XML 122 R101.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information - Condensed Consolidated Statements of Operations and Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS [Abstract]                      
Net broadcast revenue (including trade and barter)                 $ 2,431,966 $ 1,103,190 $ 896,377
Net revenue $ 653,664 $ 611,870 $ 626,115 $ 540,317 $ 309,879 $ 275,659 $ 261,994 $ 255,658 2,431,966 1,103,190 896,377
Operating expenses (income):                      
Direct operating expenses, excluding depreciation and amortization                 993,405 381,997 302,257
Selling, general, and administrative expenses, excluding depreciation and amortization                 591,986 263,606 232,480
Amortization of broadcast rights                 105,403 57,145 59,836
Amortization of intangible assets                 159,500 46,572 48,475
Depreciation                 100,658 51,300 47,222
Goodwill and intangible assets impairment                 19,985 15,262  
Gain on disposal of stations, net                 (57,716)    
Total operating expenses                 1,913,221 815,882 690,270
Income from operations 140,837 129,072 138,685 110,151 92,475 72,897 64,007 57,929 518,745 287,308 206,107
Interest expense, net                 (241,195) (116,081) (80,520)
Loss on extinguishment of debt                 (34,882)    
Other expenses                 (1,284) (555) (517)
Income before income taxes 87,519 74,085 80,777 (997) 47,101 43,149 43,283 37,139 241,384 170,672 125,070
Income tax benefit (expense)                 233,943 (77,572) (48,687)
Net income (loss)                 475,327 93,100 76,383
Net (income) loss attributable to noncontrolling interests                 (330) (1,563) 1,301
Net income attributable to Nexstar Media Group, Inc. $ 378,481 $ 46,475 $ 43,992 $ 6,049 $ 20,482 $ 24,799 $ 24,529 $ 21,727 474,997 91,537 77,684
Net income                 475,327 93,100 76,383
Other comprehensive income:                      
Change in unrecognized amounts included in pension and postretirement obligations, net of tax of $2,160                 6,140    
Total comprehensive income                 481,467 93,100 76,383
Total comprehensive income attributable to noncontrolling interests                 (330) (1,563) 1,301
Total comprehensive income attributable to Nexstar Media Group, Inc.                 481,137 91,537 77,684
Eliminations [Member]                      
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS [Abstract]                      
Revenue between consolidated entities                 (146,286) (89,308) (74,986)
Net revenue                 (146,286) (89,308) (74,986)
Operating expenses (income):                      
Direct operating expenses, excluding depreciation and amortization                 (3,711) (214) (4)
Selling, general, and administrative expenses, excluding depreciation and amortization                 (24,799) (5,525) (4,131)
Local service agreement fees between consolidated entities                 (117,776) (83,569) (70,851)
Total operating expenses                 (146,286) (89,308) (74,986)
Equity in income of subsidiaries                 (471,363) (72,193) (59,256)
Income before income taxes                 (471,363) (72,193) (59,256)
Net income (loss)                 (471,363) (72,193) (59,256)
Net income attributable to Nexstar Media Group, Inc.                 (471,363) (72,193) (59,256)
Net income                 (471,363) (72,193) (59,256)
Other comprehensive income:                      
Total comprehensive income                 (471,363)    
Total comprehensive income attributable to Nexstar Media Group, Inc.                 (471,363) (72,193) (59,256)
Nexstar [Member] | Reportable Legal Entities [Member]                      
Operating expenses (income):                      
Equity in income of subsidiaries                 471,363 72,193 59,256
Income before income taxes                 471,363 72,193 59,256
Net income (loss)                 471,363 72,193 59,256
Net income attributable to Nexstar Media Group, Inc.                 471,363 72,193 59,256
Net income                 471,363 72,193 59,256
Other comprehensive income:                      
Total comprehensive income                 471,363    
Total comprehensive income attributable to Nexstar Media Group, Inc.                 471,363 72,193 59,256
Nexstar Broadcasting [Member] | Reportable Legal Entities [Member]                      
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS [Abstract]                      
Net broadcast revenue (including trade and barter)                 2,160,330 939,333 759,694
Revenue between consolidated entities                 71,434 34,436 25,854
Net revenue                 2,231,764 973,769 785,548
Operating expenses (income):                      
Direct operating expenses, excluding depreciation and amortization                 793,606 284,866 233,530
Selling, general, and administrative expenses, excluding depreciation and amortization                 569,194 246,698 213,415
