XML 105 R92.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Financial Information Balance Sheets (Details) - USD ($)
$ in Thousands
Jun. 30, 2017
Dec. 31, 2016
Jun. 30, 2016
Dec. 31, 2015
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents $ 380,567 $ 577,658 $ 366,640 $ 262,644
Restricted cash and cash equivalents 17,566 17,566    
Accounts receivable, net 397,571 429,112    
Broadcast rights 105,054 157,817    
Income taxes receivable 15,515 9,056    
Current assets of discontinued operations 0 62,605    
Prepaid expenses 22,130 35,862    
Other 7,724 6,624    
Total current assets 946,127 1,296,300    
Property, plant and equipment 644,422 711,068    
Accumulated depreciation (210,800) (187,148)    
Net properties 433,622 523,920    
Investments in subsidiaries 0 0    
Broadcast rights 144,998 153,457    
Goodwill 3,228,585 3,227,930    
Other intangible assets, net 1,735,938 1,819,134    
Non-current assets of discontinued operations 0 608,153    
Assets held for sale [1] 54,282 17,176    
Investments 1,423,182 1,674,883    
Intercompany receivables 0 0    
Intercompany loan receivable   0    
Other assets 78,541 80,098    
Total other assets 6,665,526 7,580,831    
Total Assets (1) [2] 8,045,275 9,401,051    
Accounts payable 46,305 60,553    
Debt due within one year 17,878 19,924    
Income taxes payable 52,307 21,166    
Contracts payable for broadcast rights 207,895 241,255    
Deferred revenue 11,633 13,690    
Interest payable 30,042 30,305    
Current liabilities of discontinued operations 0 54,284    
Other 109,146 109,676    
Total current liabilities 475,206 550,853    
Long-term debt 3,010,784 3,391,627    
Intercompany loan payable   0    
Deferred income taxes 836,354 984,248    
Contracts payable for broadcast rights 275,088 314,840    
Intercompany payables 0 0    
Other 524,763 518,486    
Non-current liabilities of discontinued operations 0 95,314    
Total non-current liabilities 4,646,989 5,304,515    
Total Liabilities (1) [2] 5,122,195 5,855,368    
Common stock 101 100    
Treasury stock (632,194) (632,207)    
Additional paid-in-capital 4,044,480 4,561,760    
Retained (deficit) earnings (424,355) (308,105)    
Accumulated other comprehensive (loss) income (71,872) (81,782)    
Total Tribune Media Company shareholders’ equity 2,916,160 3,539,766    
Noncontrolling interest 6,920 5,917    
Total shareholders’ equity 2,923,080 3,545,683    
Total Liabilities and Shareholders’ Equity 8,045,275 9,401,051    
Eliminations        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 0 0 0 0
Restricted cash and cash equivalents 0 0    
Accounts receivable, net 0 0    
Broadcast rights 0 0    
Income taxes receivable 0 0    
Current assets of discontinued operations   0    
Prepaid expenses 0 0    
Other 0 0    
Total current assets 0 0    
Property, plant and equipment 0 0    
Accumulated depreciation 0 0    
Net properties 0 0    
Investments in subsidiaries (10,029,435) (10,609,030)    
Broadcast rights 0 0    
Goodwill 0 0    
Other intangible assets, net 0 0    
Non-current assets of discontinued operations   0    
Assets held for sale 0 0    
Investments 0 0    
Intercompany receivables (8,675,794) (8,232,637)    
Intercompany loan receivable   (27,000)    
Other assets (123,469) (49,279)    
Total other assets (8,799,263) (8,308,916)    
Total Assets (1) (18,828,698) (18,917,946)    
Accounts payable 0 0    
Debt due within one year 0 0    
Income taxes payable 0 0    
Contracts payable for broadcast rights 0 0    
Deferred revenue 0 0    
Interest payable 0 0    
Current liabilities of discontinued operations   0    
Other 0 0    
Total current liabilities 0 0    
Long-term debt 0 0    
Intercompany loan payable   (27,000)    
Deferred income taxes (123,469) (49,279)    
Contracts payable for broadcast rights 0 0    
Intercompany payables (8,675,794) (8,232,637)    
