Nexstar Media Group, Inc. (NXST) - Quarterly Balance Statement

Home
NXST
Financials

167.92 (USD) • At close September 18, 2024

Overview | Financials

Numbers are in millions (except for per share data and ratios) USD.

	2024 Q2	2024 Q1	2023 Q4	2023 Q3	2023 Q2	2023 Q1	2022 Q4	2022 Q3	2022 Q2	2022 Q1	2021 Q4	2021 Q3	2021 Q2	2021 Q1	2020 Q4	2020 Q3	2020 Q2	2020 Q1	2019 Q4	2019 Q3	2019 Q2	2019 Q1	2018 Q4	2018 Q3	2018 Q2	2018 Q1	2017 Q4	2017 Q3	2017 Q2	2017 Q1	2016 Q4	2016 Q3	2016 Q2	2016 Q1	2015 Q4	2015 Q3	2015 Q2	2015 Q1	2014 Q4	2014 Q3	2014 Q2	2014 Q1	2013 Q4	2013 Q3	2013 Q2	2013 Q1	2012 Q4	2012 Q3	2012 Q2	2012 Q1	2011 Q4	2011 Q3	2011 Q2	2011 Q1	2010 Q4	2010 Q3	2010 Q2	2010 Q1	2009 Q4	2009 Q3	2009 Q2	2009 Q1	2008 Q4	2008 Q3	2008 Q2	2008 Q1	2007 Q4	2007 Q3	2007 Q2	2007 Q1	2006 Q4	2006 Q3	2006 Q2	2006 Q1	2005 Q4	2005 Q3	2005 Q2	2005 Q1	2004 Q4	2004 Q3	2004 Q2	2004 Q1	2003 Q4	2003 Q3
Assets:
Current Assets:
Cash & Cash Equivalents Numbers are in millions	146	237	147	150	346	413	204.1	346.6	276.4	326.2	190.868	193.831	313.269	339.777	152.701	409.906	664.624	434.067	232.07	317.42	79.924	128.591	145.115	118.423	147.681	109.121	115.652	135.801	85.902	72.892	87.68	29.256	27.182	12.821	43.416	23.356	26.891	44.584	131.912	68.676	32.113	50.58	40.028	24.619	45.625	22.625	68.999	12.236	12.478	11.849	7.546	7.814	12.533	20.816	23.658	17.763	7.773	11.189	12.752	19.323	14.286	12.119	15.834	11.648	15.631	58.474	16.226	5.909	8.827	7.868	11.179	13.097	12.697	11.825	13.487	5.782	10.26	13.859	18.505	14.617	10.398	17.119	10.848	51.733
Short Term Investments Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash and Short Term Investments Numbers are in millions	146	237	147	150	346	413	204.1	346.6	276.4	326.2	190.868	193.831	313.269	339.777	152.701	409.906	664.624	434.067	232.07	317.42	79.924	128.591	145.115	118.423	147.681	109.121	115.652	135.801	85.902	72.892	87.68	29.256	27.182	12.821	43.416	23.356	26.891	44.584	131.912	68.676	32.113	50.58	40.028	24.619	45.625	22.625	68.999	12.236	12.478	11.849	7.546	7.814	12.533	20.816	23.658	17.763	7.773	11.189	12.752	19.323	14.286	12.119	15.834	11.648	15.631	58.474	16.226	5.909	8.827	7.868	11.179	13.097	12.697	11.825	13.487	5.782	10.26	13.859	18.505	14.617	10.398	17.119	10.848	51.733
Net Receivables Numbers are in millions	1,048	1,051	1,095	891	944	1,008	1,079.4	986.9	951.2	1,016.7	1,021.051	923.005	895.451	920.055	904.801	782.198	762.93	888.738	883.921	860.794	542.61	540.525	547.285	551.728	524.078	542.725	562.943	518.542	503.119	533.931	218.058	214.404	206.83	199.999	192.991	174.709	171.958	164.581	127.878	109.017	106.851	104.457	109.43	102.064	104.359	92.623	74.553	67.446	66.496	64.317	71.279	60.689	59.064	58.332	63.501	59.4	59.108	58.818	62.86	54.866	53.842	48.782	53.19	55.74	56.075	51.242	55.697	53.369	53.362	48.634	48.786	49.144	50.286	45.971	46.706	43.94	45.428	42.027	48.391	46.672	49.237	41.827	44.852	28.751
