XML 51 R40.htm IDEA: XBRL DOCUMENT v3.20.2
Acquisitions - Acquisition Information (Details)
$ / shares in Units, $ in Thousands
3 Months Ended 9 Months Ended
Sep. 23, 2020
USD ($)
station
$ / shares
shares
Sep. 19, 2019
USD ($)
televisionMarket
television_station
Jun. 10, 2019
USD ($)
May 01, 2019
USD ($)
television_station
televisionMarket
Jan. 01, 2019
USD ($)
television_station
Jun. 30, 2020
USD ($)
Sep. 30, 2020
USD ($)
Dec. 31, 2019
USD ($)
Business Acquisition [Line Items]                
Programming             $ 0 $ 52,699
Programming (less current portion)             137,663 96,256
Goodwill             1,201,533 1,224,679
Indefinite-lived intangible assets - FCC licenses             349,915 385,915
Current programming liability             69,261 96,682
Programming liability             (38,632) $ (57,291)
Nexstar Media Group, Inc.                
Business Acquisition [Line Items]                
Number of businesses acquired | television_station   8            
Business acquisition, purchase price   $ 582,000            
Programming   11,997            
Other current assets   3,541            
Property and equipment   61,569            
Right-of-use assets   82,447            
Programming (less current portion)   9,830            
Goodwill   168,196            
Accrued expenses   (4,586)            
Current programming liability   16,211            
Other current liabilities   (3,185)            
Operating lease liabilities   (79,766)            
Programming liability   (15,607)            
Net purchase price   $ 582,325            
Number of television markets | televisionMarket   7            
Number of television stations | television_station   1            
Nexstar Media Group, Inc. | Tribune Media Company [Member]                
Business Acquisition [Line Items]                
Number of television stations | television_station   7            
Nexstar Media Group, Inc. | Television network affiliation relationships                
Business Acquisition [Line Items]                
Other intangible assets   $ 181,000            
Nexstar Media Group, Inc. | Advertiser relationships                
Business Acquisition [Line Items]                
Other intangible assets   7,100            
Nexstar Media Group, Inc. | Indefinite-lived intangible assets - FCC licenses                
Business Acquisition [Line Items]                
Indefinite-lived intangible assets - FCC licenses   $ 176,000            
Cordillera Communications, LLC                
Business Acquisition [Line Items]                
Number of businesses acquired | television_station       15        
Business acquisition, purchase price       $ 521,000        
Net working capital adjustment used in combination       23,900        
Reduction of purchase price           $ 2,500    
Accounts receivable       26,770        
Other current assets       986        
Property and equipment       53,734        
Right-of-use assets       4,667        
Goodwill       251,681        
Accounts payable       (15)        
Accrued expenses       (5,750)        
Other current liabilities       (280)        
Operating lease liabilities       (4,387)        
Net purchase price       $ 542,406        
Number of television markets | televisionMarket       10        
Cordillera Communications, LLC | Television network affiliation relationships                
Business Acquisition [Line Items]                
Other intangible assets       $ 169,400        
Cordillera Communications, LLC | Advertiser relationships                
Business Acquisition [Line Items]                
Other intangible assets       5,900        
Cordillera Communications, LLC | Shared Service Agreements                
Business Acquisition [Line Items]                
Other intangible assets       $ 13,000        
Intangible asset, estimated amortization period       20 years        
Cordillera Communications, LLC | Indefinite-lived intangible assets - FCC licenses                
Business Acquisition [Line Items]                
Indefinite-lived intangible assets - FCC licenses       $ 26,700        
Raycom Media, Inc.                
Business Acquisition [Line Items]                
Number of businesses acquired | television_station         3      
Business acquisition, purchase price         $ 55,000      
Property and equipment         11,721      
Right-of-use assets         296      
Goodwill         18,349      
Operating lease liabilities         (296)      
Net purchase price         54,970      
Raycom Media, Inc. | Television network affiliation relationships                
Business Acquisition [Line Items]                
Other intangible assets         17,400      
Raycom Media, Inc. | Advertiser relationships                
Business Acquisition [Line Items]                
Other intangible assets         700      
Raycom Media, Inc. | Indefinite-lived intangible assets - FCC licenses                
Business Acquisition [Line Items]                
Indefinite-lived intangible assets - FCC licenses         $ 6,800      
Raycom Media, Inc., Cordillera Communications, LLC And Nexstar Media Group, Inc.                
Business Acquisition [Line Items]                
Accounts receivable             26,770  
Programming             11,997  
Other current assets             4,527  
Property and equipment             127,024  
Right-of-use assets             87,410  
Programming (less current portion)             9,830  
Goodwill             438,226  
Accounts payable             (15)  
Accrued expenses             (10,336)  
Current programming liability             16,211  
Other current liabilities             (3,465)  
Operating lease liabilities             (84,449)  
Programming liability             (15,607)  
Net purchase price             1,179,701  
Raycom Media, Inc., Cordillera Communications, LLC And Nexstar Media Group, Inc. | Television network affiliation relationships                
Business Acquisition [Line Items]                
Other intangible assets             $ 367,800  
Intangible asset, estimated amortization period             20 years  
Raycom Media, Inc., Cordillera Communications, LLC And Nexstar Media Group, Inc. | Advertiser relationships                
Business Acquisition [Line Items]                
Other intangible assets             $ 13,700  
Raycom Media, Inc., Cordillera Communications, LLC And Nexstar Media Group, Inc. | Shared Service Agreements                
Business Acquisition [Line Items]                
Other intangible assets             13,000  
Raycom Media, Inc., Cordillera Communications, LLC And Nexstar Media Group, Inc. | Indefinite-lived intangible assets - FCC licenses                
Business Acquisition [Line Items]                
Indefinite-lived intangible assets - FCC licenses             $ 209,500  
Raycom Media, Inc., Cordillera Communications, LLC And Nexstar Media Group, Inc. | Minimum | Advertiser relationships                
Business Acquisition [Line Items]                
Intangible asset, estimated amortization period             5 years  
Raycom Media, Inc., Cordillera Communications, LLC And Nexstar Media Group, Inc. | Maximum | Advertiser relationships                
Business Acquisition [Line Items]                
Intangible asset, estimated amortization period             10 years  
Omny Studio                
Business Acquisition [Line Items]                
Business acquisition, purchase price     $ 8,300          
Goodwill     5,300          
Omny Studio | Developed Technology Rights                
Business Acquisition [Line Items]                
Other intangible assets     $ 3,800          
Intangible asset, estimated amortization period     10 years          
ION Media [Member]                
Business Acquisition [Line Items]                
Expected purchase price at merger $ 2,650,000              
Exercise right of warrants ( in dollars per share) | $ / shares $ 13              
Number of stations to be divested | station 26              
ION Media [Member] | United States                
Business Acquisition [Line Items]                
Percentage of US Homes 96.00%              
ION Media [Member] | Preferred Stock | Berkshire Hathaway                
Business Acquisition [Line Items]                
Preferred equity investment $ 600,000              
ION Media [Member] | Common stock, Class A | Berkshire Hathaway                
Business Acquisition [Line Items]                
Number of shares purchasable by warrant | shares 23,100,000