2013 Q4 Form 10-K Financial Statement
#000156459015001137 Filed on March 02, 2015
Income Statement
| Concept | 2013 Q4 | 2013 Q3 | 2013 Q2 |
|---|---|---|---|
| Revenue | $138.1M | $125.8M | $126.2M |
| YoY Change | 18.87% | 39.77% | 41.97% |
| Cost Of Revenue | $39.90M | $37.30M | $36.50M |
| YoY Change | 54.65% | 69.55% | 66.67% |
| Gross Profit | $98.20M | $88.50M | $89.80M |
| YoY Change | 8.75% | 30.15% | 34.03% |
| Gross Profit Margin | 71.1% | 70.35% | 71.15% |
| Selling, General & Admin | $40.80M | $37.40M | $37.60M |
| YoY Change | 13.97% | 36.0% | 38.75% |
| % of Gross Profit | 41.55% | 42.26% | 41.87% |
| Research & Development | |||
| YoY Change | |||
| % of Gross Profit | |||
| Depreciation & Amortization | $19.20M | $19.80M | $18.40M |
| YoY Change | 30.61% | 44.53% | 37.31% |
| % of Gross Profit | 19.55% | 22.37% | 20.49% |
| Operating Expenses | $65.30M | $63.20M | $61.50M |
| YoY Change | 19.82% | 42.34% | 41.38% |
| Operating Profit | $32.08M | $25.15M | $28.19M |
| YoY Change | -10.4% | 6.58% | 19.97% |
| Interest Expense | -$15.90M | -$16.90M | -$16.90M |
| YoY Change | 16.91% | 36.29% | 34.13% |
| % of Operating Profit | -49.57% | -67.19% | -59.95% |
| Other Income/Expense, Net | -$1.200M | -$100.0K | -$100.0K |
| YoY Change | |||
| Pretax Income | -$18.70M | $7.121M | $11.21M |
| YoY Change | -198.4% | -35.85% | 7.74% |
| Income Tax | -$6.200M | $3.500M | $4.800M |
| % Of Pretax Income | 49.15% | 42.84% | |
| Net Earnings | -$12.45M | $3.595M | $6.367M |
| YoY Change | -107.73% | -62.55% | -27.65% |
| Net Earnings / Revenue | -9.02% | 2.86% | 5.04% |
| Basic Earnings Per Share | -$0.41 | $0.12 | $0.22 |
| Diluted Earnings Per Share | -$0.41 | $0.11 | $0.20 |
| COMMON SHARES | |||
| Basic Shares Outstanding | 30.47M | 30.05M | 29.60M |
| Diluted Shares Outstanding | 30.47M | 31.51M | 31.33M |
Balance Sheet
| Concept | 2013 Q4 | 2013 Q3 | 2013 Q2 |
|---|---|---|---|
| SHORT-TERM ASSETS | |||
| Cash & Short-Term Investments | $40.00M | $25.00M | $46.00M |
| YoY Change | -42.03% | 108.33% | 283.33% |
| Cash & Equivalents | $40.03M | $24.62M | $46.00M |
| Short-Term Investments | |||
| Other Short-Term Assets | $161.1M | $23.00M | $19.00M |
| YoY Change | 748.09% | 9.52% | 90.0% |
| Inventory | |||
| Prepaid Expenses | |||
| Receivables | $109.0M | $102.0M | $104.0M |
| Other Receivables | $0.00 | $0.00 | $0.00 |
| Total Short-Term Assets | $201.0M | $149.0M | $168.0M |
| YoY Change | 23.31% | 47.52% | 88.76% |
| LONG-TERM ASSETS | |||
| Property, Plant & Equipment | $212.0M | $219.0M | $210.0M |
| YoY Change | 17.78% | 56.43% | 48.94% |
| Goodwill | $198.1M | ||
| YoY Change | 33.45% | ||
| Intangibles | |||
| YoY Change | |||
| Long-Term Investments | |||
| YoY Change | |||
| Other Assets | $69.61M | $132.0M | $128.0M |
| YoY Change | -37.29% | 277.14% | 2033.33% |
| Total Long-Term Assets | $962.7M | $999.0M | $919.0M |
| YoY Change | 22.95% | 95.88% | 92.66% |
| TOTAL ASSETS | |||
| Total Short-Term Assets | $201.0M | $149.0M | $168.0M |
| Total Long-Term Assets | $962.7M | $999.0M | $919.0M |
| Total Assets | $1.164B | $1.148B | $1.087B |
| YoY Change | 23.02% | 87.89% | 92.05% |
| SHORT-TERM LIABILITIES | |||
| YoY Change | |||
| Accounts Payable | $10.25M | $13.00M | $13.00M |
| YoY Change | -14.58% | 44.44% | 44.44% |
| Accrued Expenses | $24.14M | $39.00M | $28.00M |
| YoY Change | 0.59% | 39.29% | 27.27% |
| Deferred Revenue | |||
| YoY Change | |||
| Short-Term Debt | $0.00 | $0.00 | $0.00 |
| YoY Change | |||
| Long-Term Debt Due | $6.857M | $12.00M | $10.00M |
| YoY Change | -37.66% | -33.33% | 11.11% |
| Total Short-Term Liabilities | $84.00M | $99.00M | $63.00M |
| YoY Change | 44.83% | 50.0% | 28.57% |
| LONG-TERM LIABILITIES | |||
| Long-Term Debt | $1.064B | $1.007B | $990.0M |
| YoY Change | 24.44% | 64.01% | 62.83% |
| Other Long-Term Liabilities | $29.00M | $31.00M | $27.00M |
| YoY Change | -3.33% | -35.42% | -28.95% |
| Total Long-Term Liabilities | $1.093B | $1.038B | $1.017B |
| YoY Change | 23.5% | 56.8% | 57.43% |
| TOTAL LIABILITIES | |||
| Total Short-Term Liabilities | $84.00M | $99.00M | $63.00M |
| Total Long-Term Liabilities | $1.093B | $1.038B | $1.017B |
| Total Liabilities | $1.177B | $1.137B | $1.081B |
| YoY Change | 24.68% | 47.28% | 46.68% |
| SHAREHOLDERS EQUITY | |||
| Retained Earnings | -$410.4M | ||
| YoY Change | |||
| Common Stock | |||
| YoY Change | |||
| Preferred Stock | |||
| YoY Change | |||
| Treasury Stock (at cost) | |||
| YoY Change | |||
| Treasury Stock Shares | |||
| Shareholders Equity | -$13.00M | $11.00M | $6.000M |
| YoY Change | |||
| Total Liabilities & Shareholders Equity | $1.164B | $1.148B | $1.087B |
| YoY Change | 23.04% | 87.89% | 92.05% |
Cashflow Statement
| Concept | 2013 Q4 | 2013 Q3 | 2013 Q2 |
|---|---|---|---|
| OPERATING ACTIVITIES | |||
| Net Income | -$12.45M | $3.595M | $6.367M |
| YoY Change | -107.73% | -62.55% | -27.65% |
| Depreciation, Depletion And Amortization | $19.20M | $19.80M | $18.40M |
| YoY Change | 30.61% | 44.53% | 37.31% |
| Cash From Operating Activities | -$16.60M | $32.10M | -$1.300M |
| YoY Change | -248.21% | 22.05% | -107.93% |
| INVESTING ACTIVITIES | |||
| Capital Expenditures | -$13.10M | -$70.60M | -$157.8M |
| YoY Change | -93.85% | 117.9% | 4990.32% |
| Acquisitions | |||
| YoY Change | |||
| Other Investing Activities | $100.0K | $100.0K | $121.1M |
| YoY Change | -99.29% | ||
| Cash From Investing Activities | -$12.90M | -$70.60M | -$36.70M |
| YoY Change | -93.52% | 118.58% | 1046.87% |
| FINANCING ACTIVITIES | |||
| Cash Dividend Paid | |||
| YoY Change | |||
| Common Stock Issuance & Retirement, Net | |||
| YoY Change | |||
| Debt Paid & Issued, Net | |||
| YoY Change | |||
| Cash From Financing Activities | 44.90M | 17.50M | 61.00M |
| YoY Change | -81.65% | 201.72% | -584.13% |
| NET CHANGE | |||
| Cash From Operating Activities | -16.60M | 32.10M | -1.300M |
| Cash From Investing Activities | -12.90M | -70.60M | -36.70M |
| Cash From Financing Activities | 44.90M | 17.50M | 61.00M |
| Net Change In Cash | 15.40M | -21.00M | 23.00M |
| YoY Change | -72.89% | 10400.0% | 3733.33% |
| FREE CASH FLOW | |||
| Cash From Operating Activities | -$16.60M | $32.10M | -$1.300M |
| Capital Expenditures | -$13.10M | -$70.60M | -$157.8M |
| Free Cash Flow | -$3.500M | $102.7M | $156.5M |
| YoY Change | -101.56% | 74.96% | 702.56% |
Facts In Submission
| Frame | Concept Type | Concept / XBRL Key | Value | Unit |
|---|---|---|---|---|
| CY2014Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
| CY2013Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