Other 0 0    
Non-current liabilities of discontinued operations   0    
Total non-current liabilities (8,799,263) (8,308,916)    
Total Liabilities (1) (8,799,263) (8,308,916)    
Common stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital (9,239,085) (9,775,997)    
Retained (deficit) earnings (793,149) (854,127)    
Accumulated other comprehensive (loss) income 2,799 21,094    
Total Tribune Media Company shareholders’ equity (10,029,435) (10,609,030)    
Noncontrolling interest 0 0    
Total shareholders’ equity (10,029,435) (10,609,030)    
Total Liabilities and Shareholders’ Equity (18,828,698) (18,917,946)    
Parent (Tribune Media Company) | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 377,576 574,638 345,111 235,508
Restricted cash and cash equivalents 17,566 17,566    
Accounts receivable, net 1,278 198    
Broadcast rights 0 0    
Income taxes receivable 0 0    
Current assets of discontinued operations   0    
Prepaid expenses 9,858 11,640    
Other 5,905 4,894    
Total current assets 412,183 608,936    
Property, plant and equipment 56,034 55,529    
Accumulated depreciation (27,351) (21,635)    
Net properties 28,683 33,894    
Investments in subsidiaries 9,974,957 10,502,544    
Broadcast rights 0 0    
Goodwill 0 0    
Other intangible assets, net 0 0    
Non-current assets of discontinued operations   0    
Assets held for sale 0 0    
Investments 12,882 19,079    
Intercompany receivables 2,365,290 2,326,261    
Intercompany loan receivable   27,000    
Other assets 127,191 51,479    
Total other assets 2,505,363 2,423,819    
Total Assets (1) 12,921,186 13,569,193    
Accounts payable 23,078 29,827    
Debt due within one year 13,869 15,921    
Income taxes payable 0 0    
Contracts payable for broadcast rights 0 0    
Deferred revenue 0 0    
Interest payable 30,040 30,301    
Current liabilities of discontinued operations   0    
Other 49,708 38,867    
Total current liabilities 116,695 114,916    
Long-term debt 3,002,023 3,380,860    
Intercompany loan payable   0    
Deferred income taxes 0 0    
Contracts payable for broadcast rights 0 0    
Intercompany payables 6,425,382 6,065,424    
Other 460,926 468,227    
Non-current liabilities of discontinued operations   0    
Total non-current liabilities 9,888,331 9,914,511    
Total Liabilities (1) 10,005,026 10,029,427    
Common stock 101 100    
Treasury stock (632,194) (632,207)    
Additional paid-in-capital 4,044,480 4,561,760    
Retained (deficit) earnings (424,355) (308,105)    
Accumulated other comprehensive (loss) income (71,872) (81,782)    
Total Tribune Media Company shareholders’ equity 2,916,160 3,539,766    
Noncontrolling interest 0 0    
Total shareholders’ equity 2,916,160 3,539,766    
Total Liabilities and Shareholders’ Equity 12,921,186 13,569,193    
Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 906 720 9,959 13,054
Restricted cash and cash equivalents 0 0    
Accounts receivable, net 395,996 428,254    
Broadcast rights 104,309 155,266    
Income taxes receivable 15,515 9,056    
Current assets of discontinued operations   37,300    
Prepaid expenses 12,042 24,074    
Other 1,819 1,729    
Total current assets 530,587 656,399    
Property, plant and equipment 477,874 547,601    
Accumulated depreciation (176,799) (159,472)    
Net properties 301,075 388,129    
Investments in subsidiaries 54,478 106,486    
Broadcast rights 144,951 153,374    
Goodwill 3,220,300 3,220,300    
Other intangible assets, net 1,651,701 1,729,829    
Non-current assets of discontinued operations   514,200    
Assets held for sale 54,282 17,176    
Investments 1,393,210 1,637,909    
Intercompany receivables 5,952,848 5,547,542    
Intercompany loan receivable   0    
Other assets 74,404 75,191    
Total other assets 12,491,696 12,895,521    
