XML 68 R55.htm IDEA: XBRL DOCUMENT v3.22.0.1
Acquisitions - Fair value of assets acquired and liabilities assumed, Raycom, Cordillera, Nexstar-Tribune (Details) - USD ($)
$ in Thousands
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Sep. 19, 2019
May 01, 2019
Jan. 01, 2019
Dec. 31, 2018
Fair values of the assets acquired and the liabilities assumed              
Programming (less current portion) $ 510,316 $ 138,701          
Goodwill 2,913,384 1,203,212 $ 1,224,679       $ 786,837
Current portion of programming liabilities (180,269) (72,743)          
Programming liabilities (352,686) (33,481)          
Local Media              
Fair values of the assets acquired and the liabilities assumed              
Goodwill 905,494 905,494 926,945       $ 491,219
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        
Current portion of programming     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        
Raycom Media, Inc., Cordillera Communications, LLC and Nexstar Media Group, Inc. | Local Media              
Fair values of the assets acquired and the liabilities assumed              
Goodwill     438,000        
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              
Current portion of programming       $ 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      
Other 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        
Other affiliation relationships | Raycom Media, Inc.              
Fair values of the assets acquired and the liabilities assumed              
Amortizable intangible assets:           17,400  
Other affiliation relationships | Cordillera Communications, LLC              
Fair values of the assets acquired and the liabilities assumed              
Amortizable intangible assets:         169,400    
Other affiliation relationships | Nexstar Media Group, Inc.              
Fair values of the assets acquired and the liabilities assumed              
Amortizable intangible assets:       181,000      
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        
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      
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        
Shared service agreement | Cordillera Communications, LLC              
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 $ 781,015 $ 356,815          
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        
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