XML 105 R92.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Financial Information Balance Sheets (Details) - USD ($)
$ in Thousands
Mar. 31, 2017
Dec. 31, 2016
Mar. 31, 2016
Dec. 31, 2015
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents $ 346,221 $ 577,658 $ 324,636 $ 262,644
Restricted cash and cash equivalents 17,566 17,566    
Accounts receivable, net 384,567 429,112    
Broadcast rights 137,181 157,817    
Income taxes receivable 7,897 9,056    
Current assets of discontinued operations 0 62,605    
Prepaid expenses 32,084 35,862    
Other 11,538 6,624    
Total current assets 937,054 1,296,300    
Property, plant and equipment 686,537 711,068    
Accumulated depreciation (198,125) (187,148)    
Net properties 488,412 523,920    
Investments in subsidiaries 0 0    
Broadcast rights 148,832 153,457    
Goodwill 3,228,047 3,227,930    
Other intangible assets, net 1,777,360 1,819,134    
Non-current assets of discontinued operations 0 608,153    
Assets held for sale [1] 16,356 17,176    
Investments 1,473,510 1,674,883    
Intercompany receivables 0 0    
Intercompany loan receivable   0    
Other assets 82,410 80,098    
Total other assets 6,726,515 7,580,831    
Total Assets (1) [2] 8,151,981 9,401,051    
Accounts payable 49,539 60,553    
Debt due within one year 17,876 19,924    
Income taxes payable 97,134 21,166    
Contracts payable for broadcast rights 220,024 241,255    
Deferred revenue 12,030 13,690    
Interest payable 13,873 30,305    
Current liabilities of discontinued operations 0 54,284    
Other 86,845 109,676    
Total current liabilities 497,321 550,853    
Long-term debt 3,014,397 3,391,627    
Intercompany loan payable   0    
Deferred income taxes 861,490 984,248    
Contracts payable for broadcast rights 292,264 314,840    
Intercompany payables 0 0    
Other 528,941 518,486    
Non-current liabilities of discontinued operations 0 95,314    
Total non-current liabilities 4,697,092 5,304,515    
Total Liabilities (1) [2] 5,194,413 5,855,368    
Common stock 101 100    
Treasury stock (632,194) (632,207)    
Additional paid-in-capital 4,051,836 4,561,760    
Retained (deficit) earnings (393,953) (308,105)    
Accumulated other comprehensive (loss) income (74,139) (81,782)    
Total Tribune Media Company shareholders’ equity 2,951,651 3,539,766    
Noncontrolling interest 5,917 5,917    
Total shareholders’ equity 2,957,568 3,545,683    
Total Liabilities and Shareholders’ Equity 8,151,981 9,401,051    
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 of discontinued operations   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 (10,018,411) (10,609,030)    
Broadcast rights 0 0    
Goodwill 0 0    
Other intangible assets, net 0 0    
Non-current assets of discontinued operations   0    
Assets held for sale 0 0    
Investments 0 0    
Intercompany receivables (8,446,348) (8,232,637)    
Intercompany loan receivable   (27,000)    
Other assets (120,637) (49,279)    
Total other assets (8,566,985) (8,308,916)    
Total Assets (1) (18,585,396) (18,917,946)    
Accounts payable 0 0    
Debt due within one year 0 0    
Income taxes payable 0 0    
Contracts payable for broadcast rights 0 0    
Deferred revenue 0 0    
Interest payable 0 0    
Current liabilities of discontinued operations   0    
Other 0 0    
Total current liabilities 0 0    
Long-term debt 0 0    
Intercompany loan payable   (27,000)    
Deferred income taxes (120,637) (49,279)    
Contracts payable for broadcast rights 0 0    
Intercompany payables (8,446,348) (8,232,637)    
Other 0 0    
Non-current liabilities of discontinued operations   0    
Total non-current liabilities (8,566,985) (8,308,916)    
Total Liabilities (1) (8,566,985) (8,308,916)    
