XML 108 R97.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information Balance Sheets (Details) - USD ($)
$ in Thousands
Sep. 30, 2017
Dec. 31, 2016
Sep. 30, 2016
Dec. 31, 2015
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents $ 602,739 $ 577,658 $ 643,698 $ 262,644
Restricted cash and cash equivalents 17,566 17,566    
Accounts receivable, net 390,472 429,112    
Broadcast rights 148,976 157,817    
Income taxes receivable 14,994 9,056    
Current assets of discontinued operations 0 62,605    
Prepaid expenses 22,617 35,862    
Other 8,677 6,624    
Total current assets 1,206,041 1,296,300    
Property, plant and equipment 654,872 711,068    
Accumulated depreciation (224,306) (187,148)    
Net properties 430,566 523,920    
Investments in subsidiaries 0 0    
Broadcast rights 144,303 153,457    
Goodwill 3,228,869 3,227,930    
Other intangible assets, net 1,655,467 1,819,134    
Non-current assets of discontinued operations 0 608,153    
Assets held for sale [1] 93,188 17,176    
Investments 1,273,857 1,674,883    
Intercompany receivables 0 0    
Intercompany loan receivable   0    
Other assets 141,790 80,098    
Total other assets 6,537,474 7,580,831    
Total Assets (1) [2] 8,174,081 9,401,051    
Accounts payable 42,215 60,553    
Debt due within one year 0 19,924    
Income taxes payable 71,741 21,166    
Contracts payable for broadcast rights 273,176 241,255    
Deferred revenue 12,565 13,690    
Interest payable 14,095 30,305    
Current liabilities of discontinued operations 0 54,284    
Other 273,016 109,676    
Total current liabilities 686,808 550,853    
Long-term debt 2,917,454 3,391,627    
Intercompany loan payable   0    
Deferred income taxes 759,167 984,248    
Contracts payable for broadcast rights 326,654 314,840    
Intercompany payables 0 0    
Other 594,621 518,486    
Non-current liabilities of discontinued operations 0 95,314    
Total non-current liabilities 4,597,896 5,304,515    
Total Liabilities (1) [2] 5,284,704 5,855,368    
Common stock 101 100    
Treasury stock (632,194) (632,207)    
Additional paid-in-capital 4,028,524 4,561,760    
Retained (deficit) earnings (443,042) (308,105)    
Accumulated other comprehensive (loss) income (71,247) (81,782)    
Total Tribune Media Company shareholders’ equity 2,882,142 3,539,766    
Noncontrolling interest 7,235 5,917    
Total shareholders’ equity 2,889,377 3,545,683    
Total Liabilities and Shareholders’ Equity 8,174,081 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 (10,045,296) (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 (9,224,633) (8,232,637)    
Intercompany loan receivable   (27,000)    
Other assets (121,319) (49,279)    
Total other assets (9,345,952) (8,308,916)    
Total Assets (1) (19,391,248) (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 (121,319) (49,279)    
Contracts payable for broadcast rights 0 0    
Intercompany payables (9,224,633) (8,232,637)    
Other 0 0    
Non-current liabilities of discontinued operations   0    
Total non-current liabilities (9,345,952) (8,308,916)    
Total Liabilities (1) (9,345,952) (8,308,916)    
Common stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital (9,242,645) (9,775,997)    
Retained (deficit) earnings (804,867) (854,127)    
Accumulated other comprehensive (loss) income 2,216 21,094    
Total Tribune Media Company shareholders’ equity (10,045,296) (10,609,030)    
Noncontrolling interest 0 0    
Total shareholders’ equity (10,045,296) (10,609,030)    
Total Liabilities and Shareholders’ Equity (19,391,248) (18,917,946)    
Parent (Tribune Media Company) | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 598,258 574,638 620,376 235,508
Restricted cash and cash equivalents 17,566 17,566    
Accounts receivable, net 291 198    
Broadcast rights 0 0    
Income taxes receivable 0 0    
Current assets of discontinued operations   0    
Prepaid expenses 10,950 11,640    
Other 6,761 4,894    
Total current assets 633,826 608,936    
Property, plant and equipment 58,856 55,529    
Accumulated depreciation (30,252) (21,635)    
Net properties 28,604 33,894    
Investments in subsidiaries 9,989,160 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 11,540 19,079    
Intercompany receivables 2,443,253 2,326,261    
Intercompany loan receivable   27,000    
Other assets 124,739 51,479    
Total other assets 2,579,532 2,423,819    
Total Assets (1) 13,231,122 13,569,193    
Accounts payable 22,537 29,827    
Debt due within one year 0 15,921    
Income taxes payable 0 0    
Contracts payable for broadcast rights 0 0    
Deferred revenue 0 0    
Interest payable 14,095 30,301    
Current liabilities of discontinued operations   0    
Other 49,059 38,867    
Total current liabilities 85,691 114,916    
Long-term debt 2,917,454 3,380,860    
Intercompany loan payable   0    
Deferred income taxes 0 0    
Contracts payable for broadcast rights 0 0    
Intercompany payables 6,892,059 6,065,424    
Other 453,776 468,227    
Non-current liabilities of discontinued operations   0    
Total non-current liabilities 10,263,289 9,914,511    
Total Liabilities (1) 10,348,980 10,029,427    
Common stock 101 100    
