XML 91 R70.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt - Additional Information (Details) - USD ($)
1 Months Ended 12 Months Ended
Feb. 16, 2018
Jan. 16, 2018
Jul. 19, 2017
Feb. 27, 2017
Jan. 31, 2017
Jan. 17, 2017
Jul. 27, 2016
Jul. 31, 2017
Apr. 30, 2017
Jan. 31, 2017
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 30, 2016
Jan. 29, 2015
Oct. 31, 2013
Nov. 09, 2012
Debt Instrument [Line Items]                                  
Repayment of debt                     $ 1,922,329,000 $ 80,140,000 $ 166,290,000        
Basis points     0.50%                            
Debt                     4,362,460,000 $ 2,342,419,000          
Loss on extinguishment of debt                     34,882,000            
Media General [Member]                                  
Debt Instrument [Line Items]                                  
Long-term debt           $ 434,269,000                      
Senior Secured Term Loans A [Member] | Media General [Member]                                  
Debt Instrument [Line Items]                                  
Debt instrument principal amount     $ 456,000,000     $ 293,900,000                      
Debt instrument, issued price percentage     99.16%     99.34%                      
Long-term debt           $ 24,800,000                      
Senior Secured Term Loans A [Member] | Marshall Broadcasting Group Inc                                  
Debt Instrument [Line Items]                                  
Maturity date                   Jun. 28, 2018              
Repayment of debt                   $ 51,300,000 1,300,000            
Amount drawn from loan                   51,300,000              
Debt                     $ 49,600,000     $ 51,100,000      
Loss on extinguishment of debt                   $ 200,000              
Interest rate         99.25%         99.25%              
Term Loans [Member] | Media General [Member]                                  
Debt Instrument [Line Items]                                  
Repayment of debt         $ 668,800,000 $ 1,658,135,000                      
Term Loan A And Revolving Loan | Marshall Broadcasting Group Inc                                  
Debt Instrument [Line Items]                                  
Basis points               0.50%                  
Interest rate during the period                     3.56% 2.60%          
Shield Senior Secured Credit Facility [Member] | Media General [Member]                                  
Debt Instrument [Line Items]                                  
Debt                     $ 24,800,000            
Maturity year                     2022            
5.875% Due 2022 [Member] | Media General [Member]                                  
Debt Instrument [Line Items]                                  
Debt instrument, issued price percentage           5.875%                      
Maturity year           2022                      
Long-term debt           $ 400,000,000                      
5.625 % Due 2024 [Member]                                  
Debt Instrument [Line Items]                                  
Interest rate                     5.625%            
5.625 % Due 2024 [Member] | Media General [Member]                                  
Debt Instrument [Line Items]                                  
Debt instrument principal amount             $ 900,000,000                    
Debt instrument, issued price percentage             5.625%                    
Maturity year             2024                    
6.125% Due 2022 [Member]                                  
Debt Instrument [Line Items]                                  
Interest rate                     6.125%            
Revolving loans [Member]                                  
Debt Instrument [Line Items]                                  
Debt                     $ 3,000,000 $ 2,000,000          
Available borrowing capacity                       $ 172,000,000          
Revolving loans [Member] | Mission Broadcasting Inc                                  
Debt Instrument [Line Items]                                  
Total commitment under borrowing capacity         3,000,000         $ 3,000,000              
Debt                     $ 0     0      
Interest rate during the period                     3.56% 2.60%          
Revolving loans [Member] | Marshall Broadcasting Group Inc                                  
Debt Instrument [Line Items]                                  
Maturity date                   Jun. 28, 2018              
Repayment of debt                   $ 2,000,000              
Amount drawn from loan                   3,000,000              
Debt                     $ 3,000,000     2,000,000      
Notes Payable to Banks [Member] | Term Loans [Member]                                  
Debt Instrument [Line Items]                                  
Debt                     2,791,875,000 $ 662,206,000          
Senior Secured Term Loan B [Member] | Media General [Member]                                  
Debt Instrument [Line Items]                                  
Debt instrument principal amount           $ 2,750,000,000                      
Debt instrument, issued price percentage           99.49%                      
Repayment of debt     $ 454,400,000                            
Senior Secured Term Loan B [Member] | Mission Broadcasting Inc                                  
Debt Instrument [Line Items]                                  
Debt instrument principal amount         232,000,000         $ 232,000,000              
Debt instrument, issued price percentage                   99.50%              
Maturity date                   Jan. 17, 2024              
Repayment of debt                   $ 225,900,000 1,200,000            
Maturity date               Jul. 19, 2022   Jan. 17, 2022              
Amount drawn from loan                   $ 0              
Basis points               0.50%                  
Debt                     $ 225,700,000     $ 223,800,000      
Loss on extinguishment of debt                   2,100,000              
Interest rate during the period                     4.06% 3.75%          
Shield Senior Secured Credit Facility [Member] | Senior Secured Term Loans A [Member]                                  
Debt Instrument [Line Items]                                  
Repayment of debt                     $ 600,000            
Basis points               0.50%                  
Debt                     $ 23,800,000            
Interest rate during the period                     3.56%            
Extended maturity date               Jul. 19, 2022                  
Senior Subordinated Notes [Member] | 5.875% Due 2022 [Member]                                  
Debt Instrument [Line Items]                                  
Maturity date                     Nov. 15, 2022            
Debt                     $ 408,102,000            
Interest rate           5.875%         5.875% 5.875%          
Maturity year           2022                      
Long-term debt           $ 400,000,000                      
Frequency of periodic principal payments                     semiannually            