| CY2014Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
| CY2013Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
| CY2011Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-184119000 | |
| CY2013 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-34724000 | |
| CY2012 | us-gaap |
Net Income Loss
NetIncomeLoss
|
182492000 | |
| CY2014Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
41737000 | |
| CY2013Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
38585000 | |
| CY2014Q4 | nxst |
Indefinite Lived License Agreements Of Independently Owned Variable Interest Entity
IndefiniteLivedLicenseAgreementsOfIndependentlyOwnedVariableInterestEntity
|
46727000 | |
| CY2013Q4 | nxst |
Indefinite Lived License Agreements Of Independently Owned Variable Interest Entity
IndefiniteLivedLicenseAgreementsOfIndependentlyOwnedVariableInterestEntity
|
66263000 | |
| CY2014Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
15055000 | |
| CY2013Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
30898000 | |
| CY2013Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
69606000 | |
| CY2013Q4 | us-gaap |
Assets
Assets
|
1163722000 | |
| CY2013Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
6857000 | |
| CY2013Q4 | us-gaap |
Program Rights Obligations Current
ProgramRightsObligationsCurrent
|
6282000 | |
| CY2013Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
10250000 | |
| CY2013Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
24142000 | |
| CY2014Q4 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
4899000 | |
| CY2014Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
4601000 | |
| CY2013Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
4661000 | |
| CY2013Q4 | nxst |
Business Combination Unpaid Consideration
BusinessCombinationUnpaidConsideration
|
22000000 | |
| CY2014Q4 | nxst |
Other Liabilities Current Of Independently Owned Variable Interest Entity
OtherLiabilitiesCurrentOfIndependentlyOwnedVariableInterestEntity
|
7852000 | |
| CY2013Q4 | nxst |
Other Liabilities Current Of Independently Owned Variable Interest Entity
OtherLiabilitiesCurrentOfIndependentlyOwnedVariableInterestEntity
|
4923000 | |
| CY2014Q4 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
5543000 | |
| CY2014Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
97266000 | |
| CY2014Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
1220304000 | |
| CY2014Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
44224000 | |
| CY2014Q4 | nxst |
Other Liabilities Noncurrent Of Independently Owned Variable Interest Entity
OtherLiabilitiesNoncurrentOfIndependentlyOwnedVariableInterestEntity
|
10018000 | |
| CY2013Q4 | nxst |
Other Liabilities Noncurrent Of Independently Owned Variable Interest Entity
OtherLiabilitiesNoncurrentOfIndependentlyOwnedVariableInterestEntity
|
8080000 | |
| CY2014Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
398029000 | |
| CY2013Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
396817000 | |
| CY2014Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-345804000 | |
| CY2013Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-410354000 | |
| CY2014Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
56537000 | |
| CY2014Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
1462225000 | |
| CY2014Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
3002000 | |
| CY2014Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
| CY2013Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
| CY2014Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
200000 | |
| CY2013Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
200000 | |
| CY2014Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
| CY2013Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
| CY2014Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
| CY2013Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
| CY2014 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-638000 | |
| CY2013 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-1280000 | |
| CY2012 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-468000 | |
| CY2014 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
64550000 | |
| CY2013 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-1785000 | |
| CY2012 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
177353000 | |
| CY2012 | us-gaap |
Discontinued Operation Gain Loss On Disposal Of Discontinued Operation Net Of Tax
DiscontinuedOperationGainLossOnDisposalOfDiscontinuedOperationNetOfTax
|
5139000 | |
| CY2014 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
2.10 | |
| CY2013 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
-0.06 | |
| CY2012 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
6.13 | |
| CY2014 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
2.02 | |
| CY2013 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
-0.06 | |
| CY2012 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
5.77 | |
| CY2012 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Basic Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare
|
0.18 | |
| CY2012 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Diluted Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare
|
0.17 | |
| CY2014 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.60 | |
| CY2012 | us-gaap |
Discontinued Operation Tax Effect Of Income Loss From Disposal Of Discontinued Operation
DiscontinuedOperationTaxEffectOfIncomeLossFromDisposalOfDiscontinuedOperation
|
3098000 | |
| CY2012 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
1362000 | |
| CY2012 | us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
1768000 | |
| CY2012 | us-gaap |
Adjustment To Additional Paid In Capital Income Tax Effect From Share Based Compensation Net
AdjustmentToAdditionalPaidInCapitalIncomeTaxEffectFromShareBasedCompensationNet
|
736000 | |
| CY2012Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
2239000 | |
| CY2013 | us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
8422000 | |
| CY2013 | us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
6959000 | |
| CY2013 | us-gaap |
Dividends Common Stock Cash
DividendsCommonStockCash
|
14302000 | |
| CY2014 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
7598000 | |
| CY2014 | us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
2031000 | |
| CY2014 | us-gaap |
Adjustment To Additional Paid In Capital Income Tax Effect From Share Based Compensation Net
AdjustmentToAdditionalPaidInCapitalIncomeTaxEffectFromShareBasedCompensationNet
|
10034000 | |
| CY2014 | us-gaap |
Dividends Common Stock Cash
