Nexstar Media Group Inc. (NXST)

NASDAQ: NXST · Real-Time Price · USD

144.61

-5.05 (-3.37%)

At close: May 01, 2025, 3:59 PM

144.68

0.05%

After-hours: May 01, 2025, 04:36 PM EDT

Nexstar Media Income Statement

Financials in USD. Fiscal year is January - December.

Fiscal Year	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021	Q4 2020	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	Q4 2017	Q3 2017	Q2 2017	Q1 2017	Q4 2016	Q3 2016	Q2 2016	Q1 2016
Period Ending	Dec 31, 2024	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023	Jun 30, 2023	Mar 31, 2023	Dec 31, 2022	Sep 30, 2022	Jun 30, 2022	Mar 31, 2022	Dec 31, 2021	Sep 30, 2021	Jun 30, 2021	Mar 31, 2021	Dec 31, 2020	Sep 30, 2020	Jun 30, 2020	Mar 31, 2020	Dec 31, 2019	Sep 30, 2019	Jun 30, 2019	Mar 31, 2019	Dec 31, 2018	Sep 30, 2018	Jun 30, 2018	Mar 31, 2018	Dec 31, 2017	Sep 30, 2017	Jun 30, 2017	Mar 31, 2017	Dec 31, 2016	Sep 30, 2016	Jun 30, 2016	Mar 31, 2016
Revenue	5.41B	5.22B	4.99B	4.96B	4.93B	5.12B	5.25B	5.26B	5.21B	4.97B	4.86B	4.74B	4.65B	4.78B	4.74B	4.52B	4.5B	4.22B	3.77B	3.5B	3.04B	2.74B	2.77B	2.78B	2.77B	2.62B	2.54B	2.51B	2.43B	2.09B	1.75B	1.39B	1.1B	1.05B	994.81M	954.14M
Cost of Revenue	2.06B	2.81B	2.79B	2.56B	2.36B	2.11B	2.09B	2.05B	2B	1.97B	1.93B	1.89B	1.85B	1.82B	1.76B	1.71B	1.71B	1.71B	1.61B	1.49B	1.34B	1.18B	1.15B	1.13B	1.12B	1.11B	1.1B	1.09B	1.04B	865.81M	706.95M	537.35M	407.68M	393.84M	374.07M	365.62M
Gross Profit	3.35B	2.41B	2.2B	2.4B	2.57B	3B	3.16B	3.21B	3.21B	3B	2.92B	2.85B	2.8B	2.96B	2.98B	2.81B	2.79B	2.52B	2.16B	2.02B	1.7B	1.55B	1.62B	1.65B	1.65B	1.51B	1.44B	1.42B	1.4B	1.22B	1.05B	850.5M	695.51M	651.74M	620.75M	588.52M
Operating Income	1.27B	1.11B	874M	813M	742M	957.5M	1.22B	1.37B	1.5B	1.34B	1.26B	1.22B	1.18B	1.38B	1.45B	1.36B	1.38B	1.1B	879.38M	833.07M	655.13M	671.41M	742.69M	767.24M	757.78M	625.84M	562.02M	526.21M	518.75M	470.38M	414.21M	339.53M	287.31M	262.18M	237.6M	226.13M
Interest Income	n/a	n/a	n/a	111M	218M	321.4M	410M	299M	192M	92.73M	4.13M	4.13M	4.13M	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
Pretax Income	958M	768M	538M	499M	401M	499.7M	855.1M	1.04B	1.22B	1.3B	1.17B	1.14B	1.09B	1.26B	1.28B	1.14B	1.1B	780.36M	560.2M	522.03M	373.32M	418.2M	518.94M	541.43M	532.95M	407.31M	346.32M	307.23M	241.38M	200.97M	170.03M	132.54M	170.67M	170.34M	155M	143.72M
Net Income	721M	594M	432M	410M	323M	412.3M	676.3M	807.3M	971.3M	1.03B	912.59M	885.69M	834.59M	934.85M	955.93M	855.43M	811.44M	560.41M	363.88M	332.28M	230.26M	270.16M	376.52M	396.25M	389.48M	614.85M	560.81M	517.07M	475M	117M	95.32M	75.86M	91.54M	98.23M	90.71M	86.5M
Selling & General & Admin	1.03B	1.1B	1.06B	1B	949M	937.5M	916.8M	920.1M	903.5M	867.85M	874.19M	861.15M	861.32M	843.02M	817.39M	774.87M	741.49M	720.49M	655.6M	638.92M	585.76M	512.57M	528.75M	523.59M	550.47M	540.99M	518.09M	498.71M	466.71M	402.27M	336.76M	283M	225.46M	220.63M	214.06M	194.37M
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	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	1.05B	3.01B	2.82B	2.83B	3.13B	596.2M	781.6M	966M	858.3M	608.54M	436.96M	266.9M	100.25M	89.28M	88.99M	100.59M	102.33M	108.52M	109.09M	93.4M	84.12M	77.13M	60.98M	48.57M	37.66M	18.87M	11.74M	3.01M	-1.28M	-1.31M	-1.28M	-526K	-555K	-543K	-532K	-535K
