XML 89 R75.htm IDEA: XBRL DOCUMENT v3.20.4
Long-Term Debt - Narrative (Details)
12 Months Ended
Jan. 07, 2021
USD ($)
Dec. 30, 2020
USD ($)
Dec. 18, 2019
Jul. 26, 2019
USD ($)
May 01, 2019
USD ($)
Apr. 04, 2018
Oct. 02, 2017
USD ($)
Apr. 28, 2017
USD ($)
Dec. 31, 2020
USD ($)
Nov. 30, 2020
USD ($)
Dec. 31, 2019
USD ($)
Debt Instrument [Line Items]                      
Long-term debt                 $ 2,991,910,000   $ 1,952,522,000
Senior Notes                      
Debt Instrument [Line Items]                      
Aggregate principal amount of reduction                   $ 500,000,000  
Revolving credit facility | Variable rate credit facility                      
Debt Instrument [Line Items]                      
Revolving credit and term loan agreement                 $ 210,000,000    
Weighted average interest rate                 2.46%    
Long-term debt                 $ 0   0
Revolving credit facility | Variable rate credit facility | Subsequent Event                      
Debt Instrument [Line Items]                      
Net leverage ratio requirement 5.5                    
Revolving credit facility | Variable rate credit facility | Minimum                      
Debt Instrument [Line Items]                      
Percentage of commitment fees of total unused commitment under revolving credit facility                 0.30%    
Revolving credit facility | Variable rate credit facility | Minimum | London Interbank Offered Rate (LIBOR)                      
Debt Instrument [Line Items]                      
LIBOR plus margin range                 1.75%    
Revolving credit facility | Variable rate credit facility | Maximum                      
Debt Instrument [Line Items]                      
Percentage of commitment fees of total unused commitment under revolving credit facility                 0.50%    
Revolving credit facility | Variable rate credit facility | Maximum | London Interbank Offered Rate (LIBOR)                      
Debt Instrument [Line Items]                      
LIBOR plus margin range                 2.50%    
Revolving credit facility | Letter of Credit                      
Debt Instrument [Line Items]                      
Outstanding letter of credits                 $ 6,000,000.0   $ 6,000,000.0
Term loan, due in 2024                      
Debt Instrument [Line Items]                      
Weighted average interest rate                 2.15%   3.88%
Long-term debt                 $ 290,250,000   $ 293,250,000
Debt issued             $ 300,000,000        
Interest rate reduction           0.25%          
Net leverage ratio requirement             2.75        
Annual principal payment             $ 3,000,000        
Variable interest rate                 2.15%   3.80%
Term loan, due in 2024 | Minimum | London Interbank Offered Rate (LIBOR)                      
Debt Instrument [Line Items]                      
LIBOR plus margin range             2.00%        
Term loan, due in 2024 | Maximum | London Interbank Offered Rate (LIBOR)                      
Debt Instrument [Line Items]                      
LIBOR plus margin range             1.75%        
Term loan, due in 2026                      
Debt Instrument [Line Items]                      
Weighted average interest rate                 2.65%   4.56%
Long-term debt                 $ 751,660,000   $ 759,272,000
Interest rate reduction     0.25%                
Annual principal payment         $ 7,600,000            
Variable interest rate                 2.65%   4.30%
Debt issuance costs         $ 23,000,000.0            
Term loan, due in 2026 | London Interbank Offered Rate (LIBOR)                      
Debt Instrument [Line Items]                      
LIBOR plus margin range     2.50%   2.75%            
Senior unsecured notes, due in 2025 | Senior unsecured notes                      
Debt Instrument [Line Items]                      
Long-term debt                 $ 400,000,000   $ 400,000,000
Debt issued               $ 400,000,000      
Debt issuance costs               $ 7,000,000.0      
Debt stated rate               5.125%      
Debt issuance price as percentage of par               100.00%      
Senior unsecured notes, due in 2027 | Senior unsecured notes                      
Debt Instrument [Line Items]                      
Long-term debt                 500,000,000   500,000,000
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%              
Debt redemption price       105.875%              
Percentage of principal amount redeemed       40.00%              
Senior unsecured notes, due in 2027 | Senior Notes | Redemption, Period Two                      
Debt Instrument [Line Items]                      
Debt redemption price       100.00%              
Sixth amendment, variable rate facility | Variable rate credit facility | Subsequent Event                      
Debt Instrument [Line Items]                      
Revolving credit and term loan agreement $ 400,000,000                    
Number Of Days Before Maturity Of Notes 91 days                    
Sixth Amendment Facility                      
Debt Instrument [Line Items]                      
Debt issuance costs                 18,900,000    
Senior 3.875% Notes Due 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%                  
Senior 3.875% Notes Due 2029 | Senior Notes | Redemption, Period One                      
Debt Instrument [Line Items]                      
Debt redemption price   103.875%                  
Percentage of principal amount redeemed   40.00%                  
Senior 3.875% Notes Due 2029 | Senior Notes | Redemption, Period Two                      
Debt Instrument [Line Items]                      
Debt redemption price   100.00%                  
Senior unsecured notes, due in 2031 | Senior unsecured notes                      
Debt Instrument [Line Items]                      
Long-term debt                 $ 500,000,000   $ 0
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%                  
Senior unsecured notes, due in 2031 | Senior Notes | Redemption, Period One                      
Debt Instrument [Line Items]                      
Debt redemption price   105.375%                  
Percentage of principal amount redeemed   40.00%                  
Senior unsecured notes, due in 2031 | Senior Notes | Redemption, Period Two                      
Debt Instrument [Line Items]                      
Debt redemption price   100.00%                  
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 2026 | Medium-term Notes | Subsequent Event                      
Debt Instrument [Line Items]                      
Debt issued $ 800,000,000