DividendsCommonStockCash
|
18445000 | |
| CY2014 | us-gaap |
Noncontrolling Interest Increase From Business Combination
NoncontrollingInterestIncreaseFromBusinessCombination
|
4000000 | |
| CY2014 | us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
2618000 | |
| CY2013 | us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
2223000 | |
| CY2012 | us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
1610000 | |
| CY2014 | us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
174000 | |
| CY2013 | us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
1057000 | |
| CY2012 | us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
1329000 | |
| CY2013 | nxst |
Net Change In Net Deferred Tax Assets Liabilities
NetChangeInNetDeferredTaxAssetsLiabilities
|
2667000 | |
| CY2012 | nxst |
Net Change In Net Deferred Tax Assets Liabilities
NetChangeInNetDeferredTaxAssetsLiabilities
|
-132618000 | |
| CY2013 | nxst |
Payments For Broadcast Rights
PaymentsForBroadcastRights
|
14191000 | |
| CY2013 | us-gaap |
Sale Leaseback Transaction Current Period Gain Recognized
SaleLeasebackTransactionCurrentPeriodGainRecognized
|
436000 | |
| CY2013 | nxst |
Amortization Of Deferred Representation Fee Incentive
AmortizationOfDeferredRepresentationFeeIncentive
|
820000 | |
| CY2014 | us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
353000 | |
| CY2013 | nxst |
Issue Discount And Pik Interest Paid Upon Debt Extinguishment
IssueDiscountAndPikInterestPaidUponDebtExtinguishment
|
8161000 | |
| CY2012 | nxst |
Issue Discount And Pik Interest Paid Upon Debt Extinguishment
IssueDiscountAndPikInterestPaidUponDebtExtinguishment
|
15625000 | |
| CY2013 | nxst |
Premium On Debt Extinguishment Net
PremiumOnDebtExtinguishmentNet
|
28364000 | |
| CY2012 | nxst |
Premium On Debt Extinguishment Net
PremiumOnDebtExtinguishmentNet
|
344000 | |
| CY2014 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
10378000 | |
| CY2014 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-1321000 | |
| CY2014 | us-gaap |
Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
|
-333000 | |
| CY2014 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
3990000 | |
| CY2013 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
4442000 | |
| CY2012 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
6680000 | |
| CY2014 | us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
-1719000 | |
| CY2012 | us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
-2165000 | |
| CY2014 | nxst |
Increase Decrease In Other Liabilities Of Independently Owned Variable Interest Entities
IncreaseDecreaseInOtherLiabilitiesOfIndependentlyOwnedVariableInterestEntities
|
1957000 | |
| CY2013 | nxst |
Increase Decrease In Other Liabilities Of Independently Owned Variable Interest Entities
IncreaseDecreaseInOtherLiabilitiesOfIndependentlyOwnedVariableInterestEntities
|
691000 | |
| CY2012 | nxst |
Increase Decrease In Other Liabilities Of Independently Owned Variable Interest Entities
IncreaseDecreaseInOtherLiabilitiesOfIndependentlyOwnedVariableInterestEntities
|
428000 | |
| CY2014 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
89000 | |
| CY2013 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
219000 | |
| CY2012 | us-gaap |
Proceeds From Divestiture Of Businesses
ProceedsFromDivestitureOfBusinesses
|
13860000 | |
| CY2014 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-230033000 | |
| CY2014 | us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
237275000 | |
| CY2014 | us-gaap |
Repayments Of Debt
RepaymentsOfDebt
|
72431000 | |
| CY2014 | us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
1607000 | |
| CY2013 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
8422000 | |
| CY2014 | us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
10034000 | |
| CY2013 | us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
14302000 | |
| CY2012 | us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
28000 | |
| CY2012 | us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
220182000 | |
| CY2012 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
61453000 | |
| CY2011Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
7546000 | |
| CY2012 | us-gaap |
Interest Paid
InterestPaid
|
66360000 | |
| CY2012 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
1597000 | |
| CY2012 | us-gaap |
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
|
1263000 | |
| CY2012 | us-gaap |
Noncash Or Part Noncash Acquisition Fixed Assets Acquired1
NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1
|
451000 | |
| CY2012Q4 | nxst |
Accrued Debt Financing Costs
AccruedDebtFinancingCosts
|
1242000 | |
| CY2014 | us-gaap |
Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
|
<div> <p style="margin-bottom:0pt;margin-top:10pt;margin-left:2.26%;text-indent:0%;font-weight:bold;font-style:italic;font-family:Times New Roman;font-size:10pt;text-transform:none;font-variant: normal;">Basis of Presentation </p> <p style="margin-bottom:0pt;margin-top:10pt;font-family:Times New Roman;font-size:10pt;font-weight:normal;font-style:normal;text-transform:none;font-variant: normal;text-indent:4.54%;">Certain prior year financial statement amounts have been reclassified to conform to the current year presentation. </p></div> | |
| CY2014 | us-gaap |
Use Of Estimates
UseOfEstimates
|
<div> <p style="margin-bottom:0pt;margin-top:10pt;margin-left:2.26%;text-indent:0%;font-weight:bold;font-style:italic;font-family:Times New Roman;font-size:10pt;text-transform:none;font-variant: normal;">Use of Estimates </p> <p style="margin-bottom:0pt;margin-top:10pt;font-family:Times New Roman;font-size:10pt;font-weight:normal;font-style:normal;text-transform:none;font-variant: normal;text-indent:4.54%;">The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and use assumptions that affect the reported amounts of assets and liabilities and the disclosure for contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. The more significant estimates made by management include those relating to the allowance for doubtful accounts, valuation of property and equipment, intangible assets and goodwill from business combinations, retransmission revenue recognized, trade and barter transactions, income taxes, the recoverability of broadcast rights, the carrying amounts and the recoverability and useful lives of tangible and intangible assets. Actual results may vary from such estimates recorded. </p></div> | |
| CY2014 | us-gaap |
Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
|
