Nexstar Media Group, Inc. (NXST)
NASDAQ: NXST · Real-Time Price · USD
210.04
+7.99 (3.95%)
At close: Aug 13, 2025, 4:00 PM
210.12
+0.08 (0.04%)
After-hours: Aug 13, 2025, 6:30 PM EDT
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 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 5,316 | 5,407 | 4,933 | 5,211 | 4,648 | 4,501 | Upgrade
|
| Revenue Growth (YoY) | 6.55% | 9.61% | -5.33% | 12.11% | 3.26% | 48.10% | Upgrade
|
| Cost of Revenue | 2,200 | 2,192 | 2,125 | 1,977 | 1,835 | 1,696 | Upgrade
|
| Gross Profit | 3,116 | 3,215 | 2,808 | 3,234 | 2,813 | 2,805 | Upgrade
|
| Selling, General & Admin | 1,068 | 1,090 | 1,077 | 1,050 | 970 | 890.5 | Upgrade
|
| Other Operating Expenses | -1 | -2 | -2 | 1 | -25 | -60.8 | Upgrade
|
| Operating Expenses | 1,879 | 1,896 | 2,016 | 1,713 | 1,534 | 1,395 | Upgrade
|
| Operating Income | 1,237 | 1,319 | 792 | 1,521 | 1,279 | 1,411 | Upgrade
|
| Interest Expense | -411 | -444 | -447 | -337 | -283 | -335.3 | Upgrade
|
| Earnings From Equity Investments | 54 | 70 | 104 | 153 | 125 | 70.2 | Upgrade
|
| Other Non Operating Income (Expenses) | -7 | -2 | - | -10 | -2 | -1 | Upgrade
|
| EBT Excluding Unusual Items | 873 | 943 | 449 | 1,327 | 1,119 | 1,145 | Upgrade
|
| Merger & Restructuring Charges | - | - | -13 | -33 | - | - | Upgrade
|
| Impairment of Goodwill | -24 | -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 | 849 | 959 | 401 | 1,217 | 1,093 | 1,105 | Upgrade
|
| Income Tax Expense | 251 | 276 | 131 | 274 | 263 | 296.5 | Upgrade
|
| Earnings From Continuing Operations | 598 | 683 | 270 | 943 | 830 | 808.1 | Upgrade
|
| Minority Interest in Earnings | 36 | 39 | 76 | 28 | 4 | 3.4 | Upgrade
|
| Net Income | 634 | 722 | 346 | 971 | 834 | 811.5 | Upgrade
|
| Preferred Dividends & Other Adjustments | 28 | 20 | - | - | - | - | Upgrade
|
| Net Income to Common | 606 | 702 | 346 | 971 | 834 | 811.5 | Upgrade
|
| Net Income Growth | 46.76% | 108.67% | -64.37% | 16.43% | 2.77% | 252.43% | Upgrade
|
| Shares Outstanding (Basic) | 31 | 32 | 35 | 39 | 42 | 45 | Upgrade
|
| Shares Outstanding (Diluted) | 31 | 33 | 36 | 40 | 44 | 47 | Upgrade
|
| Shares Change (YoY) | -8.46% | -8.48% | -10.83% | -8.63% | -5.86% | -2.51% | Upgrade
|
| EPS (Basic) | 19.59 | 21.73 | 9.80 | 24.68 | 19.79 | 18.07 | Upgrade
|
| EPS (Diluted) | 19.36 | 21.41 | 9.64 | 24.16 | 18.98 | 17.37 | Upgrade
|
| EPS Growth | 53.49% | 122.09% | -60.10% | 27.29% | 9.27% | 261.88% | Upgrade
|
| Free Cash Flow | 1,254 | 1,105 | 850 | 1,246 | 1,064 | 1,037 | Upgrade
|
| Free Cash Flow Per Share | 40.03 | 33.69 | 23.72 | 31.00 | 24.19 | 22.20 | Upgrade
|
| Dividend Per Share | 7.100 | 6.760 | 5.400 | 3.600 | 2.800 | 2.240 | Upgrade
|
| Dividend Growth | 16.78% | 25.19% | 50.00% | 28.57% | 25.00% | 24.44% | Upgrade
|
| Gross Margin | 58.62% | 59.46% | 56.92% | 62.06% | 60.52% | 62.32% | Upgrade
|
| Operating Margin | 23.27% | 24.39% | 16.05% | 29.19% | 27.52% | 31.34% | Upgrade
|
| Profit Margin | 11.40% | 12.98% | 7.01% | 18.63% | 17.94% | 18.03% | Upgrade
|
| Free Cash Flow Margin | 23.59% | 20.44% | 17.23% | 23.91% | 22.89% | 23.04% | Upgrade
|
| EBITDA | 1,713 | 1,803 | 1,280 | 1,990 | 1,747 | 1,838 | Upgrade
|
| EBITDA Margin | 32.22% | 33.35% | 25.95% | 38.19% | 37.59% | 40.83% | Upgrade
|
| D&A For EBITDA | 476 | 484 | 488 | 469 | 468 | 427.4 | Upgrade
|
| EBIT | 1,237 | 1,319 | 792 | 1,521 | 1,279 | 1,411 | Upgrade
|
| EBIT Margin | 23.27% | 24.39% | 16.05% | 29.19% | 27.52% | 31.34% | Upgrade
|
| Effective Tax Rate | 29.56% | 28.78% | 32.67% | 22.51% | 24.06% | 26.84% | Upgrade
|
Updated Aug 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.