Inventory Numbers are in millions	0	0	0	14	14	14	15.6	178	0	0	0	0	0	0	0	0	0	124.314	168.605	138.356	34.445	22.401	22.673	44.334	0	44.01	71.859	34.388	30.49	33.748	41.749	27.866	14.82	6.57	7.324	72.249	53.695	55.618	0	0	0	0	44.651	14.723	11.552	11.027	11.297	2.412	1.167	1.644	1.734	1.696	0.825	4.297	2.001	2.142	1.086	3.847	1.86	2.281	1.62	2.915	1.577	2.008	1.635	2.526	2.497	2.469	1.105	1.921	2.418	2.729	2.546	1.73	1.98	2.41	1.163	1.945	2.58	3.225	1.48	1.998	2.033	2.413
Other Current Assets Numbers are in millions	278	206	224	285	269	263	315.4	154.8	227.4	139.1	200.8	194.712	184.369	116.287	152.48	149.108	115.23	67.171	67.171	119.047	118.969	52.002	52.002	52.002	45.329	305.773	305.764	340.688	459.004	441.609	15.73	15.495	13.1	14.937	16.297	18.839	14.367	16.855	57.874	52.432	50.676	49.492	7.057	7.911	6.834	7.77	8.477	19.169	8.755	12.396	16.29	20.538	12.369	14.922	18.056	21.073	9.07	12.359	15.414	19.341	9.426	10.603	14.273	18.09	6.06	10.036	13.885	18.279	6.607	10.509	14.74	18.306	5.737	8.914	13.09	17.287	8.13	12.08	17.292	20.167	9.058	12.948	19.026	13.954
Total Current Assets Numbers are in millions	1,472	1,494	1,466	1,340	1,573	1,698	1,614.5	1,666.3	1,455	1,482	1,412.719	1,311.548	1,393.089	1,376.119	1,209.982	1,341.212	1,542.784	1,514.29	1,351.767	1,435.617	775.948	743.519	767.075	766.487	717.088	1,001.629	1,056.218	1,029.419	1,078.515	1,082.18	363.217	287.021	261.932	234.327	260.028	289.153	266.911	281.638	317.664	230.125	189.64	204.529	201.166	149.317	168.37	134.045	163.326	101.263	88.896	90.206	96.849	90.737	84.791	98.367	107.216	100.378	77.037	86.213	92.886	95.811	79.174	74.419	84.874	87.486	79.401	122.278	88.305	80.026	69.901	68.932	77.123	83.276	71.266	68.44	75.263	69.419	64.981	69.911	86.768	84.681	70.173	73.892	76.759	96.851
Non-Current Assets:
Property, Plant & Equipment, Net Numbers are in millions	1,539	1,564	1,559	1,279	1,267	1,256	1,262.4	1,491	1,492.5	1,502.1	1,512.47	1,585.703	1,592.146	1,600.909	1,604.881	1,598.081	1,581.348	1,546.873	1,290.428	1,257.086	748.647	739.981	731.538	723.869	720.464	725.273	734.138	738.222	738.727	741.484	276.153	283.6	283.863	287.655	266.583	271.567	276.191	277.837	237.739	215.594	219.155	205.477	212.259	219.263	209.518	214.295	180.162	139.742	140.89	143.662	146.613	141.8	133.904	135.56	137.036	139.553	142.082	143.293	144.281	146.152	144.573	140.603	135.878	128.439	121.356	120.095	111.612	111.464	112.386	111.777	110.903	100.881	97.892	96.537	98.156	99.021	99.497	100.667	101.068	95.121	96.384	89.163	91.818	67.253