Treasury stock (632,194) (632,207)    
Additional paid-in-capital 4,028,524 4,561,760    
Retained (deficit) earnings (443,042) (308,105)    
Accumulated other comprehensive (loss) income (71,247) (81,782)    
Total Tribune Media Company shareholders’ equity 2,882,142 3,539,766    
Noncontrolling interest 0 0    
Total shareholders’ equity 2,882,142 3,539,766    
Total Liabilities and Shareholders’ Equity 13,231,122 13,569,193    
Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 1,806 720 10,645 13,054
Restricted cash and cash equivalents 0 0    
Accounts receivable, net 390,181 428,254    
Broadcast rights 145,582 155,266    
Income taxes receivable 14,994 9,056    
Current assets of discontinued operations   37,300    
Prepaid expenses 11,458 24,074    
Other 1,916 1,729    
Total current assets 565,937 656,399    
Property, plant and equipment 484,122 547,601    
Accumulated depreciation (187,101) (159,472)    
Net properties 297,021 388,129    
Investments in subsidiaries 56,136 106,486    
Broadcast rights 144,152 153,374    
Goodwill 3,220,300 3,220,300    
Other intangible assets, net 1,573,824 1,729,829    
Non-current assets of discontinued operations   514,200    
Assets held for sale 93,188 17,176    
Investments 1,245,227 1,637,909    
Intercompany receivables 6,419,210 5,547,542    
Intercompany loan receivable   0    
Other assets 137,998 75,191    
Total other assets 12,833,899 12,895,521    
Total Assets (1) 13,752,993 14,046,535    
Accounts payable 18,511 29,703    
Debt due within one year 0 0    
Income taxes payable 71,741 21,130    
Contracts payable for broadcast rights 269,632 238,497    
Deferred revenue 12,072 13,593    
Interest payable 0 0    
Current liabilities of discontinued operations   44,763    
Other 223,532 70,589    
Total current liabilities 595,488 418,275    
Long-term debt 0 0    
Intercompany loan payable   27,000    
Deferred income taxes 736,506 871,923    
Contracts payable for broadcast rights 326,455 314,755    
Intercompany payables 2,067,198 1,912,259    
Other 120,533 50,239    
Non-current liabilities of discontinued operations   86,517    
Total non-current liabilities 3,250,692 3,262,693    
Total Liabilities (1) 3,846,180 3,680,968    
Common stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital 9,039,884 9,486,179    
Retained (deficit) earnings 869,641 888,088    
Accumulated other comprehensive (loss) income (2,712) (8,700)    
Total Tribune Media Company shareholders’ equity 9,906,813 10,365,567    
Noncontrolling interest 0 0    
Total shareholders’ equity 9,906,813 10,365,567    
Total Liabilities and Shareholders’ Equity 13,752,993 14,046,535    
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 2,675 2,300 $ 12,677 $ 14,082
Restricted cash and cash equivalents 0 0    
Accounts receivable, net 0 660    
Broadcast rights 3,394 2,551    
Income taxes receivable 0 0    
Current assets of discontinued operations   25,305    
Prepaid expenses 209 148    
Other 0 1    
Total current assets 6,278 30,965    
Property, plant and equipment 111,894 107,938    
Accumulated depreciation (6,953) (6,041)    
Net properties 104,941 101,897    
Investments in subsidiaries 0 0    
Broadcast rights 151 83    
Goodwill 8,569 7,630    
Other intangible assets, net 81,643 89,305    
Non-current assets of discontinued operations   93,953    
Assets held for sale 0 0    
Investments 17,090 17,895    
Intercompany receivables 362,170 358,834    
Intercompany loan receivable   0    
Other assets 372 2,707    
Total other assets 469,995 570,407    
Total Assets (1) 581,214 703,269    
Accounts payable 1,167 1,023    
Debt due within one year 0 4,003    
Income taxes payable 0 36    
Contracts payable for broadcast rights 3,544 2,758    
Deferred revenue 493 97    
Interest payable 0 4    
Current liabilities of discontinued operations   9,521    
Other 425 220    
Total current liabilities 5,629 17,662    
Long-term debt 0 10,767    
Intercompany loan payable   0    
Deferred income taxes 143,980 161,604    
Contracts payable for broadcast rights 199 85    
Intercompany payables 265,376 254,954    
Other 20,312 20    
Non-current liabilities of discontinued operations   8,797    
Total non-current liabilities 429,867 436,227    
Total Liabilities (1) 435,496 453,889    
Common stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital 202,761 289,818    
Retained (deficit) earnings (64,774) (33,961)    
Accumulated other comprehensive (loss) income 496 (12,394)    
Total Tribune Media Company shareholders’ equity 138,483 243,463    
Noncontrolling interest 7,235 5,917    
Total shareholders’ equity 145,718 249,380    
Total Liabilities and Shareholders’ Equity $ 581,214 $ 703,269    
[1] (4)See Note 4 for information regarding assets held for sale.
[2] (1) The Company’s consolidated total assets as of September 30, 2017 and December 31, 2016 include total assets of variable interest entities (“VIEs”) of $101 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 September 30, 2017 and December 31, 2016 include total liabilities of the VIEs of $25 million and $3 million, respectively, for which the creditors of the VIEs have no recourse to the Company (see Note 1).