XML 53 R42.htm IDEA: XBRL DOCUMENT v3.19.2
Acquisitions - Acquisition Information (Details)
6 Months Ended
Jul. 26, 2019
USD ($)
Jun. 10, 2019
USD ($)
May 01, 2019
USD ($)
television_station
Mar. 20, 2019
USD ($)
television_station
Jan. 01, 2019
USD ($)
Nov. 30, 2018
USD ($)
Jun. 30, 2019
USD ($)
Dec. 31, 2018
USD ($)
Business Acquisition [Line Items]                
Goodwill             $ 1,111,247,000 $ 834,013,000
Indefinite-lived intangible assets - FCC licenses             209,715,000 $ 157,215,000
Cordillera Communications, LLC                
Business Acquisition [Line Items]                
Number of businesses acquired | television_station     15          
Business acquisition, purchase price     $ 521,000,000          
Net working capital adjustment used in combination     23,900,000          
Revenue of acquiree since acquisition date             25,200,000  
Accounts receivable     26,264,000          
Other current assets     986,000          
Property and equipment     53,671,000          
Right-of-use assets     4,667,000          
Goodwill     253,735,000          
Accounts payable     (15,000)          
Accrued expenses     (3,835,000)          
Other current liabilities     (280,000)          
Operating lease liabilities     (4,387,000)          
Net purchase price     544,906,000          
Nexstar Media Group, Inc.                
Business Acquisition [Line Items]                
Number of businesses acquired | television_station       8        
Business acquisition, purchase price       $ 580,000,000        
Raycom Media, Inc.                
Business Acquisition [Line Items]                
Business acquisition, purchase price         $ 55,000,000      
Revenue of acquiree since acquisition date             11,700,000  
Property and equipment         11,721,000      
Right-of-use assets         296,000      
Goodwill         18,349,000      
Operating lease liabilities         (296,000)      
Net purchase price         54,970,000      
Raycom Media, Inc. And Cordillera Communications, LLC                
Business Acquisition [Line Items]                
Accounts receivable             26,264,000  
Other current assets             986,000  
Property and equipment             65,392,000  
Right-of-use assets             4,963,000  
Goodwill             272,084,000  
Accounts payable             (15,000)  
Accrued expenses             (3,835,000)  
Other current liabilities             (280,000)  
Operating lease liabilities             (4,683,000)  
Net purchase price             599,876,000  
Omny Studio                
Business Acquisition [Line Items]                
Business acquisition, purchase price   $ 8,500,000            
Goodwill   5,200,000            
Triton Digital Canada, Inc.                
Business Acquisition [Line Items]                
Business acquisition, purchase price           $ 160,000,000    
Cash           10,515,000    
Accounts receivable           8,879,000    
Other current assets           679,000    
Property and equipment           705,000    
Goodwill           83,876,000    
Other intangible assets           75,000,000    
Accounts payable           (1,881,000)    
Accrued expenses           (2,964,000)    
Other current liabilities           (19,000)    
Deferred tax liability           (14,577,000)    
Net purchase price           160,213,000    
Television network affiliation relationships | Cordillera Communications, LLC                
Business Acquisition [Line Items]                
Other intangible assets     168,700,000          
Television network affiliation relationships | Raycom Media, Inc.                
Business Acquisition [Line Items]                
Other intangible assets         17,400,000      
Television network affiliation relationships | Raycom Media, Inc. And Cordillera Communications, LLC                
Business Acquisition [Line Items]                
Other intangible assets             $ 186,100,000  
Intangible asset, estimated amortization period             20 years  
Advertiser relationships | Cordillera Communications, LLC                
Business Acquisition [Line Items]                
Other intangible assets     5,900,000          
Advertiser relationships | Raycom Media, Inc.                
Business Acquisition [Line Items]                
Other intangible assets         700,000      
Advertiser relationships | Raycom Media, Inc. And Cordillera Communications, LLC                
Business Acquisition [Line Items]                
Other intangible assets             $ 6,600,000  
Advertiser relationships | Raycom Media, Inc. And Cordillera Communications, LLC | Minimum                
Business Acquisition [Line Items]                
Intangible asset, estimated amortization period             5 years  
Advertiser relationships | Raycom Media, Inc. And Cordillera Communications, LLC | Maximum                
Business Acquisition [Line Items]                
Intangible asset, estimated amortization period             10 years  
Other intangible asset | Cordillera Communications, LLC                
Business Acquisition [Line Items]                
Other intangible assets     $ 13,000,000          
Other intangible asset | Raycom Media, Inc. And Cordillera Communications, LLC                
Business Acquisition [Line Items]                
Other intangible assets             $ 13,000,000  
Shared Service Agreements | Cordillera Communications, LLC                
Business Acquisition [Line Items]                
Intangible asset, estimated amortization period     20 years          
Developed Technology Rights | Omny Studio                
Business Acquisition [Line Items]                
Other intangible assets   $ 3,800,000            
Intangible asset, estimated amortization period   10 years            
Developed Technology Rights | Triton Digital Canada, Inc.                
Business Acquisition [Line Items]                
Other intangible assets           $ 39,000,000    
Developed Technology Rights | Triton Digital Canada, Inc. | Minimum                
Business Acquisition [Line Items]                
Intangible asset, estimated amortization period           8 years    
Developed Technology Rights | Triton Digital Canada, Inc. | Maximum                
Business Acquisition [Line Items]                
Intangible asset, estimated amortization period           12 years    
Customer Relationships | Triton Digital Canada, Inc.                
Business Acquisition [Line Items]                
Other intangible assets           $ 31,000,000    
Intangible asset, estimated amortization period           12 years    
Trade Names | Triton Digital Canada, Inc.                
Business Acquisition [Line Items]                
Other intangible assets           $ 5,000,000    
Intangible asset, estimated amortization period           10 years    
Indefinite-lived intangible assets - FCC licenses | Cordillera Communications, LLC                
Business Acquisition [Line Items]                
Indefinite-lived intangible assets - FCC licenses     $ 26,500,000          
Indefinite-lived intangible assets - FCC licenses | Raycom Media, Inc.                
Business Acquisition [Line Items]                
Indefinite-lived intangible assets - FCC licenses         $ 6,800,000      
Indefinite-lived intangible assets - FCC licenses | Raycom Media, Inc. And Cordillera Communications, LLC                
Business Acquisition [Line Items]                
Indefinite-lived intangible assets - FCC licenses             $ 33,300,000  
Term Loan B, Maturing 2026 | Cordillera Communications, LLC                
Business Acquisition [Line Items]                
Proceeds from issuance of debt     525,000,000          
Term Loan B, Maturing 2026 | Cordillera Communications, LLC and Nexstar Media Group, Inc.                
Business Acquisition [Line Items]                
Debt face value     765,000,000          
Term Loan B, Maturing 2026 | Nexstar Media Group, Inc.                
Business Acquisition [Line Items]                
Proceeds from issuance of debt     $ 240,000,000          
Revolving credit facility | Nexstar Media Group, Inc.                
Business Acquisition [Line Items]                
Revolving credit facility       $ 210,000,000        
Senior Notes | Senior Unsecured Notes, Due 2027 | Subsequent Event                
Business Acquisition [Line Items]                
Debt face value $ 500,000,000              
Senior Notes | Senior Unsecured Notes, Due 2027 | Nexstar Media Group, Inc. | Subsequent Event                
Business Acquisition [Line Items]                
Proceeds from issuance of debt $ 500,000,000