XML 94 R83.htm IDEA: XBRL DOCUMENT v3.4.0.3
Condensed Financial Information Balance Sheets (Details) - USD ($)
$ in Thousands
Mar. 31, 2016
Dec. 31, 2015
Mar. 29, 2015
Dec. 28, 2014
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents $ 324,636 $ 262,644 $ 1,171,830 $ 1,455,183
Restricted cash and cash equivalents 17,579 17,595    
Accounts receivable, net 433,883 466,628    
Broadcast rights 158,319 160,240    
Income taxes receivable 29,153 42,838    
Prepaid expenses 42,822 63,337    
Other 26,392 8,663    
Total current assets 1,032,784 1,021,945    
Property, plant and equipment 700,313 818,658    
Accumulated depreciation (164,548) (160,801)    
Net properties 535,765 657,857    
Investments in subsidiaries 0 0    
Broadcast rights 186,580 203,422    
Goodwill 3,563,657 3,561,812    
Other intangible assets, net 2,192,431 2,240,199    
Assets held for sale 313,235 206,422 [1]    
Investments 1,641,291 1,692,700    
Intercompany receivables 0 0    
Intercompany loan receivable 0 0    
Other assets 107,779 124,506 [2]    
Total other assets 8,004,973 8,029,061 [2]    
Total Assets 9,573,522 9,708,863 [1],[2]    
Accounts payable 67,698 60,394    
Debt due within one year 19,894 19,862 [2]    
Income taxes payable 4,198 3,458    
Contracts payable for broadcast rights 206,283 236,676    
Deferred revenue 40,704 44,721    
Interest payable 13,901 33,828    
Other 117,374 141,861    
Total current liabilities 470,052 540,800 [2]    
Long-term debt 3,404,562 3,409,489 [2],[3]    
Intercompany loan payable 0 0    
Deferred income taxes 985,966 984,032    
Contracts payable for broadcast rights 349,788 385,107    
Contract intangible liability, net 9,436 13,772    
Intercompany payables 0 0    
Other 538,880 543,941    
Total non-current liabilities 5,288,632 5,336,341 [2]    
Total Liabilities 5,758,684 5,877,141 [2]    
Common Stock 100 100    
Treasury Stock (412,892) (400,153)    
Additional paid-in-capital 4,600,743 4,619,618    
Retained earnings (deficit) (311,258) (322,351)    
Accumulated other comprehensive (loss) income (67,379) (71,016)    
Total Tribune Media Company shareholders’ equity (deficit) 3,809,314 3,826,198    
Noncontrolling interest 5,524 5,524    
Total shareholders’ equity (deficit) 3,814,838 3,831,722    
Total Liabilities and Shareholders’ Equity 9,573,522 9,708,863 [2]    
Eliminations        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 0 0 0 0
Restricted cash and cash equivalents 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 (10,464,581) (10,479,353)    
Broadcast rights 0 0    
Goodwill 0 0    
Other intangible assets, net 0 0    
Assets held for sale 0 0    
Investments 0 0    
Intercompany receivables (6,564,717) (6,158,611)    
Intercompany loan receivable (27,000) (27,000)    
Other assets (180,449) (187,302)    
Total other assets (6,772,166) (6,372,913)    
Total Assets (17,236,747) (16,852,266)    
Accounts payable 0 0    
Debt due within one year 0 0    
Income taxes payable 0 0    
Contracts payable for broadcast rights 0 0    
Deferred revenue 0 0    
Interest payable 0 0    
Other 0 0    
Total current liabilities 0 0    
Long-term debt 0 0    
Intercompany loan payable (27,000) (27,000)    
Deferred income taxes (180,449) (187,302)    
Contracts payable for broadcast rights 0 0    
Contract intangible liability, net 0 0    
Intercompany payables (6,564,717) (6,158,611)    
Other 0 0    
Total non-current liabilities (6,772,166) (6,372,913)    
Total Liabilities (6,772,166) (6,372,913)    
Common Stock 0 0    
Treasury Stock 0 0    
