XML 157 R137.htm IDEA: XBRL DOCUMENT v3.6.0.2
Condensed Consolidated Financial Statements - Balance Sheets (Details) - USD ($)
$ in Thousands
Dec. 31, 2016
Dec. 31, 2015
Dec. 28, 2014
Dec. 29, 2013
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents $ 577,658 $ 247,820 $ 1,455,183 $ 640,697
Restricted cash and cash equivalents 17,566 17,595    
Accounts receivable, net 429,112 416,877    
Broadcast rights 157,817 160,240    
Income taxes receivable 9,056 42,683    
Current assets held for sale 62,605 72,698    
Prepaid expenses 35,862 57,235    
Other 6,624 6,797    
Total current assets 1,296,300 1,021,945    
Property, plant and equipment 711,068 758,247    
Accumulated depreciation (187,148) (142,677)    
Net properties 523,920 615,570    
Investments in subsidiaries 0 0    
Broadcast rights 153,457 203,422    
Goodwill 3,227,930 3,228,224 3,601,300  
Other Intangible Assets, net 1,819,134 1,990,002    
Non-current assets held for sale 625,329 838,864    
Investments 1,674,883 1,692,700    
Intercompany receivables 0 0    
Intercompany loan receivable 0 0    
Other Assets, Noncurrent 80,098 118,136 [1]    
Total other assets 7,580,831 8,071,348    
Total Assets [2] 9,401,051 9,708,863    
Accounts payable 60,553 53,872    
Debt due within one year 19,924 19,862 [1]    
Income taxes payable 21,166 2,373    
Contract payable for broadcast rights 241,255 236,676    
Deferred revenue 13,690 14,749    
Interest payable 30,305 33,828    
Current liabilities held for sale 54,284 59,962    
Other 109,676 119,478    
Total current liabilities 550,853 540,800    
Long-term debt 3,391,627 3,409,489 [1],[3]    
Intercompany loan payable 0 0    
Deferred income taxes 984,248 890,706    
Contracts payable for broadcast rights 314,840 385,107    
Contract intangible liability, net 12 13,772    
Intercompany Payables 0 0    
Other 518,474 537,644    
Non-current liabilities held for sale 95,314 99,623    
Total non-current liabilities 5,304,515 5,336,341    
Total Liabilities [2] 5,855,368 5,877,141    
Common Stock 100 100    
Treasury stock (632,207) (400,153)    
Additional paid-in-capital 4,561,760 4,619,618    
Retained deficit (308,105) (322,351)    
Accumulated other comprehensive loss (81,782) (71,016) (46,541)  
Total Tribune Media Company shareholders’ equity 3,539,766 3,826,198    
Noncontrolling interests 5,917 5,524    
Total shareholders' equity 3,545,683 3,831,722 5,195,431 4,925,561
Liabilities and Equity 9,401,051 9,708,863    
Consolidation, 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    
Current assets held for sale 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 (10,609,030) (10,479,353)    
Broadcast rights 0 0    
Goodwill 0 0    
Other Intangible Assets, net 0 0    
Non-current assets held for sale 0 0    
Investments 0 0    
Intercompany receivables (8,232,637) (6,158,611)    
Intercompany loan receivable (27,000) (27,000)    
Other Assets, Noncurrent (49,279) (187,302) [1]    
Total other assets (8,308,916) (6,372,913)    
Total Assets (18,917,946) (16,852,266)    
Accounts payable 0 0    
Debt due within one year 0 0 [1]    
Income taxes payable 0 0    
Contract payable for broadcast rights 0 0    
Deferred revenue 0 0    
Interest payable 0 0    
Current liabilities held for sale 0 0    
Other 0 0    
Total current liabilities 0 0    
Long-term debt 0 0 [1]    
Intercompany loan payable (27,000) (27,000)    
Deferred income taxes (49,279) (187,302)    
Contracts payable for broadcast rights 0 0    
Contract intangible liability, net 0 0    
Intercompany Payables (8,232,637) (6,158,611)    
Other 0 0    
Non-current liabilities held for sale 0 0    
