TRIBUNE MEDIA CO

EDGAR

140 filing records in this dataset, filed from 1994-03-23 to 2019-09-20. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

484 million USD

2019 Q2 · USD

Exact inputs and evidence

Operating margin

15.14%

2019 Q2 · %

Exact inputs and evidence
  • Operating Income: 73281000 USD Source
  • Revenue: 484036000 USD Source

Operating cash flow

52.8 million USD

2019 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 210263000 USD Source
  • Operating Cash Flow: 157511000 USD Source
Cash and cash equivalents
1.31 billion USD Source
Exact value

1314108000 USD

Long-term debt including current maturities
2.93 billion USD Source
Exact value

2929522000 USD

Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

2.02 billion USD

2018-07-01 – 2019-06-30

Exact inputs and evidence
  • Revenue: 498008000 USD · 2018-07-01 – 2018-09-30 Source
  • Revenue: 578733000 USD · 2018-10-01 – 2018-12-31 Source
  • Revenue: 454988000 USD · 2019-01-01 – 2019-03-31 Source
  • Revenue: 484036000 USD · 2019-04-01 – 2019-06-30 Source

Net income

364 million USD

2018-07-01 – 2019-06-30

Exact inputs and evidence
  • Net income: 54099000 USD · 2018-07-01 – 2018-09-30 Source
  • Net income: 132841000 USD · 2018-10-01 – 2018-12-31 Source
  • Net income: 113208000 USD · 2019-01-01 – 2019-03-31 Source
  • Net income: 63657000 USD · 2019-04-01 – 2019-06-30 Source

Operating cash flow

459 million USD

2018-07-01 – 2019-06-30

Exact inputs and evidence
  • Operating cash flow: 306849000 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: 220941000 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: 469205000 USD · 2018-01-01 – 2018-12-31 Source
  • Operating cash flow: 306849000 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: 157511000 USD · 2019-01-01 – 2019-03-31 Source
  • Operating cash flow: 210263000 USD · 2019-01-01 – 2019-06-30 Source
  • Operating cash flow: 157511000 USD · 2019-01-01 – 2019-03-31 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2019-09-20.

Financial data available through: 2018-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2018-12-31
  • Operating income: 6 of 11 periods available· newest 2018-12-31
  • Net income: 5 of 11 periods available· newest 2018-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2018-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 5 of 11 periods available· newest 2018-12-31
  • Total liabilities: 5 of 11 periods available· newest 2018-12-31
  • Current assets: 5 of 11 periods available· newest 2018-12-31
  • Current liabilities: 5 of 11 periods available· newest 2018-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2018-12-31
  • Long-term debt including current maturities: 5 of 11 periods available· newest 2018-12-31
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +8.7%

    Prior period

    USD 1.85 billion

    –

    Current period

    USD 2.01 billion

    –

    Exact inputs and evidence

    2009734000 − 1848959000 = 160775000 USD

    1848959000 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    2009734000 USD · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +112.5%

    Prior period

    USD 194.12 million

    –

    Current period

    USD 412.57 million

    –

    Exact inputs and evidence

    412571000 − 194119000 = 218452000 USD

    194119000 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    412571000 USD · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +110.8%

    Prior period

    USD 222.59 million

    –

    Current period

    USD 469.21 million

    –

    Exact inputs and evidence

    469205000 − 222585000 = 246620000 USD

    222585000 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    469205000 USD · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Comparable inputs unavailable for: Capital expenditure.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2018 2018-01-01 – 2018-12-31

  • Revenue USD 2.01 billion 100% of revenue
  • Operating costs Derived USD 1.52 billion 76% of revenue
  • Operating income USD 488.44 million 24% of revenue
  • Tax, interest and other Derived USD 75.87 million 3.8% of revenue
  • Net income USD 412.57 million 21% of revenue

Cash

  • Operating cash flow USD 469.21 million 23% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2013 Not shown: operating income or net income is not reported.
  • 2014 Net income was higher than operating income, so the split is not drawn.
  • 2015 Operating loss: operating costs were 115% of revenue.
  • 2016 20%79%
  • 2017 Net income was higher than operating income, so the split is not drawn.
  • 2018 21%76%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2013 2012-12-30 – 2013-12-291147240000 948200000 Derived 199040000 UnavailableUnavailableUnavailable
Source
2014 2013-12-30 – 2014-12-281780625000 1475801000 Derived 304824000 -171839000 Derived 476663000 Unavailable
Source
2015 2014-12-29 – 2015-12-311801967000 2071302000 Derived -269335000 50583000 Derived -319918000 Unavailable
Source
2016 2016-01-01 – 2016-12-311947930000 1539158000 Derived 408772000 394526000 Derived 14246000 Unavailable
Source
2017 2017-01-01 – 2017-12-311848959000 1763306000 Derived 85653000 -108466000 Derived 194119000 Unavailable
Source
2018 2018-01-01 – 2018-12-312009734000 1521294000 Derived 488440000 75869000 Derived 412571000 Unavailable
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 2B 2018
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.2.2B1.6B1.1B542.6M0.0201320162018
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Revenue1147240000
2014Revenue1780625000
2015Revenue1801967000
2016Revenue1947930000
2017Revenue1848959000
2018Revenue2009734000

