XML 89 R73.htm IDEA: XBRL DOCUMENT v3.22.4
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 ($)
Oct. 02, 2017
USD ($)
Dec. 31, 2022
USD ($)
Sep. 30, 2022
USD ($)
Mar. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Dec. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Dec. 31, 2020
USD ($)
Feb. 28, 2023
USD ($)
Debt Instrument [Line Items]                            
Long-term debt             $ 2,920,781,000     $ 3,210,912,000 $ 2,920,781,000 $ 3,210,912,000    
Gain (loss) on extinguishment of debt $ (13,800,000)           7,400,000   $ 1,200,000 1,500,000 8,589,000 (15,347,000) $ 0  
Write off of deferred financing costs                       3,100,000    
Senior Notes | Subsequent Event                            
Debt Instrument [Line Items]                            
Aggregate principal amount of reduction                           $ 500,000,000
Revolving credit facility | Letter of Credit                            
Debt Instrument [Line Items]                            
Outstanding letter of credits             $ 7,100,000     6,900,000 $ 7,100,000 6,900,000    
Revolving credit facility | Variable rate credit facility                            
Debt Instrument [Line Items]                            
Revolving credit and term loan agreement   $ 400,000,000                        
Number of days before maturity of notes   91 days                        
Weighted average interest rate             4.65%       4.65%      
Long-term debt             $ 0     $ 0 $ 0 $ 0    
Net leverage ratio requirement   4.50                        
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%      
Term loan, due in 2024                            
Debt Instrument [Line Items]                            
Weighted average interest rate             5.67%     2.09% 5.67% 2.09%    
Long-term debt             $ 284,250,000     $ 287,250,000 $ 284,250,000 $ 287,250,000    
Debt issued           $ 300,000,000                
Net leverage ratio requirement           2.75                
Annual principal payment           $ 3,000,000                
Variable interest rate             6.38%     2.10% 6.38% 2.10%    
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             6.23%     3.31% 6.23% 3.31%    
Long-term debt             $ 736,437,000     $ 744,049,000 $ 736,437,000 $ 744,049,000    
Annual principal payment         $ 7,600,000                  
Variable interest rate             6.95%     3.31% 6.95% 3.31%    
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             $ 559,000,000     $ 667,000,000 $ 559,000,000 $ 667,000,000    
Minimum LIBOR rate   0.75%                        
Annual principal payments   $ 8,000,000                        
Redemption of senior notes               $ 100,000,000       $ 125,000,000    
Write off of deferred financing costs               $ 1,100,000            
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             6.42%     3.75% 6.42% 3.75%    
Debt stated rate             7.13%     3.75% 7.13% 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%                      
Redemption of senior notes                 $ 26,600,000          
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 3.875% Notes Due 2029 | Senior unsecured notes                            
Debt Instrument [Line Items]                            
Debt redemption price                 93.59%          
Senior unsecured notes, due in 2025 | Senior unsecured notes                            
Debt Instrument [Line Items]                            
Debt redemption price 102.563%                          
Redemption of senior notes $ 400,000,000                          
Senior unsecured notes, due in 2027                            
Debt Instrument [Line Items]                            
Redemption of senior notes                   $ 15,400,000 $ 59,000,000      
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%                    
Redemption of senior notes             $ 16,800,000   $ 42,200,000 15,400,000        
Senior unsecured notes, due in 2027 | Senior unsecured notes                            
Debt Instrument [Line Items]                            
Long-term debt             $ 425,667,000     $ 484,655,000 425,667,000 $ 484,655,000    
Debt redemption price             90.63%   100.61% 103.94%        
Senior unsecured notes, due in 2031                            
Debt Instrument [Line Items]                            
Redemption of senior notes                   $ 22,000,000 85,900,000      
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%                      
Redemption of senior notes             $ 31,400,000   $ 54,500,000 22,000,000        
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%                      
Senior unsecured notes, due in 2031 | Senior unsecured notes                            
Debt Instrument [Line Items]                            
Long-term debt             $ 392,071,000     $ 477,958,000 $ 392,071,000 $ 477,958,000    
Debt redemption price             78.71%   95.73% 101.13%        
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 2028 | Medium-term Notes                            
Debt Instrument [Line Items]                            
Debt issued   $ 800,000,000