XML 144 R127.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidated Financial Statements - Balance Sheets (Details) - USD ($)
$ in Thousands
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 28, 2014
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents $ 673,685 $ 577,658 $ 247,820 $ 1,455,183
Restricted cash and cash equivalents 17,566 17,566    
Accounts receivable, net 420,095 429,112    
Broadcast rights 129,174 157,817    
Income taxes receivable 18,274 9,056    
Current assets of discontinued operations 0 62,605    
Prepaid expenses 20,158 35,862    
Other 14,039 6,624    
Total current assets 1,292,991 1,296,300    
Property, plant and equipment 673,682 711,068    
Accumulated depreciation (233,387) (187,148)    
Net properties 440,295 523,920    
Investments in subsidiaries 0 0    
Broadcast rights 133,683 153,457    
Goodwill 3,228,988 3,227,930 3,228,224  
Other intangible assets, net 1,613,665 1,819,134    
Non-current assets of discontinued operations 0 608,153    
Assets held for sale [1] 38,900 17,176    
Investments 1,281,791 1,674,883    
Intercompany receivables 0 0    
Other 139,015 80,098    
Intercompany loan receivable   0    
Total other assets 6,436,042 7,580,831    
Total Assets [2] 8,169,328 9,401,051    
Accounts payable 48,319 60,553    
Debt due within one year 0 19,924    
Income taxes payable 36,252 21,166    
Contract payable for broadcast rights 253,244 241,255    
Deferred revenue 11,942 13,690    
Interest payable 30,525 30,305    
Deferred spectrum auction proceeds 172,102 0    
Current liabilities of discontinued operations 0 54,284    
Other 101,883 109,676    
Total current liabilities 654,267 550,853    
Long-term debt 2,919,185 3,391,627    
Intercompany loan payable   0    
Deferred income taxes 508,174 984,248    
Contracts payable for broadcast rights 300,420 314,840    
Intercompany payables 0 0    
Other 570,102 518,486    
Non-current liabilities of discontinued operations 0 95,314    
Total non-current liabilities 4,297,881 5,304,515    
Total Liabilities [2] 4,952,148 5,855,368    
Common Stock 101 100    
Treasury stock (632,194) (632,207)    
Additional paid-in-capital 4,011,530 4,561,760    
Retained (deficit) earnings (114,240) (308,105)    
Accumulated other comprehensive (loss) income (48,061) (81,782) (71,016)  
Total Tribune Media Company shareholders’ equity (deficit) 3,217,136 3,539,766    
Noncontrolling interests 44 5,917    
Total shareholders’ equity 3,217,180 3,545,683 3,831,722 5,195,431
Total Liabilities and Shareholders’ Equity 8,169,328 9,401,051    
Consolidation, 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 (10,453,558) (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 (9,458,712) (8,232,637)    
Other (62,477) (49,279)    
Intercompany loan receivable   (27,000)    
Total other assets (9,521,189) (8,308,916)    
Total Assets (19,974,747) (18,917,946)    
Accounts payable 0 0    
Debt due within one year   0    
Income taxes payable 0 0    
Contract payable for broadcast rights 0 0    
Deferred revenue 0 0    
Interest payable 0 0    
Deferred spectrum auction proceeds 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 (62,477) (49,279)    
Contracts payable for broadcast rights 0 0    
Intercompany payables (9,458,712) (8,232,637)    
Other 0 0    
Non-current liabilities of discontinued operations   0    
Total non-current liabilities (9,521,189) (8,308,916)    
Total Liabilities (9,521,189) (8,308,916)    
Common Stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital (9,243,007) (9,775,997)    
Retained (deficit) earnings (1,212,507) (854,127)    
Accumulated other comprehensive (loss) income 1,956 21,094    
Total Tribune Media Company shareholders’ equity (deficit) (10,453,558) (10,609,030)    
Noncontrolling interests 0 0    
Total shareholders’ equity (10,453,558) (10,609,030)    
Total Liabilities and Shareholders’ Equity (19,974,747) (18,917,946)    
Parent Company | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 670,302 574,638 235,508 1,433,388
Restricted cash and cash equivalents 17,566 17,566    
Accounts receivable, net 143 198    
Broadcast rights 0 0    
Income taxes receivable 0 0    
Current assets of discontinued operations   0    
Prepaid expenses 8,647 11,640    
Other 12,487 4,894    
Total current assets 709,145 608,936    
Property, plant and equipment 58,622 55,529    
Accumulated depreciation (29,505) (21,635)    
Net properties 29,117 33,894    
Investments in subsidiaries 10,378,948 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 850 19,079    
Intercompany receivables 2,520,570 2,326,261    
Other 65,743 51,479    
Intercompany loan receivable   27,000    
Total other assets 2,587,163 2,423,819    
Total Assets 13,704,373 13,569,193    
Accounts payable 24,529 29,827    
Debt due within one year   15,921    
Income taxes payable 0 0    
Contract payable for broadcast rights 0 0    
Deferred revenue 0 0    
Interest payable 30,525 30,301    
Deferred spectrum auction proceeds 0      
Current liabilities of discontinued operations   0    
Other 44,817 38,867    
Total current liabilities 99,871 114,916    
Long-term debt 2,919,185 3,380,860    
Intercompany loan payable   0    
Deferred income taxes 0 0    
Contracts payable for broadcast rights 0 0    
Intercompany payables 7,044,972 6,065,424    
Other 423,209 468,227    
Non-current liabilities of discontinued operations   0    
