XML 106 R93.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Financial Information Statement of Cash Flows (Details) - USD ($)
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Condensed Cash Flow Statements, Captions [Line Items]    
Net cash (used in) provided by operating activities $ 75,213,000 $ 122,299,000
Capital expenditures (14,634,000) (17,848,000)
Investments 0 (88,000)
Net proceeds from the sale of business 554,725,000 0
Proceeds from sales of real estate and other assets 44,315,000 1,486,000
Proceeds from the sale of investment 4,950,000 0
Transfers from restricted cash 0 4,000
Intercompany dividend   0
Net cash provided by (used in) investing activities 589,356,000 (16,446,000)
Long-term borrowings 202,694,000 0
Repayments of long-term debt (584,245,000) (6,960,000)
Long-term debt issuance costs (1,689,000) (622,000)
Payments of dividends (520,849,000) (23,215,000)
Common stock repurchases 0 (8,938,000)
Tax withholdings related to net share settlements of share-based awards (7,053,000) (4,126,000)
Proceeds from stock option exercises 2,385,000 0
Intercompany dividend   0
Change in intercompany receivables and payables (1) 0 [1] 0
Net cash used in financing activities (908,757,000) (43,861,000)
Net (Decrease) in Cash and Cash Equivalents (244,188,000) 61,992,000
Cash and cash equivalents, beginning of period (1) 590,409,000 [2] 262,644,000
Cash and cash equivalents, end of period 346,221,000 324,636,000
Non-cash settlement of intercompany balances 54,000,000 56,000,000
Eliminations    
Condensed Cash Flow Statements, Captions [Line Items]    
Net cash (used in) provided by operating activities 0 0
Capital expenditures 0 0
Investments   0
Net proceeds from the sale of business 0  
Proceeds from sales of real estate and other assets 0 0
Proceeds from the sale of investment 0  
Transfers from restricted cash   0
Intercompany dividend   (3,326,000)
Net cash provided by (used in) investing activities 0 (3,326,000)
Long-term borrowings 0  
Repayments of long-term debt 0 0
Long-term debt issuance costs 0 0
Payments of dividends 0 0
Common stock repurchases   0
Tax withholdings related to net share settlements of share-based awards 0 0
Proceeds from stock option exercises 0  
Intercompany dividend   3,326,000
Change in intercompany receivables and payables (1) 0 [1] 0
Net cash used in financing activities 0 3,326,000
Net (Decrease) in Cash and Cash Equivalents 0 0
Cash and cash equivalents, beginning of period (1) 0  
Cash and cash equivalents, end of period 0 0
Parent (Tribune Media Company) | Reportable Legal Entities    
Condensed Cash Flow Statements, Captions [Line Items]    
Net cash (used in) provided by operating activities (133,188,000) (56,143,000)
Capital expenditures (1,413,000) (4,336,000)
Investments   0
Net proceeds from the sale of business 571,749,000  
Proceeds from sales of real estate and other assets 0 0
Proceeds from the sale of investment 4,950,000  
Transfers from restricted cash   0
Intercompany dividend   3,326,000
Net cash provided by (used in) investing activities 575,286,000 (1,010,000)
Long-term borrowings 202,694,000  
Repayments of long-term debt (583,232,000) (5,948,000)
Long-term debt issuance costs (1,689,000) (622,000)
Payments of dividends (520,849,000) (23,215,000)
Common stock repurchases   (8,938,000)
Tax withholdings related to net share settlements of share-based awards (7,053,000) (4,126,000)
Proceeds from stock option exercises 2,385,000  
Intercompany dividend   0
Change in intercompany receivables and payables (1) 233,965,000 [1] 164,960,000
Net cash used in financing activities (673,779,000) 122,111,000
Net (Decrease) in Cash and Cash Equivalents (231,681,000) 64,958,000
Cash and cash equivalents, beginning of period (1) 574,638,000  
Cash and cash equivalents, end of period 342,957,000 300,466,000
Guarantor Subsidiaries | Reportable Legal Entities    
Condensed Cash Flow Statements, Captions [Line Items]    
Net cash (used in) provided by operating activities 209,446,000 181,150,000
Capital expenditures (12,468,000) (12,115,000)
Investments   (88,000)
Net proceeds from the sale of business (5,249,000)  
Proceeds from sales of real estate and other assets 44,315,000 805,000
Proceeds from the sale of investment 0  
Transfers from restricted cash   4,000
Intercompany dividend   0
Net cash provided by (used in) investing activities 26,598,000 (11,394,000)
Long-term borrowings 0  
Repayments of long-term debt 0 0
Long-term debt issuance costs 0 0
Payments of dividends 0 0
Common stock repurchases   0
Tax withholdings related to net share settlements of share-based awards 0 0
Proceeds from stock option exercises 0  
Intercompany dividend   (3,326,000)
Change in intercompany receivables and payables (1) (239,190,000) [1] (169,323,000)
Net cash used in financing activities (239,190,000) (172,649,000)
Net (Decrease) in Cash and Cash Equivalents (3,146,000) (2,893,000)
Cash and cash equivalents, beginning of period (1) 4,527,000  
Cash and cash equivalents, end of period 1,381,000 10,161,000
Non-Guarantor Subsidiaries | Reportable Legal Entities    
Condensed Cash Flow Statements, Captions [Line Items]    
Net cash (used in) provided by operating activities (1,045,000) (2,708,000)
Capital expenditures (753,000) (1,397,000)
Investments   0
Net proceeds from the sale of business (11,775,000)  
Proceeds from sales of real estate and other assets 0 681,000
Proceeds from the sale of investment 0  
Transfers from restricted cash   0
Intercompany dividend   0
Net cash provided by (used in) investing activities (12,528,000) (716,000)
Long-term borrowings 0  
Repayments of long-term debt (1,013,000) (1,012,000)
Long-term debt issuance costs 0 0
Payments of dividends 0 0
Common stock repurchases   0
Tax withholdings related to net share settlements of share-based awards 0 0
Proceeds from stock option exercises 0  
Intercompany dividend   0
Change in intercompany receivables and payables (1) 5,225,000 [1] 4,363,000
Net cash used in financing activities 4,212,000 3,351,000
Net (Decrease) in Cash and Cash Equivalents (9,361,000) (73,000)
Cash and cash equivalents, beginning of period (1) 11,244,000  
Cash and cash equivalents, end of period $ 1,883,000 $ 14,009,000
[1] Excludes the impact of a $54 million non-cash settlement of intercompany balances upon the sale of certain Guarantor and Non-Guarantor subsidiaries included in the Gracenote Sale.
[2] (1)Cash and cash equivalents at the beginning of the three months ended March 31, 2017 of $590 million are comprised of $578 million of cash and cash equivalents from continuing operations as reflected in the Company’s unaudited Condensed Consolidated Balance Sheets and $13 million of cash and cash equivalents reflected in current assets of discontinued operations, as further described in Note 2.