XML 15 R32.htm IDEA: XBRL DOCUMENT v3.20.1
Acquisitions - Summary of Estimated Preliminary Fair Values of Assets Acquired and Liabilities Assumed (Details) - USD ($)
$ in Thousands
3 Months Ended
Sep. 19, 2019
Aug. 08, 2019
Jun. 18, 2019
Jan. 02, 2019
Mar. 31, 2020
Mar. 31, 2019
Dec. 31, 2019
Business Acquisition [Line Items]              
Goodwill         $ 2,967,383   $ 2,950,587
Cash paid for acquisitions         15,000 $ 108,872  
Nexstar Stations              
Business Acquisition [Line Items]              
Cash $ 0            
Accounts receivable 34,680            
Prepaid and other current assets 3,776            
Property and equipment 45,186            
Goodwill 126,928            
Right-of-use assets for operating leases 22,715            
Other noncurrent assets 237            
Total assets acquired 800,033            
Accounts Payable 2,037            
Accrued liabilities 8,122            
Deferred income tax liability 0            
Operating lease liabilities - noncurrent 20,346            
Other noncurrent liabilities 426            
Total liabilities assumed 30,931            
Net assets acquired 769,102            
Less: cash acquired 0            
Less: fair value of existing ownership 0            
Cash paid for acquisitions 769,102            
Dispatch Stations              
Business Acquisition [Line Items]              
Cash   $ 2,363          
Accounts receivable   26,344          
Prepaid and other current assets   6,092          
Property and equipment   40,418          
Goodwill   202,274          
Right-of-use assets for operating leases   362          
Other noncurrent assets   0          
Total assets acquired   667,708          
Accounts Payable   954          
Accrued liabilities   9,011          
Deferred income tax liability   97,044          
Operating lease liabilities - noncurrent   226          
Other noncurrent liabilities   0          
Total liabilities assumed   107,235          
Net assets acquired   560,473          
Less: cash acquired   (2,363)          
Less: fair value of existing ownership   0          
Cash paid for acquisitions   558,110          
Justice & Quest              
Business Acquisition [Line Items]              
Cash     $ 0        
Accounts receivable     8,501        
Prepaid and other current assets     6,987        
Property and equipment     361        
Goodwill     23,558        
Right-of-use assets for operating leases     0        
Other noncurrent assets     5,253        
Total assets acquired     97,213        
Accounts Payable     725        
Accrued liabilities     4,236        
Deferred income tax liability     (471)        
Operating lease liabilities - noncurrent     0        
Other noncurrent liabilities     2,677        
Total liabilities assumed     7,167        
Net assets acquired     90,046        
Less: cash acquired     0        
Less: fair value of existing ownership     (12,995)        
Cash paid for acquisitions     77,051        
Gray Stations              
Business Acquisition [Line Items]              
Cash       $ 0      
Accounts receivable       5,553      
Prepaid and other current assets       987      
Property and equipment       11,757      
Goodwill       19,405      
Right-of-use assets for operating leases       251      
Other noncurrent assets       18      
Total assets acquired       111,650      
Accounts Payable       1      
Accrued liabilities       1,494      
Deferred income tax liability       0      
Operating lease liabilities - noncurrent       235      
Other noncurrent liabilities       0      
Total liabilities assumed       1,730      
Net assets acquired       109,920      
Less: cash acquired       0      
Less: fair value of existing ownership       0      
Cash paid for acquisitions       109,920      
Recent Acquisitions              
Business Acquisition [Line Items]              
Cash         2,363    
Accounts receivable         75,078    
Prepaid and other current assets         17,842    
Property and equipment         97,722    
Goodwill         372,165    
Right-of-use assets for operating leases         23,328    
Other noncurrent assets         5,508    
Total assets acquired         1,676,604    
Accounts Payable         3,717    
Accrued liabilities         22,863    
Deferred income tax liability         96,573    
Operating lease liabilities - noncurrent         20,807    
Other noncurrent liabilities         3,103    
Total liabilities assumed         147,063    
Net assets acquired         1,529,541    
Less: cash acquired         (2,363)    
Less: fair value of existing ownership         (12,995)    
Cash paid for acquisitions         1,514,183    
Network affiliation agreements | Nexstar Stations              
Business Acquisition [Line Items]              
Intangible assets acquired 123,926            
Network affiliation agreements | Dispatch Stations              
Business Acquisition [Line Items]              
Intangible assets acquired   60,765          
Network affiliation agreements | Justice & Quest              
Business Acquisition [Line Items]              
Intangible assets acquired     0        
Network affiliation agreements | Gray Stations              
Business Acquisition [Line Items]              
Intangible assets acquired       14,420      
Network affiliation agreements | Recent Acquisitions              
Business Acquisition [Line Items]              
Intangible assets acquired         199,111    
Retransmission agreements | Nexstar Stations              
Business Acquisition [Line Items]              
Intangible assets acquired 68,316            
Retransmission agreements | Dispatch Stations              
Business Acquisition [Line Items]              
Intangible assets acquired   33,107          
Retransmission agreements | Justice & Quest              
Business Acquisition [Line Items]              
Intangible assets acquired     0        
Retransmission agreements | Gray Stations              
Business Acquisition [Line Items]              
Intangible assets acquired       12,198      
Retransmission agreements | Recent Acquisitions              
Business Acquisition [Line Items]              
Intangible assets acquired         113,621    
Other intangible assets | Nexstar Stations              
Business Acquisition [Line Items]              
Intangible assets acquired 0            
Other intangible assets | Dispatch Stations              
Business Acquisition [Line Items]              
Intangible assets acquired   0          
Other intangible assets | Justice & Quest              
Business Acquisition [Line Items]              
Intangible assets acquired     52,553        
Other intangible assets | Gray Stations              
Business Acquisition [Line Items]              
Intangible assets acquired       0      
Other intangible assets | Recent Acquisitions              
Business Acquisition [Line Items]              
Intangible assets acquired         52,553    
FCC licenses | Nexstar Stations              
Business Acquisition [Line Items]              
Intangible assets acquired $ 374,269            
FCC licenses | Dispatch Stations              
Business Acquisition [Line Items]              
Intangible assets acquired   $ 295,983          
FCC licenses | Justice & Quest              
Business Acquisition [Line Items]              
Intangible assets acquired     $ 0        
FCC licenses | Gray Stations              
Business Acquisition [Line Items]              
Intangible assets acquired       $ 47,061      
FCC licenses | Recent Acquisitions              
Business Acquisition [Line Items]              
Intangible assets acquired         $ 717,313