Goodwill Numbers are in millions	2,946	2,946	2,946	2,965	2,961	2,961	2,960.8	3,051.6	3,051.6	3,051.6	3,051.661	3,051.892	2,982.525	2,982.507	2,984.008	2,861.314	2,880.675	2,879.748	2,996.875	3,082.652	2,166.41	2,167.954	2,167.954	2,187.338	2,184.982	2,183.998	2,142.846	2,146.797	2,145.868	2,121.597	473.304	488.432	459.96	459.924	451.662	445.187	443.855	441.129	256.491	214.453	213.88	198.033	198.052	188.108	167.838	167.731	148.409	112.575	112.575	112.575	112.575	109.684	109.059	109.059	109.059	109.059	109.059	109.059	109.059	109.059	116.419	115.967	115.632	126.646	152.272	152.272	151.686	151.426	149.408	149.408	149.396	146.258	146.258	146.258	146.258	146.272	146.272	146.272	145.576	141.903	137.344	136.005	135.899	0
Intangible Assets Numbers are in millions	4,911	4,981	5,053	5,141	5,197	5,271	5,344.5	5,421	5,478.4	5,553.3	5,627.384	5,701.264	5,706.151	5,776.233	5,848.905	5,811.458	5,800.973	5,868.65	6,181.085	6,177.151	3,175.126	3,210.297	3,270.191	3,299.738	3,324.915	3,360.255	3,349.264	3,387.747	3,437.366	3,489.458	867.261	878.93	813.818	825.219	803.696	810.797	822.148	837.358	516.169	467.076	474.59	445.362	451.555	459.448	412.572	427.035	351.318	222.813	217.674	224.803	232.378	232.401	222.689	232.734	241.73	250.455	248.472	255.989	264.404	272.483	284.79	279.391	284.197	316.542	340.442	347.257	350.08	357.917	364.126	371.673	379.923	340.782	343.434	346.338	497.935	505.417	510.605	518.357	526.049	530.026	536.362	536.459	409.66	391.079
Goodwill and Intangible Assets Numbers are in millions	7,857	7,927	7,999	8,106	8,158	8,232	8,305.3	8,472.6	8,530	8,604.9	8,679.045	8,753.156	8,688.676	8,758.74	8,832.913	8,672.772	8,681.648	8,748.398	9,177.96	9,259.803	5,341.536	5,378.251	5,438.145	5,487.076	5,509.897	5,544.253	5,492.11	5,534.544	5,583.234	5,611.055	1,340.565	1,367.362	1,273.778	1,285.143	1,255.358	1,255.984	1,266.003	1,278.487	772.66	681.529	688.47	643.395	649.607	647.556	580.41	594.766	499.727	335.388	330.249	337.378	344.953	342.085	331.748	341.793	350.789	359.514	357.531	365.048	373.463	381.542	401.209	395.358	399.829	443.188	492.714	499.529	501.766	509.343	513.534	521.081	529.319	487.04	489.692	492.596	497.935	505.417	510.605	518.357	526.049	530.026	536.362	536.459	545.559	391.079
Long Term Investments Numbers are in millions	856	859	958	946	927	919	1,119	1,088.7	1,063.7	1,060.8	1,218.791	1,188.759	1,191.763	1,185.541	1,333.778	1,313.858	1,307.604	1,322.195	1,477.353	1,499.09	0	0	14	0	0	0	0	0	0	0	0	0	0	0	0	-64.263	-50.16	-49.926	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.153	0	-0.057	-0.057	0	0	0	0	0	0	0	0	-0.059	0	0
Tax Assets Numbers are in millions	4,517	4,564	185	0	0	0	199.4	0	0	0	156.468	0	0	0	0	0	0	0	0	0	0	0	-14	0	0	0	0	0	0	0	0	0	0	0	0	64.263	50.16	49.926	15.055	12.501	21.796	26.676	30.898	72.773	74.239	72.984	72.09	0	0	0	0	0.566	0.569	0.573	0.577	0.58	0.584	0.588	0.591	0.595	0.598	0.602	0.606	0.609	0.613	0.616	0.62	0.662	0.666	0.153	0	0.057	0.057	0	0	0	0	0	0	0	0	0.059	0	0
