XML 101 R90.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Information Balance Sheets (Details) - USD ($)
$ in Thousands
Sep. 30, 2018
Dec. 31, 2017
Sep. 30, 2017
Dec. 31, 2016
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents $ 887,751 $ 673,685 $ 602,739  
Restricted cash and cash equivalents 16,607 17,566 17,566 $ 17,566
Accounts receivable, net 393,174 420,095    
Broadcast rights 105,447 129,174    
Income taxes receivable 57,197 18,274    
Prepaid expenses 27,936 20,158    
Other 11,957 14,039    
Total current assets 1,500,069 1,292,991    
Property, plant and equipment 667,920 673,682    
Accumulated depreciation (260,301) (233,387)    
Net properties 407,619 440,295    
Investments in subsidiaries 0 0    
Broadcast rights 113,162 133,683    
Goodwill 3,228,716 3,228,988    
Other intangible assets, net 1,487,534 1,613,665    
Assets held for sale [1] 28,955 38,900    
Investments 1,231,873 1,281,791    
Intercompany receivables 0 0    
Other assets 163,565 139,015    
Total other assets 6,253,805 6,436,042    
Total Assets (1) [2] 8,161,493 8,169,328    
Accounts payable 41,955 48,319    
Income taxes payable 8,452 36,252    
Contracts payable for broadcast rights 264,609 253,244    
Deferred revenue 13,993 11,942    
Interest payable 14,473 30,525    
Deferred spectrum auction proceeds 0 172,102    
Other 103,894 101,883    
Total current liabilities 447,376 654,267    
Long-term debt 2,924,340 2,919,185    
Deferred income taxes 581,079 508,174    
Contracts payable for broadcast rights 259,671 300,420    
Intercompany payables 0 0    
Other 490,469 570,102    
Total non-current liabilities 4,255,559 4,297,881    
Total Liabilities (1) [2] 4,702,935 4,952,148    
Common stock 102 101    
Treasury stock (632,194) (632,194)    
Additional paid-in-capital 4,023,769 4,011,530    
Retained earnings (deficit) 98,795 (114,240)    
Accumulated other comprehensive (loss) income (37,111) (48,061)    
Total Tribune Media Company shareholders’ equity 3,453,361 3,217,136    
Noncontrolling interests 5,197 44    
Total shareholders’ equity 3,458,558 3,217,180    
Total Liabilities and Shareholders’ Equity 8,161,493 8,169,328    
Eliminations        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 0 0 0  
Restricted cash and cash equivalents 0 0 0  
Accounts receivable, net 0 0    
Broadcast rights 0 0    
Income taxes receivable 0 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 (10,839,046) (10,453,558)    
Broadcast rights 0 0    
Goodwill 0 0    
Other intangible assets, net 0 0    
Assets held for sale 0 0    
Investments 0 0    
Intercompany receivables (10,567,838) (9,458,712)    
Other assets (43,289) (62,477)    
Total other assets (10,611,127) (9,521,189)    
Total Assets (1) (21,450,173) (19,974,747)    
Accounts payable 0 0    
Income taxes payable 0 0    
Contracts payable for broadcast rights 0 0    
Deferred revenue 0 0    
Interest payable 0 0    
Deferred spectrum auction proceeds   0    
Other 0 0    
Total current liabilities 0 0    
Long-term debt 0 0    
Deferred income taxes (43,289) (62,477)    
Contracts payable for broadcast rights 0 0    
Intercompany payables (10,567,838) (9,458,712)    
Other 0 0    
Total non-current liabilities (10,611,127) (9,521,189)    
Total Liabilities (1) (10,611,127) (9,521,189)    
Common stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital (9,245,721) (9,243,007)    
Retained earnings (deficit) (1,594,127) (1,212,507)    
Accumulated other comprehensive (loss) income 802 1,956    
Total Tribune Media Company shareholders’ equity (10,839,046) (10,453,558)    
Noncontrolling interests 0 0    
Total shareholders’ equity (10,839,046) (10,453,558)    
Total Liabilities and Shareholders’ Equity (21,450,173) (19,974,747)    
Parent (Tribune Media Company) | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 881,201 670,302 598,258  
Restricted cash and cash equivalents 16,607 17,566 17,566  
Accounts receivable, net 180 143    
Broadcast rights 0 0    
Income taxes receivable 0 0    
Prepaid expenses 13,132 8,647    
Other 5,310 12,487    
Total current assets 916,430 709,145    
Property, plant and equipment 45,289 58,622    
Accumulated depreciation (30,085) (29,505)    
Net properties 15,204 29,117    
Investments in subsidiaries 10,763,794 10,378,948    
Broadcast rights 0 0    
Goodwill 0 0    
Other intangible assets, net 0 0    
Assets held for sale 0 0    
Investments 850 850    
Intercompany receivables 2,850,022 2,520,570    
Other assets 63,239 65,743    
Total other assets 2,914,111 2,587,163    
Total Assets (1) 14,609,539 13,704,373    
Accounts payable 20,679 24,529    
Income taxes payable 0 0    
Contracts payable for broadcast rights 0 0    
Deferred revenue 0 0    
Interest payable 14,473 30,525    
Deferred spectrum auction proceeds   0    
Other 41,546 44,817    
Total current liabilities 76,698 99,871    
Long-term debt 2,924,340 2,919,185    
