XML 102 R90.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Information Balance Sheets (Details) - USD ($)
$ in Thousands
Sep. 30, 2016
Dec. 31, 2015
Sep. 30, 2015
Dec. 28, 2014
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents $ 643,698 $ 262,644 $ 350,320 $ 1,455,183
Restricted cash and cash equivalents 17,566 17,595    
Accounts receivable, net 425,264 466,628    
Broadcast rights 186,906 160,240    
Income taxes receivable 2,764 42,838    
Prepaid expenses 53,645 63,337    
Other 9,293 8,663    
Total current assets 1,339,136 1,021,945    
Property, plant and equipment 752,838 818,658    
Accumulated depreciation (202,563) (160,801)    
Net properties 550,275 657,857    
Investments in subsidiaries 0 0    
Broadcast rights 174,112 203,422    
Goodwill 3,563,522 3,561,812    
Other intangible assets, net 2,092,925 2,240,199    
Assets held for sale 17,878 206,422 [1]    
Investments 1,667,411 1,692,700    
Intercompany receivables 0 0    
Intercompany loan receivable 0 0    
Other assets 92,417 124,506 [2]    
Total other assets 7,608,265 8,029,061    
Total Assets 9,497,676 9,708,863 [1]    
Accounts payable 65,418 60,394    
Debt due within one year 19,914 19,862 [2]    
Income taxes payable 64,269 3,458    
Contracts payable for broadcast rights 253,259 236,676    
Deferred revenue 45,032 44,721    
Interest payable 13,899 33,828    
Other 117,282 141,861    
Total current liabilities 579,073 540,800    
Long-term debt 3,395,845 3,409,489 [2],[3]    
Intercompany loan payable 0 0    
Deferred income taxes 1,026,745 984,032    
Contracts payable for broadcast rights 348,096 385,107    
Contract intangible liability, net 25 13,772    
Intercompany payables 0 0    
Other 516,897 543,941    
Total non-current liabilities 5,287,608 5,336,341    
Total Liabilities 5,866,681 5,877,141    
Common stock 100 100    
Treasury stock (557,688) (400,153)    
Additional paid-in-capital 4,573,854 4,619,618    
Retained (deficit) earnings (327,056) (322,351)    
Accumulated other comprehensive (loss) income (63,884) (71,016)    
Total Tribune Media Company shareholders’ equity 3,625,326 3,826,198    
Noncontrolling interest 5,669 5,524    
Total shareholders’ equity 3,630,995 3,831,722    
Total Liabilities and Shareholders’ Equity 9,497,676 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 0 0    
Accumulated depreciation 0 0    
Net properties 0 0    
Investments in subsidiaries (10,572,501) (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 (7,955,522) (6,158,611)    
Intercompany loan receivable (27,000) (27,000)    
Other assets (105,102) (187,302) [2]    
Total other assets (8,087,624) (6,372,913)    
Total Assets (18,660,125) (16,852,266)    
Accounts payable 0 0    
Debt due within one year 0 0 [2]    
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 [2]    
Intercompany loan payable (27,000) (27,000)    
Deferred income taxes (105,102) (187,302)    
Contracts payable for broadcast rights 0 0    
Contract intangible liability, net 0 0    
Intercompany payables (7,955,522) (6,158,611)    
Other 0 0    
Total non-current liabilities (8,087,624) (6,372,913)    
Total Liabilities (8,087,624) (6,372,913)    
Common stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital (9,775,997) (9,817,885)    
Retained (deficit) earnings (811,570) (678,351)    
Accumulated other comprehensive (loss) income 15,066 16,883    
Total Tribune Media Company shareholders’ equity (10,572,501) (10,479,353)    
Noncontrolling interest 0 0    
Total shareholders’ equity (10,572,501) (10,479,353)    
Total Liabilities and Shareholders’ Equity (18,660,125) (16,852,266)    
Parent (Tribune Media Company) | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 620,376 235,508 325,554 1,433,388
Restricted cash and cash equivalents 17,566 17,595    
Accounts receivable, net 116 672    
Broadcast rights 0 0    
Income taxes receivable 0 0    
Prepaid expenses 15,471 16,747    
Other 5,950 4,494    
Total current assets 659,479 275,016    
Property, plant and equipment 53,682 47,909    
Accumulated depreciation (18,695) (10,607)    
Net properties 34,987 37,302    
Investments in subsidiaries 10,470,498 10,374,921    
Broadcast rights 0 0    
Goodwill 0 0    
Other intangible assets, net 0 0    
Assets held for sale 0 0    
Investments 20,051 18,276    
Intercompany receivables 2,152,363 1,560,781    
Intercompany loan receivable 27,000 27,000    
Other assets 107,334 189,517 [2]    
Total other assets 2,306,748 1,795,574    
Total Assets 13,471,712 12,482,813    
Accounts payable 34,638 29,587    
Debt due within one year 15,915 15,874 [2]    
Income taxes payable 0 0    
Contracts payable for broadcast rights 0 0    
Deferred revenue 0 0    
Interest payable 13,897 33,826    
