XML 94 R83.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidating Financial Information Statements of Operations and Comprehensive Income (Loss) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2019
Mar. 31, 2019
Jun. 30, 2018
Mar. 31, 2018
Jun. 30, 2019
Jun. 30, 2018
Condensed Statement of Income Captions [Line Items]            
Operating Revenues $ 484,036   $ 489,358   $ 939,024 $ 932,993
Programming and direct operating expenses 232,170   210,452   451,220 412,581
Selling, general and administrative 129,700   125,878   262,962 257,834
Depreciation and amortization 48,885   54,962   96,858 110,424
Gain on sales of spectrum 0   0   0 (133,197)
Total operating expenses 410,755   391,292   811,040 647,642
Operating (Loss) Profit [1] 73,281   98,066   127,984 285,351
Income (loss) on equity investments, net 46,527   52,568   92,212 91,705
Interest income 7,726   2,336   13,973 4,234
Interest expense (43,777)   (41,990)   (87,392) (82,621)
Pension and other postretirement periodic benefit credit, net 4,524   6,985   9,154 14,069
Gain on investment transactions 0   0   86,272 3,888
Other non-operating items, net (796)   (711)   (3,737) (1,487)
Intercompany income (charges) 0   0   0 0
Income Before Income Taxes 87,485   117,254   238,466 315,139
Income tax (benefit) expense 23,835   32,816   61,612 89,518
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes 0   0   0 0
Net Income 63,650 $ 113,204 84,438 $ 141,183 176,854 225,621
Net loss attributable to noncontrolling interests 7   4   11 10
Net Income attributable to Tribune Media Company 63,657   84,442   176,865 225,631
Comprehensive Income (Loss) 53,271   83,011   160,867 232,692
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
Gain on sales of spectrum           0
Total operating expenses 0   0   0 0
Operating (Loss) Profit 0   0   0 0
Income (loss) on equity investments, net 0   0   0 0
Interest income 0   0   0 0
Interest expense 0   0   0 0
Pension and other postretirement periodic benefit credit, net 0   0   0 0
Gain on investment transactions         0 0
Other non-operating items, net 0   0   0 0
Intercompany income (charges) 0   0   0 0
Income Before Income Taxes 0   0   0 0
Income tax (benefit) expense 0   0   0 0
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes (90,103)   (117,231)   (230,042) (295,807)
Net Income (90,103)   (117,231)   (230,042) (295,807)
Net loss attributable to noncontrolling interests 0   0   0 0
Net Income attributable to Tribune Media Company (90,103)   (117,231)   (230,042) (295,807)
Comprehensive Income (Loss) (90,306)   (116,529)   (229,917) (295,540)
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 24,615   19,570   48,188 42,434
Depreciation and amortization 1,558   2,069   3,301 4,473
Gain on sales of spectrum           0
Total operating expenses 26,173   21,639   51,489 46,907
Operating (Loss) Profit (26,173)   (21,639)   (51,489) (46,907)
Income (loss) on equity investments, net 0   0   0 0
Interest income 7,720   2,336   13,966 4,234
Interest expense (43,777)   (41,990)   (87,392) (82,621)
Pension and other postretirement periodic benefit credit, net 4,524   6,985   9,154 14,069
Gain on investment transactions         0 0
Other non-operating items, net (842)   (711)   (2,044) (1,487)
Intercompany income (charges) 23,578   12,412   47,156 24,825
Income Before Income Taxes (34,970)   (42,607)   (70,649) (87,887)
Income tax (benefit) expense (8,336)   (9,620)   (17,124) (17,175)
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes 90,291   117,429   230,390 296,343
Net Income 63,657   84,442   176,865 225,631
Net loss attributable to noncontrolling interests 0   0   0 0
Net Income attributable to Tribune Media Company 63,657   84,442   176,865 225,631
Comprehensive Income (Loss) 53,271   83,011   160,867 232,692
Guarantor Subsidiaries | Reportable Legal Entities            
Condensed Statement of Income Captions [Line Items]            
Operating Revenues 482,885   486,549   936,522 927,440
Programming and direct operating expenses 231,508   209,872   449,860 411,215
Selling, general and administrative 104,221   105,564   213,025 213,936
Depreciation and amortization 44,468   49,949   87,838 99,881
Gain on sales of spectrum           (133,197)
Total operating expenses 380,197   365,385   750,723 591,835
Operating (Loss) Profit 102,688   121,164   185,799 335,605
Income (loss) on equity investments, net 47,177   42,684   93,634 82,042
Interest income 0   0   0 0
Interest expense 0   0   0 0
Pension and other postretirement periodic benefit credit, net 0   0   0 0
Gain on investment transactions         0 0
Other non-operating items, net 0   0   (1,000) 0
Intercompany income (charges) (23,578)   (12,369)   (47,156) (24,740)
Income Before Income Taxes 126,287   151,479   231,277 392,907
Income tax (benefit) expense 33,094   40,272   61,741 104,122
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes (188)   (198)   (348) (536)
Net Income 93,005   111,009   169,188 288,249
Net loss attributable to noncontrolling interests 0   0   0 0
Net Income attributable to Tribune Media Company 93,005   111,009   169,188 288,249
Comprehensive Income (Loss) 92,998   110,968   169,166 288,183
Non-Guarantor Subsidiaries | Reportable Legal Entities            
Condensed Statement of Income Captions [Line Items]            
Operating Revenues 1,151   2,809   2,502 5,553
Programming and direct operating expenses 662   580   1,360 1,366
Selling, general and administrative 864   744   1,749 1,464
Depreciation and amortization 2,859   2,944   5,719 6,070
Gain on sales of spectrum           0
Total operating expenses 4,385   4,268   8,828 8,900
Operating (Loss) Profit (3,234)   (1,459)   (6,326) (3,347)
Income (loss) on equity investments, net (650)   9,884   (1,422) 9,663
Interest income 6   0   7 0
Interest expense 0   0   0 0
Pension and other postretirement periodic benefit credit, net 0   0   0 0
Gain on investment transactions         86,272 3,888
Other non-operating items, net 46   0   (693) 0
Intercompany income (charges) 0   (43)   0 (85)
Income Before Income Taxes (3,832)   8,382   77,838 10,119
Income tax (benefit) expense (923)   2,164   16,995 2,571
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes 0   0   0 0
Net Income (2,909)   6,218   60,843 7,548
Net loss attributable to noncontrolling interests 7   4   11 10
Net Income attributable to Tribune Media Company (2,902)   6,222   60,854 7,558
Comprehensive Income (Loss) $ (2,692)   $ 5,561   $ 60,751 $ 7,357
[1]
(1)
Operating profit (loss) for each segment excludes income and loss on equity investments, interest income, interest expense, pension and other postretirement period benefit cost (credit), non-operating items, reorganization costs and income taxes.