Other Non-Current Assets Numbers are in millions	-4,422	-4,463	96	376	385	359	178.3	379.7	374.3	441	284.969	443.828	421.963	426.24	422.722	364.579	426.672	443.681	692.229	651.779	165.404	235.435	125.272	141.684	172.045	186.468	199.181	202.393	69.141	88.381	986.15	982.713	78.879	85.06	53.165	43.502	56.598	65.189	119.107	80.342	69.991	68.716	69.792	59.079	54.229	19.62	30.51	34.966	6.314	6.958	6.619	7.485	6.976	6.309	6.918	7.553	7.258	7.88	8.605	3.955	4.206	4.457	5.4	5.496	5.525	5.747	6.399	6.808	7.159	7.061	7.364	8.005	8.347	8.726	8.727	8.408	8.554	11.266	21.08	12.131	12.137	13.117	12.96	1.973
Total Non-Current Assets Numbers are in millions	10,347	10,451	10,797	10,707	10,737	10,766	11,064.4	11,432	11,460.5	11,608.8	11,851.743	11,971.446	11,894.548	11,971.43	12,194.294	11,949.29	11,997.272	12,061.147	12,637.97	12,667.758	6,255.587	6,353.667	6,294.955	6,352.629	6,402.406	6,455.994	6,425.429	6,475.159	6,391.102	6,440.92	2,602.868	2,633.675	1,636.52	1,657.858	1,575.106	1,571.053	1,598.792	1,621.513	1,144.561	989.966	999.412	944.264	962.556	998.671	918.396	901.665	782.489	510.096	477.453	487.998	498.185	491.936	473.197	484.235	495.32	507.2	507.455	516.809	526.94	532.244	550.586	541.02	541.713	577.732	620.208	625.987	620.397	628.277	633.745	639.919	647.586	595.926	595.931	597.859	604.818	612.846	618.656	630.29	648.197	637.278	644.883	638.739	650.337	460.305
Total Assets Numbers are in millions	11,819	11,945	12,263	12,047	12,310	12,464	12,678.9	13,098.3	12,915.5	13,090.8	13,264.462	13,282.994	13,287.637	13,347.549	13,404.276	13,290.502	13,540.056	13,575.437	13,989.737	14,103.375	7,031.535	7,097.186	7,062.03	7,119.116	7,119.494	7,457.623	7,481.647	7,504.578	7,469.617	7,523.1	2,966.085	2,920.696	1,898.452	1,892.185	1,835.134	1,860.206	1,865.703	1,903.151	1,462.225	1,220.091	1,189.052	1,148.793	1,163.722	1,147.988	1,086.766	1,035.71	945.815	611.359	566.349	578.204	595.034	582.673	557.988	582.602	602.536	607.578	584.492	603.022	619.826	628.055	629.76	615.439	626.587	665.218	699.609	748.265	708.702	708.303	703.646	708.851	724.709	679.202	667.197	666.299	680.081	682.265	683.637	700.201	734.965	721.959	715.056	712.631	727.096	557.156
Liabilities & Equity:
Current Liabilities:
Account Payables Numbers are in millions	133	115	235	142	127	207	197.7	166.1	170.9	220.7	248.183	186.633	140.684	217.865	218.418	161.083	176.392	138.952	157.366	109.128	70.392	72.285	67.828	74.234	66.128	80.819	31.136	61.096	27.932	36.048	19.754	25.388	29.878	24.925	25.936	23.683	22.487	20.335	16.282	10.01	12.031	13.651	10.25	13.14	13.186	11.285	12.324	8.948	9.317	9.284	9.175	9.24	9.15	8.355	10.636	7.606	7.961	6.912	6.812	8.418	6.517	10.32	9.433	11.968	13.421	10.776	8.334	7.54	9.073	10.013	10.04	9.463	16.191	9.134	9.176	7.266	7.313	8.628	8.092	6.577	6.607	6.544	9.937	2.959
Short Term Debt Numbers are in millions	166	167	171	172	173	174	173.9	170.8	167.8	99	90.013	83.307	33.51	24.804	21.429	57.355	60.491	56.228	109.31	177.752	111.631	112.538	96.093	42.089	41.722	92.174	92.808	103.386	57.86	20.82	28.093	28.093	26.109	24.265	22.139	19.887	18.539	17.189	15.84	7.46	6.575	6.174	6.857	4.75	4.125	3.5	2.175	1.5	1.5	1.5	1.5	1.5	1.5	1	1	1	1	3.485	7.085	3.485	3.485	3.485	3.485	3.485	3.485	50.391	50.391	50.391	50.391	3.485	3.485	3.485	3.485	3.485	16.654	20.808	2.663	15.088	19.911	2.355	10.564	14.35	20.459	1.388
