XML 93 R82.htm IDEA: XBRL DOCUMENT v3.4.0.3
Condensed Financial Information Statement of Operations and Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2016
Mar. 29, 2015
Condensed Statement of Income Captions [Line Items]    
Operating Revenues $ 520,515 $ 472,737
Programming and direct operating expenses 238,243 196,504
Selling, general and administrative 188,340 150,473
Depreciation and amortization 66,716 64,825
Total Operating Expenses 493,299 411,802
Operating (Loss) Profit 27,216 60,935
(Loss) income on equity investments, net 38,252 36,934
Interest and dividend income 145 367
Interest expense (41,976) (39,212)
Gain on investment transaction 0 687
Other non-operating items 62 (992)
Intercompany interest income (expense) 0 0
Intercompany income (charges) 0 0
(Loss) Income Before Income Taxes and Earnings (Losses) from Consolidated Subsidiaries 23,699 58,719
Income tax (benefit) expense 12,606 22,302
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes 0 0
Net Income 11,093 36,417
Comprehensive Income (Loss) 14,730 30,082
Eliminations    
Condensed Statement of Income Captions [Line Items]    
Operating Revenues (4,407) (5,638)
Programming and direct operating expenses (2,998) (2,411)
Selling, general and administrative (1,409) (3,227)
Depreciation and amortization 0 0
Total Operating Expenses (4,407) (5,638)
Operating (Loss) Profit 0 0
(Loss) income on equity investments, net 0 0
Interest and dividend income 0 0
Interest expense 0 0
Gain on investment transaction   0
Other non-operating items 0 0
Intercompany interest income (expense) 0 0
Intercompany income (charges) 0 0
(Loss) Income Before Income Taxes and Earnings (Losses) from Consolidated Subsidiaries 0 0
Income tax (benefit) expense 0 0
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes (40,148) (58,438)
Net Income (40,148) (58,438)
Comprehensive Income (Loss) (44,188) (53,047)
Parent (Tribune Media Company) | Reportable Legal Entities    
Condensed Statement of Income Captions [Line Items]    
Operating Revenues 0 0
Programming and direct operating expenses 0 0
Selling, general and administrative 25,429 23,940
Depreciation and amortization 2,569 1,169
Total Operating Expenses 27,998 25,109
Operating (Loss) Profit (27,998) (25,109)
(Loss) income on equity investments, net (720) 0
Interest and dividend income 91 300
Interest expense (41,714) (38,923)
Gain on investment transaction   687
Other non-operating items 62 (926)
Intercompany interest income (expense) 438 439
Intercompany income (charges) 23,762 25,065
(Loss) Income Before Income Taxes and Earnings (Losses) from Consolidated Subsidiaries (46,079) (38,467)
Income tax (benefit) expense (17,960) (15,122)
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes 39,212 59,762
Net Income 11,093 36,417
Comprehensive Income (Loss) 14,730 30,082
Guarantor Subsidiaries | Reportable Legal Entities    
Condensed Statement of Income Captions [Line Items]    
Operating Revenues 508,445 463,541
Programming and direct operating expenses 235,866 189,688
Selling, general and administrative 157,254 124,722
Depreciation and amortization 59,151 59,792
Total Operating Expenses 452,271 374,202
Operating (Loss) Profit 56,174 89,339
(Loss) income on equity investments, net 38,972 36,934
Interest and dividend income 41 26
Interest expense 0 (5)
Gain on investment transaction   0
Other non-operating items 0 (66)
Intercompany interest income (expense) (438) (439)
Intercompany income (charges) (23,706) (24,976)
(Loss) Income Before Income Taxes and Earnings (Losses) from Consolidated Subsidiaries 71,043 100,813
Income tax (benefit) expense 31,343 39,892
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes 936 (1,324)
Net Income 40,636 59,597
Comprehensive Income (Loss) 40,739 57,732
Non-Guarantor Subsidiaries | Reportable Legal Entities    
Condensed Statement of Income Captions [Line Items]    
Operating Revenues 16,477 14,834
Programming and direct operating expenses 5,375 9,227
Selling, general and administrative 7,066 5,038
Depreciation and amortization 4,996 3,864
Total Operating Expenses 17,437 18,129
Operating (Loss) Profit (960) (3,295)
(Loss) income on equity investments, net 0 0
Interest and dividend income 13 41
Interest expense (262) (284)
Gain on investment transaction   0
Other non-operating items 0 0
Intercompany interest income (expense) 0 0
Intercompany income (charges) (56) (89)
(Loss) Income Before Income Taxes and Earnings (Losses) from Consolidated Subsidiaries (1,265) (3,627)
Income tax (benefit) expense (777) (2,468)
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes 0 0
Net Income (488) (1,159)
Comprehensive Income (Loss) $ 3,449 $ (4,685)