XML 408 R9.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows Statement - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2012
Dec. 31, 2015
Dec. 28, 2014
Dec. 29, 2013
Net (Loss) Income   $ (319,918) $ 476,663 $ 241,555
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:        
Impairment of goodwill and other intangible assets (Note 8)   385,000    
Distributions from equity investments   10,328 180,521 53,871
Non-cash loss on extinguishment of debt   37,040    
Loss (gain) on sales of real estate   1,000 (1,000)  
Changes in working capital items, excluding effects from acquisitions:        
Net cash provided by (used in) operating activities   25,944 378,455 359,571
Investing Activities        
Capital expenditures   (89,084) (89,438) (70,869)
Acquisitions, net of cash acquired   (74,959) (279,833) (2,550,410)
Decrease (increase) in restricted cash related to acquisition of Local TV     201,922 (201,922)
Transfers from (to) restricted cash   1,112 (1,109)  
Investments   (23,042) (2,330) (2,817)
Proceeds from sales of investments   44,982 659,395 2,174
Proceeds from sales of real estate   4,930 49,870 10,739
Net cash (used in) provided by investing activities   (125,733) 718,998 (2,759,234)
Financing Activities        
Long-term borrowings related to Publishing Spin-off (Note 2)     346,500  
Long-term borrowings   1,100,000   3,790,500
Repayments of long-term debt   (1,114,262) (299,285) (1,102,234)
Repayment of Senior Toggle Notes (Note 10)     (172,237)  
Long-term debt issuance costs related to Publishing Spin-off (Note 2)     (10,179)  
Long-term debt issuance costs   (20,202)   (78,480)
Payment of dividends   (719,919)    
Settlements of contingent consideration, net   1,174    
Common stock repurchases (Note 16)   (339,942) (60,211)  
Cash and restricted cash distributed to Tribune Publishing (Note 2)     (86,530)  
Change in Excess Tax Benefits from Stock-Based Awards Financing Activities   (868) 868  
Tax withholdings related to net share settlements of share-based awards   (4,421) (3,201)  
Proceeds from stock option exercises   166 1,308  
Contributions from noncontrolling interests   5,524    
Net cash (used in) provided by financing activities   (1,092,750) (282,967) 2,609,786
Net (Decrease) Increase in Cash and Cash Equivalents   (1,192,539) 814,486 210,123
Cash and cash equivalents   262,644 1,455,183 640,697
Successor        
Net (Loss) Income   (319,918) 476,663 241,555
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:        
Stock-based compensation   32,493 27,918 7,319
Pension credit, net of contributions   (29,417) (41,164) (41,620)
Depreciation   74,289 88,890 75,516
Amortization of contract intangible assets and liabilities   (14,980) (35,774) (29,525)
Amortization of other intangible assets   195,230 222,216 121,206
Impairment of goodwill and other intangible assets (Note 8)   385,000 0 700
Income on equity investments, net   (146,959) (236,088) (144,054)
Distributions from equity investments   169,879 189,789 154,123
Non-cash loss on extinguishment of debt   33,480 0 17,462
Original issue discount payments   (6,158) 0 0
Amortization of debt issuance costs and original issue discount   12,258 13,433 3,869
Gain on investment transactions, net   (12,173) (373,968) (150)
Loss (gain) on sales of real estate   97 (21,690) (135)
Other non-operating (gain) loss, net   (6,183) 4,729 1,492
Non-cash reorganization items, net   0 0 (3,228)
Change in Excess Tax Benefits from Stock-Based Awards   (868) 868 0
Transfers from (to) restricted cash   5 2,357 166,866
Changes in working capital items, excluding effects from acquisitions:        
Accounts receivable, net   (23,444) 39,149 (20,449)
Inventories, prepaid expenses and other current assets   (36,997) (1,532) 26,847
Accounts payable   (15,302) 2,855 (85,088)
Employee compensation and benefits, and other current liabilities   39,598 (23,569) 5,528
Deferred revenue   9,541 23,189 1,121
Accrued reorganization costs   (1,536) (780) (111,461)
Income taxes   (272,102) 261,591 (1,947)
Deferred compensation, postretirement medical, life and other benefits   (2,298) (3,099) (13,581)
Change in broadcast rights, net of liabilities   100,116 (21,098) (6,913)
Deferred income taxes   (140,075) (179,099) 8,955
Change in non-current obligations for uncertain tax positions   (931) (2,814) (3,780)
Other, net   1,563 (32,781) (11,057)
Net cash provided by (used in) operating activities   25,944 378,455 359,571
Investing Activities        
Capital expenditures   (89,084) (89,438) (70,869)
Acquisitions, net of cash acquired   (74,959) (279,833) (2,550,410)
Decrease (increase) in restricted cash related to acquisition of Local TV   0 201,922 (201,922)
Transfers from restricted cash related to New Cubs LLC distribution   0 0 0
Transfers from (to) restricted cash   1,112 (1,109) 0
Investments   (23,042) (2,330) (2,817)
Distributions from equity investments   10,328 180,521 53,871