Tax Payables Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	83.011	53.341	0	160.941	0	0	0	0	0	0	0	0	171.635	0	0	0	0	0	0.075	2.164	8.443	20.506	5.74	1.51	1.096	0.895	0.649	1.605	1.036	0.943	1.636	1.599	1.111	1.237	0.402	0.257	0.175	0.552	0.447	0.303	0.198	0.556	0.363	0.323	0.246	0.664	0.512	0.366	0.237	0.595	0.478	0	0	0	0	0	0.252	0.253	0.249	0.243	0.465	0.406	0.089	0	0.201	0.275	0.192	0
Deferred Revenue Numbers are in millions	0	0	0	464	458	0	0	70.2	0	0	392.824	389.416	394.344	415.569	412.749	47.498	523.11	587.146	542.676	658.142	175.39	183.204	175.897	179.19	171.701	181.414	215.503	236.378	423.009	217.103	132.017	111.865	89.946	86.007	89.008	90.432	74.034	91.709	51.749	42.67	38.517	33.712	57.085	71.984	2.249	2.395	2.276	3.539	2.72	2.862	2.196	2.485	2.32	2.987	3.29	6.024	3.796	6.964	7.424	4.539	4.352	6.915	7.167	8.284	6.555	7.285	6.569	6.565	5.825	5.917	5.586	7.557	5.163	5.102	4.369	3.987	3.261	2.629	2	3.065	1.732	1.759	1.078	0.478
Other Current Liabilities Numbers are in millions	529	549	555	74	78	483	521.6	508	406.9	413.8	56.274	51.662	70.43	71.424	78.292	405.806	62.336	133.672	138.205	149.275	136.634	61.911	64.354	71.776	15.019	330.748	331.256	363.863	285.647	277.249	9.714	15.804	10.022	9.914	8.978	9.016	8.289	7.18	13.395	22.205	16.077	16.317	9.73	9.076	43.774	61.621	41.228	52.171	35.143	42.069	44.359	51.308	36.376	46.008	38.668	54.592	31.239	33.509	34.69	38.588	27.519	29.57	37.398	40.77	28.262	25.963	34.483	34.428	24.251	26.475	35.987	35.604	18.069	24.377	19.268	15.275	24.752	23.14	21.516	43.719	18.865	29.401	24.706	31.193
Total Current Liabilities Numbers are in millions	828	831	961	852	836	864	893.2	915.1	745.6	733.5	787.294	711.018	638.968	729.662	730.888	671.742	822.329	915.998	947.557	1,094.297	494.047	429.938	404.172	367.289	294.57	685.155	670.703	764.723	794.448	551.22	189.578	181.15	155.955	145.111	146.061	143.018	123.349	136.413	97.266	82.345	73.2	69.854	83.922	98.95	63.334	78.801	58.003	66.158	48.68	55.715	57.23	64.533	49.346	58.35	53.594	69.222	43.996	50.87	56.011	55.03	41.873	50.29	57.483	64.507	51.723	94.415	99.777	98.924	89.54	45.89	55.098	56.109	42.908	42.098	49.467	47.336	37.989	49.485	51.519	55.716	37.768	52.054	56.18	36.018
Non-Current Liabilities:
Long Term Debt Numbers are in millions	6,657	6,686	6,713	6,742	6,771	6,799	6,827.2	7,052.9	7,109.7	7,205	7,367.956	7,505.654	7,586.32	7,567.303	7,646.574	7,859.619	7,977.577	7,990.635	8,383.278	8,596.723	3,763.412	3,874.556	3,884.91	4,105.922	4,245.924	4,243.161	4,269.652	4,286.622	4,377.67	4,481.096	2,314.326	2,320.077	1,461.73	1,489.899	1,454.075	1,465.251	1,481.859	1,526.83	1,220.304	1,079.98	1,081.805	1,061.378	1,064.262	1,006.749	990.174	924.467	855.467	613.748	607.796	621.238	638.861	621.392	614.629	636.167	655.482	661.203	661.728	666.962	675.758	687.149	679.503	648.597	658.632	662.757	667.68	678.485	630.785	629.087	631.578	679.977	677.65	637.324	639.168	641.014	647.659	646.926	645.636	634.683	634.701	604.117	611.764	611.28	605.99	461.272