Total non-current liabilities 10,387,366 9,914,511    
Total Liabilities 10,487,237 10,029,427    
Common Stock 101 100    
Treasury stock (632,194) (632,207)    
Additional paid-in-capital 4,011,530 4,561,760    
Retained (deficit) earnings (114,240) (308,105)    
Accumulated other comprehensive (loss) income (48,061) (81,782)    
Total Tribune Media Company shareholders’ equity (deficit) 3,217,136 3,539,766    
Noncontrolling interests 0 0    
Total shareholders’ equity 3,217,136 3,539,766    
Total Liabilities and Shareholders’ Equity 13,704,373 13,569,193    
Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 1,501 720 7,011 12,204
Restricted cash and cash equivalents 0 0    
Accounts receivable, net 418,950 428,254    
Broadcast rights 126,668 155,266    
Income taxes receivable 18,274 9,056    
Current assets of discontinued operations   37,300    
Prepaid expenses 11,245 24,074    
Other 1,552 1,729    
Total current assets 578,190 656,399    
Property, plant and equipment 557,394 547,601    
Accumulated depreciation (196,644) (159,472)    
Net properties 360,750 388,129    
Investments in subsidiaries 74,610 106,486    
Broadcast rights 133,567 153,374    
Goodwill 3,220,300 3,220,300    
Other intangible assets, net 1,534,761 1,729,829    
Non-current assets of discontinued operations   514,200    
Assets held for sale 38,900 17,176    
Investments 1,258,851 1,637,909    
Intercompany receivables 6,527,083 5,547,542    
Other 135,373 75,191    
Intercompany loan receivable   0    
Total other assets 12,848,835 12,895,521    
Total Assets 13,862,385 14,046,535    
Accounts payable 22,487 29,703    
Debt due within one year   0    
Income taxes payable 36,252 21,130    
Contract payable for broadcast rights 250,553 238,497    
Deferred revenue 11,074 13,593    
Interest payable 0 0    
Deferred spectrum auction proceeds 172,102      
Current liabilities of discontinued operations   44,763    
Other 57,063 70,589    
Total current liabilities 549,531 418,275    
Long-term debt 0 0    
Intercompany loan payable   27,000    
Deferred income taxes 485,608 871,923    
Contracts payable for broadcast rights 300,269 314,755    
Intercompany payables 2,148,695 1,912,259    
Other 121,870 50,239    
Non-current liabilities of discontinued operations   86,517    
Total non-current liabilities 3,056,442 3,262,693    
Total Liabilities 3,605,973 3,680,968    
Common Stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital 9,040,065 9,486,179    
Retained (deficit) earnings 1,219,023 888,088    
Accumulated other comprehensive (loss) income (2,676) (8,700)    
Total Tribune Media Company shareholders’ equity (deficit) 10,256,412 10,365,567    
Noncontrolling interests 0      
Total shareholders’ equity 10,256,412 10,365,567    
Total Liabilities and Shareholders’ Equity 13,862,385 14,046,535    
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 1,882 2,300 $ 5,301 $ 9,591
Restricted cash and cash equivalents 0 0    
Accounts receivable, net 1,002 660    
Broadcast rights 2,506 2,551    
Income taxes receivable 0 0    
Current assets of discontinued operations   25,305    
Prepaid expenses 266 148    
Other 0 1    
Total current assets 5,656 30,965    
Property, plant and equipment 57,666 107,938    
Accumulated depreciation (7,238) (6,041)    
Net properties 50,428 101,897    
Investments in subsidiaries 0 0    
Broadcast rights 116 83    
Goodwill 8,688 7,630    
Other intangible assets, net 78,904 89,305    
Non-current assets of discontinued operations   93,953    
Assets held for sale 0 0    
Investments 22,090 17,895    
Intercompany receivables 411,059 358,834    
Other 376 2,707    
Intercompany loan receivable   0    
Total other assets 521,233 570,407    
Total Assets 577,317 703,269    
Accounts payable 1,303 1,023    
Debt due within one year   4,003    
Income taxes payable 0 36    
Contract payable for broadcast rights 2,691 2,758    
Deferred revenue 868 97    
Interest payable 0 4    
Deferred spectrum auction proceeds 0      
Current liabilities of discontinued operations   9,521    
Other 3 220    
Total current liabilities 4,865 17,662    
Long-term debt 0 10,767    
Intercompany loan payable   0    
Deferred income taxes 85,043 161,604    
Contracts payable for broadcast rights 151 85    
Intercompany payables 265,045 254,954    
Other 25,023 20    
Non-current liabilities of discontinued operations   8,797    
Total non-current liabilities 375,262 436,227    
Total Liabilities 380,127 453,889    
Common Stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital 202,942 289,818    
Retained (deficit) earnings (6,516) (33,961)    
Accumulated other comprehensive (loss) income 720 (12,394)    
Total Tribune Media Company shareholders’ equity (deficit) 197,146 243,463    
Noncontrolling interests 44 5,917    
Total shareholders’ equity 197,190 249,380    
Total Liabilities and Shareholders’ Equity $ 577,317 $ 703,269    
[1] (4)See Note 2 for information regarding discontinued operations and Note 6 for information regarding assets held for sale.
[2] The Company’s consolidated total assets as of December 31, 2017 and December 31, 2016 include total assets of variable interest entities (“VIEs”) of $81 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 December 31, 2017 and December 31, 2016 include total liabilities of the VIEs of $29 million and $3 million, respectively, for which the creditors of the VIEs have no recourse to the Company (see Note 1).