XML 104 R91.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Financial Information Statements of Operations and Comprehensive Income (Loss) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Condensed Statement of Income Captions [Line Items]        
Operating Revenues $ 469,517 $ 479,796 $ 909,427 [1] $ 948,268 [1]
Programming and direct operating expenses 254,024 219,326 494,077 441,065
Selling, general and administrative 141,576 148,127 301,435 308,761
Depreciation and amortization 55,591 56,137 110,821 112,244
Gain (Loss) on Sale of Properties   0 (300) 449
Total operating expenses 451,191 423,590 906,333 862,070
Operating Profit 18,326 56,206 3,094 [1],[2] 86,198 [1],[2]
(Loss) income on equity investments, net 40,761 44,306 77,798 82,558
Interest and dividend income 548 228 1,053 360
Interest expense (40,185) (38,071) (78,943) (76,212)
Loss on extinguishment and modification of debt 0 0 (19,052) 0
Gain on investment transaction 0 0 4,950 0
Write-downs of investment (58,800) 0 (180,800) 0
Other non-operating items (378) (441) (654) (379)
Intercompany income (charges) 0 0 0 0
(Loss) Income from Continuing Operations Before Income Taxes (39,728) 62,228 (192,554) 92,525
Income tax benefit (9,905) 214,856 (61,519) 230,051
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes 0 0 0 0
Net Loss from Continuing Operations (29,823) (152,628) (131,035) (137,526)
Income (Loss) from Discontinued Operations, net of taxes (579) (8,935) 15,039 (12,944)
Net Loss (30,402) (161,563) (115,996) (150,470)
Comprehensive (Loss) Income (28,135) (160,752) (106,086) (146,022)
Eliminations        
Condensed Statement of Income Captions [Line Items]        
Operating Revenues 0 0 0 0
Programming and direct operating expenses 0 0 0 0
Selling, general and administrative 0 0 0 0
Depreciation and amortization 0 0 0 0
Total operating expenses 0 0 0 0
Operating Profit 0 0 0 0
(Loss) income on equity investments, net 0 0 0 0
Interest and dividend income 0 0 0 0
Interest expense 0 0 0 0
Loss on extinguishment and modification of debt     0  
Gain on investment transaction     0  
Write-downs of investment 0   0  
Other non-operating items 0 0 0 0
Intercompany income (charges) 0 0 0 0
(Loss) Income from Continuing Operations Before Income Taxes 0 0 0 0
Income tax benefit 0 0 0 0
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes (4,618) 51,292 59,881 9,796
Net Loss from Continuing Operations (4,618) 51,292 59,881 9,796
Income (Loss) from Discontinued Operations, net of taxes 0 9,119 1,097 10,468
Net Loss (4,618) 60,411 60,978 20,264
Comprehensive (Loss) Income (9,670) 64,585 42,683 20,397
Parent (Tribune Media Company) | Reportable Legal Entities        
Condensed Statement of Income Captions [Line Items]        
Operating Revenues 0 0 0 0
Programming and direct operating expenses 0 0 0 0
Selling, general and administrative 29,858 23,981 62,825 49,410
Depreciation and amortization 2,938 2,768 5,886 5,337
Total operating expenses 32,796 26,749 68,711 54,747
Operating Profit (32,796) (26,749) (68,711) (54,747)
(Loss) income on equity investments, net (570) (678) (1,039) (1,398)
Interest and dividend income 534 217 1,016 308
Interest expense (40,024) (37,868) (78,616) (75,762)
Loss on extinguishment and modification of debt     (19,052)  
Gain on investment transaction     4,950  
Write-downs of investment 0   0  
Other non-operating items (378) (441) (654) (379)
Intercompany income (charges) 19,468 21,989 47,686 43,981
(Loss) Income from Continuing Operations Before Income Taxes (53,766) (43,530) (114,420) (87,997)
Income tax benefit (16,877) 58,383 (40,592) 41,059
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes 7,066 (50,715) (57,207) (8,470)
Net Loss from Continuing Operations (29,823) (152,628) (131,035) (137,526)
Income (Loss) from Discontinued Operations, net of taxes (579) (8,935) 15,039 (12,944)
Net Loss (30,402) (161,563) (115,996) (150,470)
Comprehensive (Loss) Income (28,135) (160,752) (106,086) (146,022)
Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Statement of Income Captions [Line Items]        
Operating Revenues 467,198 477,491 904,685 943,461
Programming and direct operating expenses 249,597 218,373 488,829 438,900
Selling, general and administrative 110,804 123,301 236,893 257,687
Depreciation and amortization 49,527 50,159 98,689 100,517
Total operating expenses 409,928 391,833 824,411 797,104
Operating Profit 57,270 85,658 80,274 146,357
(Loss) income on equity investments, net 41,331 44,984 78,837 83,956
Interest and dividend income 14 11 37 52
Interest expense 0 0 0 0
Loss on extinguishment and modification of debt     0  
Gain on investment transaction     0  
Write-downs of investment (58,800)   (180,800)  
Other non-operating items 0 0 0 0
Intercompany income (charges) (19,426) (21,933) (47,577) (43,869)
(Loss) Income from Continuing Operations Before Income Taxes 20,389 108,720 (69,229) 186,496
Income tax benefit 9,468 51,017 (17,473) 84,677
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes (2,448) (577) (2,674) (1,326)
Net Loss from Continuing Operations 8,473 57,126 (54,430) 100,493
Income (Loss) from Discontinued Operations, net of taxes 0 (8,688) (1,904) (11,420)
Net Loss 8,473 48,438 (56,334) 89,073
Comprehensive (Loss) Income 12,521 46,636 (50,410) 87,375
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Statement of Income Captions [Line Items]        
Operating Revenues 2,319 2,305 4,742 4,807
Programming and direct operating expenses 4,427 953 5,248 2,165
Selling, general and administrative 914 845 1,717 1,664
Depreciation and amortization 3,126 3,210 6,246 6,390
Total operating expenses 8,467 5,008 13,211 10,219
Operating Profit (6,148) (2,703) (8,469) (5,412)
(Loss) income on equity investments, net 0 0 0 0
Interest and dividend income 0 0 0 0
Interest expense (161) (203) (327) (450)
Loss on extinguishment and modification of debt     0  
Gain on investment transaction     0  
Write-downs of investment 0   0  
Other non-operating items 0 0 0 0
Intercompany income (charges) (42) (56) (109) (112)
(Loss) Income from Continuing Operations Before Income Taxes (6,351) (2,962) (8,905) (5,974)
Income tax benefit (2,496) 105,456 (3,454) 104,315
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes 0 0 0 0
Net Loss from Continuing Operations (3,855) (108,418) (5,451) (110,289)
Income (Loss) from Discontinued Operations, net of taxes 0 (431) 807 952
Net Loss (3,855) (108,849) (4,644) (109,337)
Comprehensive (Loss) Income $ (2,851) $ (111,221) $ 7,727 $ (107,772)
[1] (1)See Note 2 for the disclosures of operating revenues and operating loss included in discontinued operations for the historical periods.
[2] (2)Operating profit (loss) for each segment excludes income and loss on equity investments, interest and dividend income, interest expense, non-operating items, reorganization costs and income taxes.