XML 94 R83.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Consolidating Financial Information Balance Sheets (Details) - USD ($)
$ in Thousands
Mar. 31, 2019
Dec. 31, 2018
Mar. 31, 2018
Dec. 31, 2017
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents $ 1,294,249 $ 1,063,041 $ 795,438  
Restricted cash and cash equivalents 16,607 16,607 16,607  
Accounts receivable, net 405,007 416,938    
Broadcast rights 87,645 98,269    
Income taxes receivable 17,625 23,922    
Prepaid expenses 26,112 19,444    
Other 7,559 7,509    
Total current assets 1,854,804 1,645,730    
Property, plant and equipment 636,908 687,377    
Accumulated depreciation (277,919) (266,078)    
Net properties 358,989 421,299    
Investments in subsidiaries 0 0    
Broadcast rights 82,132 95,876    
Operating lease right-of-use assets 151,485 0    
Goodwill 3,228,436 3,228,601    
Other intangible assets, net 1,405,559 1,442,456    
Assets held for sale [1] 60,177 0    
Investments 1,136,553 1,264,437    
Intercompany receivables 0 0    
Other 141,999 152,992    
Total other assets 6,206,341 6,184,362    
Total Assets (1) [2] 8,420,134 8,251,391    
Accounts payable 43,605 44,897    
Income taxes payable 101,856 9,973    
Contracts payable for broadcast rights 220,255 232,687    
Deferred revenue 12,679 12,508    
Interest payable 14,509 30,086    
Operating lease liabilities 24,230 0    
Other 85,703 121,642    
Total current liabilities 502,837 451,793    
Long-term debt 2,927,791 2,926,083    
Deferred income taxes 515,764 573,924    
Contracts payable for broadcast rights 201,525 233,275    
Operating lease liabilities 143,798 0    
Intercompany payables 0 0    
Other obligations 502,654 543,219    
Total non-current liabilities 4,291,532 4,276,501    
Total Liabilities (1) [2] 4,794,369 4,728,294    
Common stock 102 102    
Treasury stock (632,194) (632,194)    
Additional paid-in-capital 4,035,660 4,031,233    
Retained earnings (deficit) 327,401 223,734    
Accumulated other comprehensive (loss) income (110,579) (104,967)    
Total Tribune Media Company shareholders’ equity 3,620,390 3,517,908    
Noncontrolling interests 5,375 5,189    
Total shareholders’ equity 3,625,765 3,523,097 3,345,135 $ 3,217,180
Total Liabilities and Shareholders’ Equity 8,420,134 8,251,391    
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 (11,116,055) (10,959,195)    
Broadcast rights 0 0    
Operating lease right-of-use assets 0      
Goodwill 0 0    
Other intangible assets, net 0 0    
Assets held for sale 0      
Investments 0 0    
Intercompany receivables (11,536,053) (11,006,702)    
Other (65,839) (61,210)    
Total other assets (11,601,892) (11,067,912)    
Total Assets (1) (22,717,947) (22,027,107)    
Accounts payable 0 0    
Income taxes payable 0 0    
Contracts payable for broadcast rights 0 0    
Deferred revenue 0 0    
Interest payable 0 0    
Operating lease liabilities 0      
Other 0 0    
Total current liabilities 0 0    
Long-term debt 0 0    
Deferred income taxes (65,839) (61,210)    
Contracts payable for broadcast rights 0 0    
Operating lease liabilities 0      
Intercompany payables (11,536,053) (11,006,702)    
Other obligations 0 0    
Total non-current liabilities (11,601,892) (11,067,912)    
Total Liabilities (1) (11,601,892) (11,067,912)    
Common stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital (9,221,800) (9,221,800)    
Retained earnings (deficit) (1,895,876) (1,738,688)    
Accumulated other comprehensive (loss) income 1,621 1,293    
Total Tribune Media Company shareholders’ equity (11,116,055) (10,959,195)    
Noncontrolling interests 0 0    
Total shareholders’ equity (11,116,055) (10,959,195)    
Total Liabilities and Shareholders’ Equity (22,717,947) (22,027,107)    
Parent (Tribune Media Company) | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 1,289,528 1,058,961 791,604  
Restricted cash and cash equivalents 16,607 16,607 16,607  
Accounts receivable, net 663 323    
Broadcast rights 0 0    
Income taxes receivable 0 0    
Prepaid expenses 13,436 6,992    
Other 5,804 6,201    
Total current assets 1,326,038 1,089,084    
Property, plant and equipment 45,728 45,684    
Accumulated depreciation (33,663) (31,920)    
Net properties 12,065 13,764    
Investments in subsidiaries 11,056,727 10,899,707    
Broadcast rights 0 0    
Operating lease right-of-use assets 8,157      
Goodwill 0 0    
Other intangible assets, net 0 0    
Assets held for sale 0      
Investments 850 850    
Intercompany receivables 3,092,697 2,987,672    
Other 62,883 69,856    
Total other assets 3,164,587 3,058,378    
Total Assets (1) 15,559,417 15,060,933    
Accounts payable 21,969 23,051    
Income taxes payable 0 0    
Contracts payable for broadcast rights 0 0    
Deferred revenue 0 0    
Interest payable 14,509 30,086    
Operating lease liabilities 1,740      
Other 38,798 44,702    
Total current liabilities 77,016 97,839    
Long-term debt 2,927,791 2,926,083    
Deferred income taxes 0 0    
Contracts payable for broadcast rights 0 0    
Operating lease liabilities 8,593      
Intercompany payables 8,534,851 8,121,544    
