XML 63 R42.htm IDEA: XBRL DOCUMENT v3.8.0.1
Summary of Significant Accounting Policies - Consolidated VIEs (Details) - USD ($)
$ in Thousands
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Variable Interest Entity [Line Items]        
Spectrum asset $ 305,764      
Other current assets 71,859 $ 57,479    
Total current assets 1,056,218 363,217    
Liability to surrender spectrum asset 314,087      
Other current liabilities 17,169 9,714    
Total current liabilities 670,703 189,578    
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      
Prepaid expenses and other current assets 71,859 30,760    
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    
Other noncurrent assets, net 199,181 85,070    
Total assets [1] 7,481,647 2,966,085    
Current liabilities:        
Current portion of debt 92,808 28,093    
Interest payable 39,563 44,190    
Liability to surrender spectrum asset 314,087      
Other current liabilities 17,169 9,714    
Total current liabilities 670,703 189,578    
Debt 4,269,652 2,314,326    
Other noncurrent liabilities 340,541 45,819    
Total liabilities [1] 5,900,337 2,681,731    
Consolidated VIEs [Member]        
Variable Interest Entity [Line Items]        
Consolidated VIEs, Assets 426,879 226,198    
Spectrum asset 26,695      
Total current assets 75,044 31,208    
Consolidated VIEs, Liabilities 81,832 39,196    
Liability to surrender spectrum asset 27,347      
Other current liabilities 24,146 12,606    
Total current liabilities 109,052 21,971    
Current assets:        
Cash and cash equivalents 17,180 7,302    
Accounts receivable, net 24,407 20,553    
Spectrum asset 26,695      
Prepaid expenses and other current assets 6,762 3,353    
Total current assets 75,044 31,208    
Property and equipment, net 25,971 29,984    
Goodwill 163,549 98,107    
FCC licenses 151,808 114,791    
Other intangible assets, net 97,757 87,668    
Other noncurrent assets, net 9,443 13,233    
Total assets 523,572 374,991    
Current liabilities:        
Current portion of debt 56,565 8,334    
Interest payable 994 1,031    
Liability to surrender spectrum asset 27,347      
Other current liabilities 24,146 12,606    
Total current liabilities 109,052 21,971    
Debt 245,523 268,499    
Other noncurrent liabilities 30,594 26,590    
Total liabilities 385,169 317,060    
Consolidated VIEs [Member] | Current assets [Member]        
Variable Interest Entity [Line Items]        
Spectrum asset 26,695      
Other current assets 22,038 3,638    
Total current assets 48,733 3,638    
Current assets:        
Spectrum asset 26,695      
Total current assets 48,733 3,638    
Consolidated VIEs [Member] | Property and equipment, net [Member]        
Variable Interest Entity [Line Items]        
Consolidated VIEs, Assets 7,517 6,944    
Consolidated VIEs [Member] | Goodwill [Member]        
Variable Interest Entity [Line Items]        
Consolidated VIEs, Assets 130,362 46,465    
Consolidated VIEs [Member] | FCC licenses [Member]        
Variable Interest Entity [Line Items]        
Consolidated VIEs, Assets 151,808 114,791    
Consolidated VIEs [Member] | Other intangible assets, net [Member]        
Variable Interest Entity [Line Items]        
Consolidated VIEs, Assets 81,916 53,747    
Consolidated VIEs [Member] | Other noncurrent assets, net [Member]        
Variable Interest Entity [Line Items]        
Consolidated VIEs, Assets 6,543 613    
Consolidated VIEs [Member] | Current liabilities [Member]        
Variable Interest Entity [Line Items]        
Liability to surrender spectrum asset 27,347      
Other current liabilities 24,146 12,606    
Total current liabilities 51,493 12,606    
Current liabilities:        
Liability to surrender spectrum asset 27,347      
Other current liabilities 24,146 12,606    
Total current liabilities 51,493 12,606    
Consolidated VIEs [Member] | Noncurrent liabilities [Member]        
Variable Interest Entity [Line Items]        
Consolidated VIEs, Liabilities $ 30,339 $ 26,590    
[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.