to buy differin online buy furosemide for daily use medrol dosepak drug interactions keflex dosage for strep throat triamterene online store prescription drugs online without prescriptions prednisone over the counter dog alli diet pills out of stock order albendazole on line india fucidin h buy toradol order on web over the counter pills to kill you without a transcript order desyrel how to order female viagra online lotrisone discount voucher where can i buy abortion pills in stores buy alesse pills in the canada prilosec supplier in uk doxycycline acne effectiveness best site for bactrim comprar avodart portugal cialis cheap generic spironolactone hirsutism mechanism prograf 5 mg price nexium otc dosage ndc code for depo medrol 40 mg buy terramycin hong kong premarin on the internet nexium store generic pharmacy near mercy hospital speman suppliers overseas wellbutrin sr generic release date cheap atorlip-5 pills most reliable place to buy lotensin online hydrochlorothiazide generic form valsartan buy keflex in india online cheap per pill actos online voveran sr online price can i make ciplox over the counter medicine celebrex clomid over counter medicine phenergan tablets us online cheap coversyl canada can i buy advair diskus in canada buy endep xr without prescription hoodia without prescription long bactrim shelf life viagra soft woldwide shipping pan american lithium stock dramamine tablets price diamox prescription pletal drug schedule cleocin tablets 40mg antivert maximum dose suppliers of elimite in us generic pills for atorlip-10 acai in the uk now what does zyrtec liquid gels look like how to use nizoral shampoo for acne low amitriptyline back pain why is there a shortage of finpecia where to buy alligator clips canada recently generic propecia us mastercard where to buy cheap generic urispas orlistat without perscription uk cabergoline during ivf buying wellbutrin xl online purchase kamagra india proventil hfa coupons buy cheap fincar using pay pal american cialis jelly is mail order cytoxan safe buy cheap levitra from china fastest cephalexin uk delivery cialis 72 hour coumadin online uk how do i get viagra in australia nitrofurantoin 100 mg and monohydrate macrocrystals what is amitriptyline hcl prescribed for where buy viagra in singapore canadian-pharmacy-femara buy cozaar no prescription fast delivery phenamax uk buy women viagra for sale can get accutane over counter high blood pressure medication prices is there a generic form for cymbalta online phexin india buy albendazol without prescrition generic betnovate uk paypal propranolol drugstore.com waheed alli diamox tablets 250mg prevacid generico online can you crush bactrim pills where to buy viagra from online cheap prilosec buy online cheap lotrel 40 mg side effects of florinef fludrocortisone how to use zovirax herbal sex pill reviews mexican online pharmacy percocet purchase generic rumalaya forte methotrexate side effects skin glucotrol xl store cvs rx pharmacy order maxalt antibiotics products norco bikes 2012 cheap antibiotics online cost where can i buy prednisone for my dog what is colchicine tablets pharmaceutical society ireland ayurslim price singapore buy tenormin generic can i make estrace reglan prices usa lukol from usa us pharmacy online brand levitra how to order alligator meat guarantee generic allegra paypal vermox for discount venlor prescription coupon amaryllis south florida actoplus met over counter uk purchase deltasone pills tofranil from usa nitrofurantoin patient reviews pill genuine discount viagra online levitra can you buy order aceon online chloramphenicol capsules dosage online cipro purchase comprar periactin en argentina insulin pen uk artane castle opening hours to buy lamisil reviews on acai berry slim 500 mg doxycycline viagra vs cialis vs levitra 2012 elocon ointment coupons generic drug to replace benicar can benadryl make you sleepy the next day generic brand amoxil where can i get rabeprazole buy trimox 50 diclofenac during breastfeeding what is levothroid prescribed for where to buy alligator clips for making hair bows mircette birth control pills side effects of medrol pack cheapest procardia to buy what is estrace cream buy cheap cabana online buy florinef cheap over the counter substitute for premarin liquid fertomid review zyloprim over the couter lopressor iv dose how to get a prescription without a doctor cheap one buy diflucan xeloda where to get generic viagra jelly us what are the side effects of endep 10 losartan potassium & hydrochlorothiazide tablets lithium orotate buy uk buy cordarone discount minocycline tablets for sale best healthy mango smoothie generic name for albenza metformin drugs like dispersible aspirin overdose effects of augmentin in pregnancy purchase prednisolone online zofran coupon code amitriptyline migraine prevention aristocort prescription only cytotec canada overnight delivery actos cost at walmart best online pharmacy generic colospa purchase suhagra on line in usa side effects of long term prednisone use for asthma cost of baclofen without insurance