Nexstar Media Group, Inc. (NXST)
NASDAQ: NXST · Real-Time Price · USD
178.79
+2.34 (1.33%)
Mar 31, 2025, 3:52 PM EDT - Market open

Nexstar Media Group Income Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019 - 2015
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2019 - 2015
Revenue
5,4074,9335,2114,6484,501
Upgrade
Revenue Growth (YoY)
9.61%-5.33%12.11%3.26%48.10%
Upgrade
Cost of Revenue
2,1922,1251,9771,8351,696
Upgrade
Gross Profit
3,2152,8083,2342,8132,805
Upgrade
Selling, General & Admin
1,0901,0771,050970890.5
Upgrade
Other Operating Expenses
-2-21-25-60.8
Upgrade
Operating Expenses
1,8962,0161,7131,5341,395
Upgrade
Operating Income
1,3197921,5211,2791,411
Upgrade
Interest Expense
-444-447-337-283-335.3
Upgrade
Earnings From Equity Investments
7010415312570.2
Upgrade
Other Non Operating Income (Expenses)
-2--10-2-1
Upgrade
EBT Excluding Unusual Items
9434491,3271,1191,145
Upgrade
Merger & Restructuring Charges
--13-33--
Upgrade
Impairment of Goodwill
-24-19-91--
Upgrade
Gain (Loss) on Sale of Investments
40----
Upgrade
Asset Writedown
--16-42-23-
Upgrade
Other Unusual Items
--56-3-39.9
Upgrade
Pretax Income
9594011,2171,0931,105
Upgrade
Income Tax Expense
276131274263296.5
Upgrade
Earnings From Continuing Operations
683270943830808.1
Upgrade
Minority Interest in Earnings
39762843.4
Upgrade
Net Income
722346971834811.5
Upgrade
Preferred Dividends & Other Adjustments
20----
Upgrade
Net Income to Common
702346971834811.5
Upgrade
Net Income Growth
108.67%-64.37%16.43%2.77%252.43%
Upgrade
Shares Outstanding (Basic)
3235394245
Upgrade
Shares Outstanding (Diluted)
3336404447
Upgrade
Shares Change (YoY)
-8.48%-10.83%-8.63%-5.86%-2.51%
Upgrade
EPS (Basic)
21.739.8024.6819.7918.07
Upgrade
EPS (Diluted)
21.419.6424.1618.9817.37
Upgrade
EPS Growth
122.09%-60.10%27.29%9.27%261.88%
Upgrade
Free Cash Flow
1,1058501,2461,0641,037
Upgrade
Free Cash Flow Per Share
33.6923.7231.0024.1922.20
Upgrade
Dividend Per Share
6.7605.4003.6002.8002.240
Upgrade
Dividend Growth
25.19%50.00%28.57%25.00%24.44%
Upgrade
Gross Margin
59.46%56.92%62.06%60.52%62.32%
Upgrade
Operating Margin
24.39%16.05%29.19%27.52%31.34%
Upgrade
Profit Margin
12.98%7.01%18.63%17.94%18.03%
Upgrade
Free Cash Flow Margin
20.44%17.23%23.91%22.89%23.04%
Upgrade
EBITDA
1,8031,2801,9901,7471,838
Upgrade
EBITDA Margin
33.35%25.95%38.19%37.59%40.83%
Upgrade
D&A For EBITDA
484488469468427.4
Upgrade
EBIT
1,3197921,5211,2791,411
Upgrade
EBIT Margin
24.39%16.05%29.19%27.52%31.34%
Upgrade
Effective Tax Rate
28.78%32.67%22.51%24.06%26.84%
Upgrade
Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q