XML 139 R117.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidated Financial Statements - Statements of Operations and Comprehensive (Loss) Income (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Jun. 30, 2016
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Condensed Statement of Income Captions [Line Items]                          
Operating Revenues $ 578,733 $ 498,008 $ 489,358 $ 443,635 $ 488,999 $ 450,533 $ 469,517 $ 439,910     $ 2,009,734 [1] $ 1,848,959 [1] $ 1,947,930 [1]
Programming and direct operating expenses                     890,429 995,838 906,333
Selling, general and administrative                     567,798 573,008 620,422
Depreciation and amortization                     220,921 222,993 225,489
Gain on sales of spectrum                     (133,197) 0 0
Gain on sales of real estate, net                 $ (1,000) $ 1,000 (24,657) (28,533) (213,086)
Total operating expenses                     1,521,294 1,763,306 1,539,158
Total operating profit (loss) 165,965 37,124 98,066 187,285 123,419 (29,452) 12,653 (20,967)     488,440 [1] 85,653 [1] 408,772 [1]
Income on equity investment, net 45,249 32,381 52,568 39,137 38,506 21,058 40,761 37,037     169,335 137,362 148,156
Interest and dividend income 4,751 3,239 2,336 1,898 1,269 827 548 505     12,224 3,149 1,226
Interest expense (43,570) (42,842) (41,990) (40,631) (40,055) (40,389) (40,185) (38,758)     (169,033) (159,387) (152,719)
Pension and other postretirement periodic benefit credit, net 7,035 7,035 6,985 7,084 5,704 5,703 5,673 5,735     28,139 22,815 24,802
Loss on extinguishments and modification of debt         0 [2] (1,435) [2] 0 [2] (19,052) [2]     0 (20,487) [2] 0
(Loss) gain on investment transactions, net 0 [2] (5,001) [2] 0 [2] 3,888 [2] (2,486) [2] 5,667 [2] 0 [2] 4,950 [2]     (1,113) [2] 8,131 [2] 0
Write-downs of investments         (12,694) [2] 0 [2] (58,800) [2] (122,000) [2]     0 (193,494) [2] 0
Other non-operating items, net                     (2,332) (2,038) 4,005
Intercompany income (charges)                     0 0 0
Income (Loss) from Continuing Operations Before Income Taxes 178,867 31,654 117,254 197,885 113,032 (38,774) (39,728) (152,826)     525,660 (118,296) 434,242
Income tax (benefit) expense 46,034 (22,422) 32,816 56,702 (219,767) (20,087) (9,905) (51,614)     113,130 (301,373) 347,202
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes                     0 0 0
Income (Loss) from Continuing Operations 132,833 54,076 84,438 141,183 332,799 (18,687) (29,823) (101,212)     412,530 183,077 87,040
Income (Loss) from Discontinued Operations, net of taxes 0 0 0 0 (619) 0 (579) 15,618     0 14,420 (72,794)
Net Income 132,833 54,076 84,438 141,183 332,180 (18,687) (30,402) (85,594)     412,530 197,497 14,246
Net loss (income) from continuing operations attributable to noncontrolling interests 8 23 4 6 (3,378) 0 0 0     41 (3,378) 0
Net Income attributable to Tribune Media Company $ 132,841 $ 54,099 $ 84,442 $ 141,189 $ 328,802 $ (18,687) $ (30,402) $ (85,594)     412,571 194,119 14,246
Comprehensive Income attributable to Tribune Media Company                     369,996 227,840 3,480
Consolidation, Eliminations                          
Condensed Statement of Income Captions [Line Items]                          
Operating Revenues                     0 0 0
Programming and direct operating expenses                     0 0 0
Selling, general and administrative                     0 0 0
Depreciation and amortization                     0 0 0
Gain on sales of spectrum                     0    
Gain on sales of real estate, net                     0 0 0
Total operating expenses                     0 0 0
Total operating profit (loss)                     0 0 0
Income on equity investment, net                     0 0 0
Interest and dividend income                     0 0 0
Interest expense                     0 0 0
Pension and other postretirement periodic benefit credit, net                     0 0 0
Loss on extinguishments and modification of debt                       0  
(Loss) gain on investment transactions, net                     0 0  
Write-downs of investments                       0  
Other non-operating items, net                     0 0 0
Intercompany income (charges)                     0 0 0
Income (Loss) from Continuing Operations Before Income Taxes                     0 0 0
Income tax (benefit) expense                     0 0 0
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes                     (533,243) (359,477) (253,599)
Income (Loss) from Continuing Operations                     (533,243) (359,477) (253,599)
Income (Loss) from Discontinued Operations, net of taxes                     0 1,097 60,754
Net Income                     (533,243) (358,380) (192,845)
Net loss (income) from continuing operations attributable to noncontrolling interests                     0 0  
Net Income attributable to Tribune Media Company                     (533,243) (358,380)  
Comprehensive Income attributable to Tribune Media Company                     (534,114) (377,518) (188,634)
Parent Company | Reportable Legal Entities                          
Condensed Statement of Income Captions [Line Items]                          
Operating Revenues                     0 0 0
Programming and direct operating expenses                     0 0 0
Selling, general and administrative                     111,976 129,112 121,824
Depreciation and amortization                     8,232 11,522 11,249
Gain on sales of spectrum                     0    
Gain on sales of real estate, net                     0 0 0
Total operating expenses                     120,208 140,634 133,073
Total operating profit (loss)                     (120,208) (140,634) (133,073)
Income on equity investment, net                     0 (2,016) (2,549)
Interest and dividend income                     12,222 3,085 1,149
