Nexstar Media Group, Inc. (NXST)
NASDAQ: NXST · Real-Time Price · USD
168.64
+1.81 (1.08%)
Nov 21, 2024, 3:34 PM EST - Market open

Nexstar Media Group Cash Flow 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
Net Income
594346971834811.5230.26
Upgrade
Depreciation & Amortization
486488469468427.4323.69
Upgrade
Other Amortization
324464206136154.796.6
Upgrade
Loss (Gain) From Sale of Assets
------92.11
Upgrade
Asset Writedown & Restructuring Costs
353513323-63.32
Upgrade
Loss (Gain) on Equity Investments
8016697114153.5-2.67
Upgrade
Stock-Based Compensation
7360624748.338.62
Upgrade
Provision & Write-off of Bad Debts
-----12.97
Upgrade
Other Operating Activities
-443-570-434-186-258-159.14
Upgrade
Change in Accounts Receivable
-124-13-12-109142.18
Upgrade
Change in Accounts Payable
-1332-502853.749.9
Upgrade
Change in Income Taxes
683710-48-11.3-172.67
Upgrade
Change in Other Net Operating Assets
-19-46-49-92-139.626.52
Upgrade
Operating Cash Flow
1,0219991,4031,2151,254417.47
Upgrade
Operating Cash Flow Growth
-1.35%-28.80%15.47%-3.13%200.43%-43.35%
Upgrade
Capital Expenditures
-146-149-157-151-217-197.51
Upgrade
Sale of Property, Plant & Equipment
88241182.64.45
Upgrade
Cash Acquisitions
--3829-138-386.4-5,881
Upgrade
Divestitures
----362.81,348
Upgrade
Other Investing Activities
-6-4226149.273.01
Upgrade
Investing Cash Flow
-104-173125-232-39.8-4,702
Upgrade
Long-Term Debt Issued
-202,4803211,3275,523
Upgrade
Long-Term Debt Repaid
--145-2,960-590-2,184-903.05
Upgrade
Net Debt Issued (Repaid)
-178-125-480-269-857.24,620
Upgrade
Issuance of Common Stock
-----2.4
Upgrade
Repurchase of Common Stock
-527-629-893-548-288.7-54.93
Upgrade
Common Dividends Paid
-213-191-142-118-101-82.82
Upgrade
Other Financing Activities
1846--10-46.9-96.83
Upgrade
Financing Cash Flow
-900-899-1,515-945-1,2944,388
Upgrade
Net Cash Flow
17-731338-79.4103.56
Upgrade
Free Cash Flow
8758501,2461,0641,037219.96
Upgrade
Free Cash Flow Growth
1.16%-31.78%17.11%2.58%371.55%-65.12%
Upgrade
Free Cash Flow Margin
16.75%17.23%23.91%22.89%23.04%7.24%
Upgrade
Free Cash Flow Per Share
26.1323.7231.0124.1922.204.59
Upgrade
Cash Interest Paid
446437330273324.3250.66
Upgrade
Cash Income Tax Paid
214169370320351.7315.05
Upgrade
Levered Free Cash Flow
1,1281,2301,153981.671,019500.45
Upgrade
Unlevered Free Cash Flow
1,4001,4981,3501,1441,212679.09
Upgrade
Change in Net Working Capital
49-151167.5140.8366.283.51
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.