XML 543 R144.htm IDEA: XBRL DOCUMENT v3.3.1.900
Condensed Consolidated Financial Statements - Statements of Operations and Comprehensive (Loss) Income (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 29, 2015
Dec. 28, 2014
Sep. 28, 2014
Jun. 29, 2014
Mar. 30, 2014
Dec. 31, 2015
Dec. 28, 2014
Dec. 29, 2013
Condensed Statement of Income Captions [Line Items]                      
Operating Revenues $ 547,605 $ 488,594 $ 501,524 $ 472,737 $ 553,420 $ 474,858 $ 474,979 $ 446,102 $ 2,010,460 [1] $ 1,949,359 [1] $ 1,147,240 [1]
Programming and direct operating expenses                 971,030 775,429 480,149
Selling, general and administrative                 647,600 584,274 312,147
Depreciation and amortization                 269,519 288,474 155,904
Impairment of goodwill and other intangible assets                 385,000    
Total Operating Expenses                 2,273,149 1,648,177 948,200
Operating (Loss) Profit (382,216) 38,808 19,784 60,935 163,444 55,285 32,193 50,260 (262,689) [1],[2] 301,182 [1],[2] 199,040 [1],[2]
Income on equity investments, net 27,125 36,987 45,913 36,934 38,938 40,559 118,953 38,263 146,959 236,713 145,241
Interest and dividend income 257 162 43 367 687 363 147 171 829 1,368 413
Interest expense (42,315) (42,529) (40,374) (39,212) (39,051) (39,150) (39,146) (40,519) (164,430) (157,866) (39,134)
Loss on extinguishment of debt                 (37,040)    
Gain on investment transaction, net 103 [3] 3,250 [3] 8,133 [3] 687 [3] 371,783 [3] 2 [3] 700 [3] 0 [3] 12,173 [3] 372,485 [3] 150
Other Nonoperating Expense, including Reorganization                 6,603 (12,072) (46,803)
Intercompany interest income (expense)                 0 0  
Intercompany Income (Charges)                 0 0 0
(Loss) Income from Continuing Operations Before Income Taxes and Earnings (Losses) from Consolidated Subsidiaries (391,528) 39,172 (3,958) 58,719 530,774 55,533 109,387 46,116 (297,595) 741,810 258,907
Income tax (benefit) expense (10,600) 11,314 (693) 22,302 216,098 2,647 42,305 17,649 22,323 278,699 95,965
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes                 0 0 0
(Loss) Income from Continuing Operations         314,676 52,886 67,082 28,467 (319,918) 463,111 162,942
Income from Discontinued Operations, net of taxes         0 (14,889) 15,840 12,601 0 13,552 78,613
Net Income (Loss) $ (380,928) $ 27,858 $ (3,265) $ 36,417 $ 314,676 $ 37,997 $ 82,922 $ 41,068 (319,918) 476,663 241,555
Comprehensive (Loss) Income                 (344,393) 291,527 382,240
Consolidation, Eliminations [Member]                      
Condensed Statement of Income Captions [Line Items]                      
Operating Revenues                 (18,837) (16,119) (239)
Programming and direct operating expenses                 (12,619) (6,644) 0
Selling, general and administrative                 (6,218) (9,475) (239)
Depreciation and amortization                 0 0 0
Impairment of goodwill and other intangible assets                 0    
Total Operating Expenses                 (18,837) (16,119) (239)
Operating (Loss) Profit                 0 0 0
Income on equity investments, net                 0 0 0
Interest and dividend income                 0 0 0
Interest expense                 0 0 0
Loss on extinguishment of debt                 0    
Gain on investment transaction, net                 0 0 0
Other Nonoperating Expense, including Reorganization                 0 0 0
Intercompany interest income (expense)                 0 0  
Intercompany Income (Charges)                 0 0 0
(Loss) Income from Continuing Operations Before Income Taxes and Earnings (Losses) from Consolidated Subsidiaries                 0 0 0
Income tax (benefit) expense                 0 0 0
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes                 205,803 (570,502) (313,647)
(Loss) Income from Continuing Operations                   (570,502) (313,647)
Income from Discontinued Operations, net of taxes                   0 0
Net Income (Loss)                 205,803 (570,502) (313,647)
Comprehensive (Loss) Income                 220,021 (567,749) (313,432)
Parent (Tribune Media Company) | Reportable Legal Entities [Member]                      
Condensed Statement of Income Captions [Line Items]                      
Operating Revenues                 0 0 0
Programming and direct operating expenses                 0 0 0
Selling, general and administrative                 97,093 73,685 38,501
Depreciation and amortization                 7,465 2,162 427
Impairment of goodwill and other intangible assets                 0    
Total Operating Expenses                 104,558 75,847 38,928
Operating (Loss) Profit                 (104,558) (75,847) (38,928)
Income on equity investments, net                 (240) 0 0
Interest and dividend income                 510 961 410
Interest expense                 (163,336) (155,227) (38,655)
