XML 18 R7.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidated Statement Of Shareholders' Equity - USD ($)
$ in Thousands
Total
Regular Cash Dividend
Class A Common Stock
Class B Common Stock
Retained Earnings
Retained Earnings
Regular Cash Dividend
Accumulated Other Comprehensive Loss
Additional Paid-In Capital
Additional Paid-In Capital
Regular Cash Dividend
Treasury Stock
Non- controlling Interests
Beginning Balance at Dec. 31, 2017 $ 3,217,180   $ 101 $ 0 $ (114,240)   $ (48,061) $ 4,011,530   $ (632,194) $ 44
Beginning balance, Shares at Dec. 31, 2017     101,429,999 5,557              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net Income (Loss) 141,183                    
Net Income attributable to Tribune Media Company         141,189            
Net loss attributable to noncontrolling interests                     (6)
Other comprehensive income (loss), net of taxes 8,492           8,492        
Comprehensive income, Net of Tax, Including Portion Attributable to Noncontrolling Interest 149,675                    
Regular dividends declared to shareholders and warrant holders, $0.25 per share   $ (21,922)       $ (22,243)     $ 321    
Stock-based compensation 5,114             5,114      
Net share settlements of stock-based awards (4,912)   $ 1         (4,913)      
Net share settlements of stock-based awards, shares     283,545                
Ending balance, Shares at Mar. 31, 2018     101,713,544 5,557              
Ending Balance at Mar. 31, 2018 3,345,135   $ 102 $ 0 4,706   (39,569) 4,012,052   (632,194) 38
Beginning Balance at Dec. 31, 2017 3,217,180   $ 101 $ 0 (114,240)   (48,061) 4,011,530   (632,194) 44
Beginning balance, Shares at Dec. 31, 2017     101,429,999 5,557              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net Income (Loss) 225,621                    
Net Income attributable to Tribune Media Company 225,631                    
Net loss attributable to noncontrolling interests (10)                    
Other comprehensive income (loss), net of taxes 7,061                    
Comprehensive income, Net of Tax, Including Portion Attributable to Noncontrolling Interest 232,682                    
Ending balance, Shares at Jun. 30, 2018     101,727,977 5,557              
Ending Balance at Jun. 30, 2018 3,411,382   $ 102 $ 0 66,920   (41,000) 4,017,522   (632,194) 32
Beginning Balance at Mar. 31, 2018 3,345,135   $ 102 $ 0 4,706   (39,569) 4,012,052   (632,194) 38
Beginning balance, Shares at Mar. 31, 2018     101,713,544 5,557              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net Income (Loss) 84,438                    
Net Income attributable to Tribune Media Company 84,442       84,442            
Net loss attributable to noncontrolling interests (4)                   (4)
Other comprehensive income (loss), net of taxes (1,431)           (1,431)        
Comprehensive income, Net of Tax, Including Portion Attributable to Noncontrolling Interest 83,007                    
Regular dividends declared to shareholders and warrant holders, $0.25 per share   (21,925)       (22,228)     303    
Stock-based compensation 5,397             5,397      
Net share settlements of stock-based awards (230)   $ 0         (230)      
Net share settlements of stock-based awards, shares     14,433                
Distribution to noncontrolling interest, net (2)                   (2)
Ending balance, Shares at Jun. 30, 2018     101,727,977 5,557              
Ending Balance at Jun. 30, 2018 3,411,382   $ 102 $ 0 66,920   (41,000) 4,017,522   (632,194) 32
Beginning Balance at Dec. 31, 2018 3,523,097   $ 102 $ 0 223,734   (104,967) 4,031,233   (632,194) 5,189
Beginning balance, Shares at Dec. 31, 2018     101,790,837 5,557              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net Income (Loss) 113,204                    
Net Income attributable to Tribune Media Company         113,208            
Net loss attributable to noncontrolling interests                     (4)
Other comprehensive income (loss), net of taxes (5,612)           (5,612)        
Comprehensive income, Net of Tax, Including Portion Attributable to Noncontrolling Interest 107,592                    
Regular dividends declared to shareholders and warrant holders, $0.25 per share   (22,061)       (22,349)     288    
Stock-based compensation 5,418             5,418      
Net share settlements of stock-based awards (1,279)   $ 0         (1,279)      
Net share settlements of stock-based awards, shares     558,474                
Cumulative effect of a change in accounting principle 12,808       12,808            
Contributions from noncontrolling interest 190                   190
Ending balance, Shares at Mar. 31, 2019     102,349,311 5,557              
Ending Balance at Mar. 31, 2019 3,625,765   $ 102 $ 0 327,401   (110,579) 4,035,660   (632,194) 5,375
Beginning Balance at Dec. 31, 2018 3,523,097   $ 102 $ 0 223,734   (104,967) 4,031,233   (632,194) 5,189
Beginning balance, Shares at Dec. 31, 2018     101,790,837 5,557              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net Income (Loss) 176,854                    
Net Income attributable to Tribune Media Company 176,865                    
Net loss attributable to noncontrolling interests (11)                    
Other comprehensive income (loss), net of taxes (15,998)                    
Comprehensive income, Net of Tax, Including Portion Attributable to Noncontrolling Interest 160,856                    
Ending balance, Shares at Jun. 30, 2019     102,498,285 5,557              
Ending Balance at Jun. 30, 2019 3,666,517   $ 102 $ 0 368,621   (120,965) 4,045,530   (632,194) 5,423
Beginning Balance at Mar. 31, 2019 3,625,765   $ 102 $ 0 327,401   (110,579) 4,035,660   (632,194) 5,375
Beginning balance, Shares at Mar. 31, 2019     102,349,311 5,557              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net Income (Loss) 63,650                    
Net Income attributable to Tribune Media Company 63,657       63,657            
Net loss attributable to noncontrolling interests (7)                   (7)
Other comprehensive income (loss), net of taxes (10,386)           (10,386)        
Comprehensive income, Net of Tax, Including Portion Attributable to Noncontrolling Interest 53,264                    
Regular dividends declared to shareholders and warrant holders, $0.25 per share   $ (22,114)       $ (22,437)     $ 323    
Stock-based compensation 5,502             5,502      
Net share settlements of stock-based awards 4,045   $ 0         4,045      
Net share settlements of stock-based awards, shares     148,974                
Contributions from noncontrolling interest 55                   55
Ending balance, Shares at Jun. 30, 2019     102,498,285 5,557              
Ending Balance at Jun. 30, 2019 $ 3,666,517   $ 102 $ 0 $ 368,621   $ (120,965) $ 4,045,530   $ (632,194) $ 5,423