XML 17 R41.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Acquisitions - Summary of Estimated Preliminary Fair Values of Assets Acquired and Liabilities Assumed (Details) - USD ($)
$ in Thousands
12 Months Ended
Sep. 19, 2019
Aug. 08, 2019
Jun. 18, 2019
Jan. 02, 2019
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Business Acquisition [Line Items]              
Goodwill         $ 2,950,587 $ 2,596,863 $ 2,579,417
Cash paid for acquisitions         1,514,183 $ 328,433 $ 0
Nexstar Stations              
Business Acquisition [Line Items]              
Cash $ 0            
Accounts receivable 34,680            
Prepaid and other current assets 3,926            
Property and equipment 40,821            
Goodwill 115,225            
Right-of-use assets for operating leases 0            
Other noncurrent assets 237            
Total assets acquired 799,205            
Accounts payable 2,037            
Accrued liabilities 7,294            
Deferred income tax liability 0            
Operating lease liabilities - noncurrent 20,346            
Other noncurrent liabilities 426            
Total liabilities assumed 30,103            
Net assets acquired 769,102            
Less: cash acquired 0            
Less: fair value of existing ownership 0            
Cash paid for acquisitions 769,102            
Dispatch Stations              
Business Acquisition [Line Items]              
Cash   $ 2,363          
Accounts receivable   26,568          
Prepaid and other current assets   6,092          
Property and equipment   40,418          
Goodwill   197,829          
Right-of-use assets for operating leases   0          
Other noncurrent assets   0          
Total assets acquired   668,951          
Accounts payable   954          
Accrued liabilities   9,011          
Deferred income tax liability   98,287          
Operating lease liabilities - noncurrent   226          
Other noncurrent liabilities   0          
Total liabilities assumed   108,478          
Net assets acquired   560,473          
Less: cash acquired   (2,363)          
Less: fair value of existing ownership   0          
Cash paid for acquisitions   558,110          
Justice & Quest              
Business Acquisition [Line Items]              
Cash     $ 0        
Accounts receivable     8,501        
Prepaid and other current assets     6,987        
Property and equipment     361        
Goodwill     23,558        
Right-of-use assets for operating leases     52,553        
Other noncurrent assets     5,253        
Total assets acquired     97,213        
Accounts payable     725        
Accrued liabilities     4,236        
Deferred income tax liability     (471)        
Operating lease liabilities - noncurrent     0        
Other noncurrent liabilities     2,677        
Total liabilities assumed     7,167        
Net assets acquired     90,046        
Less: cash acquired     0        
Less: fair value of existing ownership     (12,995)   (8,000)    
Cash paid for acquisitions     77,051        
Gray Stations              
Business Acquisition [Line Items]              
Cash       $ 0      
Accounts receivable       5,553      
Prepaid and other current assets       987      
Property and equipment       11,757      
Goodwill       18,756      
Right-of-use assets for operating leases       0      
Other noncurrent assets       18      
Total assets acquired       111,760      
Accounts payable       1      
Accrued liabilities       1,604      
Deferred income tax liability       0      
Operating lease liabilities - noncurrent       235      
Other noncurrent liabilities       0      
Total liabilities assumed       1,840      
Net assets acquired       109,920      
Less: cash acquired       0      
Less: fair value of existing ownership       0      
Cash paid for acquisitions       109,920      
Recent Acquisitions              
Business Acquisition [Line Items]              
Cash         2,363    
Accounts receivable         75,302    
Prepaid and other current assets         17,992    
Property and equipment         93,357    
Goodwill         355,368    
Intangible assets acquired         386,600    
Right-of-use assets for operating leases         52,553    
Other noncurrent assets         5,508    
Total assets acquired         1,677,129    
Accounts payable         3,717    
Accrued liabilities         22,145    
Deferred income tax liability         97,816    
Operating lease liabilities - noncurrent         20,807    
Other noncurrent liabilities         3,103    
Total liabilities assumed         147,588    
Net assets acquired         1,529,541    
Less: cash acquired         (2,363)    
Less: fair value of existing ownership         (12,995)    
Cash paid for acquisitions         1,514,183    
Network affiliation agreements | Nexstar Stations              
Business Acquisition [Line Items]              
Intangible assets acquired 123,919            
Network affiliation agreements | Dispatch Stations              
Business Acquisition [Line Items]              
Intangible assets acquired   60,767          
Network affiliation agreements | Justice & Quest              
Business Acquisition [Line Items]              
Intangible assets acquired     0        
Network affiliation agreements | Gray Stations              
Business Acquisition [Line Items]              
Intangible assets acquired       14,420      
Network affiliation agreements | Recent Acquisitions              
Business Acquisition [Line Items]              
Intangible assets acquired         199,106    
Retransmission agreements | Nexstar Stations              
Business Acquisition [Line Items]              
Intangible assets acquired 83,413            
Retransmission agreements | Dispatch Stations              
Business Acquisition [Line Items]              
Intangible assets acquired   38,569          
Retransmission agreements | Justice & Quest              
Business Acquisition [Line Items]              
Intangible assets acquired     0        
Retransmission agreements | Gray Stations              
Business Acquisition [Line Items]              
Intangible assets acquired       12,957      
Retransmission agreements | Recent Acquisitions              
Business Acquisition [Line Items]              
Intangible assets acquired         134,939    
Other intangible assets | Nexstar Stations              
Business Acquisition [Line Items]              
Intangible assets acquired 22,715            
Other intangible assets | Dispatch Stations              
Business Acquisition [Line Items]              
Intangible assets acquired   362          
Other intangible assets | Justice & Quest              
Business Acquisition [Line Items]              
Intangible assets acquired     0        
Other intangible assets | Gray Stations              
Business Acquisition [Line Items]              
Intangible assets acquired       251      
Other intangible assets | Recent Acquisitions              
Business Acquisition [Line Items]              
Intangible assets acquired         23,328    
FCC licenses | Nexstar Stations              
Business Acquisition [Line Items]              
Intangible assets acquired $ 374,269            
FCC licenses | Dispatch Stations              
Business Acquisition [Line Items]              
Intangible assets acquired   $ 295,983          
FCC licenses | Justice & Quest              
Business Acquisition [Line Items]              
Intangible assets acquired     $ 0        
FCC licenses | Gray Stations              
Business Acquisition [Line Items]              
Intangible assets acquired       $ 47,061      
FCC licenses | Recent Acquisitions              
Business Acquisition [Line Items]              
Intangible assets acquired         $ 717,313