XML 103 R88.htm IDEA: XBRL DOCUMENT v3.8.0.1
SEGMENT DATA - Segment Financial Information (Details)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2017
USD ($)
market
Sep. 30, 2017
USD ($)
Jun. 30, 2017
USD ($)
Mar. 31, 2017
USD ($)
Dec. 31, 2016
USD ($)
Sep. 30, 2016
USD ($)
Jun. 30, 2016
USD ($)
Mar. 31, 2016
USD ($)
Dec. 31, 2017
USD ($)
market
Dec. 31, 2016
USD ($)
Dec. 31, 2015
USD ($)
Segment Reporting [Abstract]                      
Number of markets | market 89               89    
Intercompany loans $ 159,800       $ 233,300       $ 159,800 $ 233,300  
Intercompany interest expense                 18,500 24,400 $ 23,100
Segment data                      
Revenue 734,002 $ 670,891 $ 679,290 $ 649,935 797,691 $ 693,835 $ 666,534 $ 578,889 2,734,118 2,736,949 2,219,136
Depreciation of property and equipment                 97,103 98,529 103,433
Amortization of definite-lived intangible assets and other assets                 178,822 183,795 161,454
Amortization of program contract costs and net realizable value adjustments                 115,523 127,880 124,619
General and administrative overhead expenses                 113,253 73,556 64,246
Research and development                 10,000 4,085 12,436
Operating income 357,581 $ 103,447 $ 118,849 $ 157,629 233,446 $ 153,994 $ 129,074 $ 86,339 737,506 602,853 422,736
Interest expense                 212,315 211,143 191,447
Income from equity and cost method investments                 (13,919) 1,735 964
Goodwill 2,124,033       1,990,746       2,124,033 1,990,746 1,931,093
Assets [1] 6,784,470       5,963,168       6,784,470 5,963,168  
Capital expenditures                 83,812 94,465 91,421
Broadcast                      
Segment data                      
Goodwill 2,053,410       1,933,831       2,053,410 1,933,831 1,927,605
Other operating divisions segment                      
Segment data                      
Goodwill 70,623       56,915       70,623 56,915 3,488
Operating segments | Broadcast                      
Segment data                      
Revenue                 2,490,528 2,530,510 2,118,021
Depreciation of property and equipment                 88,751 91,573 99,616
Amortization of definite-lived intangible assets and other assets                 155,640 155,479 152,049
Amortization of program contract costs and net realizable value adjustments                 115,523 127,880 124,619
General and administrative overhead expenses                 101,680 67,035 55,848
Research and development                 0 0 0
Operating income                 724,110 639,422 451,015
Interest expense                 5,285 5,641 0
Income from equity and cost method investments                 0 0 0
Goodwill 2,053,410       1,933,831       2,053,410 1,933,831  
Assets 5,267,986       4,815,633       5,267,986 4,815,633  
Capital expenditures                 63,163 78,909  
Operating segments | Other operating divisions segment                      
Segment data                      
Revenue                 243,590 206,439 101,115
Depreciation of property and equipment                 7,368 5,772 2,753
Amortization of definite-lived intangible assets and other assets                 23,182 28,316 9,405
Amortization of program contract costs and net realizable value adjustments                 0 0 0
General and administrative overhead expenses                 1,009 2,459 2,952
Research and development                 10,000 4,085 12,436
Operating income                 24,943 (31,258) (21,800)
Interest expense                 1,835 6,371 4,955
Income from equity and cost method investments                 (13,664) 1,735 964
Goodwill 70,623       56,915       70,623 56,915  
Assets 769,919       866,845       769,919 866,845  
Capital expenditures                 5,546 8,084  
Corporate                      
Segment data                      
Revenue                 0 0 0
Depreciation of property and equipment                 984 1,184 1,064
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                 10,564 4,062 5,446
Research and development                 0 0 0
Operating income                 (11,547) (5,311) (6,479)
Interest expense                 205,195 199,131 186,492
Income from equity and cost method investments                 (255) 0 $ 0
Goodwill 0       0       0 0  
Assets $ 746,565       $ 280,690       746,565 280,690  
Capital expenditures                 $ 15,103 $ 7,472  
[1] Our consolidated total assets as of December 31, 2017 and 2016 include total assets of variable interest entities (VIEs) of $130.6 million and $142.3 million, respectively, which can only be used to settle the obligations of the VIEs. Our consolidated total liabilities as of December 31, 2017 and 2016 include total liabilities of the VIEs of $27.0 million and $40.9 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.