XML 69 R55.htm IDEA: XBRL DOCUMENT v3.20.4
Acquisitions - Fair Values of Assets Acquired and Liabilities Assumed, Raycom, Cordillera, Nexstar-Tribune (Details) - USD ($)
$ in Thousands
Dec. 31, 2020
Dec. 31, 2019
Sep. 19, 2019
May 01, 2019
Jan. 01, 2019
Dec. 31, 2018
Dec. 31, 2017
Fair values of the assets acquired and the liabilities assumed              
Licensed Programming, Current $ 0 $ 52,699          
Programming (less current portion) 138,701 96,256          
Goodwill 1,203,212 1,224,679       $ 786,837 $ 708,773
Current portion of programming liabilities (72,743) (96,682)          
Programming liabilities (33,481) (57,291)          
Raycom Media, Inc.              
Fair values of the assets acquired and the liabilities assumed              
Property and equipment         $ 11,721    
Operating lease right-of-use assets         296    
Goodwill         18,349    
Operating lease liabilities         (296)    
Net purchase price         54,970    
Cordillera Communications, LLC              
Fair values of the assets acquired and the liabilities assumed              
Accounts receivable       $ 26,770      
Other current assets       986      
Property and equipment       53,734      
Operating lease right-of-use assets       4,667      
Goodwill       251,681      
Accounts payable       (15)      
Accrued expenses       (5,750)      
Other current liabilities       (280)      
Operating lease liabilities       (4,387)      
Net purchase price       542,406      
Nexstar Media Group, Inc.              
Fair values of the assets acquired and the liabilities assumed              
Licensed Programming, Current     $ 11,997        
Other current assets     3,541        
Property and equipment     61,569        
Operating lease right-of-use assets     82,447        
Programming (less current portion)     9,830        
Goodwill     168,196        
Accrued expenses     (4,586)        
Current portion of programming liabilities     (16,211)        
Other current liabilities     (3,185)        
Programming liabilities     (15,607)        
Operating lease liabilities     (79,766)        
Net purchase price     582,325        
Raycom Media, Inc., Cordillera Communications, LLC And Nexstar Media Group, Inc.              
Fair values of the assets acquired and the liabilities assumed              
Accounts receivable   26,770          
Licensed Programming, Current   11,997          
Other current assets   4,527          
Property and equipment   127,024          
Operating lease right-of-use assets   87,410          
Programming (less current portion)   9,830          
Goodwill   438,226          
Accounts payable   (15)          
Accrued expenses   (10,336)          
Current portion of programming liabilities   (16,211)          
Other current liabilities   (3,465)          
Programming liabilities   (15,607)          
Operating lease liabilities   (84,449)          
Net purchase price   1,179,701          
Television network affiliation relationships | Raycom Media, Inc.              
Fair values of the assets acquired and the liabilities assumed              
Amortizable intangible assets:         17,400    
Television network affiliation relationships | Cordillera Communications, LLC              
Fair values of the assets acquired and the liabilities assumed              
Amortizable intangible assets:       169,400      
Television network affiliation relationships | Nexstar Media Group, Inc.              
Fair values of the assets acquired and the liabilities assumed              
Amortizable intangible assets:     181,000        
Television network affiliation relationships | Raycom Media, Inc., Cordillera Communications, LLC And Nexstar Media Group, Inc.              
Fair values of the assets acquired and the liabilities assumed              
Amortizable intangible assets:   367,800          
Customer lists and advertiser relationships | Raycom Media, Inc.              
Fair values of the assets acquired and the liabilities assumed              
Amortizable intangible assets:         700    
Customer lists and advertiser relationships | Cordillera Communications, LLC              
Fair values of the assets acquired and the liabilities assumed              
Amortizable intangible assets:       5,900      
Customer lists and advertiser relationships | Nexstar Media Group, Inc.              
Fair values of the assets acquired and the liabilities assumed              
Amortizable intangible assets:     7,100        
Customer lists and advertiser relationships | Raycom Media, Inc., Cordillera Communications, LLC And Nexstar Media Group, Inc.              
Fair values of the assets acquired and the liabilities assumed              
Amortizable intangible assets:   13,700          
Shared service agreement | Cordillera Communications, LLC              
Fair values of the assets acquired and the liabilities assumed              
Amortizable intangible assets:       13,000      
Shared service agreement | Raycom Media, Inc., Cordillera Communications, LLC And Nexstar Media Group, Inc.              
Fair values of the assets acquired and the liabilities assumed              
Amortizable intangible assets:   13,000          
FCC licenses              
Fair values of the assets acquired and the liabilities assumed              
Indefinite-lived intangible assets - FCC licenses $ 356,815 385,915          
FCC licenses | Raycom Media, Inc.              
Fair values of the assets acquired and the liabilities assumed              
Indefinite-lived intangible assets - FCC licenses         $ 6,800    
FCC licenses | Cordillera Communications, LLC              
Fair values of the assets acquired and the liabilities assumed              
Indefinite-lived intangible assets - FCC licenses       $ 26,700      
FCC licenses | Nexstar Media Group, Inc.              
Fair values of the assets acquired and the liabilities assumed              
Indefinite-lived intangible assets - FCC licenses     $ 176,000        
FCC licenses | Raycom Media, Inc., Cordillera Communications, LLC And Nexstar Media Group, Inc.              
Fair values of the assets acquired and the liabilities assumed              
Indefinite-lived intangible assets - FCC licenses   $ 209,500