Revenue growth

Change in revenue from the same financial period one year earlier.

8.7% 2018
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.60%43%25%8%-10%201320162018
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2013Year over yearNo prior comparable period
2014Year over year55.2%
2015Year over year1.2%
2016Year over year8.1%
2017Year over year-5.1%
2018Year over year8.7%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 24.3% 2018
Net margin 20.5% 2018
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.30%17%5%-8%-21%201320162018
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2013Operating margin17.3%
2014Operating margin17.1%
2015Operating margin-14.9%
2016Operating margin21%
2017Operating margin4.6%
2018Operating margin24.3%
2013-12-29Net marginNot reported
2014Net margin26.8%
2015Net margin-17.8%
2016Net margin0.7%
2017Net margin10.5%
2018Net margin20.5%
2013Free cash flow marginNot reported
2014Free cash flow marginNot reported
2015Free cash flow marginNot reported
2016Free cash flow marginNot reported
2017Free cash flow marginNot reported
2018Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 469.2M 2018
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.506.7M380.1M253.4M126.7M0.0201320162018
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Operating cash flowNot reportedNo source recorded
2014Operating cash flow378455000
2015Operating cash flow25944000
2016Operating cash flow284165000
2017Operating cash flow222585000
2018Operating cash flow469205000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Free cash flowUnavailableNo source recorded
2014Free cash flowUnavailable
2015Free cash flowUnavailable
2016Free cash flowUnavailable
2017Free cash flowUnavailable
2018Free cash flowUnavailable

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

57.3% 2018
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.67%50%34%17%0%2013-12-2920162018
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2013-12-29Liabilities / assetsNot reportedNo source recorded
2014Liabilities / assets54.4%
2015Liabilities / assets60.5%
2016Liabilities / assets62.3%
2017Liabilities / assets60.6%
2018Liabilities / assets57.3%

Current assets to current liabilities

Current assets divided by current liabilities.

3.64× 2018
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.3.93×2.95×1.97×0.98×0.00×2013-12-2920162018
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2013-12-29Current assets / current liabilitiesNot reportedNo source recorded
2014Current assets / current liabilities3.16×
2015Current assets / current liabilities1.89×
2016Current assets / current liabilities2.35×
2017Current assets / current liabilities1.98×
2018Current assets / current liabilities3.64×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2014 2013-12-30 – 2014-12-28
USD 476.66 million
Exact value

Exact value: 476663000 USD

2013-12-30 – 2014-12-28: 476663000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 378.46 million
Exact value

Exact value: 378455000 USD

2013-12-30 – 2014-12-28: 378455000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2015 2014-12-29 – 2015-12-31
−USD 319.92 million
Exact value

Exact value: -319918000 USD

2014-12-29 – 2015-12-31: -319918000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 25.94 million
Exact value

Exact value: 25944000 USD

2014-12-29 – 2015-12-31: 25944000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2016 2016-01-01 – 2016-12-31
USD 14.25 million
Exact value

Exact value: 14246000 USD

2016-01-01 – 2016-12-31: 14246000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 284.17 million
Exact value

Exact value: 284165000 USD

2016-01-01 – 2016-12-31: 284165000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2017 2017-01-01 – 2017-12-31
USD 194.12 million
Exact value

Exact value: 194119000 USD

2017-01-01 – 2017-12-31: 194119000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 222.59 million
Exact value

Exact value: 222585000 USD

2017-01-01 – 2017-12-31: 222585000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2018 2018-01-01 – 2018-12-31
USD 412.57 million
Exact value

Exact value: 412571000 USD

2018-01-01 – 2018-12-31: 412571000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 469.21 million
Exact value

Exact value: 469205000 USD

2018-01-01 – 2018-12-31: 469205000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

140 filings · 2,699 latest values · 2,699 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0000726513, 726513, TRCO, edgar:726513

Also known as TRIBUNE CO, TRIBUNE MEDIA CO, TRIBUNE MEDIA COMPANY, Tribune Media Company