Local service agreement fees between consolidated entities                 51,859 49,202 44,997
Amortization of broadcast rights                 92,888 47,990 49,044
Amortization of intangible assets                 137,808 27,394 29,312
Depreciation                 91,791 45,173 41,833
Goodwill and intangible assets impairment                   186  
Gain on disposal of stations, net                 (57,716)    
Total operating expenses                 1,679,430 701,509 612,131
Income from operations                 552,334 272,260 173,417
Interest expense, net                 (226,853) (104,231) (69,649)
Loss on extinguishment of debt                 (32,523)    
Other expenses                 (1,284) (555) (517)
Income before income taxes                 291,674 167,474 103,251
Income tax benefit (expense)                 219,460 (69,149) (39,851)
Net income (loss)                 511,134 98,325 63,400
Net income attributable to Nexstar Media Group, Inc.                 511,134 98,325 63,400
Net income                 511,134 98,325 63,400
Other comprehensive income:                      
Change in unrecognized amounts included in pension and postretirement obligations, net of tax of $2,160                 6,140    
Total comprehensive income                 517,274    
Total comprehensive income attributable to Nexstar Media Group, Inc.                 517,274 98,325 63,400
Mission [Member] | Reportable Legal Entities [Member]                      
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS [Abstract]                      
Net broadcast revenue (including trade and barter)                 70,592 61,402 51,132
Revenue between consolidated entities                 36,580 42,930 37,135
Net revenue                 107,172 104,332 88,267
Operating expenses (income):                      
Direct operating expenses, excluding depreciation and amortization                 35,820 30,278 24,667
Selling, general, and administrative expenses, excluding depreciation and amortization                 4,168 3,611 3,605
Local service agreement fees between consolidated entities                 35,500 18,000 9,780
Amortization of broadcast rights                 5,645 5,567 5,766
Amortization of intangible assets                 2,422 2,544 2,540
Depreciation                 2,342 2,400 2,435
Total operating expenses                 85,897 62,400 48,793
Income from operations                 21,275 41,932 39,474
Interest expense, net                 (10,135) (10,251) (9,325)
Loss on extinguishment of debt                 (2,133)    
Income before income taxes                 9,007 31,681 30,149
Income tax benefit (expense)                 (3,400) (12,337) (12,172)
Net income (loss)                 5,607 19,344 17,977
Net income attributable to Nexstar Media Group, Inc.                 5,607 19,344 17,977
Net income                 5,607 19,344 17,977
Other comprehensive income:                      
Total comprehensive income                 5,607    
Total comprehensive income attributable to Nexstar Media Group, Inc.                 5,607 19,344 17,977
Non-Guarantors [Member] | Reportable Legal Entities [Member]                      
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS [Abstract]                      
Net broadcast revenue (including trade and barter)                 201,044 102,455 85,551
Revenue between consolidated entities                 38,272 11,942 11,997
Net revenue                 239,316 114,397 97,548
Operating expenses (income):                      
Direct operating expenses, excluding depreciation and amortization                 167,690 67,067 44,064
Selling, general, and administrative expenses, excluding depreciation and amortization                 43,423 18,822 19,591
Local service agreement fees between consolidated entities                 30,417 16,367 16,074
Amortization of broadcast rights                 6,870 3,588 5,026
Amortization of intangible assets                 19,270 16,634 16,623
Depreciation                 6,525 3,727 2,954
Goodwill and intangible assets impairment                 19,985 15,076  
Total operating expenses                 294,180 141,281 104,332
Income from operations                 (54,864) (26,884) (6,784)
Interest expense, net                 (4,207) (1,599) (1,546)
Loss on extinguishment of debt                 (226)    
Income before income taxes                 (59,297) (28,483) (8,330)
Income tax benefit (expense)                 17,883 3,914 3,336
Net income (loss)                 (41,414) (24,569) (4,994)
Net (income) loss attributable to noncontrolling interests                 (330) (1,563) 1,301
Net income attributable to Nexstar Media Group, Inc.                 (41,744) (26,132) (3,693)
Net income                 (41,414) (24,569) (4,994)
Other comprehensive income:                      
Total comprehensive income                 (41,414)    
Total comprehensive income attributable to noncontrolling interests                 (330)    
Total comprehensive income attributable to Nexstar Media Group, Inc.                 $ (41,744) $ (26,132) $ (3,693)