Nexstar Media Group, Inc. (NXST)
NASDAQ: NXST · Real-Time Price · USD
167.00
+0.17 (0.10%)
Nov 21, 2024, 11:48 AM EST - Market open

Nexstar Media Group Income Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Revenue
5,2244,9335,2114,6484,5013,039
Upgrade
Revenue Growth (YoY)
2.11%-5.33%12.11%3.26%48.10%9.85%
Upgrade
Cost of Revenue
2,1742,1251,9771,8351,6961,333
Upgrade
Gross Profit
3,0502,8083,2342,8132,8051,706
Upgrade
Selling, General & Admin
1,0931,0751,054970890.5675.28
Upgrade
Other Operating Expenses
---3-25-60.8-70.36
Upgrade
Operating Expenses
1,8912,0161,7131,5341,3951,014
Upgrade
Operating Income
1,1597921,5211,2791,411692.46
Upgrade
Interest Expense
-455-447-337-283-335.3-304.35
Upgrade
Earnings From Equity Investments
7410415312570.217.93
Upgrade
Other Non Operating Income (Expenses)
-1--7-2-1-0.68
Upgrade
EBT Excluding Unusual Items
7774491,3301,1191,145405.35
Upgrade
Merger & Restructuring Charges
-13-13-33---54.5
Upgrade
Impairment of Goodwill
-19-19-91---63.32
Upgrade
Gain (Loss) on Sale of Assets
-----96.09
Upgrade
Asset Writedown
-16-16-42-23--
Upgrade
Other Unusual Items
--53-3-39.9-10.3
Upgrade
Pretax Income
7694011,2171,0931,105373.32
Upgrade
Income Tax Expense
217131274263296.5137.03
Upgrade
Earnings From Continuing Operations
552270943830808.1236.3
Upgrade
Minority Interest in Earnings
42762843.4-6.04
Upgrade
Net Income
594346971834811.5230.26
Upgrade
Net Income to Common
578346971834811.5230.26
Upgrade
Net Income Growth
36.55%-64.37%16.43%2.77%252.43%-40.88%
Upgrade
Shares Outstanding (Basic)
333539424546
Upgrade
Shares Outstanding (Diluted)
333640444748
Upgrade
Shares Change (YoY)
-9.12%-10.83%-8.63%-5.86%-2.51%1.08%
Upgrade
EPS (Basic)
17.509.8024.6819.7918.075.01
Upgrade
EPS (Diluted)
17.259.6424.1618.9817.374.80
Upgrade
EPS Growth
46.23%-60.10%27.29%9.27%261.88%-41.53%
Upgrade
Free Cash Flow
8758501,2461,0641,037219.96
Upgrade
Free Cash Flow Per Share
26.1323.7231.0124.1922.204.59
Upgrade
Dividend Per Share
6.4205.4003.6002.8002.2401.800
Upgrade
Dividend Growth
29.70%50.00%28.57%25.00%24.44%20.00%
Upgrade
Gross Margin
58.38%56.92%62.06%60.52%62.32%56.13%
Upgrade
Operating Margin
22.19%16.06%29.19%27.52%31.34%22.78%
Upgrade
Profit Margin
11.06%7.01%18.63%17.94%18.03%7.58%
Upgrade
Free Cash Flow Margin
16.75%17.23%23.91%22.89%23.04%7.24%
Upgrade
EBITDA
1,6451,2801,9901,7471,8381,016
Upgrade
EBITDA Margin
31.49%25.95%38.19%37.59%40.83%33.43%
Upgrade
D&A For EBITDA
486488469468427.4323.69
Upgrade
EBIT
1,1597921,5211,2791,411692.46
Upgrade
EBIT Margin
22.19%16.06%29.19%27.52%31.34%22.78%
Upgrade
Effective Tax Rate
28.22%32.67%22.51%24.06%26.84%36.70%
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.