XML 100 R85.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Information Balance Sheets (Details) - USD ($)
$ in Thousands
Jun. 30, 2016
Dec. 31, 2015
Jun. 30, 2015
Dec. 28, 2014
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents $ 366,640 $ 262,644 $ 403,511 $ 1,455,183
Restricted cash and cash equivalents 17,579 17,595    
Accounts receivable, net 447,964 466,628    
Broadcast rights 140,278 160,240    
Income taxes receivable 21,985 42,838    
Prepaid expenses 35,489 63,337    
Other 9,383 8,663    
Total current assets 1,039,318 1,021,945    
Property, Plant and Equipment, Gross 698,019 818,658    
Accumulated depreciation (182,996) (160,801)    
Net properties 515,023 657,857    
Investments in subsidiaries 0 0    
Broadcast rights 163,289 203,422    
Goodwill 3,562,586 3,561,812    
Other intangible assets, net 2,141,638 2,240,199    
Assets held for sale 295,542 206,422 [1]    
Investments 1,652,954 1,692,700    
Intercompany receivables 0 0    
Intercompany loan receivable 0 0    
Other assets 96,318 124,506 [2]    
Total other assets 7,912,327 8,029,061    
Total Assets 9,466,668 9,708,863 [1]    
Accounts payable 61,603 60,394    
Debt due within one year 19,904 19,862 [2]    
Income taxes payable 8,711 3,458    
Income tax reserves 125,400 0    
Contracts payable for broadcast rights 193,851 236,676    
Deferred revenue 39,297 44,721    
Interest payable 30,057 33,828    
Other 114,403 141,861    
Total current liabilities 593,226 540,800    
Long-term debt 3,400,106 3,409,489 [2],[3]    
Intercompany loan payable 0 0    
Deferred income taxes 1,043,818 984,032    
Contracts payable for broadcast rights 318,575 385,107    
Contract intangible liability, net 5,100 13,772    
Intercompany payables 0 0    
Other 521,913 543,941    
Total non-current liabilities 5,289,512 5,336,341    
Total Liabilities 5,882,738 5,877,141    
Common Stock 157 100    
Treasury stock (469,380) (400,153)    
Additional paid-in-capital 4,586,905 4,619,618    
Retained earnings (deficit) (472,821) (322,351)    
Accumulated other comprehensive (loss) income (66,568) (71,016)    
Total Tribune Media Company shareholders’ equity (deficit) 3,578,293 3,826,198    
Noncontrolling interest 5,637 5,524    
Total shareholders’ equity 3,583,930 3,831,722    
Total Liabilities and Shareholders’ Equity 9,466,668 9,708,863    
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, Gross 0 0    
Accumulated depreciation 0 0    
Net properties 0 0    
Investments in subsidiaries (10,399,992) (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 (7,138,331) (6,158,611)    
Intercompany loan receivable (27,000) (27,000)    
Other assets (104,289) (187,302) [2]    
Total other assets (7,269,620) (6,372,913)    
Total Assets (17,669,612) (16,852,266)    
Accounts payable 0 0    
Debt due within one year 0 0 [2]    
Income taxes payable 0 0    
Income tax reserves 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 [2]    
Intercompany loan payable (27,000) (27,000)    
Deferred income taxes (104,289) (187,302)    
Contracts payable for broadcast rights 0 0    
Contract intangible liability, net 0 0    
Intercompany payables (7,138,331) (6,158,611)    
Other 0 0    
Total non-current liabilities (7,269,620) (6,372,913)    
Total Liabilities (7,269,620) (6,372,913)    
Common Stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital (9,775,997) (9,817,885)    
Retained earnings (deficit) (641,011) (678,351)    
Accumulated other comprehensive (loss) income 17,016 16,883    
Total Tribune Media Company shareholders’ equity (deficit) (10,399,992) (10,479,353)    
Noncontrolling interest 0 0    
Total shareholders’ equity (10,399,992) (10,479,353)    
Total Liabilities and Shareholders’ Equity (17,669,612) (16,852,266)    
Parent (Tribune Media Company) | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 345,111 235,508 389,729 1,433,388
Restricted cash and cash equivalents 17,579 17,595    
Accounts receivable, net 289 672    
Broadcast rights 0 0    
Income taxes receivable 0 0    
Prepaid expenses 14,279 16,747    
Other 5,851 4,494    
Total current assets 383,109 275,016    
Property, Plant and Equipment, Gross 52,968 47,909    
Accumulated depreciation (15,944) (10,607)    
Net properties 37,024 37,302    
Investments in subsidiaries 10,296,365 10,374,921    
Broadcast rights 0 0    
Goodwill 0 0    
Other intangible assets, net 0 0    
Assets held for sale 0 0    
Investments 19,474 18,276    
Intercompany receivables 1,917,846 1,560,781    
Intercompany loan receivable 27,000 27,000    
Other assets 106,343 189,517 [2]    
Total other assets 2,070,663 1,795,574    
Total Assets 12,787,161 12,482,813    
Accounts payable 31,531 29,587    
Debt due within one year 15,909 15,874 [2]    
Income taxes payable 0 0    
Income tax reserves 0      
Contracts payable for broadcast rights 0 0    
Deferred revenue 0 0    