Loss on extinguishment of debt                 (37,040)    
Gain on investment transaction, net                 791 0 0
Other Nonoperating Expense, including Reorganization                 7,880 (8,563) (51,570)
Intercompany interest income (expense)                 1,755 1,760  
Intercompany Income (Charges)                 100,260 80,851 20,814
(Loss) Income from Continuing Operations Before Income Taxes and Earnings (Losses) from Consolidated Subsidiaries                 (193,978) (156,065) (107,929)
Income tax (benefit) expense                 (74,417) (55,573) (35,306)
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes                 (200,357) 577,155 314,178
(Loss) Income from Continuing Operations                   476,663 241,555
Income from Discontinued Operations, net of taxes                   0 0
Net Income (Loss)                 (319,918) 476,663 241,555
Comprehensive (Loss) Income                 (344,393) 291,527 382,240
Guarantor Subsidiaries | Reportable Legal Entities [Member]                      
Condensed Statement of Income Captions [Line Items]                      
Operating Revenues                 1,975,463 1,935,338 1,140,243
Programming and direct operating expenses                 960,385 768,397 478,022
Selling, general and administrative                 529,400 502,134 271,186
Depreciation and amortization                 243,303 271,953 154,122
Impairment of goodwill and other intangible assets                 385,000    
Total Operating Expenses                 2,118,088 1,542,484 903,330
Operating (Loss) Profit                 (142,625) 392,854 236,913
Income on equity investments, net                 147,199 236,713 145,241
Interest and dividend income                 208 250 2
Interest expense                 (7) (1,442) (479)
Loss on extinguishment of debt                 0    
Gain on investment transaction, net                 8,132 372,485 150
Other Nonoperating Expense, including Reorganization                 (1,277) (3,537) 1,226
Intercompany interest income (expense)                 (1,755) (1,760)  
Intercompany Income (Charges)                 (99,904) (81,328) (21,594)
(Loss) Income from Continuing Operations Before Income Taxes and Earnings (Losses) from Consolidated Subsidiaries                 (90,029) 914,235 361,459
Income tax (benefit) expense                 101,493 342,659 128,035
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes                 (5,446) (6,653) (531)
(Loss) Income from Continuing Operations                   564,923 232,893
Income from Discontinued Operations, net of taxes                   0 0
Net Income (Loss)                 (196,968) 564,923 232,893
Comprehensive (Loss) Income                 (201,018) 562,558 232,935
Non-Guarantor Subsidiaries | Reportable Legal Entities [Member]                      
Condensed Statement of Income Captions [Line Items]                      
Operating Revenues                 53,834 30,140 7,236
Programming and direct operating expenses                 23,264 13,676 2,127
Selling, general and administrative                 27,325 17,930 2,699
Depreciation and amortization                 18,751 14,359 1,355
Impairment of goodwill and other intangible assets                 0    
Total Operating Expenses                 69,340 45,965 6,181
Operating (Loss) Profit                 (15,506) (15,825) 1,055
Income on equity investments, net                 0 0 0
Interest and dividend income                 111 157 1
Interest expense                 (1,087) (1,197) 0
Loss on extinguishment of debt                 0    
Gain on investment transaction, net                 3,250 0 0
Other Nonoperating Expense, including Reorganization                 0 28 3,541
Intercompany interest income (expense)                 0 0  
Intercompany Income (Charges)                 (356) 477 780
(Loss) Income from Continuing Operations Before Income Taxes and Earnings (Losses) from Consolidated Subsidiaries                 (13,588) (16,360) 5,377
Income tax (benefit) expense                 (4,753) (8,387) 3,236
Equity (deficit) in earnings of consolidated subsidiaries, net of taxes                 0 0 0
(Loss) Income from Continuing Operations                   (7,973) 2,141
Income from Discontinued Operations, net of taxes                   13,552 78,613
Net Income (Loss)                 (8,835) 5,579 80,754
Comprehensive (Loss) Income                 $ (19,003) $ 5,191 $ 80,497
[1] (1)See Note 2 for the disclosures of operating revenues and operating profit included in discontinued operations for the historical periods.
[2] (2)Operating (loss) profit for each segment excludes income and loss on equity investments, interest and dividend income, interest expense, non-operating items, reorganization costs and income taxes.
[3] See Note 6 to the Company’s consolidated financial statements for information pertaining to non-operating items recorded in 2015 and 2014.