Ownership percentage in subsidiary                     100.00%            
Redemption price as a percentage of debt principal that can be redeemed through equity offerings                     105.875%            
Redemption price of a debt as percentage of par value upon occurrence of change of control. (in hundredths)                     101.00%            
Minimum debt holders that may declare debt due and payable upon default                     25.00%            
Senior Subordinated Notes [Member] | 5.875% Due 2022 [Member] | Minimum [Member]                                  
Debt Instrument [Line Items]                                  
Minimum outstanding balance after debts redeemed through equity offerings                     $ 200,000,000            
Senior Subordinated Notes [Member] | 5.875% Due 2022 [Member] | Maximum [Member]                                  
Debt Instrument [Line Items]                                  
Number of days to redeem debt through equity offerings                     90 days            
Senior Subordinated Notes [Member] | 5.625 % Due 2024 [Member]                                  
Debt Instrument [Line Items]                                  
Maturity date             Aug. 01, 2024                    
Debt                     $ 886,475,000 $ 884,910,000          
Interest rate             5.625%       5.625% 5.625%          
Frequency of periodic principal payments                     semiannually            
Ownership percentage in subsidiary             100.00%                    
Redemption price as a percentage of debt principal that can be redeemed through equity offerings                     105.625%            
Redemption price of a debt as percentage of par value upon occurrence of change of control. (in hundredths)                     101.00%            
Minimum debt holders that may declare debt due and payable upon default                     25.00%            
Proceeds from previously issued of debt instrument             $ 900,000,000                    
Redemption price as percentage of debt principal amount that can be redeemed at any time prior to a specified date                     100.00%            
Aggregate principal amount of debt that can be redeemed through equity offerings                     40.00%            
Debt finance costs                     $ 15,700,000            
Senior Subordinated Notes [Member] | 6.125% Due 2022 [Member]                                  
Debt Instrument [Line Items]                                  
Debt instrument principal amount                             $ 275,000,000    
Maturity date                     Feb. 15, 2022            
Debt                     $ 273,008,000 $ 272,598,000          
Interest rate                     6.125% 6.125%     6.125%    
Redemption price as a percentage of debt principal that can be redeemed through equity offerings                     106.125%            
Redemption price of a debt as percentage of par value upon occurrence of change of control. (in hundredths)                     101.00%            
Minimum debt holders that may declare debt due and payable upon default                     25.00%            
Redemption price as percentage of debt principal amount that can be redeemed at any time prior to a specified date                     100.00%            
Aggregate principal amount of debt that can be redeemed through equity offerings                     40.00%            
Debt finance costs                         $ 3,000,000        
Frequency of periodic interest payments                     semiannually            
Senior Subordinated Notes [Member] | 6.875 % Due 2020 [Member]                                  
Debt Instrument [Line Items]                                  
Debt instrument principal amount                               $ 275,000,000 $ 250,000,000
Debt                       $ 520,705,000          
Loss on extinguishment of debt       $ 22,200,000                          
Interest rate       6.875%             6.875% 6.875%         6.875%
Borrowed debt at discount percentage                               100.25%  
Debt instrument, principle amount redeemed       $ 525,000,000                          
Debt instrument, redemption price, percentage of principal amount redeemed       103.438%                          
Nexstar [Member] | Senior Secured Term Loan B [Member]                                  
Debt Instrument [Line Items]                                  
Debt instrument principal amount         2,518,000,000         $ 2,518,000,000              
Debt instrument, issued price percentage                   99.49%              
Maturity date                   Jan. 17, 2024              
Repayment of debt     $ 454,400,000             $ 256,200,000 $ 235,000,000            
Basis points               0.50%                  
Debt                     $ 1,782,000,000 $ 252,700,000          
Interest rate during the period                     4.06% 3.75%          
Nexstar [Member] | Senior Secured Term Loans A [Member]                                  
Debt Instrument [Line Items]                                  
Debt instrument principal amount         293,900,000     $ 456,000,000   $ 293,900,000              
Debt instrument, issued price percentage               99.16%   99.34%              
Maturity date               Jul. 19, 2022   Jan. 17, 2022              
Repayment of debt                 $ 25,000,000 $ 135,400,000              
Basis points               0.50%                  
Debt                     $ 711,000,000 $ 134,700,000          
Interest rate during the period                     3.56% 2.60%          
Nexstar [Member] | Revolving loans [Member]                                  
Debt Instrument [Line Items]                                  
Total commitment under borrowing capacity         $ 169,000,000         $ 169,000,000              
Maturity date               Jul. 19, 2022   Jan. 17, 2022              
Amount drawn from loan                   $ 0              
Basis points               0.50%                  
Debt                     $ 0 $ 0          
Interest rate during the period                     3.56% 2.60%          
Commitment fees                     0.50%            
Nexstar [Member] | Revolving loans [Member] | Subsequent Event [Member]                                  
Debt Instrument [Line Items]                                  
Repayment of debt $ 20,000,000                                
Amount drawn from loan   $ 44,000,000                              
Nexstar [Member] | Notes Payable to Banks [Member] | Term Loans [Member]                                  
Debt Instrument [Line Items]                                  
Repayment of debt                     $ 9,100,000            
Nexstar [Member] | Senior Secured Credit Facility [Member]                                  
Debt Instrument [Line Items]                                  
Loss on extinguishment of debt                     $ 10,400,000            
Maximum consolidated first lien net leverage ratio                     4.50 to 1.00