New York, June 18, 2019 -- Moody's Investors Service ("Moody's") today affirmed
the B1 corporate family rating (CFR) and B1-PD probability of default
rating (PDR) of Nexstar Broadcasting, Inc. (Nexstar).
Moody's also assigned Ba3 ratings to the proposed $700 million
Term Loan A and $3,040 million Term Loan B and a B3 to the
proposed $1,120 million in senior unsecured notes due 2027.
Moody's also affirmed the Ba3 rating on the existing senior secured
facilities , the B3 on the existing senior unsecured notes and the
SGL-2 speculative grade liquidity rating. The outlook is
stable.
The additional debt will be used along with around $1.4
billion of cash to finance the purchase of Tribune Media Company (B1,
stable) (Tribune) for a total consideration of around $6.4
billion (post-divested stations). The transaction is expected
to close in Q3 2019 and the proceeds from the new unsecured notes will
be held in escrow until then.
Assignments:
..Issuer: Nexstar Broadcasting, Inc.
....Senior Secured Term Loan A, Assigned
Ba3 (LGD3)
....Senior Secured Term Loan B, Assigned
Ba3 (LGD3)
....Gtd Senior Unsecured Global Notes,
Assigned B3 (LGD5)
Affirmations:
..Issuer: Media General Financing Sub, Inc
....Senior Unsecured Global Notes, Affirmed
B3 (LGD5)
..Issuer: Mission Broadcasting, Inc.
....Senior Secured Term Loan B3, Affirmed
Ba3 (LGD3)
....Senior Secured Revolving Credit Facility,
Affirmed Ba3 (LGD3)
..Issuer: Nexstar Broadcasting, Inc.
.... Corporate Family Rating, Affirmed
B1
.... Probability of Default Rating,
Affirmed B1-PD
.... Speculative Grade Liquidity Rating,
Affirmed SGL-2
....Senior Secured Term Loan A4, Affirmed
Ba3 (LGD3)
....Senior Secured Term Loan B3, Affirmed
Ba3 (LGD3)
....Senior Secured Revolving Credit Facility,
Affirmed Ba3 (LGD3)
....Gtd Senior Unsecured Global Bonds,
Affirmed B3 (LGD5 from LGD6)
Outlook Actions:
..Issuer: Nexstar Broadcasting, Inc.
....Outlook, Remains Stable
RATINGS RATIONALE
The affirmation of the B1 CFR reflects the company's improved business
profile following the acquisition which offsets the weakening in financial
metrics resulting from the additional debt. With pro-forma
2019 revenues estimated by Moody's at around $4.1
billion post divestitures, Nexstar will be the largest local US
TV broadcaster by revenue. The addition of Tribune's channels
adds a portfolio of quality assets in strong Designated Market Areas (DMA):
it adds 12 stations in the top 25 DMAs, and 20 in the top 50.
The improved geographic reach diversifies reliance on local economies
and advertising demand and positions the company strongly to benefit from
political advertising revenue which is expected at record levels in 2020
in the run up to the presidential election.
Pro-forma for the acquisition, 2019 Moody's adjusted
leverage (two year average and including synergies) is expected to increase
to around 5.6x from 4.4x at year end 2018. The company
is committed to reducing leverage over the next 18 months and its board
has paused its planned share buyback program to refocus free cash flow
towards debt repayment. Given the strong free cash flow generation
ability of the company (on a pro-forma basis $1.2
billion in 2018) and the expectations that 2020's political ad spend
will outperform 2018's, Moody's expects the company
to reduce leverage rapidly after the transaction so that Moody's
adjusted leverage (on a two year average and including synergies) declines
to around 5x by year end 2020.
Following the acquisition, Nexstar will have the widest coverage
out of all local broadcasting peers with reach of 39% of the US
population (including UHF discount). This is the maximum currently
allowed under FCC rules for a single broadcaster and limits any future
material M&A transactions involving broadcast stations.
Nexstar expects to generate around $160 million of synergies in
the first year after the Tribune acquisition split between $85
million of cost savings which Moody's expects to be straightforward
to achieve and $75 million of contractual retransmission-fee
step-ups.
The company has a good liquidity profile supported by its $175
million revolver which Moody's expects will remain mostly undrawn.
There is a first lien net leverage maintenance covenant which the company
is expected to be well in compliance with over the next 18 months.
The company generates high free cash flow which Moody's expects
will be mostly used to reduce debt in 2019 and 2020.
