XML 40 R9.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Statements Of Cash Flows (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 29, 2015
Mar. 30, 2014
Net Cash Provided by (Used in) Operating Activities [Abstract]    
Net Income $ 36,417us-gaap_NetIncomeLoss $ 41,068us-gaap_NetIncomeLoss
Adjustments to reconcile net income to net cash (used in) provided by operating activities:    
Stock-based compensation 7,845us-gaap_ShareBasedCompensation 9,248us-gaap_ShareBasedCompensation
Pension credits, net of contributions (7,303)trco_PensionExpenseCreditsNetOfContributions (9,534)trco_PensionExpenseCreditsNetOfContributions
Depreciation 17,054trco_DepreciationIncludingDiscontinuedOperations 24,233trco_DepreciationIncludingDiscontinuedOperations
Amortization of contract intangible assets and liabilities (3,461)trco_AmortizationOfContractIntangibleAssetsandLiabilities (3,963)trco_AmortizationOfContractIntangibleAssetsandLiabilities
Amortization of other intangible assets 47,771trco_AmortizationOfIntangibleAssetsExcludingContractIntangibleAssetsIncludingDiscontinuedOperation 62,258trco_AmortizationOfIntangibleAssetsExcludingContractIntangibleAssetsIncludingDiscontinuedOperation
Income on equity investments, net (36,934)trco_IncomeLossfromEquityMethodInvestmentsIncludingDiscontinuedOperation (37,928)trco_IncomeLossfromEquityMethodInvestmentsIncludingDiscontinuedOperation
Distributions from equity investments 94,906us-gaap_EquityMethodInvestmentDividendsOrDistributions 120,270us-gaap_EquityMethodInvestmentDividendsOrDistributions
Amortization of debt issuance costs and original issue discount 3,330us-gaap_AmortizationOfFinancingCostsAndDiscounts 3,340us-gaap_AmortizationOfFinancingCostsAndDiscounts
Gain on investment transaction (687)us-gaap_GainLossOnInvestmentsExcludingOtherThanTemporaryImpairments 0us-gaap_GainLossOnInvestmentsExcludingOtherThanTemporaryImpairments
Other non-operating gain, net 0trco_OtherNonOperatingLossGainNet (157)trco_OtherNonOperatingLossGainNet
Change in excess tax benefits from stock-based awards 402us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (976)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
Transfers from restricted cash 5trco_IncreaseDecreaseInRestrictedCashRelatedToBankruptcyDisbursements 46trco_IncreaseDecreaseInRestrictedCashRelatedToBankruptcyDisbursements
Changes in working capital items, excluding effects from acquisitions:    
Accounts receivable, net 25,802us-gaap_IncreaseDecreaseInAccountsReceivable 66,777us-gaap_IncreaseDecreaseInAccountsReceivable
Prepaid expenses and other current assets (12,036)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (11,508)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable (5,343)us-gaap_IncreaseDecreaseInAccountsPayable (5,671)us-gaap_IncreaseDecreaseInAccountsPayable
Employee compensation and benefits, accrued expenses and other current liabilities (7,225)us-gaap_IncreaseDecreaseInAccruedLiabilities (45,713)us-gaap_IncreaseDecreaseInAccruedLiabilities
Deferred revenue (938)us-gaap_IncreaseDecreaseInDeferredRevenue 13,661us-gaap_IncreaseDecreaseInDeferredRevenue
Income taxes (239,850)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable 26,044us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable
Change in broadcast rights, net of liabilities (11,259)trco_IncreaseDecreaseinBroadcastRightsAssetsNetofLiabilities (4,737)trco_IncreaseDecreaseinBroadcastRightsAssetsNetofLiabilities
Deferred income taxes 172us-gaap_DeferredIncomeTaxesAndTaxCredits (5,039)us-gaap_DeferredIncomeTaxesAndTaxCredits
Other, net (2,974)us-gaap_OtherOperatingActivitiesCashFlowStatement (6,021)us-gaap_OtherOperatingActivitiesCashFlowStatement
Net cash (used in) provided by operating activities (94,306)us-gaap_NetCashProvidedByUsedInOperatingActivities 235,698us-gaap_NetCashProvidedByUsedInOperatingActivities
Net Cash Provided by (Used in) Investing Activities [Abstract]    
Capital expenditures (16,299)us-gaap_PaymentsToAcquireProductiveAssets (17,601)us-gaap_PaymentsToAcquireProductiveAssets
Acquisitions, net of cash acquired (109)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (158,814)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Increase in restricted cash related to acquisition of Local TV 0trco_IncreaseDecreaseinRestrictedCashRelatedtoAcquisitions 201,922trco_IncreaseDecreaseinRestrictedCashRelatedtoAcquisitions
Transfers to restricted cash, net 0us-gaap_IncreaseDecreaseInRestrictedCash (1,069)us-gaap_IncreaseDecreaseInRestrictedCash
Investments (411)us-gaap_PaymentsToAcquireInvestments (1,805)us-gaap_PaymentsToAcquireInvestments
Proceeds from sales of investments and real estate 5,617trco_ProceedsfromSaleofInvestmentsAndRealEstate 0trco_ProceedsfromSaleofInvestmentsAndRealEstate
Net cash (used in) provided by investing activities (11,202)us-gaap_NetCashProvidedByUsedInInvestingActivities 22,633us-gaap_NetCashProvidedByUsedInInvestingActivities
Net Cash Provided by (Used in) Financing Activities [Abstract]    
Repayment of Senior Toggle Notes 0trco_RepaymentofSeniorToggleNotes (172,237)trco_RepaymentofSeniorToggleNotes
Repayments of long‑term debt (1,067)us-gaap_RepaymentsOfLongTermDebt (914)us-gaap_RepaymentsOfLongTermDebt
Common stock repurchases (172,777)us-gaap_PaymentsForRepurchaseOfCommonStock 0us-gaap_PaymentsForRepurchaseOfCommonStock
Change in excess tax benefits from stock-based awards (402)us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 976us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Tax withholdings related to net share settlements of share-based awards (3,618)us-gaap_PaymentsRelatedToTaxWithholdingForShareBasedCompensation (3,201)us-gaap_PaymentsRelatedToTaxWithholdingForShareBasedCompensation
Proceeds from stock option exercises 19us-gaap_ProceedsFromStockOptionsExercised 0us-gaap_ProceedsFromStockOptionsExercised
Net cash used in financing activities (177,845)us-gaap_NetCashProvidedByUsedInFinancingActivities (175,376)us-gaap_NetCashProvidedByUsedInFinancingActivities
Net (Decrease) Increase in Cash and Cash Equivalents (283,353)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 82,955us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents, beginning of period 1,455,183us-gaap_CashAndCashEquivalentsAtCarryingValue 640,697us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents, end of period 1,171,830us-gaap_CashAndCashEquivalentsAtCarryingValue 723,652us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental Cash Flow Information [Abstract]    
Interest 35,593us-gaap_InterestPaid 28,462us-gaap_InterestPaid
Income taxes, net of refunds $ 261,914us-gaap_IncomeTaxesPaidNet $ 4,855us-gaap_IncomeTaxesPaidNet