XML 102 R75.htm IDEA: XBRL DOCUMENT v3.24.0.1
Long-Term Debt - Narrative (Details)
3 Months Ended 12 Months Ended
Jul. 31, 2023
USD ($)
Jan. 07, 2021
USD ($)
Dec. 30, 2020
USD ($)
Jul. 26, 2019
USD ($)
May 01, 2019
USD ($)
Dec. 31, 2022
USD ($)
Mar. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Feb. 28, 2023
USD ($)
Oct. 02, 2017
USD ($)
Debt Instrument [Line Items]                          
Long-term debt           $ 2,920,781,000     $ 2,950,919,000 $ 2,920,781,000      
Gain (loss) on extinguishment of debt           7,400,000 $ 1,200,000 $ (15,300,000) 0 8,589,000 $ (15,347,000)    
Senior Notes                          
Debt Instrument [Line Items]                          
Aggregate principal amount of reduction                       $ 500,000,000  
Revolving credit facility | Letter of Credit                          
Debt Instrument [Line Items]                          
Outstanding letter of credits           7,100,000     6,700,000 7,100,000      
Revolving credit facility | Variable rate credit facility                          
Debt Instrument [Line Items]                          
Revolving credit and term loan agreement   $ 400,000,000                      
Long-term debt           0     $ 330,000,000 0      
Line of credit facility, interest rate at period end                 8.22%        
Weighted average interest rate                 8.20%        
Net leverage ratio requirement   5.0                      
Revolving credit facility | Variable rate credit facility | Minimum                          
Debt Instrument [Line Items]                          
Percentage of commitment fees of total unused commitment under revolving credit facility                 0.30%        
Revolving credit facility | Variable rate credit facility | Minimum | SOFR                          
Debt Instrument [Line Items]                          
LIBOR plus margin range                 1.75%        
Revolving credit facility | Variable rate credit facility | Maximum                          
Debt Instrument [Line Items]                          
Percentage of commitment fees of total unused commitment under revolving credit facility                 0.50%        
Revolving credit facility | Variable rate credit facility | Maximum | SOFR                          
Debt Instrument [Line Items]                          
LIBOR plus margin range                 2.75%        
Term loan, due in 2024                          
Debt Instrument [Line Items]                          
Long-term debt           $ 284,250,000     $ 0 $ 284,250,000      
Weighted average interest rate           5.67%     7.22% 5.67%      
Debt issued                         $ 300,000,000
Variable interest rate           6.38%       6.38%      
Redemption of senior notes $ 283,000,000                        
Write off of deferred financing costs 400,000                        
Term loan, due in 2026                          
Debt Instrument [Line Items]                          
Long-term debt           $ 736,437,000     $ 728,825,000 $ 736,437,000      
Weighted average interest rate           6.23%     8.01% 6.23%      
Annual principal payment         $ 7,600,000                
Variable interest rate           6.95%     8.03% 6.95%      
Debt issuance costs         23,000,000                
Minimum LIBOR rate   0.75%                      
Term loan, due in 2026 | SOFR                          
Debt Instrument [Line Items]                          
LIBOR plus margin range                 2.56%        
Term loan, due in 2028                          
Debt Instrument [Line Items]                          
Long-term debt           $ 559,000,000     $ 551,000,000 $ 559,000,000      
Minimum LIBOR rate   0.75%                      
Annual principal payments   $ 8,000,000                      
Redemption of senior notes                   $ 100,000,000      
Write off of deferred financing costs                 $ 1,100,000        
Term loan, due in 2028 | SOFR                          
Debt Instrument [Line Items]                          
LIBOR plus margin range   3.00%                      
Term loan, due in 2028 | Medium-term Notes                          
Debt Instrument [Line Items]                          
Weighted average interest rate           6.42%     8.44% 6.42%      
Debt stated rate           7.13%     8.47% 7.13%      
Sixth Amendment Facility                          
Debt Instrument [Line Items]                          
Debt issuance costs   $ 23,400,000                      
Senior secured notes 3.875%, due in 2029 | Senior Notes                          
Debt Instrument [Line Items]                          
Debt issued     $ 550,000,000                    
Debt issuance costs     $ 13,800,000                    
Debt stated rate     3.875%                    
Debt issuance price as percentage of par     100.00%                    
Redemption of senior notes             $ 26,600,000            
Senior secured notes 3.875%, due in 2029 | Senior unsecured notes                          
Debt Instrument [Line Items]                          
Debt redemption price             93.59%            
Eighth Amendment to the Third Amended Restated Credit Agreement | Variable rate credit facility                          
Debt Instrument [Line Items]                          
Revolving credit and term loan agreement 585,000,000                        
Proceeds from lines of credit $ 283,000,000                        
Eighth Amendment to the Third Amended Restated Credit Agreement | Variable rate credit facility | Debt Covenant Period Two                          
Debt Instrument [Line Items]                          
Net leverage ratio requirement 4.75                        
Eighth Amendment to the Third Amended Restated Credit Agreement | Variable rate credit facility | Debt Covenant Period Three                          
Debt Instrument [Line Items]                          
Net leverage ratio requirement 4.50                        
Senior unsecured notes, due in 2027                          
Debt Instrument [Line Items]                          
Redemption of senior notes               15,400,000   $ 59,000,000      
Senior unsecured notes, due in 2027 | Senior Notes                          
Debt Instrument [Line Items]                          
Debt issued       $ 500,000,000                  
Debt issuance costs       $ 10,700,000                  
Debt stated rate       5.875%                  
Debt issuance price as percentage of par       100.00%                  
Redemption of senior notes           $ 16,800,000 $ 42,200,000            
Senior unsecured notes, due in 2027 | Senior unsecured notes                          
Debt Instrument [Line Items]                          
Long-term debt           $ 425,667,000     $ 425,667,000 425,667,000      
Debt redemption price           90.63% 100.61%            
Senior unsecured notes, due in 2031                          
Debt Instrument [Line Items]                          
Redemption of senior notes               $ 22,000,000   85,900,000      
Senior unsecured notes, due in 2031 | Senior Notes                          
Debt Instrument [Line Items]                          
Debt issued     $ 500,000,000                    
Debt issuance costs     $ 12,500,000                    
Debt stated rate     5.375%                    
Debt issuance price as percentage of par     100.00%                    
Redemption of senior notes           $ 31,400,000 $ 54,500,000            
Senior unsecured notes, due in 2031 | Senior Notes | Redemption, Period One                          
Debt Instrument [Line Items]                          
Percentage of principal amount redeemed     40.00%                    
Debt redemption price     105.375%                    
Senior unsecured notes, due in 2031 | Senior Notes | Redemption, Period Two                          
Debt Instrument [Line Items]                          
Debt redemption price     100.00%                    
Senior unsecured notes, due in 2031 | Senior unsecured notes                          
Debt Instrument [Line Items]                          
Long-term debt           $ 392,071,000     $ 392,071,000 $ 392,071,000      
Debt redemption price           78.71% 95.73%            
Cordillera Communications, LLC And Nexstar Media Group, Inc. | Term loan, due in 2026                          
Debt Instrument [Line Items]                          
Debt issued         $ 765,000,000                
ION Media | Term loan, due in 2028 | Medium-term Notes                          
Debt Instrument [Line Items]                          
Debt issued   $ 800,000,000