<div> <p style="margin-bottom:0pt;margin-top:10pt;margin-left:2.26%;text-indent:0%;font-weight:bold;font-style:italic;font-family:Times New Roman;font-size:10pt;text-transform:none;font-variant: normal;">Concentration of Credit Risk </p> <p style="margin-bottom:0pt;margin-top:10pt;font-family:Times New Roman;font-size:10pt;font-weight:normal;font-style:normal;text-transform:none;font-variant: normal;text-indent:4.54%;">Financial instruments which potentially expose the Company to a concentration of credit risk consist principally of cash and cash equivalents and accounts receivable. Cash deposits are maintained with several financial institutions. Deposits held with banks may exceed the amount of insurance provided on such deposits; however, the Company believes these deposits are maintained with financial institutions of reputable credit and are not subject to any unusual credit risk. A significant portion of the Company’s accounts receivable is due from local and national advertising agencies. The Company does not require collateral from its customers, but maintains reserves for potential credit losses. Management believes that the allowance for doubtful accounts is adequate, but if the financial condition of the Company’s customers were to deteriorate, additional allowances may be required. The Company has not experienced significant losses related to receivables from individual customers or by geographical area. </p></div> | |
| CY2012 | us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
188079000 | |
| CY2014 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
|
2.16 | |
| CY2014Q4 | nxst |
Number Of Television Markets
NumberOfTelevisionMarkets
|
49 | |
| CY2014Q4 | nxst |
Approximate Number Of Viewers
ApproximateNumberOfViewers
|
16200000 | |
| CY2014Q4 | nxst |
Approximate Number Of Viewers Percentage
ApproximateNumberOfViewersPercentage
|
0.140 | |
| CY2014Q4 | nxst |
Number Of Television Stations Owned Operated Programmed Or Provided Sales And Other Services
NumberOfTelevisionStationsOwnedOperatedProgrammedOrProvidedSalesAndOtherServices
|
87 | |
| CY2014Q4 | nxst |
Cast Channels Owned Operated Programmed Or Provided Sales And Other Services
CastChannelsOwnedOperatedProgrammedOrProvidedSalesAndOtherServices
|
26 | |
| CY2014 | us-gaap |
Advertising Barter Transactions Advertising Barter Revenue
AdvertisingBarterTransactionsAdvertisingBarterRevenue
|
22700000 | |
| CY2013 | us-gaap |
Advertising Barter Transactions Advertising Barter Revenue
AdvertisingBarterTransactionsAdvertisingBarterRevenue
|
22800000 | |
| CY2012 | us-gaap |
Advertising Barter Transactions Advertising Barter Revenue
AdvertisingBarterTransactionsAdvertisingBarterRevenue
|
13800000 | |
| CY2014 | us-gaap |
Advertising Barter Transactions Advertising Barter Costs
AdvertisingBarterTransactionsAdvertisingBarterCosts
|
22700000 | |
| CY2013 | us-gaap |
Advertising Barter Transactions Advertising Barter Costs
AdvertisingBarterTransactionsAdvertisingBarterCosts
|
22800000 | |
| CY2012 | us-gaap |
Advertising Barter Transactions Advertising Barter Costs
AdvertisingBarterTransactionsAdvertisingBarterCosts
|
13800000 | |
| CY2014 | nxst |
Revenue From Trade Transactions
RevenueFromTradeTransactions
|
8500000 | |
| CY2013 | nxst |
Revenue From Trade Transactions
RevenueFromTradeTransactions
|
8700000 | |
| CY2012 | nxst |
Revenue From Trade Transactions
RevenueFromTradeTransactions
|
8100000 | |
| CY2014 | nxst |
Trade Expense
TradeExpense
|
8700000 | |
| CY2013 | nxst |
Trade Expense
TradeExpense
|
7900000 | |
| CY2012 | nxst |
Trade Expense
TradeExpense
|
7000000 | |
| CY2014 | us-gaap |
Finite Lived Intangible Asset Useful Life
FiniteLivedIntangibleAssetUsefulLife
|
P15Y | |
| CY2013 | us-gaap |
Finite Lived Intangible Asset Useful Life
FiniteLivedIntangibleAssetUsefulLife
|
P15Y | |
| CY2012 | us-gaap |
Finite Lived Intangible Asset Useful Life
FiniteLivedIntangibleAssetUsefulLife
|
P15Y | |
| CY2014 | us-gaap |
Debt Issuance Costs
DebtIssuanceCosts
|
17000000 | |
| CY2013 | us-gaap |
Debt Issuance Costs
DebtIssuanceCosts
|
18000000 | |
| CY2014 | us-gaap |
Advertising Expense
AdvertisingExpense
|
2700000 | |
| CY2013 | us-gaap |
Advertising Expense
AdvertisingExpense
|
2600000 | |
| CY2012 | us-gaap |
Advertising Expense
AdvertisingExpense
|
2100000 | |
| CY2014 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
1229000 | |
| CY2012 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
1792000 | |
| CY2014 | us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
677105000 | |
| CY2013 | us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
565873000 | |
| CY2012 | us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
498859000 | |
| CY2014 | nxst |
Business Acquisitions Pro Forma Income Or Loss Before Taxes
BusinessAcquisitionsProFormaIncomeOrLossBeforeTaxes
|
115191000 | |
| CY2013 | nxst |
Business Acquisitions Pro Forma Income Or Loss Before Taxes
BusinessAcquisitionsProFormaIncomeOrLossBeforeTaxes
|
3111000 | |
| CY2012 | nxst |
Business Acquisitions Pro Forma Income Or Loss Before Taxes
BusinessAcquisitionsProFormaIncomeOrLossBeforeTaxes
|
54253000 | |
| CY2014 | us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
67663000 | |
| CY2013 | us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
-95000 | |
| CY2013 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
|
-0.02 | |
| CY2012 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
|
6.50 | |
| CY2014 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Diluted
BusinessAcquisitionProFormaEarningsPerShareDiluted
|
2.08 | |
| CY2013 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Diluted
BusinessAcquisitionProFormaEarningsPerShareDiluted
|
-0.02 | |
| CY2012 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Diluted
BusinessAcquisitionProFormaEarningsPerShareDiluted
|
6.12 | |
| CY2012Q4 | us-gaap |
Proceeds From Divestiture Of Businesses
ProceedsFromDivestitureOfBusinesses
|
13900000 | |
| CY2012Q4 | nxst |
Disposal Group Including Discontinued Operations Working Capital
DisposalGroupIncludingDiscontinuedOperationsWorkingCapital
|
100000 | |
| CY2012Q4 | us-gaap |
Discontinued Operation Gain Loss On Disposal Of Discontinued Operation Net Of Tax
DiscontinuedOperationGainLossOnDisposalOfDiscontinuedOperationNetOfTax
|
5100000 | |
| CY2012Q4 | us-gaap |
Discontinued Operation Tax Effect Of Income Loss From Disposal Of Discontinued Operation
DiscontinuedOperationTaxEffectOfIncomeLossFromDisposalOfDiscontinuedOperation
|
3100000 | |
| CY2012 | nxst |
Disposal Group Revenue
DisposalGroupRevenue
|
4100000 | |
| CY2012 | nxst |
Disposal Group Operating Expense
DisposalGroupOperatingExpense
