XML 107 R96.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information Statements of Operations and Comprehensive Income (Loss) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Condensed Statement of Income Captions [Line Items]        
Operating Revenues $ 450,533 $ 470,038 $ 1,359,960 [1] $ 1,418,306 [1]
Programming and direct operating expenses 297,537 248,630 791,614 689,695
Selling, general and administrative 120,869 143,974 422,604 452,286
Depreciation and amortization 55,941 56,432 166,762 168,676
Gain on sale of real estate, net (65) (213,168) (365) (212,719)
Total operating expenses 474,282 235,868 1,380,615 1,097,938
Operating (Loss) Profit (23,749) 234,170 (20,655) [1],[2] 320,368 [1],[2]
(Loss) income on equity investments, net 21,058 31,737 98,856 114,295
Interest and dividend income 827 476 1,880 836
Interest expense (40,389) (38,296) (119,332) (114,508)
Loss on extinguishments and modification of debt (1,435) 0 (20,487) 0
Gain on investment transactions, net 5,667 0 10,617 0
Write-downs of investment 0 0 (180,800) 0
Other non-operating items (753) (377) (1,407) (756)
Intercompany income (charges) 0 0 0 0
(Loss) Income from Continuing Operations Before Income Taxes (38,774) 227,710 (231,328) 320,235
Income tax benefit (20,087) 73,871 (81,606) 303,922
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes 0 0 0 0
Net (Loss) Income from Continuing Operations (18,687) 153,839 (149,722) 16,313
Income (Loss) from Discontinued Operations, net of taxes 0 (8,074) 15,039 (21,018)
Net (Loss) Income (18,687) 145,765 (134,683) (4,705)
Comprehensive (Loss) Income (18,062) 148,449 (124,148) 2,427
Eliminations        
Condensed Statement of Income Captions [Line Items]        
Operating Revenues 0 0 0 0
Programming and direct operating expenses 0 0 0 0
Selling, general and administrative 0 0 0 0
Depreciation and amortization 0 0 0 0
Gain on sale of real estate, net 0 0 0 0
Total operating expenses 0 0 0 0
Operating (Loss) Profit 0 0 0 0
(Loss) income on equity investments, net 0 0 0 0
Interest and dividend income 0 0 0 0
Interest expense 0 0 0 0
Loss on extinguishments and modification of debt 0   0  
Gain on investment transactions, net 0   0  
Write-downs of investment     0  
Other non-operating items 0 0 0 0
Intercompany income (charges) 0 0 0 0
(Loss) Income from Continuing Operations Before Income Taxes 0 0 0 0
Income tax benefit 0 0 0 0
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes (11,717) (179,418) 48,164 (169,622)
Net (Loss) Income from Continuing Operations (11,717) (179,418) 48,164 (169,622)
Income (Loss) from Discontinued Operations, net of taxes 0 8,859 1,097 19,327
Net (Loss) Income (11,717) (170,559) 49,261 (150,295)
Comprehensive (Loss) Income (12,300) (172,509) 30,383 (152,112)
Parent (Tribune Media Company) | Reportable Legal Entities        
Condensed Statement of Income Captions [Line Items]        
Operating Revenues 0 0 0 0
Programming and direct operating expenses 0 0 0 0
Selling, general and administrative 20,252 24,968 83,077 74,378
Depreciation and amortization 2,902 2,973 8,788 8,310
Gain on sale of real estate, net 0 0 0 0
Total operating expenses 23,154 27,941 91,865 82,688
Operating (Loss) Profit (23,154) (27,941) (91,865) (82,688)
(Loss) income on equity investments, net (482) (599) (1,521) (1,997)
Interest and dividend income 813 464 1,829 772
Interest expense (40,313) (38,102) (118,929) (113,864)
Loss on extinguishments and modification of debt (1,384)   (20,436)  
Gain on investment transactions, net (143)   4,807  
Write-downs of investment     0  
Other non-operating items (753) (377) (1,407) (756)
