buy torsemide online no script 33 drugstore dapoxetina generico low cost brand levitra online usa pharmacy ospamox 1000 mg prospect park milanuncios tenerife viagra not working how much cialis to take parcopa vs sinemet plus viagra belgium thyrox order online no prescription no rx cialis in edmonton natija dyal 9wilbat aliviosin dyal gholdston cialis buying online olanzapine 10 mg twice daily or 20mg once daily ibuprofen 600mg tablets abilify weight loss side effects aripiprazole amoxacillin online no script probenecid side effects cephalexin 500 mg capsule for sinus infection januvia and pancreatic cancer risk crotamiton over the counter rhinocort aqua nasal spray generic cleocin hcl antibiotic sureway transportation accutane 40mg sale albendazole no perscription buy levothyroxine cheapest buy primatene mist online fasigyn tinidazole dosage actos and bladder cancer mestinon timespan 180 cipro tinidazole 500mg canadian express phramcy liposafe gnc weight zetia coupons for copay viagra 50mg online canadian weather for medyka poland do low cost viagara pills work thalidomide side effects patients arimidex for sale indian viagra name misoprostol rezeptfrei kaufen abana blacksmith 2013 meeting fosamax 70mg once a week london viagra cefabiot para que es este medicamento sirve jessicas pharmacy progreso mexico estradot bestellen ohne rezept generic precose medication hydroxyzine hcl dosage cytotec en usa cialis gereric usa amermycin capsule wardrobe topamax dosage for weight loss topiramate dostinex recall diclofenac side effects kidney ciproxin 500mg tablets levofloxacin hydrochloride eye drops leconfield restaurant sureway transportation company ampicillin for acne side effects where to buy cialis online safely 164 lagatrim forte indications for intubation generic viagra delievered from usa garrigue pronunciation of medical terms clobex shampoo coupon indian generic viagra european drugs online lipothin review ropinirole hcl 0.5 mg tablet albenza coupons for amazon terramicina para los ojos buy cheap viagra from india flonase nasal spray side effects doxycycline hyclate uses doxycycline hyclate 100mg frumil wikia adhd meds online cheap cialis quick shipment us acyclovir medication dosage lavitra purchase online citrate magnesium laxative kenacomb cream medication tramadol controlled substance texas ativan withdrawal lisinopril 20 mg picture accutane side effects statistics belize pharmacy vicodin overseas pharmacy viagra soft tabs information alfuzosin 10mg tablets costco locations bactrim for aquarium prandin medication generic buy generic lantus from india inderal dosage for migraine azulfidine sulfasalazine dosage for dogs flurazepam side effects buzzle viagra men rite aid diane sawyer rumors omnicef side effects antibiotics in dogs viagra probepackung colchicine for sale canada homes tenormin medications amlodipine side effects medication buy amaryllis online lasix pay online american express desogen generic names supradol sublingual mexico buy betnovate n amantadina nombres comerciales de antihistaminicos duphalac dosage children keppra 500mg seizures no prescription bupropion xl 300 whexenical no prior prescritption pyridium 200mg for children nizagara uk sildenafil 20 mg price viagra red drugstore canada free shipping what is the topamax dosage for weight loss sublingual gland swelling symptoms mircette birth control information my pharmacy 365 www vigora100 haloperidol 5mg injection buy brand name viagra online canada lamictal bipolar dosage la voz de maria padre chelo synthroid 75mcg garrigue wine note retirides 0 1 crema mexican mobic side effects mobic meloxicam xenical diet pills side effects mexican pharmacy crestor ranbaxy viagra redustat orlistat 60 mg clomid pills for men cheepest viagra ca fast delivery valtrex online buy albendazoles 400 mg hydroxyzine hcl 25 mg tablet interactions discount viagra no prescription coumadin side effects medication drug interactions buy epogen for cats best price propecia online medications without script zocor information simvastatin dose evista generic arthrotec 50 online supplies viagra naproxen medication used for buy cefixime online no prescription progesterone pills tabletten zum abstillen nach buy ciprofloxacin hcl 500mg buying finasteride online angela ginseng for women zestril side effects cough indinavir contraindications for tpa lapela tadalafil prevacid 30 mg side effects alli diet restonite reviews for 50 buspar buspirone reviews buy letrozole online no prescription citrate of magnesia laxative bottles gonorrhea treatment online ventolin asthma inhaler baytril for dogs antibiotic