|
4000000 | |
| CY2014Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
454030000 | |
| CY2013Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
404147000 | |
| CY2014Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
216291000 | |
| CY2013Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
191888000 | |
| CY2014Q4 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
4300000 | |
| CY2013Q4 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
2900000 | |
| CY2014Q4 | nxst |
Software Agreement Obligation Current
SoftwareAgreementObligationCurrent
|
1600000 | |
| CY2013Q4 | nxst |
Software Agreement Obligation Current
SoftwareAgreementObligationCurrent
|
1100000 | |
| CY2014Q4 | nxst |
Software Agreement Obligation
SoftwareAgreementObligation
|
4200000 | |
| CY2013Q4 | nxst |
Software Agreement Obligation
SoftwareAgreementObligation
|
3300000 | |
| CY2014Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
530940000 | |
| CY2014Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
336811000 | |
| CY2013Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
475453000 | |
| CY2013Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
312732000 | |
| CY2014Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
28363000 | |
| CY2014Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
20776000 | |
| CY2014Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
19832000 | |
| CY2014Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
17614000 | |
| CY2014Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
14675000 | |
| CY2014Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive
|
92869000 | |
| CY2012Q4 | us-gaap |
Goodwill Gross
GoodwillGross
|
194400000 | |
| CY2013Q4 | us-gaap |
Goodwill Gross
GoodwillGross
|
244043000 | |
| CY2014Q4 | us-gaap |
Goodwill Gross
GoodwillGross
|
302482000 | |
| CY2012Q4 | us-gaap |
Goodwill Impaired Accumulated Impairment Loss
GoodwillImpairedAccumulatedImpairmentLoss
|
45991000 | |
| CY2013Q4 | us-gaap |
Goodwill Impaired Accumulated Impairment Loss
GoodwillImpairedAccumulatedImpairmentLoss
|
45991000 | |
| CY2014Q4 | us-gaap |
Goodwill Impaired Accumulated Impairment Loss
GoodwillImpairedAccumulatedImpairmentLoss
|
45991000 | |
| CY2012Q4 | us-gaap |
Goodwill
Goodwill
|
148409000 | |
| CY2012Q4 | nxst |
Indefinite Lived License Agreements Gross
IndefiniteLivedLicenseAgreementsGross
|
269617000 | |
| CY2013Q4 | nxst |
Indefinite Lived License Agreements Gross
IndefiniteLivedLicenseAgreementsGross
|
338441000 | |
| CY2014Q4 | nxst |
Indefinite Lived License Agreements Gross
IndefiniteLivedLicenseAgreementsGross
|
371461000 | |
| CY2012Q4 | nxst |
Indefinite Lived Intangible Assets Accumulated Impairment
IndefiniteLivedIntangibleAssetsAccumulatedImpairment
|
49421000 | |
| CY2013Q4 | nxst |
Indefinite Lived Intangible Assets Accumulated Impairment
IndefiniteLivedIntangibleAssetsAccumulatedImpairment
|
49421000 | |
| CY2014Q4 | nxst |
Indefinite Lived Intangible Assets Accumulated Impairment
IndefiniteLivedIntangibleAssetsAccumulatedImpairment
|
49421000 | |
| CY2012Q4 | us-gaap |
Indefinite Lived Intangible Assets Excluding Goodwill
IndefiniteLivedIntangibleAssetsExcludingGoodwill
|
220196000 | |
| CY2013Q4 | us-gaap |
Indefinite Lived Intangible Assets Excluding Goodwill
IndefiniteLivedIntangibleAssetsExcludingGoodwill
|
289020000 | |
| CY2014Q4 | us-gaap |
Indefinite Lived Intangible Assets Excluding Goodwill
IndefiniteLivedIntangibleAssetsExcludingGoodwill
|
322040000 | |
| CY2014Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
9874000 | |
| CY2013Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
9744000 | |
| CY2014Q4 | us-gaap |
Accrued Sales Commission Current
AccruedSalesCommissionCurrent
|
3073000 | |
| CY2013Q4 | us-gaap |
Accrued Sales Commission Current
AccruedSalesCommissionCurrent
|
2556000 | |
| CY2014Q4 | us-gaap |
Accrued Employee Benefits Current
AccruedEmployeeBenefitsCurrent
|
2345000 | |
| CY2013Q4 | us-gaap |
Accrued Employee Benefits Current
AccruedEmployeeBenefitsCurrent
|
1354000 | |
| CY2012 | us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
-151394000 | |
| CY2014 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.35 | |
| CY2014Q4 | us-gaap |
Accrual For Taxes Other Than Income Taxes Current
AccrualForTaxesOtherThanIncomeTaxesCurrent
|
841000 | |
| CY2013Q4 | us-gaap |
Accrual For Taxes Other Than Income Taxes Current
AccrualForTaxesOtherThanIncomeTaxesCurrent
|
649000 | |
| CY2014Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
16498000 | |
| CY2013Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
9839000 | |
| CY2014Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
1236144000 | |
| CY2013Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
1071119000 | |
| CY2014Q4 | us-gaap |
Debt Instrument Interest Rate Stated Percentage
DebtInstrumentInterestRateStatedPercentage
|
0.06875 | |
| CY2013Q4 | us-gaap |
Debt Instrument Interest Rate Stated Percentage
DebtInstrumentInterestRateStatedPercentage
|
0.06875 | |
| CY2014 | nxst |
Maximum Consolidated Total Net Leverage Ratio
MaximumConsolidatedTotalNetLeverageRatio
|
6.75 to 1.00 | |
| CY2014 | nxst |
Maximum Consolidated First Lien Indebtedness Ratio
MaximumConsolidatedFirstLienIndebtednessRatio
|
4.0 to 1.00 | |
| CY2014 | nxst |
Minimum Consolidated Fixed Charge Coverage Ratio
MinimumConsolidatedFixedChargeCoverageRatio
|
1.20 to 1.00 | |
| CY2014Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Next Twelve Months
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths
|
15840000 | |
| CY2014Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
|
22139000 | |
| CY2014Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree
|
33594000 | |
| CY2014Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Four
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour
|
168614000 | |
| CY2014Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive
|
4983000 | |
| CY2014Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal After Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive
|
992109000 | |
| CY2014Q4 | nxst |
Long Term Debt Total Maturities
LongTermDebtTotalMaturities
|
1237279000 | |
| nxst |
Stocks Issued During Period Shares Treasury Stock Reissued
StocksIssuedDuringPeriodSharesTreasuryStockReissued
|
365384 | ||
| CY2014Q4 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
|
22400000 | |
| CY2014 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
|
P2Y10M24D | |
| CY2014Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Number Of Shares Authorized
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized
|