Investment in non-interest bearing loan to the Litigation Trust   0 0 0
Proceeds from sales of investments   44,982 659,395 2,174
Proceeds from sales of real estate   4,930 49,870 10,739
Net cash (used in) provided by investing activities   (125,733) 718,998 (2,759,234)
Financing Activities        
Long-term borrowings related to Publishing Spin-off (Note 2)   0 346,500 0
Long-term borrowings   1,100,000 0 3,790,500
Repayments of long-term debt   (1,114,262) (299,285) (1,102,234)
Repayment of Senior Toggle Notes (Note 10)   0 (172,237) 0
Long-term debt issuance costs related to Publishing Spin-off (Note 2)   0 (10,179) 0
Long-term debt issuance costs   (20,202) 0 (78,480)
Payment of dividends   (719,919) 0 0
Settlements of contingent consideration, net   1,174 0 0
Common stock repurchases (Note 16)   (339,942) (60,211) 0
Cash and restricted cash distributed to Tribune Publishing (Note 2)   0 (86,530) 0
Change in Excess Tax Benefits from Stock-Based Awards Financing Activities   (868) 868 0
Tax withholdings related to net share settlements of share-based awards   (4,421) (3,201) 0
Proceeds from stock option exercises   166 1,308 0
Contributions from noncontrolling interests   5,524 0 0
Net cash (used in) provided by financing activities   (1,092,750) (282,967) 2,609,786
Net (Decrease) Increase in Cash and Cash Equivalents   (1,192,539) 814,486 210,123
Cash and cash equivalents $ 430,574 262,644 1,455,183 640,697
Supplemental Schedule of Cash Flow Information        
Interest   130,311 140,338 44,280
Income taxes, net of refunds   $ 434,720 $ 217,579 $ 151,311
Predecessor        
Net (Loss) Income 7,110,224      
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:        
Stock-based compensation 0      
Pension credit, net of contributions 0      
Depreciation 0      
Amortization of contract intangible assets and liabilities 0      
Amortization of other intangible assets 0      
Impairment of goodwill and other intangible assets (Note 8) 0      
Income on equity investments, net 0      
Distributions from equity investments 0      
Non-cash loss on extinguishment of debt 0      
Original issue discount payments 0      
Amortization of debt issuance costs and original issue discount 0      
Gain on investment transactions, net 0      
Loss (gain) on sales of real estate 0      
Other non-operating (gain) loss, net 0      
Non-cash reorganization items, net (8,287,644)      
Change in Excess Tax Benefits from Stock-Based Awards 0      
Transfers from (to) restricted cash (186,823)      
Changes in working capital items, excluding effects from acquisitions:        
Accounts receivable, net 0      
Inventories, prepaid expenses and other current assets (275)      
Accounts payable (18,942)      
Employee compensation and benefits, and other current liabilities (3,450)      
Deferred revenue 0      
Accrued reorganization costs 14,136      
Income taxes (6,199)      
Deferred compensation, postretirement medical, life and other benefits (35,241)      
Change in broadcast rights, net of liabilities 0      
Deferred income taxes 1,169,483      
Change in non-current obligations for uncertain tax positions 0      
Other, net 0      
Net cash provided by (used in) operating activities (244,731)      
Investing Activities        
Capital expenditures 0      
Acquisitions, net of cash acquired 0      
Decrease (increase) in restricted cash related to acquisition of Local TV 0      
Transfers from restricted cash related to New Cubs LLC distribution 727,468      
Transfers from (to) restricted cash 0      
Investments 0      
Distributions from equity investments 0      
Investment in non-interest bearing loan to the Litigation Trust (20,000)      
Proceeds from sales of investments 0      
Proceeds from sales of real estate 0      
Net cash (used in) provided by investing activities 707,468      
Financing Activities        
Long-term borrowings related to Publishing Spin-off (Note 2) 0      
Long-term borrowings 1,089,000      
Repayments of long-term debt (3,394,347)      
Repayment of Senior Toggle Notes (Note 10) 0      
Long-term debt issuance costs related to Publishing Spin-off (Note 2) 0      
Long-term debt issuance costs (11,242)      
Payment of dividends 0      
Settlements of contingent consideration, net 0      
Common stock repurchases (Note 16) 0      
Cash and restricted cash distributed to Tribune Publishing (Note 2) 0      
Change in Excess Tax Benefits from Stock-Based Awards Financing Activities 0      
Tax withholdings related to net share settlements of share-based awards 0      
Proceeds from stock option exercises 0      
Contributions from noncontrolling interests 0      
Net cash (used in) provided by financing activities (2,316,589)      
Net (Decrease) Increase in Cash and Cash Equivalents (1,853,852)      
Cash and cash equivalents 430,574      
Supplemental Schedule of Cash Flow Information        
Interest 0      
Income taxes, net of refunds $ 0