XML 37 R41.htm IDEA: XBRL DOCUMENT v3.19.3
Acquisitions - Acquisition Information (Details)
9 Months Ended
Sep. 19, 2019
USD ($)
television_station
Jun. 10, 2019
USD ($)
May 01, 2019
USD ($)
television_station
Jan. 01, 2019
USD ($)
Nov. 30, 2018
USD ($)
Sep. 30, 2019
USD ($)
Dec. 31, 2018
USD ($)
Business Acquisition [Line Items]              
Goodwill           $ 1,323,312,000 $ 834,013,000
Indefinite-lived intangible assets - FCC licenses           354,615,000 $ 157,215,000
Nexstar Media Group, Inc.              
Business Acquisition [Line Items]              
Number of businesses acquired | television_station 8            
Business acquisition, purchase price $ 582,000,000            
Revenue of acquiree since acquisition date           9,800,000  
Other current assets 3,541,000            
Property and equipment 59,373,000            
Right-of-use assets 82,447,000            
Goodwill 212,065,000            
Accrued expenses (1,635,000)            
Other current liabilities (2,867,000)            
Operating lease liabilities (79,766,000)            
Net purchase price 582,358,000            
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           64,800,000  
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        
Cordillera Communications, LLC and Nexstar Media Group, Inc.              
Business Acquisition [Line Items]              
Transaction related costs           19,900,000  
Raycom Media, Inc.              
Business Acquisition [Line Items]              
Business acquisition, purchase price       $ 55,000,000      
Revenue of acquiree since acquisition date           17,600,000  
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., Cordillera Communications, LLC And Nexstar Media Group, Inc.              
Business Acquisition [Line Items]              
Accounts receivable           26,264,000  
Other current assets           4,527,000  
Property and equipment           124,765,000  
Right-of-use assets           87,410,000  
Goodwill           484,149,000  
Accounts payable           (15,000)  
Accrued expenses           (5,470,000)  
Other current liabilities           (3,147,000)  
Operating lease liabilities           (84,449,000)  
Net purchase price           1,182,234,000  
Raycom Media, Inc. And Cordillera Communications, LLC              
Business Acquisition [Line Items]              
Goodwill           484,000,000  
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 | Nexstar Media Group, Inc.              
Business Acquisition [Line Items]              
Other intangible assets 157,000,000            
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., Cordillera Communications, LLC And Nexstar Media Group, Inc.              
Business Acquisition [Line Items]              
Other intangible assets           $ 343,100,000  
Television network affiliation relationships | Raycom Media, Inc. And Cordillera Communications, LLC              
Business Acquisition [Line Items]              
Intangible asset, estimated amortization period           20 years  
Advertiser relationships | Nexstar Media Group, Inc.              
Business Acquisition [Line Items]              
Other intangible assets 7,300,000            
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., Cordillera Communications, LLC And Nexstar Media Group, Inc.              
Business Acquisition [Line Items]              
Other intangible assets           $ 13,900,000  
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  
Shared Service Agreements | Cordillera Communications, LLC              
Business Acquisition [Line Items]              
Other intangible assets     $ 13,000,000        
Intangible asset, estimated amortization period     20 years        
Shared Service Agreements | Raycom Media, Inc., Cordillera Communications, LLC And Nexstar Media Group, Inc.              
Business Acquisition [Line Items]              
Other intangible assets           $ 13,000,000  
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 | Nexstar Media Group, Inc.              
Business Acquisition [Line Items]              
Indefinite-lived intangible assets - FCC licenses $ 144,900,000            
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., Cordillera Communications, LLC And Nexstar Media Group, Inc.              
Business Acquisition [Line Items]              
Indefinite-lived intangible assets - FCC licenses           $ 178,200,000  
Term Loan B, Maturing 2026 | Nexstar Media Group, Inc.              
Business Acquisition [Line Items]              
Proceeds from issuance of debt     240,000,000        
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