Other 42,053 44,615    
Total current liabilities 106,503 123,902    
Long-term debt 3,384,076 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 5,894,575 4,652,289    
Other 461,232 485,671    
Total non-current liabilities 9,739,883 8,532,713    
Total Liabilities 9,846,386 8,656,615    
Common stock 100 100    
Treasury stock (557,688) (400,153)    
Additional paid-in-capital 4,573,854 4,619,618    
Retained (deficit) earnings (327,056) (322,351)    
Accumulated other comprehensive (loss) income (63,884) (71,016)    
Total Tribune Media Company shareholders’ equity 3,625,326 3,826,198    
Noncontrolling interest 0 0    
Total shareholders’ equity 3,625,326 3,826,198    
Total Liabilities and Shareholders’ Equity 13,471,712 12,482,813    
Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 10,645 13,054 12,987 12,204
Restricted cash and cash equivalents 0 0    
Accounts receivable, net 416,709 452,722    
Broadcast rights 183,435 157,538    
Income taxes receivable 2,593 42,816    
Prepaid expenses 34,163 44,817    
Other 3,088 3,818    
Total current assets 650,633 714,765    
Property, plant and equipment 585,815 662,094    
Accumulated depreciation (176,384) (144,089)    
Net properties 409,431 518,005    
Investments in subsidiaries 102,003 104,432    
Broadcast rights 174,010 203,376    
Goodwill 3,508,718 3,508,718    
Other intangible assets, net 1,955,221 2,091,010    
Assets held for sale 17,878 206,422    
Investments 1,629,465 1,659,029    
Intercompany receivables 5,445,408 4,265,957    
Intercompany loan receivable 0 0    
Other assets 83,650 117,124 [2]    
Total other assets 12,814,350 12,051,636    
Total Assets 13,976,417 13,388,838    
Accounts payable 27,043 24,153    
Debt due within one year 0 0 [2]    
Income taxes payable 64,269 2,700    
Contracts payable for broadcast rights 249,585 233,660    
Deferred revenue 40,453 39,654    
Interest payable 0 0    
Other 71,015 91,384    
Total current liabilities 452,365 391,551    
Long-term debt 0 0 [2]    
Intercompany loan payable 27,000 27,000    
Deferred income taxes 959,553 994,083    
Contracts payable for broadcast rights 347,992 385,052    
Contract intangible liability, net 25 13,772    
Intercompany payables 1,809,972 1,397,981    
Other 54,057 55,779    
Total non-current liabilities 3,198,599 2,873,667    
Total Liabilities 3,650,964 3,265,218    
Common stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital 9,486,179 9,529,071    
Retained (deficit) earnings 847,621 600,853    
Accumulated other comprehensive (loss) income (8,347) (6,304)    
Total Tribune Media Company shareholders’ equity 10,325,453 10,123,620    
Noncontrolling interest 0 0    
Total shareholders’ equity 10,325,453 10,123,620    
Total Liabilities and Shareholders’ Equity 13,976,417 13,388,838    
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 12,677 14,082 $ 11,779 $ 9,591
Restricted cash and cash equivalents 0 0    
Accounts receivable, net 8,439 13,234    
Broadcast rights 3,471 2,702    
Income taxes receivable 171 22    
Prepaid expenses 4,011 1,773    
Other 255 351    
Total current assets 29,024 32,164    
Property, plant and equipment 113,341 108,655    
Accumulated depreciation (7,484) (6,105)    
Net properties 105,857 102,550    
Investments in subsidiaries 0 0    
Broadcast rights 102 46    
Goodwill 54,804 53,094    
Other intangible assets, net 137,704 149,189    
Assets held for sale 0 0    
Investments 17,895 15,395    
Intercompany receivables 357,751 331,873    
Intercompany loan receivable 0 0    
Other assets 6,535 5,167 [2]    
Total other assets 574,791 554,764    
Total Assets 709,672 689,478    
Accounts payable 3,737 6,654    
Debt due within one year 3,999 3,988 [2]    
Income taxes payable 0 758    
Contracts payable for broadcast rights 3,674 3,016    
Deferred revenue 4,579 5,067    
Interest payable 2 2    
Other 4,214 5,862    
Total current liabilities 20,205 25,347    
Long-term debt 11,769 14,736 [2]    
Intercompany loan payable 0 0    
Deferred income taxes 172,294 177,251    
Contracts payable for broadcast rights 104 55    
Contract intangible liability, net 0 0    
Intercompany payables 250,975 108,341    
Other 1,608 2,491    
Total non-current liabilities 436,750 302,874    
Total Liabilities 456,955 328,221    
Common stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital 289,818 288,814    
Retained (deficit) earnings (36,051) 77,498    
Accumulated other comprehensive (loss) income (6,719) (10,579)    
Total Tribune Media Company shareholders’ equity 247,048 355,733    
Noncontrolling interest 5,669 5,524    
Total shareholders’ equity 252,717 361,257    
Total Liabilities and Shareholders’ Equity $ 709,672 $ 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.