XML 66 R45.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions and Dispositions - Media General - Additional Information (Details)
3 Months Ended 11 Months Ended 12 Months Ended
Aug. 28, 2017
USD ($)
Jul. 21, 2017
USD ($)
Jan. 17, 2017
USD ($)
TelevisionStation
Market
$ / shares
Dec. 31, 2017
USD ($)
Market
$ / shares
Sep. 30, 2017
USD ($)
Jun. 30, 2017
USD ($)
Mar. 31, 2017
USD ($)
Dec. 31, 2016
USD ($)
$ / shares
Sep. 30, 2016
USD ($)
Jun. 30, 2016
USD ($)
Mar. 31, 2016
USD ($)
Dec. 31, 2017
USD ($)
Market
$ / shares
Dec. 31, 2017
USD ($)
Market
$ / shares
Dec. 31, 2016
USD ($)
$ / shares
Dec. 31, 2015
USD ($)
Business Acquisition [Line Items]                              
Number of markets in which the Company's stations broadcast | Market       100               100 100    
Number of full power television stations whose assets are sold | TelevisionStation     12                        
Number of markets in which full power television stations are sold | Market     12                        
Gain (Loss) on sale of business                         $ 57,716,000    
Initial payments of CVR to holders                         263,647,000 $ 2,000,000  
Liability to surrender spectrum current       $ 314,087,000               $ 314,087,000 314,087,000    
Consolidation of remaining assets in non-controlling interests                         7,600,000 108,694,000 $ 2,900,000
Revenue included in consolidated statements of operations and comprehensive income       653,664,000 $ 611,870,000 $ 626,115,000 $ 540,317,000 $ 309,879,000 $ 275,659,000 $ 261,994,000 $ 255,658,000   2,431,966,000 1,103,190,000 896,377,000
Operating income (loss)       140,837,000 $ 129,072,000 $ 138,685,000 $ 110,151,000 $ 92,475,000 $ 72,897,000 $ 64,007,000 $ 57,929,000   518,745,000 $ 287,308,000 $ 206,107,000
Consolidated VIEs [Member]                              
Business Acquisition [Line Items]                              
Liability to surrender spectrum current       $ 27,347,000               $ 27,347,000 $ 27,347,000    
5.875% Senior Notes Due 2022 [Member]                              
Business Acquisition [Line Items]                              
Long-term debt     $ 400,000,000                        
Interest rate     5.875%                        
Term Loan A [Member] | Shield Senior Secured Credit Facility [Member]                              
Business Acquisition [Line Items]                              
Long-term debt     $ 24,800,000                        
Network Affiliation Agreements [Member]                              
Business Acquisition [Line Items]                              
Network affiliation agreements useful life                         15 years 15 years 15 years
Class A Common Stock [Member]                              
Business Acquisition [Line Items]                              
Common stock, par value | $ / shares       $ 0.01       $ 0.01       $ 0.01 $ 0.01 $ 0.01  
Media General Divestitures [Member]                              
Business Acquisition [Line Items]                              
Number of full power television stations whose assets are sold | TelevisionStation     7                        
Number of markets in which full power television stations are sold | Market     7                        
Selling price of entities sold     $ 427,600,000                        
Gain (Loss) on sale of business     $ (4,700,000)                        
Nexstar Divestitures [Member]                              
Business Acquisition [Line Items]                              
Number of full power television stations whose assets are sold | TelevisionStation     5                        
Selling price of entities sold     $ 114,400,000                        
Gain (Loss) on sale of business     $ 62,400,000                        
Media General [Member]                              
Business Acquisition [Line Items]                              
Merger effective date     Jan. 17, 2017                        
Number of full power television stations owned, operated or serviced | TelevisionStation     78                        
Number of markets in which the Company's stations broadcast | Market     48                        
Outstanding equity acquired, price per share | $ / shares     $ 10.55                        
Estimated acquisition date fair value of spectrum asset     $ 465,582,000                        
Estimated fair value of contingent value rights     271,000,000                        
Gross proceeds to surrender of spectrum auction   $ 478,600,000                          
Initial payments of CVR to holders $ 258,600,000                            
Taxes paid                       $ 180,900,000      
Derecognition of spectrum asset to surrender spectrum       $ 34,600,000                      
Derecognition of spectrum liability to surrender spectrum       34,600,000                      
Spectrum assets not yet surrendered and retained current       305,800,000               305,800,000 $ 305,800,000    
Spectrum assets not yet surrendered and retained noncurrent       126,900,000               126,900,000 126,900,000    
Liability to surrender spectrum current       314,100,000               314,100,000 314,100,000    
Liability to surrender spectrum noncurrent       $ 130,000,000               130,000,000 130,000,000    
Carryover of tax basis in goodwill, deductible for tax purposes     159,000,000                        
Carryover of tax basis in property and equipment, deductible for tax purposes     247,800,000                        
Long-term debt     434,269,000                        
Change in estimated fair value of spectrum asset increased     24,000,000                        
Decrease in accounts receivable due to changes in estimate of collectability of accounts receivable     23,400,000                        
Increase in goodwill due to changes in estimate of fair value assumptions     32,800,000                        
Increase in deferred tax liabilities due to changes in estimate of fair value assumptions     7,400,000                        
Decrease in income tax payable due to changes in estimate of fair value assumptions     6,500,000                        
Revenue included in consolidated statements of operations and comprehensive income                       1,412,000,000      
Operating income (loss)                       $ 300,400,000      
Acquisition related costs                         $ 52,400,000 $ 8,400,000  
Media General [Member] | Property and Equipment [Member]                              
Business Acquisition [Line Items]                              
Measurement period adjustments, increase (decrease) in acquired intangible assets     (1,800,000)                        
Media General [Member] | Consolidated VIEs [Member]                              
Business Acquisition [Line Items]                              
Consolidation of remaining assets in non-controlling interests     7,600,000                        
Media General [Member] | FCC licenses [Member]                              
Business Acquisition [Line Items]                              
Carryover of tax basis in intangible assets, deductible for tax purposes     294,300,000                        
Measurement period adjustments, increase (decrease) in acquired intangible assets     $ (255,300,000)                        
Media General [Member] | Network Affiliation Agreements [Member]                              
Business Acquisition [Line Items]                              
Network affiliation agreements useful life     15 years                        
Carryover of tax basis in intangible assets, deductible for tax purposes     $ 31,700,000                        
Measurement period adjustments, increase (decrease) in acquired intangible assets     $ 254,500,000                        
Media General [Member] | Other definite-lived intangible assets [Member]                              
Business Acquisition [Line Items]                              
Weighted average estimated useful life of other intangible assets     19 years                        
Carryover of tax basis in intangible assets, deductible for tax purposes     $ 40,400,000                        
Measurement period adjustments, increase (decrease) in acquired intangible assets     $ (25,100,000)                        
Media General [Member] | Class A Common Stock [Member]                              
Business Acquisition [Line Items]                              
Percentage of shares issued for each share outstanding     12.49%                        
Common stock, par value | $ / shares     $ 0.01