Additional paid-in-capital (9,776,002) (9,817,885)    
Retained earnings (deficit) (701,422) (678,351)    
Accumulated other comprehensive (loss) income 12,843 16,883    
Total Tribune Media Company shareholders’ equity (deficit) (10,464,581) (10,479,353)    
Noncontrolling interest 0 0    
Total shareholders’ equity (deficit) (10,464,581) (10,479,353)    
Total Liabilities and Shareholders’ Equity (17,236,747) (16,852,266)    
Parent (Tribune Media Company) | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 300,466 235,508 1,151,412 1,433,388
Restricted cash and cash equivalents 17,579 17,595    
Accounts receivable, net 871 672    
Broadcast rights 0 0    
Income taxes receivable 0 0    
Prepaid expenses 13,688 16,747    
Other 22,276 4,494    
Total current assets 354,880 275,016    
Property, plant and equipment 50,300 47,909    
Accumulated depreciation (13,176) (10,607)    
Net properties 37,124 37,302    
Investments in subsidiaries 10,359,278 10,374,921    
Broadcast rights 0 0    
Goodwill 0 0    
Other intangible assets, net 0 0    
Assets held for sale 0 0    
Investments 16,984 18,276    
Intercompany receivables 1,603,188 1,560,781    
Intercompany loan receivable 27,000 27,000    
Other assets 182,572 189,517 [2]    
Total other assets 1,829,744 1,795,574 [2]    
Total Assets 12,581,026 12,482,813 [2]    
Accounts payable 31,616 29,587    
Debt due within one year 15,902 15,874 [2]    
Income taxes payable 0 0    
Contracts payable for broadcast rights 0 0    
Deferred revenue 0 0    
Interest payable 13,899 33,826    
Other 35,809 44,615    
Total current liabilities 97,226 123,902 [2]    
Long-term debt 3,390,792 3,394,753 [2]    
Intercompany loan payable 0 0    
Deferred income taxes 0 0    
Contracts payable for broadcast rights 0 0    
Contract intangible liability, net 0 0    
Intercompany payables 4,804,029 4,652,289    
Other 479,665 485,671    
Total non-current liabilities 8,674,486 8,532,713 [2]    
Total Liabilities 8,771,712 8,656,615 [2]    
Common Stock 100 100    
Treasury Stock (412,892) (400,153)    
Additional paid-in-capital 4,600,743 4,619,618    
Retained earnings (deficit) (311,258) (322,351)    
Accumulated other comprehensive (loss) income (67,379) (71,016)    
Total Tribune Media Company shareholders’ equity (deficit) 3,809,314 3,826,198    
Noncontrolling interest 0 0    
Total shareholders’ equity (deficit) 3,809,314 3,826,198    
Total Liabilities and Shareholders’ Equity 12,581,026 12,482,813 [2]    
Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 10,161 13,054 10,894 12,204
Restricted cash and cash equivalents 0 0    
Accounts receivable, net 421,145 452,722    
Broadcast rights 156,587 157,538    
Income taxes receivable 28,974 42,816    
Prepaid expenses 26,709 44,817    
Other 3,811 3,818    
Total current assets 647,387 714,765    
Property, plant and equipment 540,845 662,094    
Accumulated depreciation (145,183) (144,089)    
Net properties 395,662 518,005    
Investments in subsidiaries 105,303 104,432    
Broadcast rights 186,548 203,376    
Goodwill 3,508,718 3,508,718    
Other intangible assets, net 2,045,695 2,091,010    
Assets held for sale 313,235 206,422    
Investments 1,608,912 1,659,029    
Intercompany receivables 4,510,471 4,265,957    
Intercompany loan receivable 0 0    
Other assets 99,673 117,124    
Total other assets 12,273,252 12,051,636    
Total Assets 13,421,604 13,388,838    
Accounts payable 32,780 24,153    
Debt due within one year 0 0    
Income taxes payable 2,730 2,700    
Contracts payable for broadcast rights 204,276 233,660    
Deferred revenue 37,154 39,654    
