XML 99 R84.htm IDEA: XBRL DOCUMENT v3.3.1.900
SEGMENT DATA - Segment Financial Information (Details)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2015
USD ($)
market
Sep. 30, 2015
USD ($)
Jun. 30, 2015
USD ($)
Mar. 31, 2015
USD ($)
Dec. 31, 2014
USD ($)
Sep. 30, 2014
USD ($)
Jun. 30, 2014
USD ($)
Mar. 31, 2014
USD ($)
Dec. 31, 2015
USD ($)
market
Dec. 31, 2014
USD ($)
Dec. 31, 2013
USD ($)
Segment data                      
Number of markets | market 79               79    
Intercompany loans $ 226,200       $ 172,300       $ 226,200 $ 172,300  
Intercompany interest expense                 23,100 20,700 $ 20,000
Revenue 611,790 $ 548,404 $ 554,167 $ 504,775 613,818 $ 494,956 $ 455,136 $ 412,648 2,219,136 1,976,558 1,363,131
Depreciation of property and equipment                 103,433 103,291 70,554
Amortization of definite-lived intangible assets and other assets                 161,454 125,496 70,820
Amortization of program contract costs and net realizable value adjustments                 124,619 106,629 80,925
General and administrative overhead expenses                 64,246 62,495 53,126
Research and development                 12,436 6,918 0
Operating income (loss) 124,243 $ 99,606 $ 114,340 $ 84,547 208,949 $ 101,663 $ 103,039 $ 81,000 422,736 494,651 324,020
Interest expense                 191,447 174,862 162,937
Income (loss) from equity and cost method investments                 964 2,313 621
Goodwill 1,931,093       1,964,553       1,931,093 1,964,553 1,380,082
Assets [1] 5,432,315       5,410,328       5,432,315 5,410,328  
Capital expenditures                 91,421 81,458 43,388
Broadcast                      
Segment data                      
Goodwill 1,927,605       1,964,040       1,927,605 1,964,040 1,376,594
Other operating divisions segment                      
Segment data                      
Goodwill 3,488       513       3,488 513 3,488
Operating segments | Broadcast                      
Segment data                      
Revenue                 2,118,021 1,904,776 1,306,187
Depreciation of property and equipment                 99,616 99,823 67,320
Amortization of definite-lived intangible assets and other assets                 152,049 118,654 65,786
Amortization of program contract costs and net realizable value adjustments                 124,619 106,629 80,925
General and administrative overhead expenses                 55,848 55,837 47,272
Research and development                 0 0  
Operating income (loss)                 451,015 511,783 329,312
Interest expense                 0 0 0
Income (loss) from equity and cost method investments                   0 0
Goodwill 1,927,705       1,964,041       1,927,705 1,964,041  
Assets 4,838,531       4,940,870       4,838,531 4,940,870  
Capital expenditures                 74,902 78,865  
Operating segments | Other operating divisions segment                      
Segment data                      
Revenue                 101,115 71,782 56,944
Depreciation of property and equipment                 2,753 2,350 1,891
Amortization of definite-lived intangible assets and other assets                 9,405 6,842 5,034
Amortization of program contract costs and net realizable value adjustments                 0 0 0
General and administrative overhead expenses                 2,952 1,315 1,350
Research and development                 12,436 6,918  
Operating income (loss)                 (21,800) (10,671) 555
Interest expense                 4,955 4,042 3,251
Income (loss) from equity and cost method investments                 964 2,313 621
Goodwill 3,388       512       3,388 512  
Assets 415,278       355,832       415,278 355,832  
Capital expenditures                 8,909 2,593  
Corporate                      
Segment data                      
Revenue                 0 0 0
Depreciation of property and equipment                 1,064 1,118 1,343
Amortization of definite-lived intangible assets and other assets                 0 0 0
Amortization of program contract costs and net realizable value adjustments                 0 0 0
General and administrative overhead expenses                 5,446 5,343 4,504
Research and development                 0 0  
Operating income (loss)                 (6,479) (6,461) (5,847)
Interest expense                 186,492 170,820 159,686
Income (loss) from equity and cost method investments                 0 0 $ 0
Goodwill 0       0       0 0  
Assets $ 178,506       $ 113,626       178,506 113,626  
Capital expenditures                 $ 7,610 $ 0  
[1] (a) Our consolidated total assets as of December 31, 2015 and 2014 include total assets of variable interest entities (VIEs) of $152.4 million and $163.3 million, respectively, which can only be used to settle the obligations of the VIEs. Our consolidated total liabilities as of December 31, 2015 and 2014 include total liabilities of the VIEs of $35.6 million and $30.0 million, respectively, for which the creditors of the VIEs have no recourse to us. See Note 1. Nature of Operations and Summary of Significant Accounting Policies.