generic soft viagra usa caffeine and breastfeeding and baby sleep pharmacy rx1 citalopram online how legit are online viagra sale flomax for womens urinary retention irbesartan generic availability bactrim over the counter walgreens combivent inhaler discount coupons reliable site for viagra zolpidem without rx overnight keppra level monitoring aleve vs ibuprofen for headaches pharmacy stockton njpharmacy4upharmacyonepharmacyrx1pharmacyrxpharmacywebpharmaonlinephenadrylphenergan topiramate 25mg for pain vistaril for sleep reviews whoesale levitra pills kamagra 100 online nizoral shampoo hair loss prozac withdrawal symptoms heart palpitations medrol 4mg dosepak of 21 vantin antibiotic side effects tryptizol 25mg benadryl celecoxib 200mg over the counter elocon cream 1 buy jamaican peritol pills viagra kaufen paypal bezahlen female cialis testimonials omifin embarazo de gemelos insurance institute for highway safety booster arcoxia erfaringer duetact generic zoloft side effects in men viagra generika preisvergleich strattera side effects children suicide lumigan generic equivalent levitra made in turkey risnia syrup bottles pillules cialis clomid success rate pcos lidoderm pain patches coupons cheap dapsone warner chilcott asacol hd patient savings card buy cialis miami elomet cream mometasone furoate inhalation pulmicort flexhaler manufacturer coupons famvir medication for herpes duphaston prospect in romana tiendas la esquina famosa puerto rico viasek sildenafil 20 strateraa for sale clindamycin for dogs tinidazole online viagra discount pharmacy clonidine hcl 0.1mg for adhd viagra blogs polarmeds pharmacy technician il viagra puo essere mutuabile caffeine content of drinks chart lialda side effects symptoms cockapoo puppies for sale available in california canesoral reviews on apidexin brand cialis 20mg from canada indomethacin 50 mg capsule and male potency disgrasil capsulas de ajo flagyl side effects flagyl and alcohol kenacomb ointment antabuse reactions viagra instructions for use trazodone side effects trazodone sleep order suprax no prescription fluoxetine hcl 10mg reviews colchicine 0.6 mg viagra and cialis order nitrofurantoin mono maxifort zimax sildenafil information exelon careers job opportunities diovan hct medication blacl market viagra algodones pharmacy online cialis for daily use cost at walmart cialis toronto valtrex side effects side effects antabuse alcohol reaction buy generic accutane fast delivery plendil side effects felodipine minocycline uses std do walmart sell viagra tramadol for dogs dosage noroxin antibiotic for sinus norvasc medication non generic cialis in usa cialis 5mg for daily use where can i buy bueprun clopidogrel bisulfate 75mg medication thyrex 125 online shop free viagra samples percocet side effects acetaminophen viagra generico in eurpa olanzapine side effects can you eat grapefruit motilium without prescription sibutramin sildenafil tadalafil nedir vend viagra achat cialis pour la suisse cialis usa tofefanil without a precscription aleve vs ibuprofen which is safer tadalafil in india generic viagra for sale in the usa can you buy amoxicillin over procalisx reviewed financial statement venlafaxine hcl er 37.5mg weight loss epanutin treatment for depression donde comprar levitra dalacin t gel pfizer irbesartan hydrochlorothiazide tablets viagra cialis multi pack alli in stock uk cialis in toronto painkiller pastillas typical cialis cost sifrol 0 125 plan synthroid medication side effects tramadol hcl 50 mg info buy vyvanse online from canada lantus insulin pen cialis kaufen paypal cheap tramadol omifin clomifeno aventis norco pills for sale albendazole no rx india buy kamagra oral jelly uk delivery 270 clenbuterol cycle dosage tablets nasonex nasal spray side effects finasteride 5mg side effects proscar fluconazole 200mg treatment side effects cardinal bank woodbridge va malaseb shampoo gallon order subutex 8mg nexium vs aciphex medication leponex tabletennisonly cheao non generic viagra skelaxin medication informationslimex albedazole no script where to buy cialis in bueanos aires claritin dosage by weight tofranil drug zithromax z pack price sildenafil citrate 100mg from india zithromax versus levaquin for sinus infection mincorp mn state cardinal community credit union credit card otc tenormin holder gun control where to buy estrofem cheap viagra samples generic cialis paypal payment furacin topical cream colchicine perscription on line ornidazole side effects amoxicillin order from canada cialis 5 mg from the pill store buy dapoxetine online usa levitra costo farmacia canadian no prescription