XML 103 R90.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Information Balance Sheets (Details) - USD ($)
$ in Thousands
Jun. 30, 2018
Dec. 31, 2017
Jun. 30, 2017
Dec. 31, 2016
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents $ 828,850 $ 673,685 $ 380,567  
Restricted cash and cash equivalents 16,607 17,566 17,566 $ 17,566
Accounts receivable, net 405,952 420,095    
Broadcast rights 81,907 129,174    
Income taxes receivable 17,916 18,274    
Prepaid expenses 29,268 20,158    
Other 21,754 14,039    
Total current assets 1,402,254 1,292,991    
Property, plant and equipment 653,426 673,682    
Accumulated depreciation (249,787) (233,387)    
Net properties 403,639 440,295    
Investments in subsidiaries 0 0    
Broadcast rights 98,133 133,683    
Goodwill 3,228,774 3,228,988    
Other intangible assets, net 1,529,698 1,613,665    
Assets held for sale [1] 28,955 38,900    
Investments 1,213,240 1,281,791    
Intercompany receivables 0 0    
Other assets 154,625 139,015    
Total other assets 6,253,425 6,436,042    
Total Assets (1) [2] 8,059,318 8,169,328    
Accounts payable 46,526 48,319    
Income taxes payable 43,155 36,252    
Contracts payable for broadcast rights 210,140 253,244    
Deferred revenue 14,739 11,942    
Interest payable 30,339 30,525    
Deferred spectrum auction proceeds 0 172,102    
Other 87,754 101,883    
Total current liabilities 432,653 654,267    
Long-term debt 2,922,600 2,919,185    
Deferred income taxes 528,150 508,174    
Contracts payable for broadcast rights 232,093 300,420    
Intercompany payables 0 0    
Other 532,440 570,102    
Total non-current liabilities 4,215,283 4,297,881    
Total Liabilities (1) [2] 4,647,936 4,952,148    
Common stock 102 101    
Treasury stock (632,194) (632,194)    
Additional paid-in-capital 4,017,522 4,011,530    
Retained earnings (deficit) 66,920 (114,240)    
Accumulated other comprehensive (loss) income (41,000) (48,061)    
Total Tribune Media Company shareholders’ equity 3,411,350 3,217,136    
Noncontrolling interests 32 44    
Total shareholders’ equity 3,411,382 3,217,180    
Total Liabilities and Shareholders’ Equity 8,059,318 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 (10,749,098) (10,453,558)    
Broadcast rights 0 0    
Goodwill 0 0    
Other intangible assets, net 0 0    
Assets held for sale 0 0    
Investments 0 0    
Intercompany receivables (10,278,040) (9,458,712)    
Other assets (52,182) (62,477)    
Total other assets (10,330,222) (9,521,189)    
Total Assets (1) (21,079,320) (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    
Deferred spectrum auction proceeds   0    
Other 0 0    
Total current liabilities 0 0    
Long-term debt 0 0    
Deferred income taxes (52,182) (62,477)    
Contracts payable for broadcast rights 0 0    
Intercompany payables (10,278,040) (9,458,712)    
Other 0 0    
Total non-current liabilities (10,330,222) (9,521,189)    
Total Liabilities (1) (10,330,222) (9,521,189)    
Common stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital (9,243,007) (9,243,007)    
Retained earnings (deficit) (1,508,315) (1,212,507)    
Accumulated other comprehensive (loss) income 2,224 1,956    
Total Tribune Media Company shareholders’ equity (10,749,098) (10,453,558)    
Noncontrolling interests 0 0    
Total shareholders’ equity (10,749,098) (10,453,558)    
Total Liabilities and Shareholders’ Equity (21,079,320) (19,974,747)    
Parent (Tribune Media Company) | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 824,532 670,302 377,576  
Restricted cash and cash equivalents 16,607 17,566 17,566  
Accounts receivable, net 263 143    
Broadcast rights 0 0    
Income taxes receivable 0 0    
Prepaid expenses 11,563 8,647    
Other 5,306 12,487    
Total current assets 858,271 709,145    
Property, plant and equipment 49,205 58,622    
Accumulated depreciation (30,092) (29,505)    
Net properties 19,113 29,117    
Investments in subsidiaries 10,675,024 10,378,948    
Broadcast rights 0 0    
Goodwill 0 0    
Other intangible assets, net 0 0    
Assets held for sale 0 0    
Investments 850 850    
Intercompany receivables 2,780,430 2,520,570    
Other assets 68,906 65,743    
Total other assets 2,850,186 2,587,163    
Total Assets (1) 14,402,594 13,704,373    
Accounts payable 24,412 24,529    
Income taxes payable 0 0    
Contracts payable for broadcast rights 0 0    
Deferred revenue 0 0    
Interest payable 30,339 30,525    
Deferred spectrum auction proceeds   0    
Other 34,926 44,817    
Total current liabilities 89,677 99,871    
Long-term debt 2,922,600 2,919,185    
Deferred income taxes 0 0    
Contracts payable for broadcast rights 0 0    
Intercompany payables 7,596,221 7,044,972    
