XML 102 R90.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information Balance Sheets (Details) - USD ($)
$ in Thousands
Mar. 31, 2018
Dec. 31, 2017
Mar. 31, 2017
Dec. 31, 2016
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents $ 795,438 $ 673,685 $ 346,221  
Restricted cash and cash equivalents 16,607 17,566 17,566 $ 17,566
Accounts receivable, net 383,120 420,095    
Broadcast rights 91,681 129,174    
Income taxes receivable 18,067 18,274    
Prepaid expenses 21,796 20,158    
Other 23,195 14,039    
Total current assets 1,349,904 1,292,991    
Property, plant and equipment 677,247 673,682    
Accumulated depreciation (243,677) (233,387)    
Net properties 433,570 440,295    
Investments in subsidiaries 0 0    
Broadcast rights 105,254 133,683    
Goodwill 3,229,238 3,228,988    
Other intangible assets, net 1,571,957 1,613,665    
Assets held for sale [1] 0 38,900    
Investments 1,205,785 1,281,791    
Intercompany receivables 0 0    
Other assets 151,996 139,015    
Total other assets 6,264,230 6,436,042    
Total Assets (1) [2] 8,047,704 8,169,328    
Accounts payable 43,068 48,319    
Income taxes payable 76,189 36,252    
Contracts payable for broadcast rights 215,857 253,244    
Deferred revenue 13,641 11,942    
Interest payable 14,412 30,525    
DeferredSpectrumAuctionProceeds 0 172,102    
Other 77,014 101,883    
Total current liabilities 440,181 654,267    
Long-term debt 2,920,882 2,919,185    
Deferred income taxes 527,719 508,174    
Contracts payable for broadcast rights 252,941 300,420    
Intercompany payables 0 0    
Other 560,846 570,102    
Total non-current liabilities 4,262,388 4,297,881    
Total Liabilities (1) [2] 4,702,569 4,952,148    
Common stock 102 101    
Treasury stock (632,194) (632,194)    
Additional paid-in-capital 4,012,052 4,011,530    
Retained earnings (deficit) 4,706 (114,240)    
Accumulated other comprehensive (loss) income (39,569) (48,061)    
Total Tribune Media Company shareholders’ equity 3,345,097 3,217,136    
Noncontrolling interests 38 44    
Total shareholders’ equity 3,345,135 3,217,180    
Total Liabilities and Shareholders’ Equity 8,047,704 8,169,328    
Eliminations        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 0 0 0  
Restricted cash and cash equivalents 0 0 0  
Accounts receivable, net 0 0    
Broadcast rights 0 0    
Income taxes receivable 0 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 (10,632,569) (10,453,558)    
Broadcast rights 0 0    
Goodwill 0 0    
Other intangible assets, net 0 0    
Assets held for sale   0    
Investments 0 0    
Intercompany receivables (9,959,605) (9,458,712)    
Other assets (53,754) (62,477)    
Total other assets (10,013,359) (9,521,189)    
Total Assets (1) (20,645,928) (19,974,747)    
Accounts payable 0 0    
Income taxes payable 0 0    
Contracts payable for broadcast rights 0 0    
Deferred revenue 0 0    
Interest payable 0 0    
DeferredSpectrumAuctionProceeds   0    
Other 0 0    
Total current liabilities 0 0    
Long-term debt 0 0    
Deferred income taxes (53,754) (62,477)    
Contracts payable for broadcast rights 0 0    
Intercompany payables (9,959,605) (9,458,712)    
Other 0 0    
Total non-current liabilities (10,013,359) (9,521,189)    
Total Liabilities (1) (10,013,359) (9,521,189)    
Common stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital (9,243,007) (9,243,007)    
Retained earnings (deficit) (1,391,083) (1,212,507)    
Accumulated other comprehensive (loss) income 1,521 1,956    
Total Tribune Media Company shareholders’ equity (10,632,569) (10,453,558)    
Noncontrolling interests 0 0    
Total shareholders’ equity (10,632,569) (10,453,558)    
Total Liabilities and Shareholders’ Equity (20,645,928) (19,974,747)    
Parent (Tribune Media Company) | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 791,604 670,302 342,957  
Restricted cash and cash equivalents 16,607 17,566 17,566  
Accounts receivable, net 154 143    
Broadcast rights 0 0    
Income taxes receivable 0 0    
Prepaid expenses 8,408 8,647    
Other 5,182 12,487    
Total current assets 821,955 709,145    
Property, plant and equipment 53,699 58,622    
Accumulated depreciation (30,248) (29,505)    
Net properties 23,451 29,117    
Investments in subsidiaries 10,558,297 10,378,948    
Broadcast rights 0 0    
Goodwill 0 0    
Other intangible assets, net 0 0    
Assets held for sale   0    
Investments 850 850    
Intercompany receivables 2,671,812 2,520,570    
Other assets 67,209 65,743    
Total other assets 2,739,871 2,587,163    
Total Assets (1) 14,143,574 13,704,373    
Accounts payable 24,331 24,529    
Income taxes payable 0 0    
Contracts payable for broadcast rights 0 0    
Deferred revenue 0 0    
Interest payable 14,412 30,525    
DeferredSpectrumAuctionProceeds   0    
Other 39,213 44,817    
Total current liabilities 77,956 99,871    
Long-term debt 2,920,882 2,919,185    