Interest payable 30,055 33,826    
Other 39,002 44,615    
Total current liabilities 116,497 123,902    
Long-term debt 3,387,336 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 5,237,502 4,652,289    
Other 467,533 485,671    
Total non-current liabilities 9,092,371 8,532,713    
Total Liabilities 9,208,868 8,656,615    
Common Stock 157 100    
Treasury stock (469,380) (400,153)    
Additional paid-in-capital 4,586,905 4,619,618    
Retained earnings (deficit) (472,821) (322,351)    
Accumulated other comprehensive (loss) income (66,568) (71,016)    
Total Tribune Media Company shareholders’ equity (deficit) 3,578,293 3,826,198    
Noncontrolling interest 0 0    
Total shareholders’ equity 3,578,293 3,826,198    
Total Liabilities and Shareholders’ Equity 12,787,161 12,482,813    
Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 9,959 13,054 3,870 12,204
Restricted cash and cash equivalents 0 0    
Accounts receivable, net 436,121 452,722    
Broadcast rights 139,444 157,538    
Income taxes receivable 21,824 42,816    
Prepaid expenses 16,483 44,817    
Other 3,033 3,818    
Total current assets 626,864 714,765    
Property, Plant and Equipment, Gross 534,158 662,094    
Accumulated depreciation (160,268) (144,089)    
Net properties 373,890 518,005    
Investments in subsidiaries 103,627 104,432    
Broadcast rights 163,271 203,376    
Goodwill 3,508,718 3,508,718    
Other intangible assets, net 2,000,420 2,091,010    
Assets held for sale 295,542 206,422    
Investments 1,615,585 1,659,029    
Intercompany receivables 4,764,886 4,265,957    
Intercompany loan receivable 0 0    
Other assets 88,410 117,124 [2]    
Total other assets 12,436,832 12,051,636    
Total Assets 13,541,213 13,388,838    
Accounts payable 26,648 24,153    
Debt due within one year 0 0 [2]    
Income taxes payable 7,617 2,700    
Income tax reserves 0      
Contracts payable for broadcast rights 192,780 233,660    
Deferred revenue 35,336 39,654    
Interest payable 0 0    
Other 67,751 91,384    
Total current liabilities 330,132 391,551    
Long-term debt 0 0 [2]    
Intercompany loan payable 27,000 27,000    
Deferred income taxes 995,568 994,083    
Contracts payable for broadcast rights 318,555 385,052    
Contract intangible liability, net 5,100 13,772    
Intercompany payables 1,661,323 1,397,981    
Other 52,507 55,779    
Total non-current liabilities 3,060,053 2,873,667    
Total Liabilities 3,390,185 3,265,218    
Common Stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital 9,486,179 9,529,071    
Retained earnings (deficit) 672,851 600,853    
Accumulated other comprehensive (loss) income (8,002) (6,304)    
Total Tribune Media Company shareholders’ equity (deficit) 10,151,028 10,123,620    
Noncontrolling interest 0 0    
Total shareholders’ equity 10,151,028 10,123,620    
Total Liabilities and Shareholders’ Equity 13,541,213 13,388,838    
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 11,570 14,082 $ 9,912 $ 9,591
Restricted cash and cash equivalents 0 0    
Accounts receivable, net 11,554 13,234    
Broadcast rights 834 2,702    
Income taxes receivable 161 22    
Prepaid expenses 4,727 1,773    
Other 499 351    
Total current assets 29,345 32,164    
Property, Plant and Equipment, Gross 110,893 108,655    
Accumulated depreciation (6,784) (6,105)    
Net properties 104,109 102,550    
Investments in subsidiaries 0 0    
Broadcast rights 18 46    
Goodwill 53,868 53,094    
Other intangible assets, net 141,218 149,189    
Assets held for sale 0 0    
Investments 17,895 15,395    
Intercompany receivables 455,599 331,873    
Intercompany loan receivable 0 0    
Other assets 5,854 5,167 [2]    
Total other assets 674,452 554,764    
Total Assets 807,906 689,478    
Accounts payable 3,424 6,654    
Debt due within one year 3,995 3,988 [2]    
Income taxes payable 1,094 758    
Income tax reserves 125,400      
Contracts payable for broadcast rights 1,071 3,016    
Deferred revenue 3,961 5,067    
Interest payable 2 2    
Other 7,650 5,862    
Total current liabilities 146,597 25,347    
Long-term debt 12,770 14,736 [2]    
Intercompany loan payable 0 0    
Deferred income taxes 152,539 177,251    
Contracts payable for broadcast rights 20 55    
Contract intangible liability, net 0 0    
Intercompany payables 239,506 108,341    
Other 1,873 2,491    
Total non-current liabilities 406,708 302,874    
Total Liabilities 553,305 328,221    
Common Stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital 289,818 288,814    
Retained earnings (deficit) (31,840) 77,498    
Accumulated other comprehensive (loss) income (9,014) (10,579)    
Total Tribune Media Company shareholders’ equity (deficit) 248,964 355,733    
Noncontrolling interest 5,637 5,524    
Total shareholders’ equity 254,601 361,257    
Total Liabilities and Shareholders’ Equity $ 807,906 $ 689,478    
[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.