XML 102 R89.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Information Statements of Operations and Comprehensive Income (Loss) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Condensed Statement of Income Captions [Line Items]        
Operating Revenues [1] $ 489,358 $ 469,517 $ 932,993 $ 909,427
Programming and direct operating expenses 210,452 254,024 412,581 494,077
Selling, general and administrative 125,878 147,249 257,834 312,843
Depreciation and amortization 54,962 55,591 110,424 110,821
Gain on sale of real estate, net     0 (300)
Gain on sales of spectrum 0 0 (133,197) 0
Total operating expenses 391,292 456,864 647,642 917,741
Operating Profit (Loss) [1],[2] 98,066 12,653 285,351 (8,314)
Income on equity investments, net 52,568 40,761 91,705 77,798
Interest and dividend income 2,336 548 4,234 1,053
Interest expense (41,990) (40,185) (82,621) (78,943)
Pension and other postretirement periodic benefit credit, net 6,985 5,673 14,069 11,408
Loss on extinguishment and modification of debt 0 0 0 (19,052)
Gain on investment transactions 0 0 3,888 4,950
Write-down of investment 0 (58,800) 0 (180,800)
Other non-operating items (711) (378) (1,487) (654)
Intercompany income (charges) 0 0 0 0
Income (Loss) from Continuing Operations Before Income Taxes 117,254 (39,728) 315,139 (192,554)
Income tax (benefit) expense 32,816 (9,905) 89,518 (61,519)
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes 0 0 0 0
Net Income (Loss) from Continuing Operations 84,438 (29,823) 225,621 (131,035)
Income (Loss) from Discontinued Operations, net of taxes 0 (579) 0 15,039
Net Income (Loss) 84,438 (30,402) 225,621 (115,996)
Net loss from continuing operations attributable to noncontrolling interests 4 0 10 0
Net Income (Loss) attributable to Tribune Media Company 84,442 (30,402) 225,631 (115,996)
Comprehensive Income (Loss) 83,011 (28,135) 232,692 (106,086)
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 sales of spectrum     0  
Total operating expenses 0 0 0 0
Operating Profit (Loss) 0 0 0 0
Income on equity investments, net 0 0 0 0
Interest and dividend income 0 0 0 0
Interest expense 0 0 0 0
Pension and other postretirement periodic benefit credit, net 0 0 0 0
Loss on extinguishment and modification of debt       0
Gain on investment transactions     0 0
Write-down of investment   0   0
Other non-operating items 0 0 0 0
Intercompany income (charges) 0 0 0 0
Income (Loss) from Continuing Operations Before Income Taxes 0 0 0 0
Income tax (benefit) expense 0 0 0 0
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes (117,231) (4,618) (295,807) 59,881
Net Income (Loss) from Continuing Operations (117,231) (4,618) (295,807) 59,881
Income (Loss) from Discontinued Operations, net of taxes 0 0 0 1,097
Net Income (Loss) (117,231)   (295,807)  
Net loss from continuing operations attributable to noncontrolling interests 0   0  
Net Income (Loss) attributable to Tribune Media Company (117,231) (4,618) (295,807) 60,978
Comprehensive Income (Loss) (116,529) (9,670) (295,540) 42,683
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 19,570 35,531 42,434 74,233
Depreciation and amortization 2,069 2,938 4,473 5,886
Gain on sales of spectrum     0  
Total operating expenses 21,639 38,469 46,907 80,119
Operating Profit (Loss) (21,639) (38,469) (46,907) (80,119)
Income on equity investments, net 0 (570) 0 (1,039)
Interest and dividend income 2,336 534 4,234 1,016
Interest expense (41,990) (40,024) (82,621) (78,616)
Pension and other postretirement periodic benefit credit, net 6,985 5,673 14,069 11,408
Loss on extinguishment and modification of debt       (19,052)
Gain on investment transactions     0 4,950
Write-down of investment   0   0
Other non-operating items (711) (378) (1,487) (654)
Intercompany income (charges) 12,412 19,468 24,825 47,686
Income (Loss) from Continuing Operations Before Income Taxes (42,607) (53,766) (87,887) (114,420)
