Nexstar Media Group Inc
NASDAQ:NXST
Nexstar Media Group Inc
NASDAQ:NXST
Price:
160.96 USD
0.56%
Updated:
May 1, 2024
Income Statement
Earnings Waterfall
Nexstar Media Group Inc
Nexstar Media Group Inc
|
Revenue
|
4.9B
USD
|
|
Cost of Revenue
|
-2.1B
USD
|
|
Gross Profit
|
2.8B
USD
|
|
Operating Expenses
|
-2.1B
USD
|
|
Operating Income
|
743m
USD
|
|
Other Expenses
|
-397m
USD
|
|
Net Income
|
346m
USD
|
Income Statement
Nexstar Media Group Inc
Nexstar Media Group Inc
Currency: USD
| Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
502
N/A
|
524
+4%
|
545
+4%
|
577
+6%
|
631
+10%
|
699
+11%
|
772
+10%
|
837
+8%
|
896
+7%
|
945
+5%
|
988
+5%
|
1 040
+5%
|
1 103
+6%
|
1 388
+26%
|
1 752
+26%
|
2 088
+19%
|
2 432
+16%
|
2 507
+3%
|
2 541
+1%
|
2 622
+3%
|
2 767
+6%
|
2 778
+0%
|
2 767
0%
|
2 737
-1%
|
3 039
+11%
|
3 505
+15%
|
3 770
+8%
|
4 225
+12%
|
4 501
+7%
|
4 523
+0%
|
4 740
+5%
|
4 779
+1%
|
4 648
-3%
|
4 745
+2%
|
4 858
+2%
|
4 970
+2%
|
5 211
+5%
|
5 258
+1%
|
5 253
0%
|
5 116
-3%
|
4 933
-4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(146)
|
(156)
|
(164)
|
(175)
|
(187)
|
(214)
|
(241)
|
(272)
|
(302)
|
(317)
|
(334)
|
(353)
|
(371)
|
(502)
|
(665)
|
(824)
|
(993)
|
(1 054)
|
(1 076)
|
(1 103)
|
(1 118)
|
(1 129)
|
(1 147)
|
(1 181)
|
(1 333)
|
(1 482)
|
(1 600)
|
(1 698)
|
(1 696)
|
(1 700)
|
(1 745)
|
(1 801)
|
(1 835)
|
(1 875)
|
(1 915)
|
(1 945)
|
(1 977)
|
(2 025)
|
(2 060)
|
(2 086)
|
(2 125)
|
|
| Gross Profit |
356
N/A
|
369
+3%
|
380
+3%
|
401
+5%
|
444
+11%
|
486
+9%
|
530
+9%
|
565
+7%
|
594
+5%
|
628
+6%
|
654
+4%
|
687
+5%
|
732
+7%
|
886
+21%
|
1 087
+23%
|
1 264
+16%
|
1 439
+14%
|
1 453
+1%
|
1 466
+1%
|
1 519
+4%
|
1 649
+9%
|
1 649
+0%
|
1 620
-2%
|
1 556
-4%
|
1 706
+10%
|
2 022
+19%
|
2 170
+7%
|
2 527
+16%
|
2 805
+11%
|
2 823
+1%
|
2 995
+6%
|
2 978
-1%
|
2 813
-6%
|
2 869
+2%
|
2 944
+3%
|
3 025
+3%
|
3 234
+7%
|
3 233
0%
|
3 192
-1%
|
3 029
-5%
|
2 808
-7%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(252)
|
(290)
|
(260)
|
(264)
|
(270)
|
(302)
|
(329)
|
(358)
|
(388)
|
(402)
|
(416)
|
(425)
|
(429)
|
(591)
|
(721)
|
(845)
|
(971)
|
(918)
|
(891)
|
(877)
|
(871)
|
(862)
|
(857)
|
(898)
|
(1 084)
|
(1 229)
|
(1 341)
|
(1 443)
|
(1 448)
|
(1 482)
|
(1 551)
|
(1 600)
|
(1 617)
|
(1 652)
|
(1 681)
|
(1 659)
|
(1 789)
|
(1 993)
|
(2 107)
|
(2 126)
|