Interest payable 0 0    
Other 75,273 91,384    
Total current liabilities 352,213 391,551    
Long-term debt 0 0    
Intercompany loan payable 27,000 27,000    
Deferred income taxes 992,605 994,083    
Contracts payable for broadcast rights 349,750 385,052    
Contract intangible liability, net 9,436 13,772    
Intercompany payables 1,528,799 1,397,981    
Other 55,540 55,779    
Total non-current liabilities 2,963,130 2,873,667    
Total Liabilities 3,315,343 3,265,218    
Common Stock 0 0    
Treasury Stock 0 0    
Additional paid-in-capital 9,488,052 9,529,071    
Retained earnings (deficit) 624,410 600,853    
Accumulated other comprehensive (loss) income (6,201) (6,304)    
Total Tribune Media Company shareholders’ equity (deficit) 10,106,261 10,123,620    
Noncontrolling interest 0 0    
Total shareholders’ equity (deficit) 10,106,261 10,123,620    
Total Liabilities and Shareholders’ Equity 13,421,604 13,388,838    
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 14,009 14,082 $ 9,524 $ 9,591
Restricted cash and cash equivalents 0 0    
Accounts receivable, net 11,867 13,234    
Broadcast rights 1,732 2,702    
Income taxes receivable 179 22    
Prepaid expenses 2,425 1,773    
Other 305 351    
Total current assets 30,517 32,164    
Property, plant and equipment 109,168 108,655    
Accumulated depreciation (6,189) (6,105)    
Net properties 102,979 102,550    
Investments in subsidiaries 0 0    
Broadcast rights 32 46    
Goodwill 54,939 53,094    
Other intangible assets, net 146,736 149,189    
Assets held for sale 0 0    
Investments 15,395 15,395    
Intercompany receivables 451,058 331,873    
Intercompany loan receivable 0 0    
Other assets 5,983 5,167 [2]    
Total other assets 674,143 554,764 [2]    
Total Assets 807,639 689,478 [2]    
Accounts payable 3,302 6,654    
Debt due within one year 3,992 3,988 [2]    
Income taxes payable 1,468 758    
Contracts payable for broadcast rights 2,007 3,016    
Deferred revenue 3,550 5,067    
Interest payable 2 2    
Other 6,292 5,862    
Total current liabilities 20,613 25,347 [2]    
Long-term debt 13,770 14,736 [2]    
Intercompany loan payable 0 0    
Deferred income taxes 173,810 177,251    
Contracts payable for broadcast rights 38 55    
Contract intangible liability, net 0 0    
Intercompany payables 231,889 108,341    
Other 3,675 2,491    
Total non-current liabilities 423,182 302,874 [2]    
Total Liabilities 443,795 328,221 [2]    
Common Stock 0 0    
Treasury Stock 0 0    
Additional paid-in-capital 287,950 288,814    
Retained earnings (deficit) 77,012 77,498    
Accumulated other comprehensive (loss) income (6,642) (10,579)    
Total Tribune Media Company shareholders’ equity (deficit) 358,320 355,733    
Noncontrolling interest 5,524 5,524    
Total shareholders’ equity (deficit) 363,844 361,257    
Total Liabilities and Shareholders’ Equity $ 807,639 $ 689,478 [2]    
[1] (1) December 31, 2015 balances have been reclassified to present debt issuance costs as a direct deduction from the carrying amount of an associated debt liability in accordance with ASU 2015-03. See Note 1 for further information.
[2] (1) December 31, 2015 balances have been reclassified to present debt issuance costs as a direct deduction from the carrying amount of an associated debt liability in accordance with ASU 2015-03.
[3] (1) December 31, 2015 balances have been reclassified to present debt issuance costs as a direct deduction from the carrying amount of an associated debt liability in accordance with ASU 2015-03. See Note 1 for further information.