Other 382,746 423,209    
Total non-current liabilities 10,901,567 10,387,366    
Total Liabilities (1) 10,991,244 10,487,237    
Common stock 102 101    
Treasury stock (632,194) (632,194)    
Additional paid-in-capital 4,017,522 4,011,530    
Retained earnings (deficit) 66,920 (114,240)    
Accumulated other comprehensive (loss) income (41,000) (48,061)    
Total Tribune Media Company shareholders’ equity 3,411,350 3,217,136    
Noncontrolling interests 0 0    
Total shareholders’ equity 3,411,350 3,217,136    
Total Liabilities and Shareholders’ Equity 14,402,594 13,704,373    
Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 1,430 1,501 906  
Restricted cash and cash equivalents 0 0 0  
Accounts receivable, net 404,915 418,950    
Broadcast rights 81,354 126,668    
Income taxes receivable 17,916 18,274    
Prepaid expenses 17,415 11,245    
Other 16,448 1,552    
Total current assets 539,478 578,190    
Property, plant and equipment 546,485 557,394    
Accumulated depreciation (212,070) (196,644)    
Net properties 334,415 360,750    
Investments in subsidiaries 74,074 74,610    
Broadcast rights 98,106 133,567    
Goodwill 3,220,300 3,220,300    
Other intangible assets, net 1,456,633 1,534,761    
Assets held for sale 28,955 38,900    
Investments 1,191,913 1,258,851    
Intercompany receivables 7,101,181 6,527,083    
Other assets 137,869 135,373    
Total other assets 13,234,957 12,848,835    
Total Assets (1) 14,182,924 13,862,385    
Accounts payable 20,985 22,487    
Income taxes payable 43,155 36,252    
Contracts payable for broadcast rights 209,353 250,553    
Deferred revenue 13,846 11,074    
Interest payable 0 0    
Deferred spectrum auction proceeds   172,102    
Other 52,587 57,063    
Total current liabilities 339,926 549,531    
Long-term debt 0 0    
Deferred income taxes 525,345 485,608    
Contracts payable for broadcast rights 232,060 300,269    
Intercompany payables 2,405,617 2,148,695    
Other 125,097 121,870    
Total non-current liabilities 3,288,119 3,056,442    
Total Liabilities (1) 3,628,045 3,605,973    
Common stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital 9,040,065 9,040,065    
Retained earnings (deficit) 1,517,323 1,219,023    
Accumulated other comprehensive (loss) income (2,509) (2,676)    
Total Tribune Media Company shareholders’ equity 10,554,879 10,256,412    
Noncontrolling interests 0 0    
Total shareholders’ equity 10,554,879 10,256,412    
Total Liabilities and Shareholders’ Equity 14,182,924 13,862,385    
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 2,888 1,882 2,085  
Restricted cash and cash equivalents 0 0 $ 0  
Accounts receivable, net 774 1,002    
Broadcast rights 553 2,506    
Income taxes receivable 0 0    
Prepaid expenses 290 266    
Other 0 0    
Total current assets 4,505 5,656    
Property, plant and equipment 57,736 57,666    
Accumulated depreciation (7,625) (7,238)    
Net properties 50,111 50,428    
Investments in subsidiaries 0 0    
Broadcast rights 27 116    
Goodwill 8,474 8,688    
Other intangible assets, net 73,065 78,904    
Assets held for sale 0 0    
Investments 20,477 22,090    
Intercompany receivables 396,429 411,059    
Other assets 32 376    
Total other assets 498,504 521,233    
Total Assets (1) 553,120 577,317    
Accounts payable 1,129 1,303    
Income taxes payable 0 0    
Contracts payable for broadcast rights 787 2,691    
Deferred revenue 893 868    
Interest payable 0 0    
Deferred spectrum auction proceeds   0    
Other 241 3    
Total current liabilities 3,050 4,865    
Long-term debt 0 0    
Deferred income taxes 54,987 85,043    
Contracts payable for broadcast rights 33 151    
Intercompany payables 276,202 265,045    
Other 24,597 25,023    
Total non-current liabilities 355,819 375,262    
Total Liabilities (1) 358,869 380,127    
Common stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital 202,942 202,942    
Retained earnings (deficit) (9,008) (6,516)    
Accumulated other comprehensive (loss) income 285 720    
Total Tribune Media Company shareholders’ equity 194,219 197,146    
Noncontrolling interests 32 44    
Total shareholders’ equity 194,251 197,190    
Total Liabilities and Shareholders’ Equity $ 553,120 $ 577,317    
[1] (3)See Note 3 for information regarding assets held for sale.
[2] (1) The Company’s consolidated total assets as of June 30, 2018 and December 31, 2017 include total assets of variable interest entities (“VIEs”) of $74 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 June 30, 2018 and December 31, 2017 include total liabilities of the VIEs of $26 million and $29 million, respectively, for which the creditors of the VIEs have no recourse to the Company (see Note 1).