XML 87 R72.htm IDEA: XBRL DOCUMENT v3.25.0.1
Long-Term Debt - Narrative (Details)
3 Months Ended 7 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 ($)
Jul. 31, 2023
USD ($)
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Mar. 10, 2025
USD ($)
Feb. 28, 2023
USD ($)
Oct. 02, 2017
USD ($)
Debt Instrument [Line Items]                            
Long-term debt                 $ 2,605,307,000 $ 2,950,919,000        
Gain on extinguishment of debt           $ 7,400,000 $ 1,200,000   0 0 $ 8,589,000      
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                 6,900,000 6,700,000        
Revolving credit facility | Revolving credit facility                            
Debt Instrument [Line Items]                            
Long-term debt                 $ 0 $ 330,000,000        
Weighted average interest rate, over the period                 8.03% 8.20%        
Net leverage ratio requirement 5.0             5.0            
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%                          
LIBOR plus margin range 1.75%                          
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%                          
LIBOR plus margin range 2.75%                          
Term loan, due in 2024                            
Debt Instrument [Line Items]                            
Weighted average interest rate, over the period               7.22%            
Debt issued                           $ 300,000,000
Redemption of senior notes $ 283,000,000                          
Write off of deferred financing costs 400,000                          
Term loan, due in 2026                            
Debt Instrument [Line Items]                            
LIBOR plus margin range         2.56%                  
Long-term debt                 $ 721,213,000 $ 728,825,000        
Weighted average interest rate, over the period                 7.84% 8.01%        
Annual principal payment         $ 7,600,000                  
Debt issuance costs         23,000,000.0                  
Variable interest rate                 7.03% 8.03%        
Minimum LIBOR rate   0.75%                        
Term loan, due in 2028                            
Debt Instrument [Line Items]                            
LIBOR plus margin range   3.00%                        
Long-term debt                 $ 543,000,000 $ 551,000,000        
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 | Medium-Term Note                            
Debt Instrument [Line Items]                            
Weighted average interest rate, over the period                 8.28% 8.44%        
Debt stated rate                 7.47% 8.47%        
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 | Revolving credit facility                            
Debt Instrument [Line Items]                            
Revolving credit and term loan agreement 585,000,000             $ 585,000,000            
Proceeds from lines of credit $ 283,000,000                          
Eighth Amendment to the Third Amended Restated Credit Agreement | Revolving credit facility | Debt Covenant Period Two                            
Debt Instrument [Line Items]                            
Net leverage ratio requirement 4.75             4.75            
Eighth Amendment to the Third Amended Restated Credit Agreement | Revolving credit facility | Debt Covenant Period Three                            
Debt Instrument [Line Items]                            
Net leverage ratio requirement 4.50             4.50            
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        
Debt redemption price           90.63% 100.61%              
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%                      
Debt redemption price     100.00%                      
Redemption of senior notes           $ 31,400,000 $ 54,500,000              
Senior unsecured notes, due in 2031 | Senior unsecured notes                            
Debt Instrument [Line Items]                            
Long-term debt                 $ 392,071,000 $ 392,071,000        
Debt redemption price           78.71% 95.73%              
TSA, Revolving Credit Facility | Revolving credit facility | Subsequent Event                            
Debt Instrument [Line Items]                            
Revolving credit and term loan agreement                       $ 208,000,000    
TSA, Accounts Receivable Securitization Facility | Secured Debt | Subsequent Event                            
Debt Instrument [Line Items]                            
Revolving credit and term loan agreement                       $ 450,000,000    
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 Note                            
Debt Instrument [Line Items]                            
Debt issued   $ 800,000,000