Interest expense                     (169,033) (158,984) (151,893)
Pension and other postretirement periodic benefit credit, net                     28,139 22,815 24,802
Loss on extinguishments and modification of debt                       (20,436)  
(Loss) gain on investment transactions, net                     0 4,807  
Write-downs of investments                       (10,194)  
Other non-operating items, net                     (2,332) (1,557) 4,005
Intercompany income (charges)                     87,747 110,254 103,327
Income (Loss) from Continuing Operations Before Income Taxes                     (163,465) (192,860) (154,232)
Income tax (benefit) expense                     (41,911) (28,578) 13,610
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes                     534,125 343,981 254,882
Income (Loss) from Continuing Operations                     412,571 179,699 87,040
Income (Loss) from Discontinued Operations, net of taxes                     0 14,420 (72,794)
Net Income                     412,571 194,119 14,246
Net loss (income) from continuing operations attributable to noncontrolling interests                     0 0  
Net Income attributable to Tribune Media Company                     412,571 194,119  
Comprehensive Income attributable to Tribune Media Company                     369,996 227,840 3,480
Guarantor Subsidiaries | Reportable Legal Entities                          
Condensed Statement of Income Captions [Line Items]                          
Operating Revenues                     1,999,384 1,838,997 1,938,116
Programming and direct operating expenses                     887,617 989,385 902,843
Selling, general and administrative                     453,048 440,555 495,153
Depreciation and amortization                     200,930 198,949 201,504
Gain on sales of spectrum                     (133,197)    
Gain on sales of real estate, net                     (653) (365) (213,086)
Total operating expenses                     1,407,745 1,628,524 1,386,414
Total operating profit (loss)                     591,639 210,473 551,702
Income on equity investment, net                     159,685 140,780 122,416
Interest and dividend income                     0 54 49
Interest expense                     0 0 0
Pension and other postretirement periodic benefit credit, net                     0 0 0
Loss on extinguishments and modification of debt                       0  
(Loss) gain on investment transactions, net                     0 0  
Write-downs of investments                       (2,500)  
Other non-operating items, net                     0 (481) 0
Intercompany income (charges)                     (87,319) (109,873) (101,615)
Income (Loss) from Continuing Operations Before Income Taxes                     664,005 238,453 572,552
Income tax (benefit) expense                     152,010 (169,048) 220,572
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes                     (882) 15,496 (1,283)
Income (Loss) from Continuing Operations                     511,113 422,997 350,697
Income (Loss) from Discontinued Operations, net of taxes                     0 (1,904) (62,777)
Net Income                     511,113 421,093 287,920
Net loss (income) from continuing operations attributable to noncontrolling interests                     0 0  
Net Income attributable to Tribune Media Company                     511,113 421,093  
Comprehensive Income attributable to Tribune Media Company                     511,029 422,840 288,034
Non-Guarantor Subsidiaries | Reportable Legal Entities                          
Condensed Statement of Income Captions [Line Items]                          
Operating Revenues                     10,350 9,962 9,814
Programming and direct operating expenses                     2,812 6,453 3,490
Selling, general and administrative                     2,774 3,341 3,445
Depreciation and amortization                     11,759 12,522 12,736
Gain on sales of spectrum                     0    
Gain on sales of real estate, net                     (24,004) (28,168) 0
Total operating expenses                     (6,659) (5,852) 19,671
Total operating profit (loss)                     17,009 15,814 (9,857)
Income on equity investment, net                     9,650 (1,402) 28,289
Interest and dividend income                     2 10 28
Interest expense                     0 (403) (826)
Pension and other postretirement periodic benefit credit, net                     0 0 0
Loss on extinguishments and modification of debt                       (51)  
(Loss) gain on investment transactions, net                     (1,113) 3,324  
Write-downs of investments                       (180,800)  
Other non-operating items, net                     0 0 0
Intercompany income (charges)                     (428) (381) (1,712)
Income (Loss) from Continuing Operations Before Income Taxes                     25,120 (163,889) 15,922
Income tax (benefit) expense                     3,031 (103,747) 113,020
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes                     0 0 0
Income (Loss) from Continuing Operations                     22,089 (60,142) (97,098)
Income (Loss) from Discontinued Operations, net of taxes                     0 807 2,023
Net Income                     22,089 (59,335) (95,075)
Net loss (income) from continuing operations attributable to noncontrolling interests                     41 (3,378)  
Net Income attributable to Tribune Media Company                     22,130 (62,713)  
Comprehensive Income attributable to Tribune Media Company                     $ 23,085 $ (45,322) $ (99,400)
[1] (1)See Note 2 for the disclosures of operating revenues and operating loss included in discontinued operations for the historical periods.
[2] See Note 3 to the Company’s consolidated financial statements for information pertaining to non-operating items recorded in 2018 and 2017.