Total non-current liabilities (8,308,916) (6,372,913)    
Total Liabilities (8,308,916) (6,372,913)    
Common Stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital (9,775,997) (9,817,885)    
Retained deficit (854,127) (678,351)    
Accumulated other comprehensive loss 21,094 16,883    
Total Tribune Media Company shareholders’ equity (10,609,030) (10,479,353)    
Noncontrolling interests 0 0    
Total shareholders' equity (10,609,030) (10,479,353)    
Liabilities and Equity (18,917,946) (16,852,266)    
Parent Company | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 574,638 235,508 1,433,388 555,442
Restricted cash and cash equivalents 17,566 17,595    
Accounts receivable, net 198 672    
Broadcast rights 0 0    
Income taxes receivable 0 0    
Current assets held for sale 0 0    
Prepaid expenses 11,640 16,747    
Other 4,894 4,494    
Total current assets 608,936 275,016    
Property, plant and equipment 55,529 47,909    
Accumulated depreciation (21,635) (10,607)    
Net properties 33,894 37,302    
Investments in subsidiaries 10,502,544 10,374,921    
Broadcast rights 0 0    
Goodwill 0 0    
Other Intangible Assets, net 0 0    
Non-current assets held for sale 0 0    
Investments 19,079 18,276    
Intercompany receivables 2,326,261 1,560,781    
Intercompany loan receivable 27,000 27,000    
Other Assets, Noncurrent 51,479 189,517 [1]    
Total other assets 2,423,819 1,795,574    
Total Assets 13,569,193 12,482,813    
Accounts payable 29,827 29,799    
Debt due within one year 15,921 15,874 [1]    
Income taxes payable 0 0    
Contract payable for broadcast rights 0 0    
Deferred revenue 0 0    
Interest payable 30,301 33,826    
Current liabilities held for sale 0 0    
Other 38,867 44,615    
Total current liabilities 114,916 124,114    
Long-term debt 3,380,860 3,394,753 [1]    
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 6,065,424 4,651,615    
Other 468,227 486,133    
Non-current liabilities held for sale 0 0    
Total non-current liabilities 9,914,511 8,532,501    
Total Liabilities 10,029,427 8,656,615    
Common Stock 100 100    
Treasury stock (632,207) (400,153)    
Additional paid-in-capital 4,561,760 4,619,618    
Retained deficit (308,105) (322,351)    
Accumulated other comprehensive loss (81,782) (71,016)    
Total Tribune Media Company shareholders’ equity 3,539,766 3,826,198    
Noncontrolling interests 0 0    
Total shareholders' equity 3,539,766 3,826,198    
Liabilities and Equity 13,569,193 12,482,813    
Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 720 7,011 12,204 71,788
Restricted cash and cash equivalents 0 0    
Accounts receivable, net 428,254 415,117    
Broadcast rights 155,266 157,538    
Income taxes receivable 9,056 42,683    
Current assets held for sale 37,300 49,784    
Prepaid expenses 24,074 40,333    
Other 1,729 2,299    
Total current assets 656,399 714,765    
Property, plant and equipment 547,601 604,911    
Accumulated depreciation (159,472) (126,944)    
Net properties 388,129 477,967    
Investments in subsidiaries 106,486 104,432    
Broadcast rights 153,374 203,376    
Goodwill 3,220,300 3,220,300    
Other Intangible Assets, net 1,729,829 1,889,646    
Non-current assets held for sale 531,376 739,954    
Investments 1,637,909 1,659,029    
Intercompany receivables 5,547,542 4,265,957    
Intercompany loan receivable 0 0    
Other Assets, Noncurrent 75,191 113,412 [1]    
Total other assets 12,895,521 12,091,674    
Total Assets 14,046,535 13,388,838    
Accounts payable 29,703 22,755    
Debt due within one year 0 0 [1]    
Income taxes payable 21,130 2,373    
Contract payable for broadcast rights 238,497 233,660    
