XML 103 R91.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Information Statement of Cash Flows (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Dec. 31, 2015
Dec. 28, 2014
Condensed Cash Flow Statements, Captions [Line Items]            
Net cash provided by operating activities     $ 186,540 $ 7,925    
Capital expenditures $ (26,424) $ (25,058) (61,855) (63,775)    
Acquisitions, net of cash acquired     0 (75,000)    
Transfers from restricted cash     297 1,091    
Investments     (3,451) (3,011)    
Distributions from equity investments     0 4,707    
Intercompany dividend     0      
Proceeds from sales of real estate and other assets     507,050 22,050    
Net cash provided by (used in) investing activities     442,041 (113,938)    
Long-term borrowings     0 1,100,000    
Repayments of long-term debt     (20,881) (1,107,302)    
Long-term debt issuance costs     (784) (20,202)    
Payments of dividends     (68,684) (696,364)    
Settlement of contingent consideration     (3,636) 1,174    
Common stock repurchases     (149,147) (272,812)    
Change in excess tax benefits from stock-based awards     0 (570)    
Tax withholdings related to net share settlements of share-based awards     (4,540) (4,264)    
Proceeds from stock option exercises     0 166    
Contributions from noncontrolling interest     145 1,324    
Intercompany dividend     0      
Change in intercompany receivables and payables     0 [1] 0    
Net cash used in financing activities     (247,527) (998,850)    
Net Increase (Decrease) in Cash and Cash Equivalents     381,054 (1,104,863)    
Cash and cash equivalents 643,698 350,320 643,698 350,320 $ 262,644 $ 1,455,183
Non-cash settlement of intercompany balances     56,000      
Eliminations            
Condensed Cash Flow Statements, Captions [Line Items]            
Net cash provided by operating activities     0 0    
Capital expenditures     0 0    
Acquisitions, net of cash acquired       0    
Transfers from restricted cash     0 0    
Investments     0 0    
Distributions from equity investments       0    
Intercompany dividend     (3,326)      
Proceeds from sales of real estate and other assets     0 0    
Net cash provided by (used in) 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 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    
Contributions 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 provided by operating activities     (73,507) (52,491)    
Capital expenditures     (9,433) (18,594)    
Acquisitions, net of cash acquired       0    
Transfers from restricted cash     0 0    
Investments     (850) 0    
Distributions from equity investments       0    
Intercompany dividend     3,326      
Proceeds from sales of real estate and other assets     0 0    
Net cash provided by (used in) investing activities     (6,957) (18,594)    
Long-term borrowings       1,100,000    
Repayments of long-term debt     (17,844) (1,103,199)    
Long-term debt issuance costs     (784) (20,202)    
Payments of dividends     (68,684) (696,364)    
Settlement of contingent consideration     0 0    
Common stock repurchases     (149,147) (272,812)    
Change in excess tax benefits from stock-based awards       (570)    
Tax withholdings related to net share settlements of share-based awards     (4,540) (4,264)    
Proceeds from stock option exercises       166    
Contributions from noncontrolling interest     0 0    
Intercompany dividend     0      
Change in intercompany receivables and payables     706,331 [1] (39,504)    
Net cash used in financing activities     465,332 (1,036,749)    
Net Increase (Decrease) in Cash and Cash Equivalents     384,868 (1,107,834)    
Cash and cash equivalents 620,376 325,554 620,376 325,554 235,508 1,433,388
Guarantor Subsidiaries | Reportable Legal Entities            
Condensed Cash Flow Statements, Captions [Line Items]            
Net cash provided by operating activities     364,608 176,453    
Capital expenditures     (46,419) (42,956)    
Acquisitions, net of cash acquired       (5,109)    
Transfers from restricted cash     297 1,091    
Investments     (101) (511)    
Distributions from equity investments       4,707    
Intercompany dividend     0      
Proceeds from sales of real estate and other assets     506,369 13,750    
Net cash provided by (used in) investing activities     460,146 (29,028)    
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) 4,088    
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    
Contributions from noncontrolling interest     0 0    
Intercompany dividend     (3,326)      
Change in intercompany receivables and payables     (823,087) [1] (150,676)    
Net cash used in financing activities     (827,163) (146,642)    
Net Increase (Decrease) in Cash and Cash Equivalents     (2,409) 783    
Cash and cash equivalents 10,645 12,987 10,645 12,987 13,054 12,204
Non-Guarantor Subsidiaries | Reportable Legal Entities            
Condensed Cash Flow Statements, Captions [Line Items]            
Net cash provided by operating activities     (104,561) (116,037)    
Capital expenditures     (6,003) (2,225)    
Acquisitions, net of cash acquired       (69,891)    
Transfers from restricted cash     0 0    
Investments     (2,500) (2,500)    
Distributions from equity investments       0    
Intercompany dividend     0      
Proceeds from sales of real estate and other assets     681 8,300    
Net cash provided by (used in) investing activities     (7,822) (66,316)    
Long-term borrowings       0    
Repayments of long-term debt     (3,037) (4,049)    
Long-term debt issuance costs     0 0    
Payments of dividends     0 0    
Settlement of contingent consideration     (2,886) (2,914)    
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    
Contributions from noncontrolling interest     145 1,324    
Intercompany dividend     0      
Change in intercompany receivables and payables     116,756 [1] 190,180    
Net cash used in financing activities     110,978 184,541    
Net Increase (Decrease) in Cash and Cash Equivalents     (1,405) 2,188    
Cash and cash equivalents $ 12,677 $ 11,779 $ 12,677 $ 11,779 $ 14,082 $ 9,591
[1] Excludes the impact of a $56 million non-cash settlement of intercompany balances upon dissolution of certain Guarantor subsidiaries.