XML 25 R4.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME - USD ($)
shares in Thousands, $ 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
Revenues [Abstract]                      
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 per common share attributable to Nexstar Media Group, Inc.:                      
Basic $ 8.27 $ 1.01 $ 0.94 $ 0.14 $ 0.67 $ 0.81 $ 0.80 $ 0.71 $ 10.38 $ 2.98 $ 2.50
Diluted $ 8.03 $ 0.98 $ 0.91 $ 0.13 $ 0.64 $ 0.78 $ 0.78 $ 0.69 $ 10.07 $ 2.89 $ 2.42
Weighted average number of common shares outstanding:                      
Basic 45,754 46,107 46,931 44,200 30,713 30,695 30,680 30,658 45,754 30,687 31,100
Diluted 47,149 47,452 48,195 45,419 31,798 31,698 31,620 31,538 47,149 31,664 32,091
Dividends declared per common share                 $ 1.20 $ 0.96 $ 0.76
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