actoplus met drug schedule cost of seroquel without insurance propecia pris femara tablets 40mg indocin pregnancy class medrol 16mg tab generic silagra comprar brand viagra online buying rumalaya forte for dogs plendil tablets for purchase what is accutane therapy safe to buy generic compazine from canada how to buy nolvadex in australia order cialis with prescription motilium barato viagra soft sale generic synthroid overnight pharmacy order buy deltasone online pharmacy strattera without a script prezzo levitra in italia buying penegra using paypal synthroid pills wiki cialis super active india companies only buy propecia finpecia can you order rhinocort allergy symptoms diabecon canadian pharmacy naprosyn for sale online discount pharmacy kingston jamaica accutane no prescription uk rumalaya forte with american express can you buy cialis professional in ireland 20mg tadalafil ephedraxin uses medication buy advair online without prescription diclofenac medication orlistat canada over the counter cheap hytrin what does celexa do for depression neurontin discount para q se usa el zantac buy clomid online no prescription usa aldactone 25mg bodybuilding can i get pregnant on tegretol generic venlor no prescription venlor online bestellen buy sertraline online no prescription uk medicine cholestoplex online pharmacy vytorin coupons allegra-d side effects constipation ordering propecia online is a pain free experience comprar remedio allegra cheap buy ampicillin online prices buy pariet pills amoxil buy generic buy accutane without a script cheap robaxin free delivery what does ranbaxy lipitor look like motrin supplier in uk can order atacand canada ayurslim drugstore.com where to buy cheap generic colchicine dove aquistre cialis ipledge accutane canada best diet to lose weight fast without pills pictures of digoxin pills generic version of differin gel is mail order aciphex safe adalat usa cvs prices buy benicar 100 buyers of midamor canada western drug baclofen best place to order deltasone in us neurontin price australia online sale of allopurinol nitroglycerin shortage 2009 acivir pills pharmacies canadian online how much will lotrisone cost the heart rate of a healthy young male or female is is zantac available over the counter in canada suhagra online bestellen original prazosin online over the counter ventolin australia prinivil sale order proscar fedex tadacip best price synthroid doses 50 mcg asacol side effects weight loss zyloprim generic name orlistat women buy keftab delivery london is mail order xeloda safe cialis de 5 mg en mexico bactrim lawsuit settlements bystolic buy cheap best place buy septilin pct sale dostinex robaxin medication canada doryx acne worse order minipress online no prescription with a echeck buy generic v-gel online bactroban pediatric dose flomax relief launch bbc s order non generic fincar how to be a healthy man can you get diflucan otc ventolin delivery london strattera in the uk now nombre generico zyloprim pastillas para tener ereccion duradera flomax generic cost without prescription cost comparison cod cheap stromectol micardis plus 40 12.5 mg side effects can i make zofran indian pharmacy aspirin orlistat fast india trental no prescription reviews online pharmacy uk brand levitra alli weight loss pill in australia propranolol medication where to buy purchase cheap fexofenadine generic allegra etodolac brand positioning fucidin sale where can i get zovirax pills order cipro uk pharmacy side effects of asacol 400mg Purchase cephalexin 250mg capsules phenergan prescription coupon isoniazid canadian source buying serophene using paypal mirapex class action lawsuit canada aspirin shop net buy nizagara canadian what does synthroid 100 mcg look like where can i buy zovirax online rogaine 5 shop net canadian levothroid tablet how to take brahmi powder for memory hytrin uses medication cialis professional buy india buy nymphomax quick endep for sleep tablet viagra cialis trial pack where do i lexapro in usa cy cialis how to buy clomid without rx best place buy cordarone zoloft 50 mg tablet how to order myambutol what is clonidine hcl 0.1 mg prescribed for order mestinon online uk neurontin lawsuit 2010 insulin pen instructions fucidin h shelf life brahmi over the couter forum despre viagra acheter requip tenormin 50mg side effects elocon generic name cheap glucophage uk reviews on brahmi amla hair oil purchase abilify 5mg prescription where to buy acai products revatio 20 mg tid acheter depakote pas cher antibiotics alcohol nhs uk version of floxin cheap digoxin 0.1 mg generic dipyridamole uk paypal order voltaren 100mg online generic for diclofenac sodium buy aceon 50 buy actos online amazon adalat echeck trental nome generico research grade decadron ceftin side effects dizziness tenormin buy online canada cheap avalide 300 25mg
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 1011 guests online

Atom RSS

Leaked Documents Show Rare Look at the Finances of Texas Rangers PDF Print E-mail
User Rating: / 35
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?