Common stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital (9,237,731) (9,775,997)    
Retained (deficit) earnings (788,531) (854,127)    
Accumulated other comprehensive (loss) income 7,851 21,094    
Total Tribune Media Company shareholders’ equity (10,018,411) (10,609,030)    
Noncontrolling interest 0 0    
Total shareholders’ equity (10,018,411) (10,609,030)    
Total Liabilities and Shareholders’ Equity (18,585,396) (18,917,946)    
Parent (Tribune Media Company) | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 342,957 574,638 300,466 235,508
Restricted cash and cash equivalents 17,566 17,566    
Accounts receivable, net 1,184 198    
Broadcast rights 0 0    
Income taxes receivable 0 0    
Current assets of discontinued operations   0    
Prepaid expenses 9,313 11,640    
Other 9,716 4,894    
Total current assets 380,736 608,936    
Property, plant and equipment 55,762 55,529    
Accumulated depreciation (24,412) (21,635)    
Net properties 31,350 33,894    
Investments in subsidiaries 9,962,162 10,502,544    
Broadcast rights 0 0    
Goodwill 0 0    
Other intangible assets, net 0 0    
Non-current assets of discontinued operations   0    
Assets held for sale 0 0    
Investments 13,453 19,079    
Intercompany receivables 2,282,927 2,326,261    
Intercompany loan receivable   27,000    
Other assets 124,675 51,479    
Total other assets 2,421,055 2,423,819    
Total Assets (1) 12,795,303 13,569,193    
Accounts payable 25,182 29,827    
Debt due within one year 13,870 15,921    
Income taxes payable 0 0    
Contracts payable for broadcast rights 0 0    
Deferred revenue 0 0    
Interest payable 13,871 30,301    
Current liabilities of discontinued operations   0    
Other 37,274 38,867    
Total current liabilities 90,197 114,916    
Long-term debt 3,004,633 3,380,860    
Intercompany loan payable   0    
Deferred income taxes 0 0    
Contracts payable for broadcast rights 0 0    
Intercompany payables 6,282,611 6,065,424    
Other 466,211 468,227    
Non-current liabilities of discontinued operations   0    
Total non-current liabilities 9,753,455 9,914,511    
Total Liabilities (1) 9,843,652 10,029,427    
Common stock 101 100    
Treasury stock (632,194) (632,207)    
Additional paid-in-capital 4,051,836 4,561,760    
Retained (deficit) earnings (393,953) (308,105)    
Accumulated other comprehensive (loss) income (74,139) (81,782)    
Total Tribune Media Company shareholders’ equity 2,951,651 3,539,766    
Noncontrolling interest 0 0    
Total shareholders’ equity 2,951,651 3,539,766    
Total Liabilities and Shareholders’ Equity 12,795,303 13,569,193    
Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 1,381 720 10,161 13,054
Restricted cash and cash equivalents 0 0    
Accounts receivable, net 382,795 428,254    
Broadcast rights 135,533 155,266    
Income taxes receivable 7,897 9,056    
Current assets of discontinued operations   37,300    
Prepaid expenses 22,544 24,074    
Other 1,822 1,729    
Total current assets 551,972 656,399    
Property, plant and equipment 521,699 547,601    
Accumulated depreciation (167,368) (159,472)    
Net properties 354,331 388,129    
Investments in subsidiaries 56,249 106,486    
Broadcast rights 148,768 153,374    
Goodwill 3,220,300 3,220,300    
Other intangible assets, net 1,690,765 1,729,829    
Non-current assets of discontinued operations   514,200    
Assets held for sale 16,356 17,176    
Investments 1,442,162 1,637,909    
Intercompany receivables 5,810,551 5,547,542    
Intercompany loan receivable   0    
Other assets 75,549 75,191    
Total other assets 12,404,451 12,895,521    
Total Assets (1) 13,367,003 14,046,535    
Accounts payable 22,826 29,703    
Debt due within one year 0 0    
Income taxes payable 97,137 21,130    
