XML 61 R54.htm IDEA: XBRL DOCUMENT v3.25.2
Debt - Additional Information (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 27, 2025
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Dec. 31, 2024
Debt Instrument [Line Items]            
Total outstanding principal   $ 6,413   $ 6,413   $ 6,545
Debt Related Commitment Fees and Debt Issuance Costs   10 $ 10 $ 1  
Selling General and Administrative Expenses            
Debt Instrument [Line Items]            
Debt issuance costs   9        
Debt Related Commitment Fees and Debt Issuance Costs   9        
Term Loan A, due June 2030 [Member]            
Debt Instrument [Line Items]            
Applicable margin       1.50%    
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]       Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate [Member]    
Term Loan B, due June 2032 [Member]            
Debt Instrument [Line Items]            
Applicable margin       2.50%    
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]       Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate [Member]    
Term Loan A, Due June 2030 and Term Loan B, Due June 2032 [Member]            
Debt Instrument [Line Items]            
Previous debt discounts and financing costs carried by new debt   9   $ 9    
Debt discount and debt issuance costs gross   18   $ 18    
Secured Debt [Member]            
Debt Instrument [Line Items]            
Maximum consolidated first lien net leverage ratio       425.00%    
Maximum consolidated first lien net leverage ratio after material transaction       475.00%    
Nexstar [Member] | Term Loan A, due June 2027 [Member]            
Debt Instrument [Line Items]            
Prepayment of principal balance under term loan $ 2,091          
Repayments of Long-term Debt, Total 2,091          
Nexstar [Member] | Term Loan B, due September 2026 [Member]            
Debt Instrument [Line Items]            
Prepayment of principal balance under term loan 1,358          
Repayments of Long-term Debt, Total 1,358          
Nexstar [Member] | Secured Debt [Member] | Term Loans [Member]            
Debt Instrument [Line Items]            
Repayment of scheduled maturity of debt       $ 32    
Nexstar [Member] | Secured Debt [Member] | Revolving loans, due June 2027 [Member]            
Debt Instrument [Line Items]            
Available borrowing capacity   586   586    
Credit facility outstanding amount   20   20    
Nexstar [Member] | Secured Debt [Member] | Term Loan A, due June 2030 [Member]            
Debt Instrument [Line Items]            
Total outstanding principal   1,905   $ 1,905    
Total outstanding principal $ 1,905          
Maturity date Jun. 27, 2030     Jun. 30, 2030   Jun. 30, 2030
Nexstar [Member] | Secured Debt [Member] | Term Loan B, due June 2032 [Member]            
Debt Instrument [Line Items]            
Total outstanding principal   1,300   $ 1,300    
Total outstanding principal $ 1,300          
Maturity date Jun. 27, 2032     Jun. 30, 2032   Jun. 30, 2032
Nexstar [Member] | Secured Debt [Member] | Revolving loans, due June 2030 [Member]            
Debt Instrument [Line Items]            
Total outstanding principal   $ 144   $ 144    
Total outstanding principal $ 750          
Total outstanding principal $ 144          
Maturity date Jun. 27, 2030          
Nexstar [Member] | Secured Debt [Member] | Term Loan A, due June 2027 [Member]            
Debt Instrument [Line Items]            
Total outstanding principal           $ 2,121
Maturity date       Jun. 30, 2027   Jun. 30, 2027
Nexstar [Member] | Secured Debt [Member] | Term Loan B, due September 2026 [Member]            
Debt Instrument [Line Items]            
Total outstanding principal           $ 1,358
Maturity date       Sep. 30, 2026   Sep. 30, 2026
Nexstar [Member] | Senior Subordinated Notes [Member] | 4.75% Notes, due November 2028 [Member]            
Debt Instrument [Line Items]            
Interest rate   4.75%   4.75%   4.75%
Total outstanding principal   $ 1,000   $ 1,000   $ 1,000
Maturity date       Nov. 30, 2028   Nov. 30, 2028
Nexstar [Member] | Senior Subordinated Notes [Member] | 5.625% Notes, due July 2027 [Member]            
Debt Instrument [Line Items]            
Interest rate   5.625%   5.625%   5.625%
Total outstanding principal   $ 1,714   $ 1,714   $ 1,714
Maturity date       Jul. 31, 2027   Jul. 31, 2027
Nexstar [Member] | Senior Subordinated Notes [Member] | Revolving loans, due June 2030 [Member]            
Debt Instrument [Line Items]            
Maturity date       Jun. 30, 2030   Jun. 30, 2030
Mission [Member] | Revolving loans, due June 2027 [Member]            
Debt Instrument [Line Items]            
Prepayment of principal balance under term loan $ 62          
Repayments of Long-term Debt, Total 62          
Mission [Member] | Secured Debt [Member] | Revolving loans, due June 2027 [Member]            
Debt Instrument [Line Items]            
Available borrowing capacity   14   $ 14    
Total outstanding principal           $ 62
Maturity date       Jun. 30, 2027   Jun. 30, 2027
Mission [Member] | Secured Debt [Member] | Revolving loans, due June 2030 [Member]            
Debt Instrument [Line Items]            
Total outstanding principal   $ 62   $ 62    
Total outstanding principal 75          
Total outstanding principal $ 62          
Maturity date Jun. 27, 2030     Jun. 30, 2030   Jun. 30, 2030