XML 95 R84.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidating Financial Information Balance Sheets (Details) - USD ($)
$ in Thousands
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Condensed Balance Sheet Statements, Captions [Line Items]            
Cash and cash equivalents $ 1,314,108   $ 1,063,041 $ 828,850    
Restricted cash and cash equivalents 16,607   16,607 16,607    
Accounts receivable, net 421,309   416,938      
Broadcast rights 72,598   98,269      
Income taxes receivable 17,607   23,922      
Prepaid expenses 27,009   19,444      
Other 8,865   7,509      
Total current assets 1,878,103   1,645,730      
Property, plant and equipment 646,743   687,377      
Accumulated depreciation (285,262)   (266,078)      
Net properties 361,481   421,299      
Investments in subsidiaries 0   0      
Broadcast rights 70,027   95,876      
Operating lease right-of-use assets 196,408   0      
Goodwill 3,228,547   3,228,601      
Other intangible assets, net 1,370,614   1,442,456      
Assets held for sale [1] 62,789   0      
Investments 1,154,700   1,264,437      
Intercompany receivables 0   0      
Other 140,111   152,992      
Total other assets 6,223,196   6,184,362      
Total Assets (1) [2] 8,462,780   8,251,391      
Accounts payable 42,502   44,897      
Income taxes payable 55,509   9,973      
Contracts payable for broadcast rights 212,046   232,687      
Deferred revenue 13,867   12,508      
Interest payable 30,652   30,086      
Operating lease liabilities 19,904   0      
Other 111,236   121,642      
Total current liabilities 485,716   451,793      
Long-term debt 2,929,522   2,926,083      
Deferred income taxes 516,216   573,924      
Contracts payable for broadcast rights 171,143   233,275      
Operating lease liabilities 192,378   0      
Intercompany payables 0   0      
Other obligations 501,288   543,219      
Total non-current liabilities 4,310,547   4,276,501      
Total Liabilities (1) [2] 4,796,263   4,728,294      
Common stock 102   102      
Treasury stock (632,194)   (632,194)      
Additional paid-in-capital 4,045,530   4,031,233      
Retained earnings (deficit) 368,621   223,734      
Accumulated other comprehensive (loss) income (120,965)   (104,967)      
Total Tribune Media Company shareholders’ equity 3,661,094   3,517,908      
Noncontrolling interests 5,423   5,189      
Total shareholders’ equity 3,666,517 $ 3,625,765 3,523,097 3,411,382 $ 3,345,135 $ 3,217,180
Total Liabilities and Shareholders’ Equity 8,462,780   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 (11,206,361)   (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 (11,797,279)   (11,006,702)      
Other (68,870)   (61,210)      
Total other assets (11,866,149)   (11,067,912)      
Total Assets (1) (23,072,510)   (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 (68,870)   (61,210)      
Contracts payable for broadcast rights 0   0      
Operating lease liabilities 0          
Intercompany payables (11,797,279)   (11,006,702)      
Other obligations 0   0      
Total non-current liabilities (11,866,149)   (11,067,912)      
Total Liabilities (1) (11,866,149)   (11,067,912)      
Common stock 0   0      
Treasury stock 0   0      
Additional paid-in-capital (9,221,800)   (9,221,800)      
Retained earnings (deficit) (1,985,979)   (1,738,688)      
Accumulated other comprehensive (loss) income 1,418   1,293      
Total Tribune Media Company shareholders’ equity (11,206,361)   (10,959,195)      
Noncontrolling interests 0   0      
Total shareholders’ equity (11,206,361)   (10,959,195)      
Total Liabilities and Shareholders’ Equity (23,072,510)   (22,027,107)      
Parent (Tribune Media Company) | Reportable Legal Entities            
Condensed Balance Sheet Statements, Captions [Line Items]            
Cash and cash equivalents 1,309,266   1,058,961 824,532    
Restricted cash and cash equivalents 16,607   16,607 16,607    
Accounts receivable, net 60   323      
Broadcast rights 0   0      
Income taxes receivable 0   0      
Prepaid expenses 10,608   6,992      
Other 7,035   6,201      
Total current assets 1,343,576   1,089,084      
Property, plant and equipment 45,237   45,684      
Accumulated depreciation (34,768)   (31,920)      
Net properties 10,469   13,764      
Investments in subsidiaries 11,147,221   10,899,707      
Broadcast rights 0   0      
Operating lease right-of-use assets 7,796          
Goodwill 0   0      
Other intangible assets, net 0   0      
Assets held for sale 0          
Investments 850   850      
Intercompany receivables 3,203,083   2,987,672      
Other 65,491   69,856      
Total other assets 3,277,220   3,058,378      
Total Assets (1) 15,778,486   15,060,933      
Accounts payable 21,464   23,051      
Income taxes payable 0   0      
Contracts payable for broadcast rights 0   0      
Deferred revenue 0   0      
Interest payable 30,652   30,086      
Operating lease liabilities 1,664          
Other 54,004   44,702      
Total current liabilities 107,784   97,839      
Long-term debt 2,929,522   2,926,083      
Deferred income taxes 0   0      
Contracts payable for broadcast rights 0   0      
Operating lease liabilities 8,227          
Intercompany payables 8,681,608   8,121,544      
Other obligations 390,251   397,559      
Total non-current liabilities 12,009,608   11,445,186      