Deferred revenue 13,593 14,719    
Interest payable 0 0    
Current liabilities held for sale 44,763 43,204    
Other 70,589 74,628    
Total current liabilities 418,275 391,339    
Long-term debt 0 0 [1]    
Intercompany loan payable 27,000 27,000    
Deferred income taxes 871,923 909,521    
Contracts payable for broadcast rights 314,755 385,052    
Contract intangible liability, net 12 13,772    
Intercompany Payables 1,912,259 1,398,655    
Other 50,227 51,488    
Non-current liabilities held for sale 86,517 88,391    
Total non-current liabilities 3,262,693 2,873,879    
Total Liabilities 3,680,968 3,265,218    
Common Stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital 9,486,179 9,529,071    
Retained deficit 888,088 600,853    
Accumulated other comprehensive loss (8,700) (6,304)    
Total Tribune Media Company shareholders’ equity 10,365,567 10,123,620    
Noncontrolling interests 0 0    
Total shareholders' equity 10,365,567 10,123,620    
Liabilities and Equity 14,046,535 13,388,838    
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 2,300 5,301 $ 9,591 $ 13,467
Restricted cash and cash equivalents 0 0    
Accounts receivable, net 660 1,088    
Broadcast rights 2,551 2,702    
Income taxes receivable 0 0    
Current assets held for sale 25,305 22,914    
Prepaid expenses 148 155    
Other 1 4    
Total current assets 30,965 32,164    
Property, plant and equipment 107,938 105,427    
Accumulated depreciation (6,041) (5,126)    
Net properties 101,897 100,301    
Investments in subsidiaries 0 0    
Broadcast rights 83 46    
Goodwill 7,630 7,924    
Other Intangible Assets, net 89,305 100,356    
Non-current assets held for sale 93,953 98,910    
Investments 17,895 15,395    
Intercompany receivables 358,834 331,873    
Intercompany loan receivable 0 0    
Other Assets, Noncurrent 2,707 2,509 [1]    
Total other assets 570,407 557,013    
Total Assets 703,269 689,478    
Accounts payable 1,023 1,318    
Debt due within one year 4,003 3,988 [1]    
Income taxes payable 36 0    
Contract payable for broadcast rights 2,758 3,016    
Deferred revenue 97 30    
Interest payable 4 2    
Current liabilities held for sale 9,521 16,758    
Other 220 235    
Total current liabilities 17,662 25,347    
Long-term debt 10,767 14,736 [1]    
Intercompany loan payable 0 0    
Deferred income taxes 161,604 168,487    
Contracts payable for broadcast rights 85 55    
Contract intangible liability, net 0 0    
Intercompany Payables 254,954 108,341    
Other 20 23    
Non-current liabilities held for sale 8,797 11,232    
Total non-current liabilities 436,227 302,874    
Total Liabilities 453,889 328,221    
Common Stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital 289,818 288,814    
Retained deficit (33,961) 77,498    
Accumulated other comprehensive loss (12,394) (10,579)    
Total Tribune Media Company shareholders’ equity 243,463 355,733    
Noncontrolling interests 5,917 5,524    
Total shareholders' equity 249,380 361,257    
Liabilities and Equity $ 703,269 $ 689,478    
[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.
[2] The Company’s consolidated total assets as of December 31, 2016 and December 31, 2015 include total assets of variable interest entities (“VIEs”) of $97 million and $108 million, respectively, which can only be used to settle the obligations of the VIEs. The Company’s consolidated total liabilities as of December 31, 2016 and December 31, 2015 include total liabilities of the VIEs of $3 million and $3 million, respectively, for which the creditors of the VIEs have no recourse to the Company (see Note 1).
[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.