XML 104 R91.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Financial Information Statements of Operations and Comprehensive Income (Loss) (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Condensed Statement of Income Captions [Line Items]    
Operating Revenues [1] $ 439,910 $ 468,472
Programming and direct operating expenses 240,053 221,739
Selling, general and administrative 159,859 160,634
Depreciation and amortization 55,230 56,107
Total operating expenses 455,142 438,480
Operating (Loss) Profit [1],[2] (15,232) 29,992
(Loss) income on equity investments, net 37,037 38,252
Interest and dividend income 505 132
Interest expense (38,758) (38,141)
Loss on extinguishment and modification of debt (19,052) 0
Gain on investment transaction 4,950 0
Write-down of investment (122,000) 0
Other non-operating items (276) 62
Intercompany income (charges) 0 0
(Loss) Income from Continuing Operations Before Income Taxes (152,826) 30,297
Income tax benefit (51,614) 15,195
(Deficit) equity in earnings of consolidated subsidiaries, net of taxes 0 0
(Loss) income from continuing operations (101,212) 15,102
Income (Loss) from Discontinued Operations, net of taxes 15,618 (4,009)
Net (Loss) Income (85,594) 11,093
Comprehensive (Loss) Income (77,951) 14,730
Eliminations    
Condensed Statement of Income Captions [Line Items]    
Operating Revenues 0 0
Programming and direct operating expenses 0 0
Selling, general and administrative 0 0
Depreciation and amortization 0 0
Total operating expenses 0 0
Operating (Loss) Profit 0 0
(Loss) income on equity investments, net 0 0
Interest and dividend income 0 0
Interest expense 0 0
Loss on extinguishment and modification of debt 0  
Gain on investment transaction 0  
Write-down of investment 0  
Other non-operating items 0 0
Intercompany income (charges) 0 0
(Loss) Income from Continuing Operations Before Income Taxes 0 0
Income tax benefit 0 0
(Deficit) equity in earnings of consolidated subsidiaries, net of taxes 64,499 (41,496)
(Loss) income from continuing operations 64,499 (41,496)
Income (Loss) from Discontinued Operations, net of taxes 1,097 1,348
Net (Loss) Income 65,596 (40,148)
Comprehensive (Loss) Income 52,353 (44,188)
Parent (Tribune Media Company) | Reportable Legal Entities    
Condensed Statement of Income Captions [Line Items]    
Operating Revenues 0 0
Programming and direct operating expenses 0 0
Selling, general and administrative 32,967 25,429
Depreciation and amortization 2,948 2,569
Total operating expenses 35,915 27,998
Operating (Loss) Profit (35,915) (27,998)
(Loss) income on equity investments, net (469) (720)
Interest and dividend income 482 91
Interest expense (38,592) (37,894)
Loss on extinguishment and modification of debt (19,052)  
Gain on investment transaction 4,950  
Write-down of investment 0  
Other non-operating items (276) 62
Intercompany income (charges) 28,218 21,992
(Loss) Income from Continuing Operations Before Income Taxes (60,654) (44,467)
Income tax benefit (23,715) (17,324)
(Deficit) equity in earnings of consolidated subsidiaries, net of taxes (64,273) 42,245
(Loss) income from continuing operations (101,212) 15,102
Income (Loss) from Discontinued Operations, net of taxes 15,618 (4,009)
Net (Loss) Income (85,594) 11,093
Comprehensive (Loss) Income (77,951) 14,730
Guarantor Subsidiaries | Reportable Legal Entities    
Condensed Statement of Income Captions [Line Items]    
Operating Revenues 437,487 465,970
Programming and direct operating expenses 239,232 220,527
Selling, general and administrative 126,089 134,386
Depreciation and amortization 49,162 50,358
Total operating expenses 414,483 405,271
Operating (Loss) Profit 23,004 60,699
(Loss) income on equity investments, net 37,506 38,972
Interest and dividend income 23 41
Interest expense 0 0
Loss on extinguishment and modification of debt 0  
Gain on investment transaction 0  
Write-down of investment (122,000)  
Other non-operating items 0 0
Intercompany income (charges) (28,151) (21,936)
(Loss) Income from Continuing Operations Before Income Taxes (89,618) 77,776
Income tax benefit (26,941) 33,660
(Deficit) equity in earnings of consolidated subsidiaries, net of taxes (226) (749)
(Loss) income from continuing operations (62,903) 43,367
Income (Loss) from Discontinued Operations, net of taxes (1,904) (2,731)
Net (Loss) Income (64,807) 40,636
Comprehensive (Loss) Income (62,931) 40,739
Non-Guarantor Subsidiaries | Reportable Legal Entities    
Condensed Statement of Income Captions [Line Items]    
Operating Revenues 2,423 2,502
Programming and direct operating expenses 821 1,212
Selling, general and administrative 803 819
Depreciation and amortization 3,120 3,180
Total operating expenses 4,744 5,211
Operating (Loss) Profit (2,321) (2,709)
(Loss) income on equity investments, net 0 0
Interest and dividend income 0 0
Interest expense (166) (247)
Loss on extinguishment and modification of debt 0  
Gain on investment transaction 0  
Write-down of investment 0  
Other non-operating items 0 0
Intercompany income (charges) (67) (56)
(Loss) Income from Continuing Operations Before Income Taxes (2,554) (3,012)
Income tax benefit (958) (1,141)
(Deficit) equity in earnings of consolidated subsidiaries, net of taxes 0 0
(Loss) income from continuing operations (1,596) (1,871)
Income (Loss) from Discontinued Operations, net of taxes 807 1,383
Net (Loss) Income (789) (488)
Comprehensive (Loss) Income $ 10,578 $ 3,449
[1] (1)See Note 2 for the disclosures of operating revenues and operating profit included in discontinued operations for the historical periods.
[2] (2)Operating profit (loss) for each segment excludes income and loss on equity investments, interest and dividend income, interest expense, non-operating items, reorganization costs and income taxes.