Nexstar Media Group Inc. (NXST)
176.48
-3.01 (-1.68%)
At close: Mar 28, 2025, 3:59 PM
178.84
1.34%
After-hours: Mar 28, 2025, 05:39 PM EDT
Nexstar Media Income Statement
| Year | FY24 | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 | FY10 | FY09 | FY08 | FY07 | FY06 | FY05 | FY04 | FY03 | FY02 | FY01 | FY00 | FY99 |
| Revenue | 5.41B | 4.93B | 5.21B | 4.65B | 4.5B | 3.04B | 2.77B | 2.43B | 1.1B | 896.38M | 631.31M | 502.33M | 378.63M | 306.49M | 313.35M | 251.98M | 284.92M | 266.8M | 265.17M | 226.05M | 245.74M | 214.33M | 133.84M | 176.72M | 192.62M | 157.45M |
| Cost of Revenue | n/a | 2.13B | 2B | 1.85B | 1.71B | 1.33B | 1.12B | 1.04B | 416.68M | 339.94M | 210.15M | 170.54M | 105.58M | 81.66M | 78.32M | 70.55M | 78.29M | 74.13M | 71.47M | 68.12M | 66.04M | 60.81M | 35.15M | 46.88M | 43.31M | 38.29M |
| Gross Profit | 5.41B | 2.81B | 3.21B | 2.8B | 2.79B | 1.71B | 1.65B | 1.4B | 686.51M | 556.44M | 421.16M | 331.79M | 273.05M | 224.83M | 235.03M | 181.43M | 206.63M | 192.67M | 193.7M | 157.94M | 179.7M | 153.52M | 98.69M | 129.84M | 149.31M | 119.17M |
| Operating Income | 1.27B | 708M | 1.31B | 1.18B | 1.38B | 655.13M | 757.78M | 518.75M | 287.31M | 206.11M | 173.24M | 103.24M | 99.91M | 47.99M | 67.55M | 8.2M | -38.16M | 40.54M | 45.85M | 18.61M | 37.7M | -3.96M | 21.44M | -11.2M | 16.71M | -4.34M |
| Interest Income | n/a | n/a | 336.6M | 4.13M | 335.3M | n/a | n/a | n/a | 1.08M | n/a | n/a | n/a | n/a | n/a | 7K | 54K | 715K | 113K | 606K | 606K | 113K | 606K | n/a | n/a | n/a | n/a |
| Pretax Income | 959M | 401M | 1.22B | 1.09B | 1.1B | 373.32M | 532.95M | 241.38M | 170.67M | 125.07M | 110.65M | 815K | 45.07M | -6.17M | 4.93M | -12.41M | -83.38M | -13.97M | -5.17M | -43.77M | -18.22M | -78.61M | -19.71M | -77.62M | -30.49M | -45.87M |
| Net Income | 722M | 346M | 971M | 834M | 811.5M | 230.26M | 389.48M | 475M | 91.54M | 77.68M | 64.55M | -1.78M | 182.49M | -11.89M | -1.81M | -12.61M | -78.06M | -19.77M | -8.99M | -48.73M | -20.5M | -71.8M | -52.3M | -79.37M | -32.53M | -47.64M |
| Selling & General & Admin | 1.09B | 1.1B | 903.5M | 861.32M | 741.49M | 557.82M | 469.01M | 466.71M | 212.43M | 187.62M | 139.58M | 124.59M | 92.9M | 105.17M | 100.89M | 108.22M | 90.47M | 86.77M | 85.29M | 72.98M | 72.32M | 74.44M | 35.82M | 52.9M | 54.22M | 47.6M |
| Research & Development | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Other Expenses | 3.05B | 1B | 860.5M | 764.37M | 747.85M | 598.26M | 37.66M | -1.28M | -555K | -517K | -556K | -1.46M | 68.96M | 71.21M | 66.59M | 68.09M | 64.76M | 65.36M | 62.56M | 66.35M | 69.22M | 71.3M | 41.43M | 88.14M | 121.69M | 114.19M |
