XML 63 R54.htm IDEA: XBRL DOCUMENT v3.20.2
Acquisitions - Narrative (Details)
3 Months Ended 12 Months Ended
Sep. 19, 2019
USD ($)
television_station
Jul. 26, 2019
USD ($)
Jun. 10, 2019
USD ($)
May 01, 2019
USD ($)
television_station
Jan. 01, 2019
USD ($)
television_station
Nov. 30, 2018
USD ($)
Oct. 02, 2017
USD ($)
Dec. 31, 2018
USD ($)
Dec. 31, 2019
USD ($)
Dec. 31, 2018
USD ($)
Dec. 31, 2017
USD ($)
Dec. 31, 2016
USD ($)
Business Acquisition [Line Items]                        
Goodwill               $ 786,837,000 $ 1,224,679,000 $ 786,837,000 $ 708,773,000 $ 528,604,000
Television network affiliation relationships                        
Business Acquisition [Line Items]                        
Estimated useful life                 20 years      
Customer lists and advertiser relationships                        
Business Acquisition [Line Items]                        
Estimated useful life                 20 years      
Nexstar Media Group, Inc.                        
Business Acquisition [Line Items]                        
Number of television stations acquired | television_station 8                      
Business acquisition, purchase price $ 582,000,000                      
Revenues from acquired operations                 $ 79,800,000      
Goodwill 164,457,000                      
Nexstar Media Group, Inc. | Television network affiliation relationships                        
Business Acquisition [Line Items]                        
Intangible assets acquired 181,000,000                      
Nexstar Media Group, Inc. | Customer lists and advertiser relationships                        
Business Acquisition [Line Items]                        
Intangible assets acquired $ 7,100,000                      
Cordillera Communications, LLC                        
Business Acquisition [Line Items]                        
Number of television stations acquired | television_station       15                
Business acquisition, purchase price       $ 521,000,000                
Revenues from acquired operations                 105,200,000      
Working capital adjustment       23,900,000                
Goodwill       252,920,000                
Cordillera Communications, LLC | Television network affiliation relationships                        
Business Acquisition [Line Items]                        
Intangible assets acquired       169,400,000                
Cordillera Communications, LLC | Customer lists and advertiser relationships                        
Business Acquisition [Line Items]                        
Intangible assets acquired       $ 5,900,000                
Cordillera Communications, LLC | Shared service agreement                        
Business Acquisition [Line Items]                        
Estimated useful life       20 years                
Intangible assets acquired       $ 13,000,000                
Raycom Media, Inc.                        
Business Acquisition [Line Items]                        
Number of television stations acquired | television_station         3              
Business acquisition, purchase price         $ 55,000,000              
Revenues from acquired operations                 23,400,000      
Goodwill         18,349,000              
Raycom Media, Inc. | Television network affiliation relationships                        
Business Acquisition [Line Items]                        
Intangible assets acquired         17,400,000              
Raycom Media, Inc. | Customer lists and advertiser relationships                        
Business Acquisition [Line Items]                        
Intangible assets acquired         $ 700,000              
Raycom Media, Inc., Cordillera Communications, LLC And Nexstar Media Group, Inc.                        
Business Acquisition [Line Items]                        
Goodwill                 $ 435,726,000      
Raycom Media, Inc., Cordillera Communications, LLC And Nexstar Media Group, Inc. | Television network affiliation relationships                        
Business Acquisition [Line Items]                        
Estimated useful life                 20 years      
Intangible assets acquired                 $ 367,800,000      
Raycom Media, Inc., Cordillera Communications, LLC And Nexstar Media Group, Inc. | Customer lists and advertiser relationships                        
Business Acquisition [Line Items]                        
Intangible assets acquired                 $ 13,700,000      
Raycom Media, Inc., Cordillera Communications, LLC And Nexstar Media Group, Inc. | Customer lists and advertiser relationships | Minimum                        
Business Acquisition [Line Items]                        
Estimated useful life                 5 years      
Raycom Media, Inc., Cordillera Communications, LLC And Nexstar Media Group, Inc. | Customer lists and advertiser relationships | Maximum                        
Business Acquisition [Line Items]                        
Estimated useful life                 10 years      
Raycom Media, Inc., Cordillera Communications, LLC And Nexstar Media Group, Inc. | Shared service agreement                        
Business Acquisition [Line Items]                        
Intangible assets acquired                 $ 13,000,000      
Omny Studio                        
Business Acquisition [Line Items]                        
Business acquisition, purchase price     $ 8,300,000                  
Goodwill     $ 5,300,000                  
Omny Studio | Developed Technology                        
Business Acquisition [Line Items]                        
Estimated useful life     10 years                  
Intangible assets acquired     $ 3,800,000                  
Triton Digital Canada, Inc.                        