(2 065)
|
|
| Selling, General & Administrative |
(151)
|
(157)
|
(163)
|
(169)
|
(175)
|
(191)
|
(204)
|
(217)
|
(233)
|
(243)
|
(253)
|
(260)
|
(264)
|
(372)
|
(454)
|
(531)
|
(605)
|
(570)
|
(562)
|
(561)
|
(580)
|
(584)
|
(592)
|
(638)
|
(745)
|
(825)
|
(877)
|
(923)
|
(937)
|
(962)
|
(1 012)
|
(1 044)
|
(1 051)
|
(1 056)
|
(1 081)
|
(1 083)
|
(1 130)
|
(1 148)
|
(1 143)
|
(1 164)
|
(1 124)
|
|
| Depreciation & Amortization |
(93)
|
(98)
|
(97)
|
(95)
|
(95)
|
(110)
|
(125)
|
(140)
|
(156)
|
(147)
|
(140)
|
(130)
|
(120)
|
(185)
|
(245)
|
(303)
|
(366)
|
(349)
|
(337)
|
(329)
|
(321)
|
(321)
|
(321)
|
(332)
|
(409)
|
(473)
|
(536)
|
(584)
|
(565)
|
(566)
|
(570)
|
(579)
|
(589)
|
(589)
|
(588)
|
(583)
|
(662)
|
(767)
|
(884)
|
(962)
|
(941)
|
|
| Other Operating Expenses |
(7)
|
(36)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(23)
|
(35)
|
(45)
|
(34)
|
(22)
|
(11)
|
0
|
1
|
7
|
13
|
29
|
42
|
56
|
71
|
70
|
69
|
71
|
64
|
53
|
46
|
31
|
24
|
23
|
(6)
|
(12)
|
7
|
3
|
(79)
|
(80)
|
0
|
0
|
|
| Operating Income |
104
N/A
|
78
-25%
|
121
+54%
|
137
+14%
|
174
+27%
|
183
+5%
|
201
+10%
|
208
+3%
|
206
-1%
|
226
+10%
|
238
+5%
|
262
+10%
|
303
+15%
|
295
-3%
|
366
+24%
|
419
+14%
|
468
+12%
|
536
+14%
|
575
+7%
|
642
+12%
|
778
+21%
|
787
+1%
|
763
-3%
|
658
-14%
|
622
-5%
|
793
+27%
|
829
+5%
|
1 084
+31%
|
1 357
+25%
|
1 342
-1%
|
1 444
+8%
|
1 378
-5%
|
1 196
-13%
|
1 218
+2%
|
1 263
+4%
|
1 366
+8%
|
1 445
+6%
|
1 239
-14%
|
1 085
-12%
|
904
-17%
|
743
-18%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(66)
|
(65)
|
(63)
|
(62)
|
(62)
|
(66)
|
(71)
|
(76)
|
(81)
|
(82)
|
(82)
|
(91)
|
(116)
|
(175)
|
(210)
|
(234)
|
(241)
|
(217)
|
(217)
|
(220)
|
(221)
|
(219)
|
(215)
|
(248)
|
(286)
|
(320)
|
(339)
|
(310)
|
(265)
|
(220)
|
(185)
|
(175)
|
(158)
|
(147)
|
(152)
|
(152)
|
(183)
|
(234)
|
(273)
|
(310)
|
(343)
|
|
| Non-Reccuring Items |
(36)
|
0
|
(36)
|
(35)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
11
|
9
|
8
|
3
|
(24)
|
(23)
|
(25)
|
(32)
|
(33)
|
(34)
|
2
|
23
|
24
|
37
|
(34)
|
(33)
|
(31)
|
(41)
|
(12)
|
(24)
|
0
|
0
|
37
|
(80)
|
0
|
0
|
(134)
|
(35)
|
|
| Total Other Income |
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
2
|
5
|
8
|
12
|
12
|
12
|
11
|
8
|
6
|
5
|
6
|
15
|
24
|
34
|
41
|
45
|
51
|
58
|
65
|
79
|
68
|
55
|
50
|
36
|
38
|
43
|
40
|
36
