XML 121 R100.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information - Condensed Consolidated Balance Sheets (Details) - USD ($)
$ in Thousands
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Current assets:        
Cash and cash equivalents $ 115,652 $ 87,680 $ 43,416 $ 131,912
Accounts receivable, net 562,943 218,058    
Spectrum asset 305,764      
Other current assets 71,859 57,479    
Total current assets 1,056,218 363,217    
Property and equipment, net 734,138 276,153    
Goodwill 2,142,846 473,304 451,662  
FCC licenses 1,767,638 542,524 489,335  
Other intangible assets, net 1,581,626 324,737    
Restricted cash   901,080    
Other noncurrent assets 199,181 85,070    
Total assets [1] 7,481,647 2,966,085    
Current liabilities:        
Current portion of debt 92,808 28,093    
Accounts payable 31,136 19,754    
Liability to surrender spectrum asset 314,087      
Other current liabilities 232,672 141,731    
Total current liabilities 670,703 189,578    
Debt 4,269,652 2,314,326    
Deferred tax liabilities 619,441 132,008    
Other noncurrent liabilities 340,541 45,819    
Total liabilities [1] 5,900,337 2,681,731    
Total Nexstar Media Group, Inc. stockholders' equity (deficit) 1,570,614 169,141    
Noncontrolling interests in consolidated variable interest entities 10,696 115,213    
Total liabilities and stockholders' equity 7,481,647 2,966,085    
Eliminations [Member]        
Current assets:        
Amounts due from consolidated entities (148,340) (86,438)    
Total current assets (148,340) (86,438)    
Investments in subsidiaries (726,651) (294,650)    
Amounts due from consolidated entities (970,207) (66,170)    
Property and equipment, net (75) (75)    
Total assets (1,845,273) (447,333)    
Current liabilities:        
Amounts due to consolidated entities (148,340) (86,438)    
Total current liabilities (148,340) (86,438)    
Amounts due to consolidated entities (970,418) (66,380)    
Total liabilities (1,118,758) (152,818)    
Total Nexstar Media Group, Inc. stockholders' equity (deficit) (726,515) (294,515)    
Total liabilities and stockholders' equity (1,845,273) (447,333)    
Nexstar [Member] | Reportable Legal Entities [Member]        
Current assets:        
Investments in subsidiaries 617,297 256,391    
Amounts due from consolidated entities 970,207      
Total assets 1,587,504 256,391    
Current liabilities:        
Amounts due to consolidated entities   66,380    
Total liabilities   66,380    
Total Nexstar Media Group, Inc. stockholders' equity (deficit) 1,587,504 190,011    
Total liabilities and stockholders' equity 1,587,504 256,391    
Nexstar Broadcasting [Member] | Reportable Legal Entities [Member]        
Current assets:        
Cash and cash equivalents 90,860 75,830 27,492 130,472
Accounts receivable, net 484,096 184,921    
Amounts due from consolidated entities 55,417 5,623    
Spectrum asset 279,069      
Other current assets 64,256 53,762    
Total current assets 973,698 320,136    
Investments in subsidiaries 109,354 38,259    
Amounts due from consolidated entities   66,170    
Property and equipment, net 697,898 244,623    
Goodwill 1,959,386 380,164    
FCC licenses 1,615,830 468,963    
Other intangible assets, net 1,476,297 258,502    
Restricted cash   901,080    
Other noncurrent assets 189,303 72,070    
Total assets 7,021,766 2,749,967    
Current liabilities:        
Current portion of debt 36,243 19,759    
Accounts payable 24,293 16,234    
Liability to surrender spectrum asset 286,740      
Other current liabilities 192,827 118,049    
Total current liabilities 540,103 154,042    
Debt 4,024,129 2,045,827    
Amounts due to consolidated entities 714,408      
Deferred tax liabilities 613,227 118,155    
Other noncurrent liabilities 322,572 33,959    
Total liabilities 6,214,439 2,351,983    
Total Nexstar Media Group, Inc. stockholders' equity (deficit) 807,327 289,290    
Noncontrolling interests in consolidated variable interest entities   108,694    
Total liabilities and stockholders' equity 7,021,766 2,749,967    
Mission [Member] | Reportable Legal Entities [Member]        
Current assets:        
Cash and cash equivalents 9,524 6,478 4,367 889
Accounts receivable, net 14,717 12,332    
Amounts due from consolidated entities 92,923 80,815    
Other current assets 2,070 1,337    
Total current assets 119,234 100,962    
Property and equipment, net 18,454 19,564    
Goodwill 33,187 33,187    
FCC licenses 43,102 43,102    
Other intangible assets, net 15,841 17,922    
Other noncurrent assets 2,645 11,144    
Total assets 232,463 225,881    
Current liabilities:        
Current portion of debt 2,314 2,334    
Accounts payable 1,090 524    
Other current liabilities 13,310 9,017    
Total current liabilities 16,714 11,875    
Debt 223,428 221,431    
Other noncurrent liabilities 7,626 9,832    
Total liabilities 247,768 243,138    
Total Nexstar Media Group, Inc. stockholders' equity (deficit) (15,305) (21,257)    
Noncontrolling interests in consolidated variable interest entities   4,000    
Total liabilities and stockholders' equity 232,463 225,881    
Non-Guarantors [Member] | Reportable Legal Entities [Member]        
Current assets:        
Cash and cash equivalents 15,268 5,372 $ 11,557 $ 551
Accounts receivable, net 64,130 20,805    
Spectrum asset 26,695      
Other current assets 5,533 2,380    
Total current assets 111,626 28,557    
Property and equipment, net 17,861 12,041    
Goodwill 150,273 59,953    
FCC licenses 108,706 30,459    
Other intangible assets, net 89,488 48,313    
Other noncurrent assets 7,233 1,856    
Total assets 485,187 181,179    
Current liabilities:        
Current portion of debt 54,251 6,000    
Accounts payable 5,753 2,996    
Liability to surrender spectrum asset 27,347      
Amounts due to consolidated entities 148,340 86,438    
Other current liabilities 26,535 14,665    
Total current liabilities 262,226 110,099    
Debt 22,095 47,068    
Amounts due to consolidated entities 256,010      
Deferred tax liabilities 6,214 13,853    
Other noncurrent liabilities 10,343 2,028    
Total liabilities 556,888 173,048    
Total Nexstar Media Group, Inc. stockholders' equity (deficit) (82,397) 5,612    
Noncontrolling interests in consolidated variable interest entities 10,696 2,519    
Total liabilities and stockholders' equity $ 485,187 $ 181,179    
[1] The consolidated total assets as of December 31, 2017 and 2016 include certain assets held by consolidated VIEs of $426.9 million and $226.2 million, respectively, which are not available to be used to settle the obligations of Nexstar. The consolidated total liabilities as of December 31, 2017 and 2016 include certain liabilities of consolidated VIEs of $81.8 million and $39.2 million, respectively, for which the creditors of the VIEs have no recourse to the general credit of Nexstar. See Note 2 for additional information.