NXST
Nexstar Media Group Inc.
$188.03
-$0.64(-0.34%)
48
Overall
80
Value
9
Tech
55
Quality
Market Cap
$5.78B
Volume
240.07K
52W Range
$164.00 - $254.30
Target Price
$256.33
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $1.1B | $2.4B | $2.8B | $3.0B | $4.5B | $4.6B | $5.2B | $4.9B | $5.4B | $4.9B | ||
| Total Revenue | $1.1B | $2.4B | $2.8B | $3.0B | $4.5B | $4.6B | $5.2B | $4.9B | $5.4B | $4.9B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $382.0M | $993.4M | $1.1B | $1.3B | $1.7B | $1.9B | $2.0B | $2.2B | $2.2B | $2.2B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $721.2M | $-993.4M | $1.6B | $1.7B | $2.8B | $2.8B | $3.2B | $2.8B | $3.2B | $2.7B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-815.9M | $-1.9B | $828.4M | $1.0B | $1.3B | $1.5B | $1.8B | $2.0B | $2.0B | $1.3B | ||
| Selling, General & Administrative | $263.6M | $605.1M | $579.9M | $730.0M | $912.1M | $1.0B | $1.1B | $1.1B | $1.6B | $1.4B | ||
| Selling & Marketing Expenses | $263.6M | $605.1M | $579.9M | $8.9M | $14.9M | $20.5M | $24.0M | $71.0M | $484.0M | $314.0M | ||
| General & Administrative Expenses | $-12.7M | $-24.6M | $-22.8M | $730.0M | $912.1M | $1.0B | $1.1B | $1.1B | $1.1B | $1.1B | ||
| Promotion & Advertising | $-34.7M | $-9.2M | $-8.2M | $8.9M | $14.9M | $20.5M | -- | -- | $484.0M | -- | ||
| Salaries & Wages | $-11.4M | $-13.1M | $-10.8M | $-15.6M | $-46.0M | $-80.9M | $-43.0M | $-36.0M | $-27.0M | $-31.0M | ||
| Depreciation & Amortization | $97.9M | $260.2M | $259.2M | $323.7M | $427.4M | $588.6M | $662.0M | -- | $808.0M | -- | ||
| Depreciation & Amortization | $97.9M | $260.2M | $259.2M | $323.7M | $427.4M | $588.6M | $662.0M | $941.0M | $444.0M | -- | ||
| Amortization | $46.6M | $159.5M | $149.4M | $200.3M | $279.7M | $3.1B | $3.0B | $2.9B | $2.9B | -- | ||
| Other Operating Expenses | $57.1M | $105.4M | $-22.8M | $-75.0K | $-75.0K | $5.5M | -- | $-2.0M | $-2.0M | $3.0M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $302.6M | $-2.0B | $788.4M | $655.1M | $1.4B | $1.2B | $1.3B | $708.0M | $1.3B | $849.0M | ||
| EBITDA | $412.6M | $335.4M | $644.5M | $1.1B | $2.0B | $2.0B | $2.2B | $1.8B | $1.5B | $629.0M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $117.2M | -- | -- | $304.4M | $335.3M | $283.0M | $337.0M | $447.0M | $444.0M | -- | ||
| Net Non-Operating Interest Income/Expense | $-117.2M | -- | -- | $-304.4M | $-335.3M | $-282.7M | $337.0M | $-447.0M | $-444.0M | -- | ||
| Gain on Sale of Securities | -- | -- | -- | -- | -- | -- | -- | -- | $40.0M | -- | ||
| Other Income/Expense | $555.0K | $-2.5B | $14.6M | $-103.0M | $-22.0M | $-119.7M | $109.0M | $-104.0M | $-108.0M | $730.0M | ||
| Other Special Charges | $-555.0K | $2.4B | $-12.2M | $-11.0M | $-51.7M | $-4.9M | $-10.0M | -- | $-2.0M | -- | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-49.3M | $-503.9M | $-502.7M | $-300.7M | -- | $-592.0M | -- | -- | -- | -- | ||
| Special Income Charges | $-15.3M | $-20.0M | $-19.9M | $-63.3M | -- | $592.0M | $-133.0M | $-35.0M | $-348.0M | $-14.0M | ||
| Impairment of Capital Assets | $15.3M | $20.0M | $19.9M | $63.3M | -- | -- | $133.0M | $35.0M | $24.0M | $14.0M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $287.8M | $1.8M | $314.2M | $677.7M | $1.4B | $1.4B | $1.6B | $848.0M | $959.0M | $150.0M | ||
| Pre-Tax Income | $170.7M | $241.4M | $532.9M | $373.3M | $1.1B | $1.1B | $1.2B | $401.0M | $959.0M | $150.0M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $77.6M | $-233.9M | $144.7M | $137.0M | $296.5M | $263.0M | $274.0M | $131.0M | $276.0M | $67.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $91.5M | $475.0M | $389.5M | $230.3M | $811.5M | $834.0M | $971.0M | $346.0M | $722.0M | $109.0M | ||