Total Liabilities (1) 12,117,392   11,543,025      
Common stock 102   102      
Treasury stock (632,194)   (632,194)      
Additional paid-in-capital 4,045,530   4,031,233      
Retained earnings (deficit) 368,621   223,734      
Accumulated other comprehensive (loss) income (120,965)   (104,967)      
Total Tribune Media Company shareholders’ equity 3,661,094   3,517,908      
Noncontrolling interests 0   0      
Total shareholders’ equity 3,661,094   3,517,908      
Total Liabilities and Shareholders’ Equity 15,778,486   15,060,933      
Guarantor Subsidiaries | Reportable Legal Entities            
Condensed Balance Sheet Statements, Captions [Line Items]            
Cash and cash equivalents 1,730   904 1,430    
Restricted cash and cash equivalents 0   0 0    
Accounts receivable, net 420,860   415,836      
Broadcast rights 71,923   96,308      
Income taxes receivable 17,607   23,922      
Prepaid expenses 16,121   12,139      
Other 1,233   1,305      
Total current assets 529,474   550,414      
Property, plant and equipment 571,828   612,282      
Accumulated depreciation (248,736)   (232,469)      
Net properties 323,092   379,813      
Investments in subsidiaries 59,140   59,488      
Broadcast rights 69,723   95,482      
Operating lease right-of-use assets 188,474          
Goodwill 3,220,300   3,220,300      
Other intangible assets, net 1,309,032   1,375,180      
Assets held for sale 62,789          
Investments 1,145,684   1,233,522      
Intercompany receivables 7,113,348   6,571,444      
Other 135,641   141,117      
Total other assets 13,244,991   12,637,045      
Total Assets (1) 14,156,697   13,626,760      
Accounts payable 19,609   20,357      
Income taxes payable 55,509   9,973      
Contracts payable for broadcast rights 211,176   230,501      
Deferred revenue 12,973   11,639      
Interest payable 0   0      
Operating lease liabilities 18,204          
Other 56,229   76,694      
Total current liabilities 373,700   349,164      
Long-term debt 0   0      
Deferred income taxes 585,086   570,933      
Contracts payable for broadcast rights 170,803   232,850      
Operating lease liabilities 184,049          
Intercompany payables 2,393,930   2,176,908      
Other obligations 87,306   121,497      
Total non-current liabilities 3,421,174   3,102,188      
Total Liabilities (1) 3,794,874   3,451,352      
Common stock 0   0      
Treasury stock 0   0      
Additional paid-in-capital 8,307,898   8,307,898      
Retained earnings (deficit) 2,055,177   1,868,740      
Accumulated other comprehensive (loss) income (1,252)   (1,230)      
Total Tribune Media Company shareholders’ equity 10,361,823   10,175,408      
Noncontrolling interests 0   0      
Total shareholders’ equity 10,361,823   10,175,408      
Total Liabilities and Shareholders’ Equity 14,156,697   13,626,760      
Non-Guarantor Subsidiaries | Reportable Legal Entities            
Condensed Balance Sheet Statements, Captions [Line Items]            
Cash and cash equivalents 3,112   3,176 2,888    
Restricted cash and cash equivalents 0   0 $ 0    
Accounts receivable, net 389   779      
Broadcast rights 675   1,961      
Income taxes receivable 0   0      
Prepaid expenses 280   313      
Other 597   3      
Total current assets 5,053   6,232      
Property, plant and equipment 29,678   29,411      
Accumulated depreciation (1,758)   (1,689)      
Net properties 27,920   27,722      
Investments in subsidiaries 0   0      
Broadcast rights 304   394      
Operating lease right-of-use assets 138          
Goodwill 8,247   8,301      
Other intangible assets, net 61,582   67,276      
Assets held for sale 0          
Investments 8,166   30,065      
Intercompany receivables 1,480,848   1,447,586      
Other 7,849   3,229      
Total other assets 1,567,134   1,556,851      
Total Assets (1) 1,600,107   1,590,805      
Accounts payable 1,429   1,489      
Income taxes payable 0   0      
Contracts payable for broadcast rights 870   2,186      
Deferred revenue 894   869      
Interest payable 0   0      
Operating lease liabilities 36          
Other 1,003   246      
Total current liabilities 4,232   4,790      
Long-term debt 0   0      
Deferred income taxes 0   64,201      
Contracts payable for broadcast rights 340   425      
Operating lease liabilities 102          
Intercompany payables 721,741   708,250      
Other obligations 23,731   24,163      
Total non-current liabilities 745,914   797,039      
Total Liabilities (1) 750,146   801,829      
Common stock 0   0      
Treasury stock 0   0      
Additional paid-in-capital 913,902   913,902      
Retained earnings (deficit) (69,198)   (130,052)      
Accumulated other comprehensive (loss) income (166)   (63)      
Total Tribune Media Company shareholders’ equity 844,538   783,787      
Noncontrolling interests 5,423   5,189      
Total shareholders’ equity 849,961   788,976      
Total Liabilities and Shareholders’ Equity $ 1,600,107   $ 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 June 30, 2019 and December 31, 2018 include total assets of variable interest entities (“VIEs”) of $66 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 June 30, 2019 and December 31, 2018 include total liabilities of the VIEs of $26 million and $28 million, respectively, for which the creditors of the VIEs have no recourse to the Company (see Note 1).