1500000 | |
| CY2013Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Number Of Shares Available For Grant
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant
|
1158000 | |
| CY2014Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Number Of Shares Available For Grant
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant
|
397500 | |
| CY2014 | us-gaap |
Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
|
402000 | |
| CY2013 | us-gaap |
Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
|
-681000 | |
| CY2012 | us-gaap |
Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
|
681000 | |
| CY2014 | us-gaap |
Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
|
2230000 | |
| CY2013 | us-gaap |
Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
|
480000 | |
| CY2012 | us-gaap |
Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
|
1518000 | |
| CY2014 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
2632000 | |
| CY2013 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
-201000 | |
| CY2012 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
2199000 | |
| CY2014 | us-gaap |
Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
|
38176000 | |
| CY2013 | us-gaap |
Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
|
2069000 | |
| CY2012 | us-gaap |
Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
|
-127131000 | |
| CY2014 | us-gaap |
Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
|
5293000 | |
| CY2013 | us-gaap |
Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
|
732000 | |
| CY2012 | us-gaap |
Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
|
-4249000 | |
| CY2014 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
43469000 | |
| CY2013 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
2801000 | |
| CY2012 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-131380000 | |
| CY2014 | nxst |
Income Tax Expense Benefit Continuing And Discontinuing Operations
IncomeTaxExpenseBenefitContinuingAndDiscontinuingOperations
|
46101000 | |
| CY2013 | nxst |
Income Tax Expense Benefit Continuing And Discontinuing Operations
IncomeTaxExpenseBenefitContinuingAndDiscontinuingOperations
|
2600000 | |
| CY2012 | nxst |
Income Tax Expense Benefit Continuing And Discontinuing Operations
IncomeTaxExpenseBenefitContinuingAndDiscontinuingOperations
|
-129181000 | |
| CY2012 | us-gaap |
Discontinued Operation Tax Effect Of Discontinued Operation
DiscontinuedOperationTaxEffectOfDiscontinuedOperation
|
3098000 | |
| CY2014 | us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
38752000 | |
| CY2013 | us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
285000 | |
| CY2012 | us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
15777000 | |
| CY2014 | us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
5373000 | |
| CY2013 | us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
599000 | |
| CY2012 | us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
2616000 | |
| CY2014 | nxst |
Income Tax Reconciliation Nondeductible Expense Nondeductible Compensation
IncomeTaxReconciliationNondeductibleExpenseNondeductibleCompensation
|
690000 | |
| CY2013 | nxst |
Income Tax Reconciliation Nondeductible Expense Nondeductible Compensation
IncomeTaxReconciliationNondeductibleExpenseNondeductibleCompensation
|
479000 | |
| CY2012 | nxst |
Income Tax Reconciliation Nondeductible Expense Nondeductible Compensation
IncomeTaxReconciliationNondeductibleExpenseNondeductibleCompensation
|
702000 | |
| CY2014 | nxst |
Income Tax Reconciliation Nondeductible Expense Nondeductible Acquisition Costs
IncomeTaxReconciliationNondeductibleExpenseNondeductibleAcquisitionCosts
|
342000 | |
| CY2013 | nxst |
Income Tax Reconciliation Nondeductible Expense Nondeductible Acquisition Costs
IncomeTaxReconciliationNondeductibleExpenseNondeductibleAcquisitionCosts
|
611000 | |
| CY2014 | us-gaap |
Income Tax Reconciliation Nondeductible Expense Meals And Entertainment
IncomeTaxReconciliationNondeductibleExpenseMealsAndEntertainment
|
381000 | |
| CY2013 | us-gaap |
Income Tax Reconciliation Nondeductible Expense Meals And Entertainment
IncomeTaxReconciliationNondeductibleExpenseMealsAndEntertainment
|
321000 | |
| CY2012 | us-gaap |
Income Tax Reconciliation Nondeductible Expense Meals And Entertainment
IncomeTaxReconciliationNondeductibleExpenseMealsAndEntertainment
|
255000 | |
| CY2014 | us-gaap |
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
|
563000 | |
| CY2013 | us-gaap |
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
|
305000 | |
| CY2012 | us-gaap |
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
|
-235000 | |
| CY2014Q4 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
|
106890000 | |
| CY2013Q4 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
|
134596000 | |
| CY2014Q4 | us-gaap |
Deferred Tax Assets Deferred Income
DeferredTaxAssetsDeferredIncome
|
1111000 | |
| CY2013Q4 | us-gaap |
Deferred Tax Assets Deferred Income
DeferredTaxAssetsDeferredIncome
|
1071000 | |
| CY2014Q4 | us-gaap |
Deferred Tax Assets Deferred Gain On Sale Leaseback Transaction
DeferredTaxAssetsDeferredGainOnSaleLeasebackTransaction
|
1084000 | |
| CY2013Q4 | us-gaap |
Deferred Tax Assets Deferred Gain On Sale Leaseback Transaction
DeferredTaxAssetsDeferredGainOnSaleLeasebackTransaction
|
1250000 | |
| CY2014Q4 | us-gaap |
Deferred Tax Assets Other
DeferredTaxAssetsOther
|
14607000 | |
| CY2013Q4 | us-gaap |
Deferred Tax Assets Other
DeferredTaxAssetsOther
|
11535000 | |
| CY2014Q4 | us-gaap |
Deferred Tax Assets Gross
DeferredTaxAssetsGross
|
123692000 | |
| CY2013Q4 | us-gaap |
Deferred Tax Assets Gross
DeferredTaxAssetsGross
|
148452000 | |
| CY2014Q4 | us-gaap |
Deferred Tax Liabilities Property Plant And Equipment
DeferredTaxLiabilitiesPropertyPlantAndEquipment
|
9528000 | |
| CY2013Q4 | us-gaap |
Deferred Tax Liabilities Property Plant And Equipment
DeferredTaxLiabilitiesPropertyPlantAndEquipment
|
5803000 | |
| CY2014Q4 | us-gaap |
Deferred Tax Liabilities Goodwill And Intangible Assets Intangible Assets
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets
|
18933000 | |
| CY2013Q4 | us-gaap |
Deferred Tax Liabilities Goodwill And Intangible Assets Intangible Assets
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets
|
9272000 | |
| CY2014Q4 | us-gaap |
Deferred Tax Liabilities Goodwill And Intangible Assets Goodwill
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsGoodwill
|
24352000 | |
| CY2013Q4 | us-gaap |
Deferred Tax Liabilities Goodwill And Intangible Assets Goodwill
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsGoodwill
