XML 98 R55.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Acquisitions - Fair Values of Assets Acquired and Liabilities Assumed, Raycom, Cordillera, Nexstar-Tribune (Details) - USD ($)
$ in Thousands
Dec. 31, 2019
Sep. 19, 2019
May 01, 2019
Jan. 01, 2019
Dec. 31, 2018
Nov. 30, 2018
Dec. 31, 2017
Oct. 02, 2017
Dec. 31, 2016
Fair values of the assets acquired and the liabilities assumed                  
Current portion of programming $ 60,184       $ 34,432        
Programming (less current portion) 96,256       75,333        
Goodwill 1,271,855       834,013   $ 755,949   $ 575,780
Current portion of programming liabilities (96,682)       (40,301)        
Programming liabilities (57,291)       (43,825)        
Raycom Media, Inc.                  
Fair values of the assets acquired and the liabilities assumed                  
Property and equipment       $ 11,721          
Operating lease right-of-use assets       296          
Goodwill       18,349          
Operating lease liabilities       (296)          
Net purchase price       54,970          
Cordillera Communications, LLC                  
Fair values of the assets acquired and the liabilities assumed                  
Accounts receivable     $ 26,264            
Other current assets     986            
Property and equipment     53,734            
Operating lease right-of-use assets     4,667            
Goodwill     252,920            
Accounts payable and accrued liabilities     (15)            
Accrued expenses     (3,983)            
Other current liabilities     (280)            
Operating lease liabilities     (4,387)            
Net purchase price     544,906            
Nexstar Media Group, Inc.                  
Fair values of the assets acquired and the liabilities assumed                  
Current portion of programming   $ 11,997              
Other current assets   3,541              
Property and equipment   61,864              
Operating lease right-of-use assets   82,447              
Programming (less current portion)   9,830              
Goodwill   164,457              
Accrued expenses   (1,820)              
Current portion of programming liabilities   (16,211)              
Other current liabilities   (3,035)              
Programming liabilities   (15,079)              
Operating lease liabilities   (79,766)              
Net purchase price   582,325              
Raycom Media, Inc., Cordillera Communications, LLC And Nexstar Media Group, Inc.                  
Fair values of the assets acquired and the liabilities assumed                  
Accounts receivable 26,264                
Current portion of programming 11,997                
Other current assets 4,527                
Property and equipment 127,319                
Operating lease right-of-use assets 87,410                
Programming (less current portion) 9,830                
Goodwill 435,726                
Accounts payable and accrued liabilities (15)                
Accrued expenses (5,803)                
Current portion of programming liabilities (16,211)                
Other current liabilities (3,315)                
Programming liabilities (15,079)                
Operating lease liabilities (84,449)                
Net purchase price 1,182,201                
Triton Digital Canada, Inc.                  
Fair values of the assets acquired and the liabilities assumed                  
Accounts receivable           $ 8,879      
Goodwill           80,656      
Intangible assets           75,000      
Net purchase price           160,213      
Katz Broadcasting Group                  
Fair values of the assets acquired and the liabilities assumed                  
Accounts receivable               $ 44,306  
Current portion of programming               36,218  
Programming (less current portion)               52,908  
Goodwill               203,760  
Intangible assets               32,300  
Accounts payable and accrued liabilities               (29,339)  
Current portion of programming liabilities               (32,877)  
Programming liabilities               (37,692)  
Net purchase price               302,312  
Television network affiliation relationships | Raycom Media, Inc.                  
Fair values of the assets acquired and the liabilities assumed                  
Intangible assets       17,400          
Television network affiliation relationships | Cordillera Communications, LLC                  
Fair values of the assets acquired and the liabilities assumed                  
Intangible assets     169,400            
Television network affiliation relationships | Nexstar Media Group, Inc.                  
Fair values of the assets acquired and the liabilities assumed                  
Intangible assets   181,000              
Television network affiliation relationships | Raycom Media, Inc., Cordillera Communications, LLC And Nexstar Media Group, Inc.                  
Fair values of the assets acquired and the liabilities assumed                  
Intangible assets 367,800                
Customer lists and advertiser relationships | Raycom Media, Inc.                  
Fair values of the assets acquired and the liabilities assumed                  
Intangible assets       700          
Customer lists and advertiser relationships | Cordillera Communications, LLC                  
Fair values of the assets acquired and the liabilities assumed                  
Intangible assets     5,900            
Customer lists and advertiser relationships | Nexstar Media Group, Inc.                  
Fair values of the assets acquired and the liabilities assumed                  
Intangible assets   7,100              
Customer lists and advertiser relationships | Raycom Media, Inc., Cordillera Communications, LLC And Nexstar Media Group, Inc.                  
Fair values of the assets acquired and the liabilities assumed                  
Intangible assets 13,700                
Customer lists and advertiser relationships | Triton Digital Canada, Inc.                  
Fair values of the assets acquired and the liabilities assumed                  
Intangible assets           $ 31,000      
Customer lists and advertiser relationships | Katz Broadcasting Group                  
Fair values of the assets acquired and the liabilities assumed                  
Intangible assets               $ 24,000  
Shared service agreement | Cordillera Communications, LLC                  
Fair values of the assets acquired and the liabilities assumed                  
Intangible assets     13,000            
Shared service agreement | Raycom Media, Inc., Cordillera Communications, LLC And Nexstar Media Group, Inc.                  
Fair values of the assets acquired and the liabilities assumed                  
Intangible assets 13,000                
FCC licenses                  
Fair values of the assets acquired and the liabilities assumed                  
Indefinite-lived intangible assets - FCC licenses 385,915       $ 157,215        
FCC licenses | Raycom Media, Inc.                  
Fair values of the assets acquired and the liabilities assumed                  
Indefinite-lived intangible assets - FCC licenses       $ 6,800          
FCC licenses | Cordillera Communications, LLC                  
Fair values of the assets acquired and the liabilities assumed                  
Indefinite-lived intangible assets - FCC licenses     $ 26,700            
FCC licenses | Nexstar Media Group, Inc.                  
Fair values of the assets acquired and the liabilities assumed                  
Indefinite-lived intangible assets - FCC licenses   $ 176,000              
FCC licenses | Raycom Media, Inc., Cordillera Communications, LLC And Nexstar Media Group, Inc.                  
Fair values of the assets acquired and the liabilities assumed                  
Indefinite-lived intangible assets - FCC licenses $ 209,500