Deferred income taxes 0 0    
Contracts payable for broadcast rights 0 0    
Intercompany payables 7,810,885 7,044,972    
Other 344,255 423,209    
Total non-current liabilities 11,079,480 10,387,366    
Total Liabilities (1) 11,156,178 10,487,237    
Common stock 102 101    
Treasury stock (632,194) (632,194)    
Additional paid-in-capital 4,023,769 4,011,530    
Retained earnings (deficit) 98,795 (114,240)    
Accumulated other comprehensive (loss) income (37,111) (48,061)    
Total Tribune Media Company shareholders’ equity 3,453,361 3,217,136    
Noncontrolling interests 0 0    
Total shareholders’ equity 3,453,361 3,217,136    
Total Liabilities and Shareholders’ Equity 14,609,539 13,704,373    
Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 3,394 1,501 1,806  
Restricted cash and cash equivalents 0 0 0  
Accounts receivable, net 391,929 418,950    
Broadcast rights 102,832 126,668    
Income taxes receivable 57,197 18,274    
Prepaid expenses 14,426 11,245    
Other 1,196 1,552    
Total current assets 570,974 578,190    
Property, plant and equipment 593,503 557,394    
Accumulated depreciation (228,543) (196,644)    
Net properties 364,960 360,750    
Investments in subsidiaries 75,252 74,610    
Broadcast rights 112,720 133,567    
Goodwill 3,220,300 3,220,300    
Other intangible assets, net 1,417,344 1,534,761    
Assets held for sale 0 38,900    
Investments 1,210,546 1,258,851    
Intercompany receivables 7,308,247 6,527,083    
Other assets 142,616 135,373    
Total other assets 13,411,773 12,848,835    
Total Assets (1) 14,422,959 13,862,385    
Accounts payable 19,842 22,487    
Income taxes payable 8,452 36,252    
Contracts payable for broadcast rights 261,761 250,553    
Deferred revenue 13,127 11,074    
Interest payable 0 0    
Deferred spectrum auction proceeds   172,102    
Other 56,690 57,063    
Total current liabilities 359,872 549,531    
Long-term debt 0 0    
Deferred income taxes 564,730 485,608    
Contracts payable for broadcast rights 259,204 300,269    
Intercompany payables 2,476,063 2,148,695    
Other 121,834 121,870    
Total non-current liabilities 3,421,831 3,056,442    
Total Liabilities (1) 3,781,703 3,605,973    
Common stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital 9,041,422 9,040,065    
Retained earnings (deficit) 1,600,819 1,219,023    
Accumulated other comprehensive (loss) income (985) (2,676)    
Total Tribune Media Company shareholders’ equity 10,641,256 10,256,412    
Noncontrolling interests 0 0    
Total shareholders’ equity 10,641,256 10,256,412    
Total Liabilities and Shareholders’ Equity 14,422,959 13,862,385    
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 3,156 1,882 2,675  
Restricted cash and cash equivalents 0 0 $ 0  
Accounts receivable, net 1,065 1,002    
Broadcast rights 2,615 2,506    
Income taxes receivable 0 0    
Prepaid expenses 378 266    
Other 5,451 0    
Total current assets 12,665 5,656    
Property, plant and equipment 29,128 57,666    
Accumulated depreciation (1,673) (7,238)    
Net properties 27,455 50,428    
Investments in subsidiaries 0 0    
Broadcast rights 442 116    
Goodwill 8,416 8,688    
Other intangible assets, net 70,190 78,904    
Assets held for sale 28,955 0    
Investments 20,477 22,090    
Intercompany receivables 409,569 411,059    
Other assets 999 376    
Total other assets 539,048 521,233    
Total Assets (1) 579,168 577,317    
Accounts payable 1,434 1,303    
Income taxes payable 0 0    
Contracts payable for broadcast rights 2,848 2,691    
Deferred revenue 866 868    
Interest payable 0 0    
Deferred spectrum auction proceeds   0    
Other 5,658 3    
Total current liabilities 10,806 4,865    
Long-term debt 0 0    
Deferred income taxes 59,638 85,043    
Contracts payable for broadcast rights 467 151    
Intercompany payables 280,890 265,045    
Other 24,380 25,023    
Total non-current liabilities 365,375 375,262    
Total Liabilities (1) 376,181 380,127    
Common stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital 204,299 202,942    
Retained earnings (deficit) (6,692) (6,516)    
Accumulated other comprehensive (loss) income 183 720    
Total Tribune Media Company shareholders’ equity 197,790 197,146    
Noncontrolling interests 5,197 44    
Total shareholders’ equity 202,987 197,190    
Total Liabilities and Shareholders’ Equity $ 579,168 $ 577,317    
[1] (3)See Note 3 for information regarding assets held for sale.
[2] (1) The Company’s consolidated total assets as of September 30, 2018 and December 31, 2017 include total assets of variable interest entities (“VIEs”) of $75 million and $81 million, respectively, which can only be used to settle the obligations of the VIEs. The Company’s consolidated total liabilities as of both September 30, 2018 and December 31, 2017 include total liabilities of the VIEs of $29 million, for which the creditors of the VIEs have no recourse to the Company (see Note 1).