Contracts payable for broadcast rights 218,178 238,497    
Deferred revenue 11,923 13,593    
Interest payable 0 0    
Current liabilities of discontinued operations   44,763    
Other 49,289 70,589    
Total current liabilities 399,353 418,275    
Long-term debt 0 0    
Intercompany loan payable   27,000    
Deferred income taxes 823,944 871,923    
Contracts payable for broadcast rights 292,198 314,755    
Intercompany payables 1,910,337 1,912,259    
Other 62,710 50,239    
Non-current liabilities of discontinued operations   86,517    
Total non-current liabilities 3,089,189 3,262,693    
Total Liabilities (1) 3,488,542 3,680,968    
Common stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital 9,037,427 9,486,179    
Retained (deficit) earnings 847,858 888,088    
Accumulated other comprehensive (loss) income (6,824) (8,700)    
Total Tribune Media Company shareholders’ equity 9,878,461 10,365,567    
Noncontrolling interest 0 0    
Total shareholders’ equity 9,878,461 10,365,567    
Total Liabilities and Shareholders’ Equity 13,367,003 14,046,535    
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 1,883 2,300 $ 14,009 $ 14,082
Restricted cash and cash equivalents 0 0    
Accounts receivable, net 588 660    
Broadcast rights 1,648 2,551    
Income taxes receivable 0 0    
Current assets of discontinued operations   25,305    
Prepaid expenses 227 148    
Other 0 1    
Total current assets 4,346 30,965    
Property, plant and equipment 109,076 107,938    
Accumulated depreciation (6,345) (6,041)    
Net properties 102,731 101,897    
Investments in subsidiaries 0 0    
Broadcast rights 64 83    
Goodwill 7,747 7,630    
Other intangible assets, net 86,595 89,305    
Non-current assets of discontinued operations   93,953    
Assets held for sale 0 0    
Investments 17,895 17,895    
Intercompany receivables 352,870 358,834    
Intercompany loan receivable   0    
Other assets 2,823 2,707    
Total other assets 467,994 570,407    
Total Assets (1) 575,071 703,269    
Accounts payable 1,531 1,023    
Debt due within one year 4,006 4,003    
Income taxes payable (3) 36    
Contracts payable for broadcast rights 1,846 2,758    
Deferred revenue 107 97    
Interest payable 2 4    
Current liabilities of discontinued operations   9,521    
Other 282 220    
Total current liabilities 7,771 17,662    
Long-term debt 9,764 10,767    
Intercompany loan payable   0    
Deferred income taxes 158,183 161,604    
Contracts payable for broadcast rights 66 85    
Intercompany payables 253,400 254,954    
Other 20 20    
Non-current liabilities of discontinued operations   8,797    
Total non-current liabilities 421,433 436,227    
Total Liabilities (1) 429,204 453,889    
Common stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital 200,304 289,818    
Retained (deficit) earnings (59,327) (33,961)    
Accumulated other comprehensive (loss) income (1,027) (12,394)    
Total Tribune Media Company shareholders’ equity 139,950 243,463    
Noncontrolling interest 5,917 5,917    
Total shareholders’ equity 145,867 249,380    
Total Liabilities and Shareholders’ Equity $ 575,071 $ 703,269    
[1] (4)See Note 3 for information regarding real estate assets held for sale.
[2] (1) The Company’s consolidated total assets as of March 31, 2017 and December 31, 2016 include total assets of variable interest entities (“VIEs”) of $94 million and $97 million, respectively, which can only be used to settle the obligations of the VIEs. The Company’s consolidated total liabilities as of March 31, 2017 and December 31, 2016 include total liabilities of the VIEs of $2 million and $3 million, respectively, for which the creditors of the VIEs have no recourse to the Company (see Note 1).