Income tax (benefit) expense (9,620) (16,877) (17,175) (40,592)
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes 117,429 7,066 296,343 (57,207)
Net Income (Loss) from Continuing Operations 84,442 (29,823) 225,631 (131,035)
Income (Loss) from Discontinued Operations, net of taxes 0 (579) 0 15,039
Net Income (Loss) 84,442   225,631  
Net loss from continuing operations attributable to noncontrolling interests 0   0  
Net Income (Loss) attributable to Tribune Media Company 84,442 (30,402) 225,631 (115,996)
Comprehensive Income (Loss) 83,011 (28,135) 232,692 (106,086)
Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Statement of Income Captions [Line Items]        
Operating Revenues 486,549 467,198 927,440 904,685
Programming and direct operating expenses 209,872 249,597 411,215 488,829
Selling, general and administrative 105,564 110,804 213,936 236,893
Depreciation and amortization 49,949 49,527 99,881 98,689
Gain on sales of spectrum     (133,197)  
Total operating expenses 365,385 409,928 591,835 824,411
Operating Profit (Loss) 121,164 57,270 335,605 80,274
Income on equity investments, net 52,568 41,331 91,705 78,837
Interest and dividend income 0 14 0 37
Interest expense 0 0 0 0
Pension and other postretirement periodic benefit credit, net 0 0 0 0
Loss on extinguishment and modification of debt       0
Gain on investment transactions     3,888 0
Write-down of investment   (58,800)   (180,800)
Other non-operating items 0 0 0 0
Intercompany income (charges) (12,377) (19,426) (24,755) (47,577)
Income (Loss) from Continuing Operations Before Income Taxes 161,355 20,389 406,443 (69,229)
Income tax (benefit) expense 42,816 9,468 107,608 (17,473)
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes (198) (2,448) (536) (2,674)
Net Income (Loss) from Continuing Operations 118,341 8,473 298,299 (54,430)
Income (Loss) from Discontinued Operations, net of taxes 0 0 0 (1,904)
Net Income (Loss) 118,341   298,299  
Net loss from continuing operations attributable to noncontrolling interests 0   0  
Net Income (Loss) attributable to Tribune Media Company 118,341 8,473 298,299 (56,334)
Comprehensive Income (Loss) 118,534 12,521 298,467 (50,410)
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Statement of Income Captions [Line Items]        
Operating Revenues 2,809 2,319 5,553 4,742
Programming and direct operating expenses 580 4,427 1,366 5,248
Selling, general and administrative 744 914 1,464 1,717
Depreciation and amortization 2,944 3,126 6,070 6,246
Gain on sales of spectrum     0  
Total operating expenses 4,268 8,467 8,900 13,211
Operating Profit (Loss) (1,459) (6,148) (3,347) (8,469)
Income on equity investments, net 0 0 0 0
Interest and dividend income 0 0 0 0
Interest expense 0 (161) 0 (327)
Pension and other postretirement periodic benefit credit, net 0 0 0 0
Loss on extinguishment and modification of debt       0
Gain on investment transactions     0 0
Write-down of investment   0   0
Other non-operating items 0 0 0 0
Intercompany income (charges) (35) (42) (70) (109)
Income (Loss) from Continuing Operations Before Income Taxes (1,494) (6,351) (3,417) (8,905)
Income tax (benefit) expense (380) (2,496) (915) (3,454)
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes 0 0 0 0
Net Income (Loss) from Continuing Operations (1,114) (3,855) (2,502) (5,451)
Income (Loss) from Discontinued Operations, net of taxes 0 0 0 807
Net Income (Loss) (1,114)   (2,502)  
Net loss from continuing operations attributable to noncontrolling interests 4   10  
Net Income (Loss) attributable to Tribune Media Company (1,110) (3,855) (2,492) (4,644)
Comprehensive Income (Loss) $ (2,005) $ (2,851) $ (2,927) $ 7,727
[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 profit (loss) for each segment excludes income and loss on equity investments, interest and dividend income, interest expense, non-operating items, reorganization costs and income taxes.