Operating Expenses	2.08B	1.3B	1.33B	1.58B	1.83B	2.1B	2B	1.89B	1.76B	1.64B	1.65B	1.63B	1.63B	1.61B	1.57B	1.51B	1.49B	1.5B	1.41B	1.29B	1.15B	967.51M	910.03M	904.68M	900.47M	874.22M	868.44M	876.25M	915.05M	794.44M	673.27M	553.42M	392.94M	389.56M	383.15M	362.39M
Interest Expense	444M	455M	455M	453M	446M	434.4M	410M	374.4M	336.6M	303.29M	285.07M	279.8M	282.65M	287.06M	293.95M	306.07M	335.3M	367.63M	383.56M	352.68M	304.35M	251.41M	214.44M	219.36M	220.99M	219.78M	217.14M	216.55M	241.19M	233.75M	209.77M	174.66M	116.08M	91.29M	82.07M	81.88M
Selling & Marketing Expenses	14M	57M	14M	-32M	-78M	-357.9M	-355.6M	-316.6M	-277.6M	-46.01M	-5.31M	-5.31M	-5.31M	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
Cost & Expenses	4.14B	4.11B	4.12B	4.15B	4.19B	4.21B	4.09B	3.94B	3.77B	3.61B	3.58B	3.52B	3.48B	3.42B	3.33B	3.23B	3.2B	3.2B	3.01B	2.78B	2.49B	2.15B	2.06B	2.03B	2.02B	1.99B	1.97B	1.96B	1.95B	1.66B	1.38B	1.09B	800.62M	783.39M	757.21M	728.01M
Income Tax Expense	275M	215M	157M	149M	130M	150.6M	226.5M	263.1M	273.6M	272.54M	256.49M	255.65M	262.88M	325.92M	325.24M	291.89M	296.51M	221.36M	195.69M	184.93M	137.03M	141.26M	137M	143.62M	144.68M	-206.33M	-209.56M	-210.5M	-233.94M	85.08M	70.6M	56.77M	77.57M	70.24M	63.35M	56.97M
Shares Outstanding (Basic)	30.98M	32.02M	32.82M	33.45M	33.87M	34.93M	35.79M	36.72M	37.52M	38.77M	40.2M	40.95M	40.99M	41.68M	42.6M	43.3M	43.76M	44.98M	45.27M	45.7M	45.95M	44.98M	46.09M	45.78M	45.62M	45.55M	45.63M	46.08M	45.76M	46.11M	46.93M	44.2M	30.71M	30.7M	30.68M	30.66M
Shares Outstanding (Diluted)	31.45M	32.44M	33.29M	34.02M	34.24M	35.37M	36.31M	37.45M	38.32M	39.56M	40.9M	42M	42.68M	43.48M	44.4M	45.4M	45.7M	46.74M	46.85M	47.62M	45.95M	46.11M	47.97M	47.78M	47.48M	47.34M	47.15M	47.69M	47.51M	47.45M	48.2M	45.42M	31.8M	31.7M	31.62M	31.54M
EPS (Basic)	22.45	18.07	12.95	12.03	9.20	11.22	17.95	20.92	24.67	25.69	22.31	21.36	19.85	21.73	21.90	19.40	18.19	12.33	7.96	7.24	5.01	5.91	8.25	8.69	8.53	13.44	12.24	11.26	10.36	2.76	2.56	2.42	2.99	3.21	2.95	2.80
EPS (Diluted)	22.10	17.80	12.75	11.85	9.06	11.01	17.61	20.52	24.17	25.05	21.64	20.60	19.02	20.80	20.98	18.60	17.48	11.87	7.66	6.95	4.80	5.66	7.91	8.35	8.21	12.96	11.82	10.87	9.99	2.66	2.46	2.33	2.89	3.11	2.87	2.72
EBITDA	2.21B	2.02B	1.82B	1.83B	1.79B	1.9B	2.15B	2.18B	2.22B	2.19B	2.04B	2.01B	1.96B	2.12B	2.14B	2.01B	2B	1.73B	1.48B	1.33B	1.06B	972.77M	1.01B	1.04B	1.03B	881.26M	812.77M	775.66M	742.74M	654.71M	564.21M	452.87M	392.31M	373.05M	354.47M	344.63M
EBIT	1.4B	1.22B	993M	952M	847M	934.1M	1.27B	1.42B	1.55B	1.6B	1.45B	1.42B	1.38B	1.54B	1.57B	1.45B	1.44B	1.15B	943.76M	874.71M	677.67M	669.6M	733.38M	760.79M	753.94M	627.08M	563.46M	523.77M	482.58M	435.8M	380.88M	308.28M	287.83M	261.77M	237.31M	226M
Depreciation & Amortization	808M	798M	828M	882M	941M	962M	884.4M	766.5M	662.1M	583.27M	587.84M	589.11M	588.54M	579.2M	570.07M	565.73M	564.89M	583.6M	536.01M	473.37M	408.71M	331.46M	321.06M	320.86M	320.54M	317.02M	314.24M	316.66M	323.07M	272.48M	225.01M	174.68M	120.33M	120.81M	121.58M	119.03M