Intercompany income (charges) 19,221 22,341 66,907 66,322
(Loss) Income from Continuing Operations Before Income Taxes (46,195) (44,214) (160,615) (132,211)
Income tax benefit (15,668) (19,002) (56,260) 22,057
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes 11,840 179,051 (45,367) 170,581
Net (Loss) Income from Continuing Operations (18,687) 153,839 (149,722) 16,313
Income (Loss) from Discontinued Operations, net of taxes 0 (8,074) 15,039 (21,018)
Net (Loss) Income (18,687) 145,765 (134,683) (4,705)
Comprehensive (Loss) Income (18,062) 148,449 (124,148) 2,427
Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Statement of Income Captions [Line Items]        
Operating Revenues 448,248 467,697 1,352,933 1,411,158
Programming and direct operating expenses 296,987 248,094 785,816 686,994
Selling, general and administrative 99,738 118,114 336,931 375,352
Depreciation and amortization 49,902 50,283 148,591 150,800
Gain on sale of real estate, net (65) (213,168) (365) (212,719)
Total operating expenses 446,562 203,323 1,270,973 1,000,427
Operating (Loss) Profit 1,686 264,374 81,960 410,731
(Loss) income on equity investments, net 21,540 32,336 100,377 116,292
Interest and dividend income 14 12 51 64
Interest expense 0 0 0 0
Loss on extinguishments and modification of debt 0   0  
Gain on investment transactions, net 5,810   5,810  
Write-downs of investment     (180,800)  
Other non-operating items 0 0 0 0
Intercompany income (charges) (19,179) (22,283) (66,756) (66,152)
(Loss) Income from Continuing Operations Before Income Taxes 9,871 274,439 (59,358) 460,935
Income tax benefit (3,562) 94,496 (21,035) 179,173
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes (123) 367 (2,797) (959)
Net (Loss) Income from Continuing Operations 13,310 180,310 (41,120) 280,803
Income (Loss) from Discontinued Operations, net of taxes 0 (5,540) (1,904) (16,960)
Net (Loss) Income 13,310 174,770 (43,024) 263,843
Comprehensive (Loss) Income 13,374 174,425 (37,036) 261,800
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Statement of Income Captions [Line Items]        
Operating Revenues 2,285 2,341 7,027 7,148
Programming and direct operating expenses 550 536 5,798 2,701
Selling, general and administrative 879 892 2,596 2,556
Depreciation and amortization 3,137 3,176 9,383 9,566
Gain on sale of real estate, net 0 0 0 0
Total operating expenses 4,566 4,604 17,777 14,823
Operating (Loss) Profit (2,281) (2,263) (10,750) (7,675)
(Loss) income on equity investments, net 0 0 0 0
Interest and dividend income 0 0 0 0
Interest expense (76) (194) (403) (644)
Loss on extinguishments and modification of debt (51)   (51)  
Gain on investment transactions, net 0   0  
Write-downs of investment     0  
Other non-operating items 0 0 0 0
Intercompany income (charges) (42) (58) (151) (170)
(Loss) Income from Continuing Operations Before Income Taxes (2,450) (2,515) (11,355) (8,489)
Income tax benefit (857) (1,623) (4,311) 102,692
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes 0 0 0 0
Net (Loss) Income from Continuing Operations (1,593) (892) (7,044) (111,181)
Income (Loss) from Discontinued Operations, net of taxes 0 (3,319) 807 (2,367)
Net (Loss) Income (1,593) (4,211) (6,237) (113,548)
Comprehensive (Loss) Income $ (1,074) $ (1,916) $ 6,653 $ (109,688)
[1] (1)See Note 2 for the disclosures of operating revenues and operating loss included in discontinued operations for the historical periods.
[2] (2)Operating (loss) profit for each segment excludes income and loss on equity investments, interest and dividend income, interest expense, non-operating items, reorganization costs and income taxes.