Total Assets (1) 13,377,836 14,046,535    
Accounts payable 21,009 29,703    
Debt due within one year 0 0    
Income taxes payable 52,310 21,130    
Contracts payable for broadcast rights 206,955 238,497    
Deferred revenue 11,582 13,593    
Interest payable 0 0    
Current liabilities of discontinued operations   44,763    
Other 59,185 70,589    
Total current liabilities 351,041 418,275    
Long-term debt 0 0    
Intercompany loan payable   27,000    
Deferred income taxes 804,565 871,923    
Contracts payable for broadcast rights 275,039 314,755    
Intercompany payables 1,991,715 1,912,259    
Other 63,817 50,239    
Non-current liabilities of discontinued operations   86,517    
Total non-current liabilities 3,135,136 3,262,693    
Total Liabilities (1) 3,486,177 3,680,968    
Common stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital 9,038,104 9,486,179    
Retained (deficit) earnings 856,331 888,088    
Accumulated other comprehensive (loss) income (2,776) (8,700)    
Total Tribune Media Company shareholders’ equity 9,891,659 10,365,567    
Noncontrolling interest 0 0    
Total shareholders’ equity 9,891,659 10,365,567    
Total Liabilities and Shareholders’ Equity 13,377,836 14,046,535    
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 2,085 2,300 $ 11,570 $ 14,082
Restricted cash and cash equivalents 0 0    
Accounts receivable, net 297 660    
Broadcast rights 745 2,551    
Income taxes receivable 0 0    
Current assets of discontinued operations   25,305    
Prepaid expenses 230 148    
Other 0 1    
Total current assets 3,357 30,965    
Property, plant and equipment 110,514 107,938    
Accumulated depreciation (6,650) (6,041)    
Net properties 103,864 101,897    
Investments in subsidiaries 0 0    
Broadcast rights 47 83    
Goodwill 8,285 7,630    
Other intangible assets, net 84,237 89,305    
Non-current assets of discontinued operations   93,953    
Assets held for sale 0 0    
Investments 17,090 17,895    
Intercompany receivables 357,656 358,834    
Intercompany loan receivable   0    
Other assets 415 2,707    
Total other assets 467,730 570,407    
Total Assets (1) 574,951 703,269    
Accounts payable 2,218 1,023    
Debt due within one year 4,009 4,003    
Income taxes payable (3) 36    
Contracts payable for broadcast rights 940 2,758    
Deferred revenue 51 97    
Interest payable 2 4    
Current liabilities of discontinued operations   9,521    
Other 253 220    
Total current liabilities 7,470 17,662    
Long-term debt 8,761 10,767    
Intercompany loan payable   0    
Deferred income taxes 155,258 161,604    
Contracts payable for broadcast rights 49 85    
Intercompany payables 258,697 254,954    
Other 20 20    
Non-current liabilities of discontinued operations   8,797    
Total non-current liabilities 422,785 436,227    
Total Liabilities (1) 430,255 453,889    
Common stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital 200,981 289,818    
Retained (deficit) earnings (63,182) (33,961)    
Accumulated other comprehensive (loss) income (23) (12,394)    
Total Tribune Media Company shareholders’ equity 137,776 243,463    
Noncontrolling interest 6,920 5,917    
Total shareholders’ equity 144,696 249,380    
Total Liabilities and Shareholders’ Equity $ 574,951 $ 703,269    
[1] (4)See Note 3 for information regarding real estate assets held for sale.
[2] (1) The Company’s consolidated total assets as of June 30, 2017 and December 31, 2016 include total assets of variable interest entities (“VIEs”) of $92 million and $97 million, respectively, which can only be used to settle the obligations of the VIEs. The Company’s consolidated total liabilities as of June 30, 2017 and December 31, 2016 include total liabilities of the VIEs of $2 million and $3 million, respectively, for which the creditors of the VIEs have no recourse to the Company (see Note 1).