|
22608000 | |
| CY2014Q4 | nxst |
Deferred Tax Liabilities Indefinite Lived Intangible Assets
DeferredTaxLiabilitiesIndefiniteLivedIntangibleAssets
|
58197000 | |
| CY2013Q4 | nxst |
Deferred Tax Liabilities Indefinite Lived Intangible Assets
DeferredTaxLiabilitiesIndefiniteLivedIntangibleAssets
|
41286000 | |
| CY2014Q4 | us-gaap |
Deferred Tax Liabilities Other
DeferredTaxLiabilitiesOther
|
114000 | |
| CY2014Q4 | us-gaap |
Deferred Income Tax Liabilities
DeferredIncomeTaxLiabilities
|
111124000 | |
| CY2013Q4 | us-gaap |
Deferred Income Tax Liabilities
DeferredIncomeTaxLiabilities
|
78969000 | |
| CY2014Q4 | us-gaap |
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
|
12568000 | |
| CY2013Q4 | us-gaap |
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
|
69483000 | |
| CY2014Q4 | us-gaap |
Unrecognized Tax Benefits
UnrecognizedTaxBenefits
|
3700000 | |
| CY2013Q4 | us-gaap |
Unrecognized Tax Benefits
UnrecognizedTaxBenefits
|
3700000 | |
| CY2012Q4 | us-gaap |
Unrecognized Tax Benefits
UnrecognizedTaxBenefits
|
3700000 | |
| CY2013Q4 | us-gaap |
Unrecognized Tax Benefits Interest On Income Taxes Accrued
UnrecognizedTaxBenefitsInterestOnIncomeTaxesAccrued
|
0 | |
| CY2012Q4 | us-gaap |
Unrecognized Tax Benefits Interest On Income Taxes Accrued
UnrecognizedTaxBenefitsInterestOnIncomeTaxesAccrued
|
0 | |
| CY2011Q4 | us-gaap |
Unrecognized Tax Benefits Interest On Income Taxes Accrued
UnrecognizedTaxBenefitsInterestOnIncomeTaxesAccrued
|
0 | |
| CY2014 | nxst |
Effect Of Equity If Deferred Tax Assets Are Ultimately Realized
EffectOfEquityIfDeferredTaxAssetsAreUltimatelyRealized
|
14800000 | |
| CY2013Q2 | nxst |
Conversion Of Stock Shares By Principal Stockholder
ConversionOfStockSharesByPrincipalStockholder
|
3865384 | |
| CY2014Q4 | nxst |
Operating Loss Carryforwards Limitations On Use Year One
OperatingLossCarryforwardsLimitationsOnUseYearOne
|
209000000 | |
| CY2014Q4 | nxst |
Operating Loss Carryforwards Limitations On Use Year Two
OperatingLossCarryforwardsLimitationsOnUseYearTwo
|
91000000 | |
| CY2014Q4 | nxst |
Operating Loss Carryforwards Limitations On Use Year Three
OperatingLossCarryforwardsLimitationsOnUseYearThree
|
91000000 | |
| CY2014Q4 | nxst |
Operating Loss Carryforwards Limitations On Use Year Four
OperatingLossCarryforwardsLimitationsOnUseYearFour
|
45000000 | |
| CY2014Q4 | nxst |
Operating Loss Carryforwards Limitations On Use Year Thereafter
OperatingLossCarryforwardsLimitationsOnUseYearThereafter
|
21000000 | |
| CY2014Q4 | nxst |
Broadcast Rights Acquired Future Minimum Payments Due Next Twelve Months
BroadcastRightsAcquiredFutureMinimumPaymentsDueNextTwelveMonths
|
7946000 | |
| CY2014Q4 | nxst |
Broadcast Rights Acquired Future Minimum Payments Due In Two Years
BroadcastRightsAcquiredFutureMinimumPaymentsDueInTwoYears
|
7024000 | |
| CY2014Q4 | nxst |
Broadcast Rights Acquired Future Minimum Payments Due In Three Years
BroadcastRightsAcquiredFutureMinimumPaymentsDueInThreeYears
|
4251000 | |
| CY2014Q4 | nxst |
Broadcast Rights Acquired Future Minimum Payments Due In Four Years
BroadcastRightsAcquiredFutureMinimumPaymentsDueInFourYears
|
976000 | |
| CY2014Q4 | nxst |
Broadcast Rights Acquired Future Minimum Payments Due In Five Years
BroadcastRightsAcquiredFutureMinimumPaymentsDueInFiveYears
|
446000 | |
| CY2014Q4 | nxst |
Broadcast Rights Acquired Future Minimum Payments Due Thereafter
BroadcastRightsAcquiredFutureMinimumPaymentsDueThereafter
|
833000 | |
| CY2014Q4 | nxst |
Broadcast Rights Acquired Future Minimum Payments Due
BroadcastRightsAcquiredFutureMinimumPaymentsDue
|
21476000 | |
| CY2014 | us-gaap |
Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
|
7100000 | |
| CY2013 | us-gaap |
Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
|
6200000 | |
| CY2012 | us-gaap |
Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
|
5600000 | |
| CY2014Q4 | us-gaap |
Operating Leases Future Minimum Payments Due Current
OperatingLeasesFutureMinimumPaymentsDueCurrent
|
7154000 | |
| CY2014Q4 | us-gaap |
Operating Leases Future Minimum Payments Due In Two Years
OperatingLeasesFutureMinimumPaymentsDueInTwoYears
|
7132000 | |
| CY2014Q4 | us-gaap |
Operating Leases Future Minimum Payments Due In Three Years
OperatingLeasesFutureMinimumPaymentsDueInThreeYears
|
7244000 | |
| CY2014Q4 | us-gaap |
Operating Leases Future Minimum Payments Due In Four Years
OperatingLeasesFutureMinimumPaymentsDueInFourYears
|
7295000 | |
| CY2014Q4 | us-gaap |
Operating Leases Future Minimum Payments Due In Five Years
OperatingLeasesFutureMinimumPaymentsDueInFiveYears
|
7401000 | |
| CY2014Q4 | us-gaap |
Operating Leases Future Minimum Payments Due Thereafter
OperatingLeasesFutureMinimumPaymentsDueThereafter
|
24964000 | |
| CY2014Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
10944000 | |
| CY2014Q4 | us-gaap |
Operating Leases Future Minimum Payments Due
OperatingLeasesFutureMinimumPaymentsDue
|
61190000 | |
| CY2014Q4 | us-gaap |
Capital Leases Future Minimum Payments Due Current
CapitalLeasesFutureMinimumPaymentsDueCurrent
|
351000 | |
| CY2014Q4 | us-gaap |
Capital Leases Future Minimum Payments Due In Two Years
CapitalLeasesFutureMinimumPaymentsDueInTwoYears
|
361000 | |
| CY2014Q4 | us-gaap |
Capital Leases Future Minimum Payments Due In Three Years
CapitalLeasesFutureMinimumPaymentsDueInThreeYears
|
331000 | |
| CY2014Q4 | us-gaap |
Capital Leases Future Minimum Payments Due In Four Years
CapitalLeasesFutureMinimumPaymentsDueInFourYears
|
315000 | |
| CY2014Q4 | us-gaap |
Capital Leases Future Minimum Payments Due In Five Years
CapitalLeasesFutureMinimumPaymentsDueInFiveYears
|
328000 | |
| CY2014Q4 | us-gaap |
Capital Leases Future Minimum Payments Due Thereafter
CapitalLeasesFutureMinimumPaymentsDueThereafter
|
6674000 | |
| CY2014Q4 | us-gaap |
Capital Leases Future Minimum Payments Due
CapitalLeasesFutureMinimumPaymentsDue
|
8360000 | |
| CY2014Q4 | us-gaap |
Capital Leases Future Minimum Payments Interest Included In Payments
CapitalLeasesFutureMinimumPaymentsInterestIncludedInPayments
|
3765000 | |
| CY2014Q4 | us-gaap |
Capital Leases Future Minimum Payments Present Value Of Net Minimum Payments
CapitalLeasesFutureMinimumPaymentsPresentValueOfNetMinimumPayments
|
4595000 | |
| CY2014Q4 | nxst |
Number Of Stations Covered Under Collective Bargaining Agreements
NumberOfStationsCoveredUnderCollectiveBargainingAgreements
|
9 | |
| CY2014Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
185752000 | |
| CY2014Q4 | nxst |
Indefinite Lived License Agreements Parent And Independently Owned Variable Interest Entity
