XML 99 R84.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Information Statements of Operations and Comprehensive Income (Loss) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Condensed Statement of Income Captions [Line Items]        
Operating Revenues $ 526,113 $ 501,524 $ 1,046,628 $ 974,261
Programming and direct operating expenses 238,001 250,215 476,244 446,719
Selling, general and administrative 175,032 165,122 363,372 315,595
Depreciation and amortization 66,940 66,403 133,656 131,228
Total operating expenses 479,973 481,740 973,272 893,542
Operating (Loss) Profit 46,140 19,784 73,356 80,719
(Loss) income on equity investments, net 44,306 45,913 82,558 82,847
Interest and dividend income 241 43 386 410
Interest expense (41,907) (40,374) (83,883) (79,586)
Loss on extinguishment of debt 0 (37,040) 0 (37,040)
Gain on investment transaction 0 8,133 0 8,820
Other non-operating items (441) (417) (379) (1,409)
Intercompany interest income (expense) 0 0 0 0
Intercompany income (charges) 0 0 0 0
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest (48,339) 3,958 (72,038) (54,761)
Income tax expense 209,902 (693) 222,508 21,609
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes 0 0 0 0
Net (Loss) Income (161,563) (3,265) (150,470) 33,152
Comprehensive (Loss) Income (160,752) (6,328) (146,022) 23,754
Eliminations        
Condensed Statement of Income Captions [Line Items]        
Operating Revenues (4,383) (5,083) (8,790) (10,721)
Programming and direct operating expenses (3,191) (4,200) (6,189) (6,611)
Selling, general and administrative (1,192) (883) (2,601) (4,110)
Depreciation and amortization 0 0 0 0
Total operating expenses (4,383) (5,083) (8,790) (10,721)
Operating (Loss) Profit 0 0 0 0
(Loss) income on equity investments, net 0 0 0 0
Interest and dividend income 0 0 0 0
Interest expense 0 0 0 0
Loss on extinguishment of debt   0   0
Gain on investment transaction   0   0
Other non-operating items 0 0 0 0
Intercompany interest income (expense) 0 0 0 0
Intercompany income (charges) 0 0 0 0
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 0 0 0 0
Income tax expense 0 0 0 0
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes 60,411 (44,168) 20,264 (102,606)
Net (Loss) Income 60,411 (44,168) 20,264 (102,606)
Comprehensive (Loss) Income 64,585 (45,031) 20,397 (98,078)
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 23,990 25,249 49,419 49,189
Depreciation and amortization 2,768 1,299 5,337 2,468
Total operating expenses 26,758 26,548 54,756 51,657
Operating (Loss) Profit (26,758) (26,548) (54,756) (51,657)
(Loss) income on equity investments, net (678) 0 (1,398) 0
Interest and dividend income 217 0 308 300
Interest expense (41,688) (40,102) (83,402) (79,025)
Loss on extinguishment of debt   (37,040)   (37,040)
Gain on investment transaction   1   688
Other non-operating items (441) (417) (379) (1,343)
Intercompany interest income (expense) 440 439 878 878
Intercompany income (charges) 23,760 25,065 47,522 50,130
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 45,148 78,602 91,227 117,069
Income tax expense 57,745 (29,782) 39,785 (44,904)
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes (58,670) 45,555 (19,458) 105,317
Net (Loss) Income (161,563) (3,265) (150,470) 33,152
Comprehensive (Loss) Income (160,752) (6,328) (146,022) 23,754
Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Statement of Income Captions [Line Items]        
Operating Revenues 515,819 493,937 1,024,264 957,478
Programming and direct operating expenses 234,776 248,967 470,642 438,655
Selling, general and administrative 144,809 133,482 302,063 258,204
Depreciation and amortization 59,094 60,496 118,245 120,288
Total operating expenses 438,679 442,945 890,950 817,147
Operating (Loss) Profit 77,140 50,992 133,314 140,331
(Loss) income on equity investments, net 44,984 45,913 83,956 82,847
Interest and dividend income 12 25 53 51
Interest expense 0 0 0 (5)
Loss on extinguishment of debt   0   0
Gain on investment transaction   8,132   8,132
Other non-operating items 0 0 0 (66)
Intercompany interest income (expense) (440) (439) (878) (878)
Intercompany income (charges) (23,704) (24,976) (47,410) (49,952)
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest (97,992) (79,647) (169,035) (180,460)
Income tax expense 47,813 30,125 79,156 70,017
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes (1,741) (1,387) (806) (2,711)
Net (Loss) Income 48,438 48,135 89,073 107,732
Comprehensive (Loss) Income 46,636 49,268 87,375 107,000
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Statement of Income Captions [Line Items]        
Operating Revenues 14,677 12,670 31,154 27,504
Programming and direct operating expenses 6,416 5,448 11,791 14,675
Selling, general and administrative 7,425 7,274 14,491 12,312
Depreciation and amortization 5,078 4,608 10,074 8,472
Total operating expenses 18,919 17,330 36,356 35,459
Operating (Loss) Profit (4,242) (4,660) (5,202) (7,955)
(Loss) income on equity investments, net 0 0 0 0
Interest and dividend income 12 18 25 59
Interest expense (219) (272) (481) (556)
Loss on extinguishment of debt   0   0
Gain on investment transaction   0   0
Other non-operating items 0 0 0 0
Intercompany interest income (expense) 0 0 0 0
Intercompany income (charges) (56) (89) (112) (178)
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 4,505 5,003 5,770 8,630
Income tax expense 104,344 (1,036) 103,567 (3,504)
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes 0 0 0 0
Net (Loss) Income (108,849) (3,967) (109,337) (5,126)
Comprehensive (Loss) Income $ (111,221) $ (4,237) $ (107,772) $ (8,922)