XML 100 R85.htm IDEA: XBRL DOCUMENT v3.6.0.2
SEGMENT DATA - Segment Financial Information (Details)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2016
USD ($)
market
Sep. 30, 2016
USD ($)
Jun. 30, 2016
USD ($)
Mar. 31, 2016
USD ($)
Dec. 31, 2015
USD ($)
Sep. 30, 2015
USD ($)
Jun. 30, 2015
USD ($)
Mar. 31, 2015
USD ($)
Dec. 31, 2016
USD ($)
market
Dec. 31, 2015
USD ($)
Dec. 31, 2014
USD ($)
Segment Reporting [Abstract]                      
Number of markets | market 81               81    
Intercompany loans $ 233,300       $ 226,200       $ 233,300 $ 226,200  
Intercompany interest expense                 24,400 23,100 $ 20,700
Segment data                      
Revenue 797,691 $ 693,835 $ 666,534 $ 578,889 611,790 $ 548,404 $ 554,167 $ 504,775 2,736,949 2,219,136 1,976,558
Depreciation of property and equipment                 98,529 103,433 103,291
Amortization of definite-lived intangible assets and other assets                 183,795 161,454 125,496
Amortization of program contract costs and net realizable value adjustments                 127,880 124,619 106,629
General and administrative overhead expenses                 73,556 64,246 62,495
Research and development                 4,085 12,436 6,918
Operating income 233,446 $ 153,994 $ 129,074 $ 86,339 124,243 $ 99,606 $ 114,340 $ 84,547 602,853 422,736 494,651
Interest expense                 211,143 191,447 174,862
Income from equity and cost method investments                 1,735 964 2,313
Goodwill 1,990,746       1,931,093       1,990,746 1,931,093 1,964,553
Assets [1] 5,963,168       5,432,315       5,963,168 5,432,315  
Capital expenditures                 94,465 91,421 81,458
Broadcast                      
Segment data                      
Goodwill 1,933,831       1,927,605       1,933,831 1,927,605 1,964,040
Other operating divisions segment                      
Segment data                      
Goodwill 56,915       3,488       56,915 3,488 513
Operating segments | Broadcast                      
Segment data                      
Revenue                 2,530,510 2,118,021 1,904,776
Depreciation of property and equipment                 91,573 99,616 99,823
Amortization of definite-lived intangible assets and other assets                 155,479 152,049 118,654
Amortization of program contract costs and net realizable value adjustments                 127,880 124,619 106,629
General and administrative overhead expenses                 67,035 55,848 55,837
Research and development                 0 0 0
Operating income                 639,422 451,015 511,783
Interest expense                 5,641 0 0
Income from equity and cost method investments                 0 0 0
Goodwill 1,933,831       1,927,705       1,933,831 1,927,705  
Assets 4,815,633       4,838,531       4,815,633 4,838,531  
Capital expenditures                 78,909 74,902  
Operating segments | Other operating divisions segment                      
Segment data                      
Revenue                 206,439 101,115 71,782
Depreciation of property and equipment                 5,772 2,753 2,350
Amortization of definite-lived intangible assets and other assets                 28,316 9,405 6,842
Amortization of program contract costs and net realizable value adjustments                 0 0 0
General and administrative overhead expenses                 2,459 2,952 1,315
Research and development                 4,085 12,436 6,918
Operating income                 (31,258) (21,800) (10,671)
Interest expense                 6,371 4,955 4,042
Income from equity and cost method investments                 1,735 964 2,313
Goodwill 56,915       3,388       56,915 3,388  
Assets 866,845       415,278       866,845 415,278  
Capital expenditures                 8,084 8,909  
Corporate                      
Segment data                      
Revenue                 0 0 0
Depreciation of property and equipment                 1,184 1,064 1,118
Amortization of definite-lived intangible assets and other assets                 0 0 0
Amortization of program contract costs and net realizable value adjustments                 0 0 0
General and administrative overhead expenses                 4,062 5,446 5,343
Research and development                 0 0 0
Operating income                 (5,311) (6,479) (6,461)
Interest expense                 199,131 186,492 170,820
Income from equity and cost method investments                 0 0 $ 0
Goodwill 0       0       0 0  
Assets $ 280,690       $ 178,506       280,690 178,506  
Capital expenditures                 $ 7,472 $ 7,610  
[1] (a) Our consolidated total assets as of December 31, 2016 and 2015 include total assets of variable interest entities (VIEs) of $142.3 million and $152.4 million, respectively, which can only be used to settle the obligations of the VIEs. Our consolidated total liabilities as of December 31, 2016 and 2015 include total liabilities of the VIEs of $40.9 million and $35.6 million, respectively, for which the creditors of the VIEs have no recourse to us. See Note 1. Nature of Operations and Summary of Significant Accounting Policies.