IndefiniteLivedLicenseAgreementsParentAndIndependentlyOwnedVariableInterestEntity
|
322040000 | |
| CY2014Q4 | us-gaap |
Prepaid Expense And Other Assets Noncurrent
PrepaidExpenseAndOtherAssetsNoncurrent
|
134162000 | |
| CY2014Q4 | us-gaap |
Other Liabilities
OtherLiabilities
|
81426000 | |
| CY2014Q4 | us-gaap |
Liabilities Other Than Longterm Debt Noncurrent
LiabilitiesOtherThanLongtermDebtNoncurrent
|
88118000 | |
| CY2013Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
161138000 | |
| CY2013Q4 | nxst |
Indefinite Lived License Agreements Parent And Independently Owned Variable Interest Entity
IndefiniteLivedLicenseAgreementsParentAndIndependentlyOwnedVariableInterestEntity
|
289020000 | |
| CY2013Q4 | us-gaap |
Prepaid Expense And Other Assets Noncurrent
PrepaidExpenseAndOtherAssetsNoncurrent
|
100504000 | |
| CY2013Q4 | us-gaap |
Other Liabilities
OtherLiabilities
|
77065000 | |
| CY2013Q4 | us-gaap |
Liabilities Other Than Longterm Debt Noncurrent
LiabilitiesOtherThanLongtermDebtNoncurrent
|
28769000 | |
| CY2014 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
631311000 | |
| CY2013 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
502330000 | |
| CY2012 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
378632000 | |
| CY2014 | us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-89000 | |
| CY2014 | nxst |
Repayment Of Debt
RepaymentOfDebt
|
72431000 | |
| CY2014 | us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
8991000 | |
| CY2013 | us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-219000 | |
| CY2013 | nxst |
Repayment Of Debt
RepaymentOfDebt
|
438835000 | |
| CY2013 | us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-1196000 | |
| CY2012 | us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-236000 | |
| CY2012 | nxst |
Repayment Of Debt
RepaymentOfDebt
|
377834000 | |
| CY2012 | us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
2504000 | |
| CY2014Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
133833000 | |
| CY2014Q2 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
146930000 | |
| CY2014Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
157744000 | |
| CY2014Q4 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
192804000 | |
| CY2014Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
27700000 | |
| CY2014Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
34942000 | |
| CY2014Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
41696000 | |
| CY2014Q4 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
68899000 | |
| CY2014Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
12402000 | |
| CY2014Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
19405000 | |
| CY2014Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
25994000 | |
| CY2014Q4 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
52850000 | |
| CY2014Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
7353000 | |
| CY2014Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
15404000 | |
| CY2014Q4 | us-gaap |
Net Income Loss
NetIncomeLoss
|
30849000 | |
| CY2014Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.24 | |
| CY2014Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.36 | |
| CY2014Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.50 | |
| CY2014Q4 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.00 | |
| CY2014Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
30603000 | |
| CY2013Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
705000 | |
| CY2013Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
6367000 | |
| CY2013Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
3595000 | |
| CY2013Q4 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-12452000 | |
| CY2013Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.02 | |
| CY2013Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.22 | |
| CY2013Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.12 | |
| CY2013Q4 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.41 | |
| CY2013Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
29461000 | |
| CY2013Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
29604000 | |
| CY2013Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
30048000 | |
| CY2013Q4 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
30465000 | |
| CY2013Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.02 | |
| CY2013Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.20 | |
| CY2013Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.11 | |
| CY2013Q4 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.41 | |
| CY2013Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
31054000 | |
| CY2013Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
31325000 | |
| CY2013Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
31509000 | |
| CY2013Q4 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
30465000 | |
| CY2014Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
30641000 | |
| CY2014Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
30888000 | |
| CY2014Q4 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
30962000 | |
| CY2014Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.23 | |
| CY2014Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.34 | |
| CY2014Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.48 | |
| CY2014Q4 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.96 | |
| CY2014Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
31909000 | |
| CY2014Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
31932000 | |
| CY2014Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
32067000 | |
| CY2014Q4 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
32102000 | |
| CY2013Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
112205000 | |
| CY2013Q2 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
126211000 | |
| CY2013Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
125792000 | |
| CY2013Q4 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
138122000 | |
| CY2013Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
17818000 | |
| CY2013Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
28192000 | |
| CY2013Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
25153000 | |
| CY2013Q4 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
32078000 | |
| CY2013Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
1185000 | |
| CY2013Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
11205000 | |
| CY2013Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
7121000 | |
| CY2013Q4 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-18696000 |
