Nexstar Media Group, Inc. (NXST)
NASDAQ: NXST · Real-Time Price · USD
246.87
-0.88 (-0.36%)
Mar 9, 2026, 4:00 PM EDT - Market closed
Nexstar Media Group Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2020 - 2016 |
| Revenue | 4,949 | 5,407 | 4,933 | 5,211 | 4,648 | Upgrade
|
| Revenue Growth (YoY) | -8.47% | 9.61% | -5.33% | 12.11% | 3.26% | Upgrade
|
| Cost of Revenue | 2,208 | 2,192 | 2,125 | 1,977 | 1,835 | Upgrade
|
| Gross Profit | 2,741 | 3,215 | 2,808 | 3,234 | 2,813 | Upgrade
|
| Selling, General & Admin | 1,059 | 1,090 | 1,090 | 1,050 | 970 | Upgrade
|
| Amortization of Goodwill & Intangibles | 314 | 324 | 453 | - | - | Upgrade
|
| Other Operating Expenses | 3 | -2 | -2 | 1 | -25 | Upgrade
|
| Operating Expenses | 1,847 | 1,896 | 2,029 | 1,713 | 1,534 | Upgrade
|
| Operating Income | 894 | 1,319 | 779 | 1,521 | 1,279 | Upgrade
|
| Interest Expense | -379 | -444 | -447 | -337 | -283 | Upgrade
|
| Earnings From Equity Investments | 30 | 70 | 104 | 153 | 125 | Upgrade
|
| Other Non Operating Income (Expenses) | - | -2 | - | -10 | -2 | Upgrade
|
| EBT Excluding Unusual Items | 545 | 943 | 436 | 1,327 | 1,119 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | -33 | - | Upgrade
|
| Impairment of Goodwill | -14 | -24 | -19 | -91 | - | Upgrade
|
| Gain (Loss) on Sale of Investments | -381 | 40 | - | - | - | Upgrade
|
| Asset Writedown | - | - | -16 | -42 | -23 | Upgrade
|
| Other Unusual Items | - | - | - | 56 | -3 | Upgrade
|
| Pretax Income | 150 | 959 | 401 | 1,217 | 1,093 | Upgrade
|
| Income Tax Expense | 67 | 276 | 131 | 274 | 263 | Upgrade
|
| Earnings From Continuing Operations | 83 | 683 | 270 | 943 | 830 | Upgrade
|
| Minority Interest in Earnings | 26 | 39 | 76 | 28 | 4 | Upgrade
|
| Net Income | 109 | 722 | 346 | 971 | 834 | Upgrade
|
| Preferred Dividends & Other Adjustments | 17 | 20 | - | - | - | Upgrade
|
| Net Income to Common | 92 | 702 | 346 | 971 | 834 | Upgrade
|
| Net Income Growth | -84.90% | 108.67% | -64.37% | 16.43% | 2.77% | Upgrade
|
| Shares Outstanding (Basic) | 30 | 32 | 35 | 39 | 42 | Upgrade
|
| Shares Outstanding (Diluted) | 31 | 33 | 36 | 40 | 44 | Upgrade
|
| Shares Change (YoY) | -6.37% | -8.48% | -10.83% | -8.63% | -5.86% | Upgrade
|
| EPS (Basic) | 3.03 | 21.73 | 9.80 | 24.68 | 19.79 | Upgrade
|
| EPS (Diluted) | 3.00 | 21.41 | 9.64 | 24.16 | 18.98 | Upgrade
|
| EPS Growth | -85.99% | 122.09% | -60.10% | 27.29% | 9.27% | Upgrade
|
| Free Cash Flow | 743 | 1,105 | 850 | 1,246 | 1,064 | Upgrade
|
| Free Cash Flow Per Share | 24.20 | 33.69 | 23.72 | 31.00 | 24.19 | Upgrade
|
| Dividend Per Share | 7.440 | 6.760 | 5.400 | 3.600 | 2.800 | Upgrade
|
| Dividend Growth | 10.06% | 25.19% | 50.00% | 28.57% | 25.00% | Upgrade
|
| Gross Margin | 55.38% | 59.46% | 56.92% | 62.06% | 60.52% | Upgrade
|
| Operating Margin | 18.06% | 24.39% | 15.79% | 29.19% | 27.52% | Upgrade
|
| Profit Margin | 1.86% | 12.98% | 7.01% | 18.63% | 17.94% | Upgrade
|
| Free Cash Flow Margin | 15.01% | 20.44% | 17.23% | 23.91% | 22.89% | Upgrade
|
| EBITDA | 1,365 | 1,803 | 1,267 | 1,990 | 1,747 | Upgrade
|
| EBITDA Margin | 27.58% | 33.35% | 25.68% | 38.19% | 37.59% | Upgrade
|
| D&A For EBITDA | 471 | 484 | 488 | 469 | 468 | Upgrade
|
| EBIT | 894 | 1,319 | 779 | 1,521 | 1,279 | Upgrade
|
| EBIT Margin | 18.06% | 24.39% | 15.79% | 29.19% | 27.52% | Upgrade
|
| Effective Tax Rate | 44.67% | 28.78% | 32.67% | 22.51% | 24.06% | Upgrade
|
| Advertising Expenses | 38 | 48 | 71 | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.