|
|
| Pre-Tax Income |
1
N/A
|
12
+1 400%
|
20
+68%
|
39
+94%
|
111
+183%
|
117
+6%
|
129
+11%
|
131
+1%
|
125
-5%
|
144
+15%
|
155
+8%
|
170
+10%
|
171
+0%
|
133
-22%
|
170
+28%
|
201
+18%
|
241
+20%
|
307
+27%
|
346
+13%
|
407
+18%
|
533
+31%
|
542
+2%
|
519
-4%
|
418
-19%
|
373
-11%
|
522
+40%
|
560
+7%
|
780
+39%
|
1 105
+42%
|
1 141
+3%
|
1 276
+12%
|
1 257
-2%
|
1 093
-13%
|
1 138
+4%
|
1 166
+2%
|
1 300
+12%
|
1 217
-6%
|
1 043
-14%
|
855
-18%
|
500
-42%
|
401
-20%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3)
|
(7)
|
(11)
|
(18)
|
(46)
|
(48)
|
(51)
|
(51)
|
(49)
|
(57)
|
(63)
|
(70)
|
(78)
|
(57)
|
(71)
|
(85)
|
(88)
|
(112)
|
(113)
|
(116)
|
(145)
|
(144)
|
(137)
|
(141)
|
(137)
|
(185)
|
(196)
|
(221)
|
(297)
|
(292)
|
(325)
|
(326)
|
(263)
|
(256)
|
(257)
|
(273)
|
(274)
|
(263)
|
(227)
|
(151)
|
(131)
|
|
| Income from Continuing Operations |
(2)
|
5
|
9
|
21
|
65
|
69
|
78
|
80
|
76
|
87
|
92
|
100
|
93
|
76
|
99
|
116
|
153
|
196
|
234
|
291
|
388
|
398
|
382
|
277
|
236
|
337
|
365
|
559
|
808
|
850
|
951
|
931
|
830
|
883
|
909
|
1 028
|
944
|
780
|
629
|
349
|
270
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
1
|
(0)
|
(1)
|
(2)
|
(2)
|
0
|
(4)
|
1
|
(0)
|
(1)
|
5
|
1
|
1
|
(2)
|
(5)
|
(7)
|
(6)
|
(5)
|
(1)
|
2
|
3
|
6
|
5
|
4
|
4
|
3
|
3
|
4
|
28
|
50
|
70
|
86
|
76
|
|
| Net Income (Common) |
(2)
N/A
|
5
N/A
|
9
+92%
|
21
+126%
|
65
+205%
|
70
+8%
|
79
+13%
|
81
+2%
|
78
-4%
|
87
+11%
|
91
+5%
|
98
+8%
|
92
-7%
|
76
-17%
|
95
+26%
|
117
+23%
|
475
+306%
|
517
+9%
|
561
+8%
|
615
+10%
|
390
-37%
|
396
+2%
|
377
-5%
|
270
-28%
|
230
-15%
|
332
+44%
|
364
+10%
|
560
+54%
|
811
+45%
|
855
+5%
|
956
+12%
|
935
-2%
|
835
-11%
|
885
+6%
|
913
+3%
|
1 032
+13%
|
971
-6%
|
831
-14%
|
699
-16%
|
435
-38%
|
346
-21%
|
|
| EPS (Diluted) |
-0.05
N/A
|
0.15
N/A
|
0.29
+93%
|
0.66
+128%
|
2.02
+206%
|
2.18
+8%
|
2.47
+13%
|
2.53
+2%
|
2.42
-4%
|
2.74
+13%
|
2.87
+5%
|
3.11
+8%
|
2.89
-7%
|
1.66
-43%
|
1.97
+19%
|
2.46
+25%
|
10.08
+310%
|
10.84
+8%
|
11.9
+10%
|
12.99
+9%
|
8.21
-37%
|
8.28
+1%
|
7.84
-5%
|
5.86
-25%
|
4.8
-18%
|
6.98
+45%
|
7.77
+11%
|
11.99
+54%
|
17.37
+45%
|
18.84
+8%
|
21.52
+14%
|
21.48
0%
|
18.98
-12%
|
21.07
+11%
|
22.31
+6%
|
26.05
+17%
|
24.16
-7%
|
22.2
-8%
|
19.25
-13%
|
12.29
-36%
|
9.66
-21%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