Nexstar's B1-PD PDR, at the same level as the CFR,
reflects our assumption of a 50% recovery rate, as is customary
for capital structures made up of a mixed priority of claims. The
capital structure also includes unrated claims for trade payables and
lease rejection claims. The senior secured facilities are rated
Ba3, on notch above the CFR given their secured, priority
first lien claim on material owned property and assets and substantial
lift provided by the senior unsecured facilities which are rated B3,
two notched below the CFR reflecting the material amount of claims ranking
ahead of them.
Rationale for the stable outlook
The stable outlook on the ratings reflects Moody's expectations
that Nexstar can and will rapidly reduce leverage to levels more in line
with its B1 rating such that at year end 2020 Moody's adjusted leverage
will be around 5x. The stable outlook also reflects Moody's
expectations that the company will not engage in further material M&A
in that time frame.
Factors That Could Lead to an Upgrade
Positive pressure on the ratings could develop should Moody's adjusted
leverage (on a two year average) improve to below 4.5x on a sustainable
basis and should the company maintain Moody's adjusted free cash
flow to debt (on a two year average) in the high single digit percentage.
Factors That Could Lead to an Downgrade
Negative ratings pressure could develop should the company's Moody's
adjusted leverage (on a two year average) increase above 5.5x on
a sustained basis or should the company's liquidity weaken materially.
The principal methodology used in these ratings was Media Industry published
in June 2017. Please see the Rating Methodologies page on www.moodys.com
for a copy of this methodology.
Headquartered in Chicago, Tribune is a publicly listed company that
operates a diverse portfolio of television and digital properties driven
by news, entertainment and sports programming. Tribune is
composed of 42 owned or operated local television stations in 33 markets,
reaching approximately 50 million households; national entertainment
cable network WGN America, whose reach is more than 77 million households;
and a variety of digital applications and websites reaching 54 million
monthly unique online visitors. Tribune also includes Chicago's
WGN-AM and the national multicast networks Antenna TV and THIS
TV. Additionally, the company owns and manages a significant
number of real estate properties across the US and holds a variety of
investments, including a 31% interest in Television Food
Network, G.P., which operates Food Network and
Cooking Channel; a 6% interest in Careerbuilder. Total
net revenue totaled $2 billion in 2018.
Based in Irving, Texas, Nexstar is one of the largest US television
broadcasters, owning, operating or providing sales and services
to 171 television stations in 40 states, across 100 markets covering
26% of US television households. The company operates in
six of the top 25 markets, and 20 of the top 50. Additionally,
Nexstar stations are ranked first or second in viewership in 76%
of their markets. Total net revenue were $2.8 billion
in 2018.
REGULATORY DISCLOSURES
For ratings issued on a program, series or category/class of debt,
this announcement provides certain regulatory disclosures in relation
to each rating of a subsequently issued bond or note of the same series
or category/class of debt or pursuant to a program for which the ratings
are derived exclusively from existing ratings in accordance with Moody's
rating practices. For ratings issued on a support provider,
this announcement provides certain regulatory disclosures in relation
to the credit rating action on the support provider and in relation to
each particular credit rating action for securities that derive their
credit ratings from the support provider's credit rating.
For provisional ratings, this announcement provides certain regulatory
disclosures in relation to the provisional rating assigned, and
in relation to a definitive rating that may be assigned subsequent to
the final issuance of the debt, in each case where the transaction
structure and terms have not changed prior to the assignment of the definitive
rating in a manner that would have affected the rating. For further
information please see the ratings tab on the issuer/entity page for the
respective issuer on www.moodys.com.
For any affected securities or rated entities receiving direct credit
support from the primary entity(ies) of this credit rating action,
and whose ratings may change as a result of this credit rating action,
the associated regulatory disclosures will be those of the guarantor entity.
Exceptions to this approach exist for the following disclosures,
if applicable to jurisdiction: Ancillary Services, Disclosure
to rated entity, Disclosure from rated entity.
Regulatory disclosures contained in this press release apply to the credit
rating and, if applicable, the related rating outlook or rating
review.
Please see www.moodys.com for any updates on changes to
the lead rating analyst and to the Moody's legal entity that has issued
the rating.
Please see the ratings tab on the issuer/entity page on www.moodys.com
for additional regulatory disclosures for each credit rating.
Christian Azzi
Vice President - Senior Analyst
Corporate Finance Group
Moody's Investors Service, Inc.
250 Greenwich Street
New York, NY 10007
U.S.A.
JOURNALISTS: 1 212 553 0376
Client Service: 1 212 553 1653
Lenny J. Ajzenman
Associate Managing Director
Corporate Finance Group
JOURNALISTS: 1 212 553 0376
Client Service: 1 212 553 1653
Releasing Office:
Moody's Investors Service, Inc.
250 Greenwich Street
New York, NY 10007
U.S.A.
JOURNALISTS: 1 212 553 0376
Client Service: 1 212 553 1653