XML 101 R89.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 9 Months Ended
Sep. 30, 2016
Jun. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Condensed Statement of Income Captions [Line Items]          
Operating Revenues $ 518,069   $ 488,594 $ 1,564,697 $ 1,462,855
Programming and direct operating expenses 268,482   227,103 744,726 673,822
Selling, general and administrative 172,229   153,876 535,152 469,374
Depreciation and amortization 68,106   68,807 201,762 200,035
(Gain) loss on sales of real estate (213,168) $ 449 0 (212,719) 97
Total operating expenses 295,649   449,786 1,268,921 1,343,328
Operating Profit 222,420   38,808 295,776 119,527
(Loss) income on equity investments, net 31,737   36,987 114,295 119,834
Interest and dividend income 534   162 920 572
Interest expense (42,121)   (42,529) (126,004) (122,115)
Loss on extinguishment of debt 0   0 0 (37,040)
Gain on investment transactions 0   3,250 0 12,070
Other non-operating items (377)   2,494 (756) 1,085
Intercompany interest income (expense) 0   0 0 0
Intercompany income (charges) 0   0 0 0
Income Before Income Taxes 212,193   39,172 284,231 93,933
Income tax expense 66,428   11,314 288,936 32,923
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes 0   0 0 0
Net Income (Loss) 145,765   27,858 (4,705) 61,010
Comprehensive Income (Loss) 148,449   24,087 2,427 47,841
Eliminations          
Condensed Statement of Income Captions [Line Items]          
Operating Revenues (4,506)   (4,887) (13,296) (15,608)
Programming and direct operating expenses (247)   (3,390) (6,436) (10,001)
Selling, general and administrative (4,259)   (1,497) (6,860) (5,607)
Depreciation and amortization 0   0 0 0
(Gain) loss on sales of real estate 0     0 0
Total operating expenses (4,506)   (4,887) (13,296) (15,608)
Operating 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
Gain on investment transactions     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 Before Income Taxes 0   0 0 0
Income tax expense 0   0 0 0
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes (170,559)   (49,654) (150,295) (152,260)
Net Income (Loss) (170,559)   (49,654) (150,295) (152,260)
Comprehensive Income (Loss) (172,509)   (45,608) (152,112) (143,686)
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 25,254   20,448 74,673 69,637
Depreciation and amortization 2,973   2,068 8,310 4,536
(Gain) loss on sales of real estate 0     0 0
Total operating expenses 28,227   22,516 82,983 74,173
Operating Profit (28,227)   (22,516) (82,983) (74,173)
(Loss) income on equity investments, net (599)   0 (1,997) 0
Interest and dividend income 464   96 772 396
Interest expense (41,922)   (42,243) (125,324) (121,268)
Loss on extinguishment of debt         (37,040)
Gain on investment transactions     0   688
Other non-operating items (377)   1,582 (756) 239
Intercompany interest income (expense) 438   438 1,316 1,316
Intercompany income (charges) 24,112   25,065 71,634 75,195
Income Before Income Taxes (46,111)   (37,578) (137,338) (154,647)
Income tax expense (19,758)   (13,907) 20,027 (58,811)
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes 172,118   51,529 152,660 156,846
Net Income (Loss) 145,765   27,858 (4,705) 61,010
Comprehensive Income (Loss) 148,449   24,087 2,427 47,841
Guarantor Subsidiaries | Reportable Legal Entities          
Condensed Statement of Income Captions [Line Items]          
Operating Revenues 509,039   480,578 1,533,303 1,438,056
Programming and direct operating expenses 261,974   226,597 732,616 665,252
Selling, general and administrative 143,237   126,381 444,851 384,488
Depreciation and amortization 60,058   61,432 178,303 181,720
(Gain) loss on sales of real estate (213,168)     (212,719) 97
Total operating expenses 252,101   414,410 1,143,051 1,231,557
Operating Profit 256,938   66,168 390,252 206,499
(Loss) income on equity investments, net 32,336   36,987 116,292 119,834
Interest and dividend income 13   25 66 76
Interest expense 0   0 0 (5)
Loss on extinguishment of debt         0
Gain on investment transactions     0   8,132
Other non-operating items 0   912 0 846
Intercompany interest income (expense) (438)   (438) (1,316) (1,316)
Intercompany income (charges) (24,054)   (24,976) (71,464) (74,928)
Income Before Income Taxes 264,795   78,678 433,830 259,138
Income tax expense 88,466   25,406 167,622 95,423
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes (1,559)   (1,875) (2,365) (4,586)
Net Income (Loss) 174,770   51,397 263,843 159,129
Comprehensive Income (Loss) 174,425   48,417 261,800 155,417
Non-Guarantor Subsidiaries | Reportable Legal Entities          
Condensed Statement of Income Captions [Line Items]          
Operating Revenues 13,536   12,903 44,690 40,407
Programming and direct operating expenses 6,755   3,896 18,546 18,571
Selling, general and administrative 7,997   8,544 22,488 20,856
Depreciation and amortization 5,075   5,307 15,149 13,779
(Gain) loss on sales of real estate 0     0 0
Total operating expenses 19,827   17,747 56,183 53,206
Operating Profit (6,291)   (4,844) (11,493) (12,799)
(Loss) income on equity investments, net 0   0 0 0
Interest and dividend income 57   41 82 100
Interest expense (199)   (286) (680) (842)
Loss on extinguishment of debt         0
Gain on investment transactions     3,250   3,250
Other non-operating items 0   0 0 0
Intercompany interest income (expense) 0   0 0 0
Intercompany income (charges) (58)   (89) (170) (267)
Income Before Income Taxes (6,491)   (1,928) (12,261) (10,558)
Income tax expense (2,280)   (185) 101,287 (3,689)
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes 0   0 0 0
Net Income (Loss) (4,211)   (1,743) (113,548) (6,869)
Comprehensive Income (Loss) $ (1,916)   $ (2,809) $ (109,688) $ (11,731)