Deferred Revenue Non-Current Numbers are in millions	256	261	246	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1.523	0	0	0	1.76	1.957	2.218	2.278	2.427	7.377	7.507	1.188	1.364	1.544	1.62	1.811	1.999	2.349	2.646	1.802	1.802	1.93	1.949	2.077	2.096	2.521	2.73	2.848	2.965	3.083	3.145	3.109	3.207	3.285	3.557	3.921	4.286	4.15	4.029	3.886	5.368	61.716
Deferred Tax Liabilities Non-Current Numbers are in millions	1,506	1,508	1,705	1,569	1,586	1,593	1,605.6	1,714.9	1,714.8	1,720.5	1,728.508	1,695.466	1,682.231	1,673.207	1,674.008	1,686.238	1,698.042	1,696.611	1,710.664	1,688.59	642.525	637.026	633.88	639.827	633.016	627.459	619.441	901.32	886.644	1,062.122	132.008	111.079	102.935	94.525	101.764	139.439	118.26	117.198	44.224	0	0	0	15.25	0	0	0	16.298	43.666	42.54	41.392	40.278	39.26	38.198	45.951	44.679	42.766	41.397	39.885	38.433	37.186	41.17	39.889	38.664	44.439	47.576	46.071	44.555	43.052	41.56	40.116	38.697	37.476	36.243	35.507	34.256	33.129	31.875	30.622	29.369	29.753	28.918	28.091	26.23	40.316
Other Non-Current Liabilities Numbers are in millions	292	313	325	538	554	555	583.6	467	476.3	510.1	523.277	737.432	754.858	786.369	815.93	818.187	840.331	856.134	894.745	773.732	173.334	256.656	270.084	254.102	303.53	320.344	340.541	353.45	207.309	207.861	45.819	40.789	39.724	45.1	46.861	50.768	45.991	51.273	43.894	35.567	24.587	26.003	11.996	30.931	27.264	29.888	11.333	46.107	35.698	37.473	39.642	37.078	31.729	22.138	22.582	22.698	22.924	23.145	23.888	23.953	24.179	33.536	35.162	35.888	30.193	31.277	20.879	22.195	19.342	20.352	23.589	23.478	20.529	17.445	11.517	11.507	15.611	11.593	10.835	18.782	16.947	11.695	10.637	12.139
Total Non-Current Liabilities Numbers are in millions	8,711	8,768	8,989	8,849	8,911	8,947	9,016.4	9,234.8	9,300.8	9,435.6	9,619.741	9,938.552	10,023.409	10,026.879	10,136.512	10,364.044	10,515.95	10,543.38	10,988.687	11,059.045	4,579.271	4,768.238	4,788.874	4,999.851	5,182.47	5,190.964	5,229.634	5,541.392	5,471.623	5,751.079	2,492.153	2,471.945	1,604.389	1,629.524	1,602.7	1,655.458	1,646.11	1,695.301	1,308.422	1,115.547	1,106.392	1,087.381	1,093.031	1,037.68	1,017.438	954.355	884.858	705.478	688.252	702.381	721.208	705.107	692.063	705.444	724.107	728.211	727.669	731.803	740.078	750.637	747.498	723.824	734.26	745.014	747.398	757.91	698.315	696.855	695.21	743.293	742.901	701.361	699.085	697.075	696.639	694.847	696.679	680.819	679.191	656.802	661.658	654.952	648.225	575.443
