XML 37 R23.htm IDEA: XBRL DOCUMENT v3.20.4
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2020
Business Combinations [Abstract]  
Schedule of Television Stations Acquired
During 2019, we acquired the television stations listed in the table below, and a summary of each acquisition follows:

MarketStationAffiliationSeller
Indianapolis, INWTHRNBCDispatch Broadcast Group
Columbus, OHWBNSCBSDispatch Broadcast Group
Hartford-New Haven, CTWTIC/WCCTFOX/CWNexstar Media Group
Harrisburg-Lancaster-Lebanon-York, PAWPMTFOXNexstar Media Group
Memphis, TNWATN/WLMTABC/CWNexstar Media Group
Wilkes Barre-Scranton, PAWNEPABCNexstar Media Group
Des Moines-Ames, IAWOI/KCWIABC/CWNexstar Media Group
Huntsville-Decatur-Florence, ALWZDXFOXNexstar Media Group
Davenport, IA and Rock Island-Moline, ILWQADABCNexstar Media Group
Ft. Smith-Fayetteville-Springdale-Rogers, ARKFSMCBSNexstar Media Group
Toledo, OHWTOLCBSGray Television
Midland-Odessa, TXKWESNBCGray Television
Summary of Estimated Preliminary Fair Values of Assets Acquired and Liabilities Assumed
The following table summarizes the fair values of the assets acquired and liabilities assumed in connection with these acquisitions (in thousands):
Nexstar StationsDispatch StationsJustice & QuestGray StationsTotal
Cash$— $2,363 $— $— $2,363 
Accounts receivable34,680 26,344 8,501 5,553 75,078 
Prepaid expenses and other current assets3,776 6,092 6,987 987 17,842 
Property and equipment45,186 40,418 361 11,757 97,722 
Goodwill128,191 202,312 23,567 19,405 373,475 
FCC licenses374,269 295,983 — 47,061 717,313 
Network affiliation agreements123,926 60,765 — 14,420 199,111 
Retransmission agreements68,316 33,107 — 12,198 113,621 
Other intangible assets— — 52,553 — 52,553 
Right-of-use assets for operating leases22,715 362 — 251 23,328 
Other noncurrent assets237 — 5,253 18 5,508 
     Total assets acquired$801,296 $667,746 $97,222 $111,650 $1,677,914 
Accounts payable2,037 954 725 3,717 
Accrued liabilities8,544 9,011 4,236 1,494 23,285 
Deferred income tax liability— 97,082 (462)— 96,620 
Operating lease liabilities - noncurrent20,346 226 — 235 20,807 
Other noncurrent liabilities426 — 2,677 — 3,103 
     Total liabilities assumed$31,353 $107,273 $7,176 $1,730 $147,532 
     Net assets acquired$769,943 $560,473 $90,046 $109,920 $1,530,382 
Less: cash acquired$— $(2,363)$— $— $(2,363)
Less: fair value of existing ownership— — (12,995)— (12,995)
Cash paid for acquisitions$769,943 $558,110 $77,051 $109,920 $1,515,024