XML 101 R86.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Information Statement of Cash Flows (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Dec. 31, 2015
Dec. 28, 2014
Condensed Cash Flow Statements, Captions [Line Items]            
Net cash (used in) provided by operating activities     $ 241,319 $ (76,378)    
Capital expenditures $ (17,583) $ (22,418) (35,431) (38,717)    
Acquisitions, net of cash acquired     0 (69,974)    
Transfers from restricted cash     297 0    
Investments     (3,451) (2,911)    
Intercompany dividend     0      
Proceeds from sales of real estate and other assets     33,702 13,750    
Net cash (used in) provided by investing activities     (4,883) (97,852)    
Long-term borrowings     0 1,100,000    
Repayments of long‑term debt     (13,920) (1,100,342)    
Long-term debt issuance costs     (784) (20,207)    
Payments of dividends     (46,174) (672,744)    
Settlement of contingent consideration     (750) 0    
Common stock repurchases     (66,548) (181,276)    
Change in excess tax benefits from stock-based awards     0 (532)    
Tax withholdings related to net share settlements of share-based awards     (4,377) (3,831)    
Proceeds from stock option exercises     0 166    
Contribution from noncontrolling interest     113 1,324    
Intercompany dividend     0      
Change in intercompany receivables and payables     0 [1] 0    
Net cash used in financing activities     (132,440) (877,442)    
Net Increase (Decrease) in Cash and Cash Equivalents     103,996 (1,051,672)    
Cash and cash equivalents 366,640 403,511 366,640 403,511 $ 262,644 $ 1,455,183
Non-cash settlement of intercompany balances     56,000      
Eliminations            
Condensed Cash Flow Statements, Captions [Line Items]            
Net cash (used in) provided by operating activities     0 0    
Capital expenditures     0 0    
Acquisitions, net of cash acquired       0    
Transfers from restricted cash     0      
Investments     0 0    
Intercompany dividend     (3,326)      
Proceeds from sales of real estate and other assets     0 0    
Net cash (used in) provided by investing activities     (3,326) 0    
Long-term borrowings       0    
Repayments of long‑term debt     0 0    
Long-term debt issuance costs     0 0    
Payments of dividends     0 0    
Settlement of contingent consideration     0      
Common stock repurchases     0 0    
Change in excess tax benefits from stock-based awards       0    
Tax withholdings related to net share settlements of share-based awards     0 0    
Proceeds from stock option exercises       0    
Contribution from noncontrolling interest     0 0    
Intercompany dividend     3,326      
Change in intercompany receivables and payables     0 [1] 0    
Net cash used in financing activities     3,326 0    
Net Increase (Decrease) in Cash and Cash Equivalents     0 0    
Cash and cash equivalents 0 0 0 0 0 0
Parent (Tribune Media Company) | Reportable Legal Entities            
Condensed Cash Flow Statements, Captions [Line Items]            
Net cash (used in) provided by operating activities     (39,775) (29,465)    
Capital expenditures     (7,094) (13,935)    
Acquisitions, net of cash acquired       0    
Transfers from restricted cash     0      
Investments     (850) 0    
Intercompany dividend     3,326      
Proceeds from sales of real estate and other assets     0 0    
Net cash (used in) provided by investing activities     (4,618) (13,935)    
Long-term borrowings       1,100,000    
Repayments of long‑term debt     (11,896) (1,097,250)    
Long-term debt issuance costs     (784) (20,207)    
Payments of dividends     (46,174) (672,744)    
Settlement of contingent consideration     0      
Common stock repurchases     (66,548) (181,276)    
Change in excess tax benefits from stock-based awards       (532)    
Tax withholdings related to net share settlements of share-based awards     (4,377) (3,831)    
Proceeds from stock option exercises       166    
Contribution from noncontrolling interest     0 0    
Intercompany dividend     0      
Change in intercompany receivables and payables     283,775 [1] (124,585)    
Net cash used in financing activities     153,996 (1,000,259)    
Net Increase (Decrease) in Cash and Cash Equivalents     109,603 (1,043,659)    
Cash and cash equivalents 345,111 389,729 345,111 389,729 235,508 1,433,388
Guarantor Subsidiaries | Reportable Legal Entities            
Condensed Cash Flow Statements, Captions [Line Items]            
Net cash (used in) provided by operating activities     283,808 (31,963)    
Capital expenditures     (24,830) (23,129)    
Acquisitions, net of cash acquired       (109)    
Transfers from restricted cash     297      
Investments     (101) (411)    
Intercompany dividend     0      
Proceeds from sales of real estate and other assets     33,021 13,750    
Net cash (used in) provided by investing activities     8,387 (9,899)    
Long-term borrowings       0    
Repayments of long‑term debt     0 (54)    
Long-term debt issuance costs     0 0    
Payments of dividends     0 0    
Settlement of contingent consideration     (750)      
Common stock repurchases     0 0    
Change in excess tax benefits from stock-based awards       0    
Tax withholdings related to net share settlements of share-based awards     0 0    
Proceeds from stock option exercises       0    
Contribution from noncontrolling interest     0 0    
Intercompany dividend     (3,326)      
Change in intercompany receivables and payables     (291,214) [1] 33,582    
Net cash used in financing activities     (295,290) 33,528    
Net Increase (Decrease) in Cash and Cash Equivalents     (3,095) (8,334)    
Cash and cash equivalents 9,959 3,870 9,959 3,870 13,054 12,204
Non-Guarantor Subsidiaries | Reportable Legal Entities            
Condensed Cash Flow Statements, Captions [Line Items]            
Net cash (used in) provided by operating activities     (2,714) (14,950)    
Capital expenditures     (3,507) (1,653)    
Acquisitions, net of cash acquired       (69,865)    
Transfers from restricted cash     0      
Investments     (2,500) (2,500)    
Intercompany dividend     0      
Proceeds from sales of real estate and other assets     681 0    
Net cash (used in) provided by investing activities     (5,326) (74,018)    
Long-term borrowings       0    
Repayments of long‑term debt     (2,024) (3,038)    
Long-term debt issuance costs     0 0    
Payments of dividends     0 0    
Settlement of contingent consideration     0      
Common stock repurchases     0 0    
Change in excess tax benefits from stock-based awards       0    
Tax withholdings related to net share settlements of share-based awards     0 0    
Proceeds from stock option exercises       0    
Contribution from noncontrolling interest     113 1,324    
Intercompany dividend     0      
Change in intercompany receivables and payables     7,439 [1] 91,003    
Net cash used in financing activities     5,528 89,289    
Net Increase (Decrease) in Cash and Cash Equivalents     (2,512) 321    
Cash and cash equivalents $ 11,570 $ 9,912 $ 11,570 $ 9,912 $ 14,082 $ 9,591
[1] Excludes the impact of a $56 million non-cash settlement of intercompany balances upon dissolution of certain Guarantor subsidiaries.