Total Liabilities Numbers are in millions	9,539	9,599	9,950	9,701	9,747	9,811	9,909.6	10,149.9	10,046.4	10,169.1	10,407.035	10,649.57	10,662.377	10,756.541	10,867.4	11,035.786	11,338.279	11,459.378	11,936.244	12,153.342	5,073.318	5,198.176	5,193.046	5,367.14	5,477.04	5,876.119	5,900.337	6,306.115	6,266.071	6,302.299	2,681.731	2,653.095	1,760.344	1,774.635	1,748.761	1,798.476	1,769.459	1,831.714	1,405.688	1,197.892	1,179.592	1,157.235	1,176.953	1,136.63	1,080.772	1,033.156	942.861	771.636	736.932	758.096	778.438	769.64	741.409	763.794	777.701	797.433	771.665	782.673	796.089	805.667	789.371	774.114	791.743	809.521	799.121	852.325	798.092	795.779	784.75	789.183	797.999	757.47	741.993	739.173	746.106	742.183	734.668	730.304	730.71	712.518	699.426	707.006	704.405	611.461
Equity:
Preferred Stock Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.15	0.15	0.316	0.316	0.316	0.316	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Common Stock Numbers are in millions	0	0	0	0	0	0	0.5	0.5	0.5	0.5	0.473	0.473	0.473	0.473	0.473	0.473	0.473	0.473	0.473	0.473	0.473	0.473	0.473	0.473	0.473	0.473	0.473	0.473	0.473	0.473	0.316	0.316	0.316	0.316	0.316	0.316	0.316	0.313	0.312	0.309	0.309	0.306	0.306	0.304	0.3	0.298	0.294	0.29	0.289	0.288	0.288	0.288	0.285	0.284	0.284	0.284	0.284	0.284	0.284	0.284	0.284	0.284	0.284	0.284	0.284	0.284	0.284	0.284	0.284	0.284	0.284	0.284	0.284	0.284	0.284	0.284	0.284	0.284	0.284	0.284	0.284	0.284	0.284	118.685
Retained Earnings Numbers are in millions	3,369	3,306	3,188	3,120	3,142	3,094	3,033.1	2,863.7	2,609.9	2,418.7	2,204.152	1,964.018	1,823.706	1,658.573	1,488.031	1,149.638	984.316	910.063	778.833	675.356	701.946	654.682	620.371	484.367	400.934	330.357	299.523	-78.958	-125.433	-169.426	-176.583	-197.065	-221.864	-246.393	-268.12	-295.294	-312.576	-332.897	-345.804	-376.653	-392.057	-403.001	-410.354	-397.902	-401.497	-407.864	-407.854	-568.951	-578.512	-587.33	-590.346	-593.61	-587.351	-584.767	-578.455	-592.729	-589.734	-580.313	-576.64	-577.607	-559.216	-557.974	-564.026	-542.746	-497.418	-501.295	-485.967	-483.362	-476.518	-475.227	-467.694	-472.298	-468.357	-465.989	-458.702	-452.595	-443.708	-422.78	-409.972	-410.713	-405.011	-406.186	-389.472	-175.873
Accumulated Other Comprehensive Income/Loss Numbers are in millions	1	1	1	27	27	27	26.9	141.3	141.3	141.3	141.65	34.51	34.51	34.51	34.51	19.85	19.85	19.85	19.85	-14.316	-14.316	-14.316	-14.316	6.14	6.14	6.14	6.14	0	-0	-0	-287.274	-0	0	-0	-251.228	-0	0	0	-216.291	0	0	0	-191.888	-0	0	-0	-176.213	0	0	0	-164.83	0	0	0	-152.693	0	0	0	-137.566	0	0	0	-145.705	-131.798	-131.797	-131.797	-131.797	-117.754	-117.754	-117.754	-117.754	-105.234	-105.234	-105.234	-105.234	-92.135	-92.135	-92.135	-92.135	-86.982	-86.982	-86.982	-86.982	-46.58
