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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	5,112	4,949	5,407	4,933	5,211	4,648
Revenue Growth (YoY)	-4.56%	-8.47%	9.61%	-5.33%	12.11%	3.26%
Cost of Revenue	2,295	2,235	2,221	2,153	2,005	1,862
Gross Profit	5,112	4,949	5,407	4,933	5,211	4,648
Selling, General & Admin	1,132	1,063	1,088	1,098	1,098	1,024
Depreciation & Amortization Expenses	626	471	484	488	662	589
Other Operating Expenses	164	331	346	486	134	38
Total Operating Expenses	1,922	1,865	1,918	2,072	1,894	1,651
Operating Income	895	849	1,268	708	1,312	1,175
Interest Income	26	30	70	104	153	125
Interest Expense	-402	-379	-444	-447	-337	-283
Other Non-Operating Income (Expense)	27	-350	65	36	89	76
Total Non-Operating Income (Expense)	-349	-699	-309	-307	-95	-82
Pretax Income	165	150	959	401	1,217	1,093
Provision for Income Taxes	-19	-67	-276	-131	-274	-263
Net Income	165	109	722	346	971	834
Minority Interest in Earnings	19	26	39	76	28	4
Net Income to Common	165	109	722	346	971	834
Net Income Growth	-74.81%	-84.90%	108.67%	-64.37%	16.43%	2.77%
Shares Outstanding (Basic)	30	30	32	35	39	42
Shares Outstanding (Diluted)	31	31	33	36	40	44
Shares Change (YoY)	-4.25%	-6.37%	-8.48%	-10.83%	-8.63%	-5.86%
EPS (Basic)	4.84	3.04	21.73	9.78	24.68	19.81
EPS (Diluted)	4.66	3.00	21.41	9.64	24.16	18.98
EPS Growth	-76.39%	-85.99%	122.09%	-60.10%	27.29%	9.27%
Shares Outstanding	30.54	30.33	30.62	33.6	36.81	40.76
Free Cash Flow	708	743	1,105	850	1,246	1,064
Free Cash Flow Growth	-4.71%	-32.76%	30.00%	-31.78%	17.11%	2.58%
Free Cash Flow Per Share	23.09	24.20	33.69	23.72	31.01	24.19
Dividends Per Share	7.440	7.440	6.760	5.400	3.600	2.800
Dividend Growth	-	10.06%	25.19%	50.00%	28.57%	25.00%
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	17.51%	17.16%	23.45%	14.35%	25.18%	25.28%
Profit Margin	2.86%	1.68%	12.63%	5.47%	18.10%	17.86%
FCF Margin	13.85%	15.01%	20.44%	17.23%	23.91%	22.89%
EBITDA	1,354	1,634	2,076	1,649	1,974	1,764
EBITDA Margin	26.49%	33.02%	38.39%	33.43%	37.88%	37.95%
EBIT	895	849	1,268	708	1,312	1,175
EBIT Margin	17.51%	17.16%	23.45%	14.35%	25.18%	25.28%
Effective Tax Rate	-11.52%	-44.67%	-28.78%	-32.67%	-22.51%	-24.06%

Updated May 7, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q