Other obligations 390,776 397,559    
Total non-current liabilities 11,862,011 11,445,186    
Total Liabilities (1) 11,939,027 11,543,025    
Common stock 102 102    
Treasury stock (632,194) (632,194)    
Additional paid-in-capital 4,035,660 4,031,233    
Retained earnings (deficit) 327,401 223,734    
Accumulated other comprehensive (loss) income (110,579) (104,967)    
Total Tribune Media Company shareholders’ equity 3,620,390 3,517,908    
Noncontrolling interests 0 0    
Total shareholders’ equity 3,620,390 3,517,908    
Total Liabilities and Shareholders’ Equity 15,559,417 15,060,933    
Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 1,596 904 1,133  
Restricted cash and cash equivalents 0 0 0  
Accounts receivable, net 403,777 415,836    
Broadcast rights 86,323 96,308    
Income taxes receivable 17,625 23,922    
Prepaid expenses 12,313 12,139    
Other 1,229 1,305    
Total current assets 522,863 550,414    
Property, plant and equipment 561,686 612,282    
Accumulated depreciation (242,534) (232,469)    
Net properties 319,152 379,813    
Investments in subsidiaries 59,328 59,488    
Broadcast rights 81,783 95,482    
Operating lease right-of-use assets 143,184      
Goodwill 3,220,300 3,220,300    
Other intangible assets, net 1,341,225 1,375,180    
Assets held for sale 60,177      
Investments 1,126,887 1,233,522    
Intercompany receivables 6,968,783 6,571,444    
Other 137,228 141,117    
Total other assets 13,079,567 12,637,045    
Total Assets (1) 13,980,910 13,626,760    
Accounts payable 20,274 20,357    
Income taxes payable 101,856 9,973    
Contracts payable for broadcast rights 218,727 230,501    
Deferred revenue 11,784 11,639    
Interest payable 0 0    
Operating lease liabilities 22,455      
Other 46,026 76,694    
Total current liabilities 421,122 349,164    
Long-term debt 0 0    
Deferred income taxes 581,603 570,933    
Contracts payable for broadcast rights 201,143 232,850    
Operating lease liabilities 135,096      
Intercompany payables 2,285,191 2,176,908    
Other obligations 87,930 121,497    
Total non-current liabilities 3,290,963 3,102,188    
Total Liabilities (1) 3,712,085 3,451,352    
Common stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital 8,307,898 8,307,898    
Retained earnings (deficit) 1,962,172 1,868,740    
Accumulated other comprehensive (loss) income (1,245) (1,230)    
Total Tribune Media Company shareholders’ equity 10,268,825 10,175,408    
Noncontrolling interests 0 0    
Total shareholders’ equity 10,268,825 10,175,408    
Total Liabilities and Shareholders’ Equity 13,980,910 13,626,760    
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Balance Sheet Statements, Captions [Line Items]        
Cash and cash equivalents 3,125 3,176 2,701  
Restricted cash and cash equivalents 0 0 $ 0  
Accounts receivable, net 567 779    
Broadcast rights 1,322 1,961    
Income taxes receivable 0 0    
Prepaid expenses 363 313    
Other 526 3    
Total current assets 5,903 6,232    
Property, plant and equipment 29,494 29,411    
Accumulated depreciation (1,722) (1,689)    
Net properties 27,772 27,722    
Investments in subsidiaries 0 0    
Broadcast rights 349 394    
Operating lease right-of-use assets 144      
Goodwill 8,136 8,301    
Other intangible assets, net 64,334 67,276    
Assets held for sale 0      
Investments 8,816 30,065    
Intercompany receivables 1,474,573 1,447,586    
Other 7,727 3,229    
Total other assets 1,564,079 1,556,851    
Total Assets (1) 1,597,754 1,590,805    
Accounts payable 1,362 1,489    
Income taxes payable 0 0    
Contracts payable for broadcast rights 1,528 2,186    
Deferred revenue 895 869    
Interest payable 0 0    
Operating lease liabilities 35      
Other 879 246    
Total current liabilities 4,699 4,790    
Long-term debt 0 0    
Deferred income taxes 0 64,201    
Contracts payable for broadcast rights 382 425    
Operating lease liabilities 109      
Intercompany payables 716,011 708,250    
Other obligations 23,948 24,163    
Total non-current liabilities 740,450 797,039    
Total Liabilities (1) 745,149 801,829    
Common stock 0 0    
Treasury stock 0 0    
Additional paid-in-capital 913,902 913,902    
Retained earnings (deficit) (66,296) (130,052)    
Accumulated other comprehensive (loss) income (376) (63)    
Total Tribune Media Company shareholders’ equity 847,230 783,787    
Noncontrolling interests 5,375 5,189    
Total shareholders’ equity 852,605 788,976    
Total Liabilities and Shareholders’ Equity $ 1,597,754 $ 1,590,805    
[1] (2)See Note 2 for information regarding assets held for sale.
[2] (1) The Company’s consolidated total assets as of March 31, 2019 and December 31, 2018 include total assets of variable interest entities (“VIEs”) of $69 million and $73 million, respectively, which can only be used to settle the obligations of the VIEs. The Company’s consolidated total liabilities as of March 31, 2019 and December 31, 2018 include total liabilities of the VIEs of $27 million and $28 million, respectively, for which the creditors of the VIEs have no recourse to the Company (see Note 1).