Deferred income taxes 0 0    
Contracts payable for broadcast rights 0 0    
Intercompany payables 7,390,186 7,044,972    
Other 409,453 423,209    
Total non-current liabilities 10,720,521 10,387,366    
Total Liabilities (1) 10,798,477 10,487,237    
Common stock 102 101    
Treasury stock (632,194) (632,194)    
Additional paid-in-capital 4,012,052 4,011,530    
Retained earnings (deficit) 4,706 (114,240)    
Accumulated other comprehensive (loss) income (39,569) (48,061)    
Total Tribune Media Company shareholders’ equity 3,345,097 3,217,136    
Noncontrolling interests 0 0    
Total shareholders’ equity 3,345,097 3,217,136    
Total Liabilities and Shareholders’ Equity 14,143,574 13,704,373    
Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 1,133 1,501 1,381  
Restricted cash and cash equivalents 0 0 0  
Accounts receivable, net 382,140 418,950    
Broadcast rights 90,456 126,668    
Income taxes receivable 18,067 18,274    
Prepaid expenses 13,110 11,245    
Other 17,782 1,552    
Total current assets 522,688 578,190    
Property, plant and equipment 565,856 557,394    
Accumulated depreciation (205,909) (196,644)    
Net properties 359,947 360,750    
Investments in subsidiaries 74,272 74,610    
Broadcast rights 105,215 133,567    
Goodwill 3,220,300 3,220,300    
Other intangible assets, net 1,495,697 1,534,761    
Assets held for sale   38,900    
Investments 1,182,845 1,258,851    
Intercompany receivables 6,897,014 6,527,083    
Other assets 138,416 135,373    
Total other assets 13,039,487 12,848,835    
Total Assets (1) 13,996,394 13,862,385    
Accounts payable 17,563 22,487    
Income taxes payable 76,189 36,252    
Contracts payable for broadcast rights 214,428 250,553    
Deferred revenue 12,774 11,074    
Interest payable 0 0    
DeferredSpectrumAuctionProceeds   172,102    
Other 37,801 57,063    
Total current liabilities 358,755 549,531    
Long-term debt 0 0    
Deferred income taxes 524,485 485,608    
Contracts payable for broadcast rights 252,879 300,269    
Intercompany payables 2,297,350 2,148,695    
Other 126,580 121,870    
Total non-current liabilities 3,201,294 3,056,442    
Total Liabilities (1) 3,560,049 3,605,973    
Common stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital 9,040,065 9,040,065    
Retained earnings (deficit) 1,398,981 1,219,023    
Accumulated other comprehensive (loss) income (2,701) (2,676)    
Total Tribune Media Company shareholders’ equity 10,436,345 10,256,412    
Noncontrolling interests 0 0    
Total shareholders’ equity 10,436,345 10,256,412    
Total Liabilities and Shareholders’ Equity 13,996,394 13,862,385    
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 2,701 1,882 1,883  
Restricted cash and cash equivalents 0 0 $ 0  
Accounts receivable, net 826 1,002    
Broadcast rights 1,225 2,506    
Income taxes receivable 0 0    
Prepaid expenses 278 266    
Other 231 0    
Total current assets 5,261 5,656    
Property, plant and equipment 57,692 57,666    
Accumulated depreciation (7,520) (7,238)    
Net properties 50,172 50,428    
Investments in subsidiaries 0 0    
Broadcast rights 39 116    
Goodwill 8,938 8,688    
Other intangible assets, net 76,260 78,904    
Assets held for sale   0    
Investments 22,090 22,090    
Intercompany receivables 390,779 411,059    
Other assets 125 376    
Total other assets 498,231 521,233    
Total Assets (1) 553,664 577,317    
Accounts payable 1,174 1,303    
Income taxes payable 0 0    
Contracts payable for broadcast rights 1,429 2,691    
Deferred revenue 867 868    
Interest payable 0 0    
DeferredSpectrumAuctionProceeds   0    
Other 0 3    
Total current liabilities 3,470 4,865    
Long-term debt 0 0    
Deferred income taxes 56,988 85,043    
Contracts payable for broadcast rights 62 151    
Intercompany payables 272,069 265,045    
Other 24,813 25,023    
Total non-current liabilities 353,932 375,262    
Total Liabilities (1) 357,402 380,127    
Common stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital 202,942 202,942    
Retained earnings (deficit) (7,898) (6,516)    
Accumulated other comprehensive (loss) income 1,180 720    
Total Tribune Media Company shareholders’ equity 196,224 197,146    
Noncontrolling interests 38 44    
Total shareholders’ equity 196,262 197,190    
Total Liabilities and Shareholders’ Equity $ 553,664 $ 577,317    
[1] (3)See Note 3 for information regarding assets held for sale.
[2] (1) The Company’s consolidated total assets as of March 31, 2018 and December 31, 2017 include total assets of variable interest entities (“VIEs”) of $77 million and $81 million, respectively, which can only be used to settle the obligations of the VIEs. The Company’s consolidated total liabilities as of March 31, 2018 and December 31, 2017 include total liabilities of the VIEs of $27 million and $29 million, respectively, for which the creditors of the VIEs have no recourse to the Company (see Note 1).