| Operating Expenses | 4.14B | 2.1B | 1.76B | 1.63B | 1.49B | 1.16B | 900.47M | 915.05M | 383.94M | 350.33M | 247.29M | 227.27M | 172.68M | 176.38M | 167.48M | 156.2M | 155.22M | 152.13M | 147.85M | 139.33M | 141.54M | 145.73M | 77.25M | 141.04M | 175.91M | 161.79M |
| Interest Expense | 444M | 447M | 336.6M | 282.65M | 335.3M | 304.35M | 220.99M | 241.19M | 116.08M | 80.52M | 61.96M | 66.24M | 51.56M | 53M | 54.27M | 39.24M | 48.83M | 55.04M | 51.78M | 47.26M | 52.27M | 68.34M | 38.94M | 62.09M | 42.86M | n/a |
| Selling & Marketing Expenses | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 30.73M | 20.84M | n/a | n/a | 18.7M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Cost & Expenses | 4.14B | 4.22B | 3.77B | 3.48B | 3.2B | 2.49B | 2.02B | 1.95B | 800.62M | 690.27M | 457.44M | 397.81M | 278.26M | 258.04M | 245.8M | 226.75M | 233.51M | 226.26M | 219.32M | 207.44M | 207.58M | 206.54M | 112.4M | 187.91M | 219.22M | 200.08M |
| Income Tax | 276M | 131M | 273.6M | 262.88M | 296.51M | 137.03M | 144.68M | -233.94M | 77.57M | 48.69M | 46.1M | 2.6M | -132.28M | 5.72M | 6.74M | 200K | -5.32M | 5.81M | 3.82M | 4.96M | 4.38M | -14.92M | 5.18M | -670K | 2.04M | 1.76M |
| Shares Outstanding (Basic) | 32.31M | 35.32M | 39.35M | 42.13M | 44.92M | 45.99M | 45.72M | 45.75M | 30.69M | 31.1M | 30.77M | 29.75M | 28.94M | 28.63M | 28.43M | 28.43M | 28.42M | 28.4M | 28.38M | 28.36M | 28.36M | 15.58M | 6.22M | 5.09M | 14.43M | 14.43M |
| Shares Outstanding (Diluted) | 32.8M | 35.83M | 40.19M | 43.98M | 46.72M | 47.92M | 47.41M | 45.75M | 31.66M | 32.09M | 32M | 29.9M | 30.73M | 28.63M | 28.43M | 28.43M | 28.42M | 28.4M | 28.38M | 28.36M | 28.36M | 15.58M | 6.22M | 5.09M | 14.43M | 14.43M |
| EPS (Basic) | 22.35 | 9.80 | 24.68 | 19.81 | 18.06 | 5.01 | 8.52 | 10.38 | 2.98 | 2.50 | 2.10 | -0.06 | 6.31 | -0.42 | -0.06 | -0.44 | -2.75 | -0.7 | -0.32 | -1.72 | -0.72 | -4.61 | -8.41 | -15.58 | -2.25 | -3.3 |
| EPS (Diluted) | 22.01 | 9.66 | 24.16 | 18.98 | 17.37 | 4.80 | 8.21 | 10.07 | 2.89 | 2.42 | 2.02 | -0.06 | 5.94 | -0.42 | -0.06 | -0.44 | -2.75 | -0.7 | -0.32 | -1.72 | -0.72 | -4.61 | -8.41 | -15.58 | -2.25 | -3.3 |
| EBITDA | 2.22B | 1.79B | 2.22B | 1.96B | 2B | 1.09B | 1.07B | 805.64M | 408.17M | 323.44M | 245.14M | 143.4M | 146.92M | 118.05M | 125.52M | 97.47M | 35.03M | 108.09M | 110.33M | 68.99M | 108.35M | 89.98M | 65.5M | -8.37M | -26.6M | -42.62M |
| Depreciation & Amortization | 808M | 941M | 662.1M | 588.54M | 564.89M | 408.71M | 320.54M | 323.07M | 120.33M | 117.85M | 72.53M | 76.34M | 55.14M | 47.82M | 54.37M | 58.63M | 57.87M | 69.52M | 63.84M | 65.4M | 71.29M | 82.19M | 41.71M | 2.83M | -43.18M | -38.04M |