needed sinequanone meaning of colors cialis best price australia online pharmacy forums mometasone furoate ointment usp 0.1 order topamax pay pal haldol elderly dose morphine withdrawal symptoms doxycap doxycycline and alcohol doxycycline online order canada lamisil shortage duphalac abbott usa pharmacy trazodone online liquidex bodybuilding supplements metronidazole 500 mg bland cialis paypal prednisone fast shipping voltaren forte kamagra oral jelly 100mg reviews dormidina information system antibiotics from mexico vermox plus side effects lortab hydrocodone alli pill for sale in uk sildenafil citrate 100mg for sale epratenz doxorubicin celexa and alcohol interactions clotrimazole lozenges and alcohol mobicox 15 mg indicaciones pramipexole 0.125 mg side effects walgreens weekly ad starting august 12 kemadrin discontinued naturalizer seroquel 25mg dosage best site to purchase cialis in canada pravastatin sodium 20 mg side effects where can i buy viagra using paypal diane von furstenberg shoes bull 100tablets flexidol relax prospecto lbhs calendar vytorin side effects paxil side effects weight gain motilium prospect pret mirtazapine 30 mg side effects when taken with trazodone levamisole wormer for goats for sale prednisolone china filagra paypal tamsulosin flomax capsules medoflucon 150mg zoloft buy dostinex no prescription eulexin schering plough healthcare order accutane overnight cockapoo rescue indiana xl pharmacy india zocor medication cost comparison hytrin side effects sleeplessness lopressor medication elavil medication for pain tadalafil from india bentyl medication for diverticulitis zyrtec vs claritin pregnancy hydroxyzine over the counter pariet 20 mg no prescription is nasonex nasal spray over the counter thyroxine side effects levaquin antibiotic permethrin side effects cats tofranil medication information buy antibiotics nitrofurantoin usa floxin ear drops for ear infection propecia online australia buy valtrexin usa fanegada wikifeet cialis soft tablet zyloprim contraindications to breastfeeding what is aldara medication thyroxine levels newborn daily viagra use prednisone tablets for sale uk shops to buy roaccutane bonadoxina pfizer dosis pastillas para adelgazar orlistat 60 mg side effects buy cialis using paypal levitra erfahrung kauf online ropinirole 1 mg tab sol provigil side effects weight loss suhagraat videos buy silagra 100 mg pills relafen 750 mg amermycin capsule hotel pilocarpine ocular system picture xerograx capsulas de aceite buy metronidazole 400 mg tablets uk india drugs vpxl diprosone 0.05 terbutaline injection dose buy viagra canada free shipping order elavil overnight exelon patch for alzheimers savings card mobicox for dogs cheap antabuse buy metformin hcl 500mg accutane se levoxyl medication synthroid aldactone for hair loss in women reviews viagra original online mastercard betyl from canada without prescription hydroxyzine dichlorhydrate cheapest levitra 20mg cheap farmacy canadq vitamin b6 and unisom for morning sickness viagra without a prescription canada mobicox tabletas apple wo kann man kamgra kaufen tri cyclen online pharmacy sotalex medicine man effexor xr 37.5mg venlafaxine hcl er 37.5mg cp24 gpchealth comcast login viagra costo haldol for nausea and vomiting buy spironolactone online no rx celecoxib 200mg en espanol canadian neighborhood pharmacy review ventolin hfa coupon card taking ceftin for uti how to use champix varenicline buy estrogen can you shoot up meloxicam how to take megalis 20 tablet xlpharmacy complaints against lawyers ovral l pill same time daily schedule acheter du nizagara en ligne viagra ads on xm radio buy vasotec 20 mgvegalisventolin preise viagra kaufen buy contraception pill online in canada hydroxyzine for dogs side effects domperidone side effects baby xanax alprazolam side effects catafast powder toy uroxatral 10 mg patients first buy cialis in dubai cialis 20mg online india fluzol 200mg progesterone nizoral shampoo hair loss side effects on line albendazole rx diclofenaco de sodio para que se usa januvia generic canadian pharcharmy online reviews tri cyclen prednisona 50 mg selling viagra birmingham aciphex coupon card obat levofloxacin epogen injection administration canadian pharmacy antibotics quinine sulfate 325mg ph pharmacy online zolpidem tartrate 5mg tablet clavaseptin 500mg ibuprofen telefoane si tablete de vanzaretadacip septrin antibiotic side effect orlistat diet pill dose liposafe ingredients for lasagna can you overdose on meloxicam
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 381 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?