Nexstar Media Group, Inc. (NXST)
NASDAQ: NXST · Real-Time Price · USD
158.49
+1.48 (0.94%)
At close: Dec 20, 2024, 4:00 PM
157.64
-0.85 (-0.54%)
After-hours: Dec 20, 2024, 5:30 PM EST
Nexstar Media Group Income Statement
Financials in millions USD. Fiscal year is January - December.
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 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 5,224 | 4,933 | 5,211 | 4,648 | 4,501 | 3,039 | Upgrade
|
| Revenue Growth (YoY) | 2.11% | -5.33% | 12.11% | 3.26% | 48.10% | 9.85% | Upgrade
|
| Cost of Revenue | 2,174 | 2,125 | 1,977 | 1,835 | 1,696 | 1,333 | Upgrade
|
| Gross Profit | 3,050 | 2,808 | 3,234 | 2,813 | 2,805 | 1,706 | Upgrade
|
| Selling, General & Admin | 1,093 | 1,075 | 1,054 | 970 | 890.5 | 675.28 | Upgrade
|
| Other Operating Expenses | - | - | -3 | -25 | -60.8 | -70.36 | Upgrade
|
| Operating Expenses | 1,891 | 2,016 | 1,713 | 1,534 | 1,395 | 1,014 | Upgrade
|
| Operating Income | 1,159 | 792 | 1,521 | 1,279 | 1,411 | 692.46 | Upgrade
|
| Interest Expense | -455 | -447 | -337 | -283 | -335.3 | -304.35 | Upgrade
|
| Earnings From Equity Investments | 74 | 104 | 153 | 125 | 70.2 | 17.93 | Upgrade
|
| Other Non Operating Income (Expenses) | -1 | - | -7 | -2 | -1 | -0.68 | Upgrade
|
| EBT Excluding Unusual Items | 777 | 449 | 1,330 | 1,119 | 1,145 | 405.35 | 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 | 769 | 401 | 1,217 | 1,093 | 1,105 | 373.32 | Upgrade
|
| Income Tax Expense | 217 | 131 | 274 | 263 | 296.5 | 137.03 | Upgrade
|
| Earnings From Continuing Operations | 552 | 270 | 943 | 830 | 808.1 | 236.3 | Upgrade
|
| Minority Interest in Earnings | 42 | 76 | 28 | 4 | 3.4 | -6.04 | Upgrade
|
| Net Income | 594 | 346 | 971 | 834 | 811.5 | 230.26 | Upgrade
|
| Net Income to Common | 578 | 346 | 971 | 834 | 811.5 | 230.26 | Upgrade
|
| Net Income Growth | 36.55% | -64.37% | 16.43% | 2.77% | 252.43% | -40.88% | Upgrade
|
| Shares Outstanding (Basic) | 33 | 35 | 39 | 42 | 45 | 46 | Upgrade
|
| Shares Outstanding (Diluted) | 33 | 36 | 40 | 44 | 47 | 48 | Upgrade
|
| Shares Change (YoY) | -9.12% | -10.83% | -8.63% | -5.86% | -2.51% | 1.08% | Upgrade
|
| EPS (Basic) | 17.50 | 9.80 | 24.68 | 19.79 | 18.07 | 5.01 | Upgrade
|
| EPS (Diluted) | 17.25 | 9.64 | 24.16 | 18.98 | 17.37 | 4.80 | Upgrade
|
| EPS Growth | 46.23% | -60.10% | 27.29% | 9.27% | 261.88% | -41.53% | Upgrade
|
| Free Cash Flow | 875 | 850 | 1,246 | 1,064 | 1,037 | 219.96 | Upgrade
|
| Free Cash Flow Per Share | 26.13 | 23.72 | 31.01 | 24.19 | 22.20 | 4.59 | Upgrade
|
| Dividend Per Share | 6.420 | 5.400 | 3.600 | 2.800 | 2.240 | 1.800 | 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 | 1,645 | 1,280 | 1,990 | 1,747 | 1,838 | 1,016 | Upgrade
|
| EBITDA Margin | 31.49% | 25.95% | 38.19% | 37.59% | 40.83% | 33.43% | Upgrade
|
| D&A For EBITDA | 486 | 488 | 469 | 468 | 427.4 | 323.69 | Upgrade
|
| EBIT | 1,159 | 792 | 1,521 | 1,279 | 1,411 | 692.46 | 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.