XML 11 R55.htm IDEA: XBRL DOCUMENT v3.19.3
Long-Term Debt - Narrative (Details)
9 Months Ended
Sep. 19, 2019
television_station
Jul. 26, 2019
USD ($)
May 01, 2019
USD ($)
television_station
Apr. 04, 2018
Oct. 02, 2017
USD ($)
Apr. 28, 2017
USD ($)
Sep. 30, 2019
USD ($)
Dec. 31, 2018
USD ($)
Debt Instrument [Line Items]                
Debt issuance costs             $ 38,959,000 $ 7,486,000
Total outstanding principal             1,975,175,000 696,250,000
2025 Senior Notes | Senior unsecured notes, due in 2025                
Debt Instrument [Line Items]                
Debt face value           $ 400,000,000    
Debt stated rate           5.125%    
Debt issuance costs           $ 7,000,000.0    
Total outstanding principal             400,000,000 400,000,000
2025 Senior Notes | Senior unsecured notes, due in 2025 | Redemption Period One                
Debt Instrument [Line Items]                
Debt redemption price           100.00%    
2025 Senior Notes | Senior unsecured notes, due in 2025 | Redemption Period Two                
Debt Instrument [Line Items]                
Debt redemption price           40.00%    
Senior Unsecured Notes, Due 2027 | Senior unsecured notes, due in 2025                
Debt Instrument [Line Items]                
Total outstanding principal             $ 500,000,000 $ 0
Senior Unsecured Notes, Due 2027 | Senior Notes                
Debt Instrument [Line Items]                
Debt face value   $ 500,000,000            
Debt stated rate   5.875%            
Issuance price of debt   100.00%            
Redemption as a percent of principal   40.00%            
Debt issuance costs   $ 10,700,000            
Senior Unsecured Notes, Due 2027 | Senior Notes | Redemption Period One                
Debt Instrument [Line Items]                
Debt redemption price   105.875%            
Senior Unsecured Notes, Due 2027 | Senior Notes | Redemption Period Two                
Debt Instrument [Line Items]                
Debt redemption price   100.00%            
Term Loan B, Maturing 2024                
Debt Instrument [Line Items]                
Debt face value         $ 300,000,000      
Interest rate reduction       25.00%        
Net leverage ratio requirement         2.75      
Annual principal payments         $ 3,000,000      
Variable interest rate             4.04% 4.34%
Weighted average interest rate             4.25%  
Total outstanding principal             $ 294,000,000 $ 296,250,000
Term Loan B, Maturing 2024 | Minimum | LIBOR                
Debt Instrument [Line Items]                
LIBOR plus margin range         2.00%      
Term Loan B, Maturing 2024 | Maximum | LIBOR                
Debt Instrument [Line Items]                
LIBOR plus margin range         1.75%      
Term Loan B, Maturing 2026                
Debt Instrument [Line Items]                
Debt issuance costs     $ 23,000,000.0          
Annual principal payments     $ 7,700,000          
Variable interest rate             4.79%  
Weighted average interest rate             5.00%  
Total outstanding principal             $ 761,175,000 0
Term Loan B, Maturing 2026 | LIBOR                
Debt Instrument [Line Items]                
LIBOR plus margin range     2.75%          
Amended and restated revolving credit facility | Revolving credit facility                
Debt Instrument [Line Items]                
Net leverage ratio requirement             5.5  
Variable interest rate             4.29%  
Weighted average interest rate             4.33%  
Revolving credit and term loan agreement           $ 210,000,000    
Total outstanding principal             $ 20,000,000 0
Amended and restated revolving credit facility | Revolving credit facility | Minimum                
Debt Instrument [Line Items]                
Percentage of commitment fees of total unused commitment under revolving credit facility             0.30%  
Amended and restated revolving credit facility | Revolving credit facility | Minimum | LIBOR                
Debt Instrument [Line Items]                
LIBOR plus margin range           1.75%    
Amended and restated revolving credit facility | Revolving credit facility | Maximum                
Debt Instrument [Line Items]                
Percentage of commitment fees of total unused commitment under revolving credit facility             0.50%  
Amended and restated revolving credit facility | Revolving credit facility | Maximum | LIBOR                
Debt Instrument [Line Items]                
LIBOR plus margin range           2.50%    
Amended and restated revolving credit facility | Letter of Credit                
Debt Instrument [Line Items]                
Letters of credit outstanding             $ 6,000,000.0 $ 100,000
Cordillera Communications, LLC and Nexstar Media Group, Inc. | Term Loan B, Maturing 2026                
Debt Instrument [Line Items]                
Debt face value     $ 765,000,000          
Cordillera Communications, LLC                
Debt Instrument [Line Items]                
Number of businesses acquired | television_station     15          
Cordillera Communications, LLC | Term Loan B, Maturing 2026                
Debt Instrument [Line Items]                
Proceeds from issuance of debt     $ 525,000,000          
Nexstar Media Group, Inc.                
Debt Instrument [Line Items]                
Number of businesses acquired | television_station 8              
Nexstar Media Group, Inc. | Senior Unsecured Notes, Due 2027 | Senior Notes                
Debt Instrument [Line Items]                
Proceeds from issuance of debt   $ 500,000,000            
Nexstar Media Group, Inc. | Term Loan B, Maturing 2026                
Debt Instrument [Line Items]                
Proceeds from issuance of debt     $ 240,000,000