Other Total Stockholders Equity Numbers are in millions	-1,103	-986	-890	-815	-626	-497	-319.5	-79.4	118	355.2	504.064	619.74	751.481	880.646	995.378	1,064.667	1,175.679	1,162.61	1,232.191	1,266.896	1,255.36	1,246.15	1,245.93	1,237.093	1,225.892	1,234.393	1,264.478	1,267.458	1,315.272	1,380.983	632.682	349.217	353.24	357.481	599.706	351.251	402.92	398.116	614.32	394.543	397.208	394.253	588.705	408.956	407.191	410.12	586.727	408.384	407.64	407.15	571.484	406.355	403.645	403.291	555.699	402.59	402.277	400.378	537.659	399.711	399.321	399.015	544.291	529.957	529.419	528.748	528.09	513.356	512.884	512.365	511.874	498.98	498.511	498.065	497.627	484.528	484.528	484.528	484.528	479.375	479.375	479.375	479.375	46.58
Total Shareholders Equity Numbers are in millions	2,267	2,321	2,299	2,332	2,543	2,624	2,741	2,926.1	2,869.7	2,915.7	2,850.339	2,618.741	2,610.17	2,574.202	2,518.392	2,234.628	2,180.318	2,093.146	2,031.497	1,928.725	1,943.779	1,887.305	1,852.774	1,728.073	1,633.439	1,571.363	1,570.614	1,188.973	1,190.312	1,212.03	169.141	152.468	131.692	111.404	80.674	56.273	90.66	65.532	52.537	18.199	5.46	-8.442	-13.231	11.358	5.994	2.554	2.954	-160.277	-170.583	-179.892	-183.404	-186.967	-183.421	-181.192	-175.165	-189.855	-187.173	-179.651	-176.263	-177.612	-159.611	-158.675	-165.156	-144.303	-99.512	-104.06	-89.39	-87.476	-81.104	-80.332	-73.29	-78.268	-74.796	-72.874	-66.025	-59.918	-51.031	-30.103	-17.295	-18.036	-12.334	-13.509	3.205	-57.188
Total Equity Numbers are in millions	2,280	2,346	2,313	2,346	2,563	2,653	2,769.3	2,948.4	2,869.1	2,921.7	2,857.427	2,633.424	2,625.26	2,591.008	2,536.876	2,254.716	2,201.777	2,116.059	2,053.493	1,950.033	1,958.217	1,899.01	1,868.984	1,751.976	1,642.454	1,581.504	1,581.31	1,198.463	1,203.546	1,220.801	284.354	267.601	138.108	117.55	86.373	61.73	96.244	71.437	56.537	22.199	9.46	-8.442	-13.231	11.358	5.994	2.554	2.954	-160.277	-170.583	-179.892	-183.404	-186.967	-183.421	-181.192	-175.165	-189.855	-187.173	-179.651	-176.263	-177.612	-159.611	-158.675	-165.156	-144.303	-99.512	-104.06	-89.39	-87.476	-81.104	-80.332	-73.29	-78.268	-74.796	-72.874	-66.025	-59.918	-51.031	-30.103	4.255	9.441	15.63	5.625	22.691	-54.305
Total Liabilities & Shareholders Equity Numbers are in millions	11,819	11,945	12,263	12,047	12,310	12,464	12,678.9	13,098.3	12,915.5	13,090.8	13,264.462	13,282.994	13,287.637	13,347.549	13,404.276	13,290.502	13,540.056	13,575.437	13,989.737	14,103.375	7,031.535	7,097.186	7,062.03	7,119.116	7,119.494	7,457.623	7,481.647	7,504.578	7,469.617	7,523.1	2,966.085	2,920.696	1,898.452	1,892.185	1,835.134	1,860.206	1,865.703	1,903.151	1,462.225	1,220.091	1,189.052	1,148.793	1,163.722	1,147.988	1,086.766	1,035.71	945.815	611.359	566.349	578.204	595.034	582.673	557.988	582.602	602.536	607.578	584.492	603.022	619.826	628.055	629.76	615.439	626.587	665.218	699.609	748.265	708.702	708.303	703.646	708.851	724.709	679.202	667.197	666.299	680.081	682.265	683.637	700.201	734.965	721.959	715.056	712.631	727.096	557.156

Nexstar Media Group, Inc.

NASDAQ:NXST Add to watchlist

NASDAQ:NXST