| Net Income (Continuing Operations) | $91.5M | $475.0M | $389.5M | $230.3M | $811.4M | $834.5M | $943.0M | $270.0M | $683.0M | $83.0M | ||
| Net Income (Discontinued Operations) | $91.5M | $475.0M | $389.5M | $230.3M | $811.5M | $834.0M | $971.0M | $346.0M | $722.0M | $109.0M | ||
| Net Income (Common Stockholders) | $91.5M | $475.0M | $389.5M | $259.5M | $811.5M | $834.0M | $971.0M | $346.0M | $722.0M | $109.0M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $543.5M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-433.9M | $-932.9M | $2.0B | $2.4B | $2.9B | $3.4B | $3.8B | $4.2B | $4.2B | $3.6B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $30.7M | $45.8M | $45.7M | $46.0M | $44.9M | $42.1M | $39.3M | $35.3M | $32.3M | $30.3M | ||
| Average Shares Outstanding (Diluted) | $31.7M | $47.1M | $47.4M | $47.9M | $46.7M | $44.0M | $40.2M | $35.8M | $32.8M | $30.7M | ||
| Shares Outstanding | $47.1M | $46.1M | $45.7M | $45.9M | $43.4M | $41.0M | $36.8M | $33.4M | $30.5M | $30.3M | ||
| Basic EPS | $2.98 | $10.38 | $8.52 | $5.01 | $18.06 | $19.81 | $24.68 | $9.78 | $21.73 | $3.04 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | $5.01 | $18.06 | $19.81 | $24.68 | $9.78 | $21.73 | $3.04 | ||
| Diluted EPS | $2.89 | $10.07 | $8.21 | $4.8 | $17.37 | $18.98 | $24.16 | $9.64 | $21.41 | $3 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | $4.8 | $17.37 | $18.98 | $24.16 | $9.64 | $21.41 | $3 | ||
| Dividend Per Share | $0.96 | $1.5 | $1.52 | $1.8 | $2.24 | $2.8 | $3.6 | $5.4 | $6.76 | $7.44 | ||
| OTHER METRICS | ||||||||||||
| Allowances For Construction | -- | -- | -- | -- | -- | -- | -- | -- | -- | $379.0M | ||
| Commission Expenses | -- | -- | -- | -- | -- | -- | -- | -- | -- | $314.0M | ||
| Depletion | -- | -- | -- | -- | -- | -- | -- | $941.0M | $444.0M | -- | ||
| Earnings from equity interest | -- | -- | $-2.4M | $17.9M | $70.2M | $124.6M | $153.0M | $104.0M | $70.0M | $30.0M | ||
| Earnings From Equity Interest Net Of Tax | -- | -- | $-2.4M | $17.9M | $70.2M | $124.6M | $153.0M | $104.0M | $70.0M | $30.0M | ||
| Gain On Sale Of Business | -- | $57.7M | -- | $96.1M | $7.5M | $2.8M | -- | -- | -- | -- | ||
| Interest Expense Operating | -- | $-239.6M | $-218.7M | -- | -- | -- | -- | -- | -- | -- | ||
| Loss And Loss Adjustment Expected Incurred | -- | -- | -- | -- | -- | -- | -- | -- | -- | $471.0M | ||
| Minority Interests | $-1.6M | $-330.0K | $1.2M | $-6.0M | $3.4M | $4.0M | $28.0M | $76.0M | $39.0M | $26.0M | ||
| Net Operating Interest Income Expense | $-116.1M | $-241.2M | $-221.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | $-12.7M | $-24.6M | $-22.8M | $730.0M | $912.1M | $1.0B | $1.1B | $1.1B | $1.1B | $1.1B | ||
| Other Impairment Of Capital Assets | -- | -- | -- | -- | -- | $23.0M | -- | -- | -- | $381.0M | ||
| Other Taxes | -- | -- | -- | -- | -- | -- | -- | $941.0M | -- | -- | ||
| Preferred Stock Dividends | -- | -- | -- | -- | -- | -- | -- | -- | $20.0M | -- | ||
| Rent And Landing Fees | $-12.7M | $-24.6M | $-22.8M | -- | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $263.6M | $605.1M | $579.9M | -- | -- | -- | -- | -- | -- | -- | ||
| Write Down | -- | -- | -- | -- | -- | $-42.5M | -- | -- | -- | -- | ||
| Othspecchg | -- | -- | -- | -- | -- | -- | -- | -- | $324.0M | -- | ||
| Restruct | $-49.3M | $-503.9M | $-502.7M | $-300.7M | -- | $-592.0M | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | NXST | $188.03 | -0.3% | 240.07K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Nexstar Media Group Inc. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW