XML 87 R74.htm IDEA: XBRL DOCUMENT v3.22.0.1
Long-Term Debt - Narrative (Details)
3 Months Ended 12 Months Ended
May 15, 2021
USD ($)
Jan. 07, 2021
USD ($)
Dec. 30, 2020
USD ($)
Jul. 26, 2019
USD ($)
May 01, 2019
USD ($)
Oct. 02, 2017
USD ($)
Apr. 28, 2017
USD ($)
Dec. 31, 2021
USD ($)
Dec. 31, 2021
USD ($)
Dec. 31, 2020
USD ($)
Dec. 31, 2019
USD ($)
May 31, 2021
USD ($)
Debt Instrument [Line Items]                        
Long-term debt               $ 3,210,912,000 $ 3,210,912,000 $ 2,991,910,000    
Write off of deferred financing costs                 3,100,000      
Loss on extinguishment of debt                 15,347,000 0 $ 0  
Senior Notes                        
Debt Instrument [Line Items]                        
Loss on extinguishment of debt               (15,300,000)        
Aggregate principal amount of reduction                       $ 562,600,000
Revolving credit facility | Variable rate credit facility                        
Debt Instrument [Line Items]                        
Revolving credit and term loan agreement   $ 400,000,000               $ 210,000,000    
Number of days before maturity of notes   91 days                    
Weighted average interest rate                   2.46%    
Long-term debt               0 $ 0 $ 0    
Net leverage ratio requirement   4.75                    
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               $ 6,900,000 $ 6,900,000 $ 6,000,000    
Term loan, due in 2024                        
Debt Instrument [Line Items]                        
Weighted average interest rate               2.09% 2.09% 2.15%    
Long-term debt               $ 287,250,000 $ 287,250,000 $ 290,250,000    
Debt issued           $ 300,000,000            
Net leverage ratio requirement           2.75            
Annual principal payment           $ 3,000,000            
Variable interest rate               2.10% 2.10% 2.15%    
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               3.31% 3.31% 2.65%    
Long-term debt               $ 744,049,000 $ 744,049,000 $ 751,660,000    
Annual principal payment         $ 7,600,000              
Variable interest rate               3.31% 3.31% 2.65%    
Debt issuance costs         23,000,000              
Minimum LIBOR rate   0.75%                    
Term loan, due in 2026 | London Interbank Offered Rate (LIBOR)                        
Debt Instrument [Line Items]                        
LIBOR plus margin range                 2.56%      
Term loan, due in 2028                        
Debt Instrument [Line Items]                        
Long-term debt               $ 667,000,000 $ 667,000,000 $ 0    
Minimum LIBOR rate   0.75%                    
Annual principal payments   $ 8,000,000                    
Redemption of senior notes                 $ 125,000,000      
Term loan, due in 2028 | London Interbank Offered Rate (LIBOR)                        
Debt Instrument [Line Items]                        
LIBOR plus margin range   3.00%                    
Term loan, due in 2028 | Medium-term Notes                        
Debt Instrument [Line Items]                        
Weighted average interest rate               3.75% 3.75%      
Debt stated rate               3.75% 3.75%      
Sixth Amendment Facility                        
Debt Instrument [Line Items]                        
Debt issuance costs   $ 23,400,000                    
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]                        
Percentage of principal amount redeemed     40.00%                  
Debt redemption price     103.875%                  
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 2025 | Senior unsecured notes                        
Debt Instrument [Line Items]                        
Long-term debt               $ 0 $ 0 400,000,000    
Debt issued             $ 400,000,000          
Debt issuance costs             $ 7,000,000          
Debt stated rate             5.125%          
Debt issuance price as percentage of par             100.00%          
Debt redemption price 102.563%                      
Loss on extinguishment of debt $ (13,800,000)                      
Senior unsecured notes, due in 2027 | Senior unsecured notes                        
Debt Instrument [Line Items]                        
Long-term debt               $ 484,655,000 484,655,000 500,000,000    
Debt redemption price               103.94%        
Loss on extinguishment of debt               $ 900,000        
Senior unsecured notes, due in 2027 | Senior Notes                        
Debt Instrument [Line Items]                        
Debt issued       $ 500,000,000                
Debt issuance costs       $ 10,700,000                
Redemption of senior notes               15,400,000        
Debt stated rate       5.875%                
Debt issuance price as percentage of par       100.00%                
Percentage of principal amount redeemed       40.00%                
Debt redemption price       105.875%                
Senior unsecured notes, due in 2027 | 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               $ 477,958,000 $ 477,958,000 $ 500,000,000    
Debt redemption price               101.13%        
Loss on extinguishment of debt               $ (600,000)        
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]                        
Percentage of principal amount redeemed     40.00%                  
Debt redemption price     105.375%                  
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                        
Debt Instrument [Line Items]                        
Debt issued   $ 800,000,000