Business Acquisition [Line Items]                        
Business acquisition, purchase price           $ 160,000,000            
Goodwill           80,656,000            
Intangible assets acquired           75,000,000            
Cash           $ 10,515,000            
Goodwill, Purchase Accounting Adjustments                 3,220,000      
Decrease in fair value of DTL                 $ (3,600,000)      
Triton Digital Canada, Inc. | Customer lists and advertiser relationships                        
Business Acquisition [Line Items]                        
Estimated useful life           12 years            
Intangible assets acquired           $ 31,000,000            
Triton Digital Canada, Inc. | Developed Technology                        
Business Acquisition [Line Items]                        
Intangible assets acquired           $ 39,000,000            
Triton Digital Canada, Inc. | Developed Technology | Minimum                        
Business Acquisition [Line Items]                        
Estimated useful life                 8 years      
Triton Digital Canada, Inc. | Developed Technology | Maximum                        
Business Acquisition [Line Items]                        
Estimated useful life                 12 years      
Triton Digital Canada, Inc. | Trade names                        
Business Acquisition [Line Items]                        
Estimated useful life           10 years            
Intangible assets acquired           $ 5,000,000            
Katz Broadcasting Group                        
Business Acquisition [Line Items]                        
Business acquisition, purchase price             $ 292,000,000          
Goodwill             203,760,000          
Intangible assets acquired             32,300,000          
Cash             $ 21,372,000          
Goodwill, Purchase Accounting Adjustments                   5,812,000    
Increase in fair value of property and equipment                   9,900,000    
Decrease in the fair value of program assets                   4,100,000    
Increase in previously reported depreciation expense                   300,000    
Programming Expense, Purchase Accounting Adjustments                   $ 300,000    
Gain on fair value remeasurement of acquisition               $ 5,400,000        
Katz Broadcasting Group | E.W. Scripps [Member]                        
Business Acquisition [Line Items]                        
Noncontrolling interest prior to acquisition             5.33%          
Katz Broadcasting Group | Customer lists and advertiser relationships                        
Business Acquisition [Line Items]                        
Estimated useful life             5 years          
Intangible assets acquired             $ 24,000,000          
Katz Broadcasting Group | Trade names                        
Business Acquisition [Line Items]                        
Estimated useful life             10 years          
Intangible assets acquired             $ 8,000,000          
Senior Unsecured Notes, Due 2027 | Senior Notes                        
Business Acquisition [Line Items]                        
Debt issued   $ 500,000,000                    
Senior Unsecured Notes, Due 2027 | Senior Notes | Nexstar Media Group, Inc.                        
Business Acquisition [Line Items]                        
Proceeds from issuance of debt   $ 500,000,000                    
Term Loan B-1, Maturing 2026 | Nexstar Media Group, Inc.                        
Business Acquisition [Line Items]                        
Proceeds from issuance of debt       240,000,000                
Term Loan B-1, Maturing 2026 | Cordillera Communications, LLC                        
Business Acquisition [Line Items]                        
Proceeds from issuance of debt       525,000,000                
Term Loan B-1, Maturing 2026 | Cordillera Communications, LLC And Nexstar Media Group, Inc.                        
Business Acquisition [Line Items]                        
Debt issued       $ 765,000,000