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

Home
NXST
Financials

174.27 (USD) • At close May 19, 2025

Overview | Financials

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

	2025 Q1	2024 Q4	2024 Q3	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	2003 Q2	2003 Q1
Revenue Numbers are in millions	1,234	1,487	1,366	1,269	1,284	1,304	1,132	1,240	1,257	1,486.7	1,269.1	1,245.1	1,210.1	1,245.838	1,157.012	1,131.59	1,113.931	1,376.611	1,118.203	914.633	1,091.822	1,100.09	663.575	649.012	626.647	798.022	693.015	660.323	615.336	653.664	611.87	626.115	540.317	309.879	275.659	261.994	255.658	252.262	224.897	221.322	203.391	192.804	157.744	146.93	133.833	138.122	125.792	126.211	112.205	116.174	89.952	88.864	83.642	86.202	74.839	75.505	69.945	97.056	73.126	74.542	68.626	73.96	60.399	62.152	55.468	80.314	70.275	70.618	63.712	71.555	64.463	68.729	62.054	77.194	63.588	64.561	59.826	61.525	53.965	57.9	52.663	70.463	59.884	61.157	54.236	112.186	34.762	33.692	33.692
Cost of Revenue Numbers are in millions	551	558	563	552	548	750	537	537	538	502.1	511.1	501.6	490	465.312	476.778	459.63	447.782	431.672	420.929	413.742	441.781	431.611	318.043	296.044	289.432	279.152	285.363	274.439	278.963	275.982	268.423	262.535	228.96	105.894	109.56	92.935	99.29	92.052	89.789	84.489	79.104	57.87	48.395	50.766	47.521	45.38	43.193	42.016	39.948	29.84	20.536	21.852	20.57	22.023	20.826	19.705	19.103	20.09	19.669	19.58	17.353	20.366	18.726	19.086	19.055	20.098	19.41	19.283	19.496	19.219	18.202	18.551	18.156	18.634	17.738	17.705	17.388	18.487	16.663	16.661	16.306	17.95	16.685	15.937	15.472	30.28	10.327	0	0
Gross Profit Numbers are in millions	683	929	803	717	736	554	595	703	719	984.6	758	743.5	720.1	780.526	680.234	671.96	666.149	944.939	697.274	500.891	650.041	668.479	345.532	352.968	337.215	518.87	407.652	385.884	336.373	377.682	343.447	363.58	311.357	203.985	166.099	169.059	156.368	160.21	135.108	136.833	124.287	134.934	109.349	96.164	86.312	92.742	82.599	84.195	72.257	86.334	69.416	67.012	63.072	64.179	54.013	55.8	50.842	76.966	53.457	54.962	51.273	53.594	41.673	43.066	36.413	60.216	50.865	51.335	44.216	52.336	46.261	50.178	43.898	58.56	45.85	46.856	42.438	43.038	37.302	41.239	36.357	52.513	43.199	45.22	38.764	81.906	24.435	33.692	33.692
Gross Profit Ratio Numbers are in millions	0.553	0.625	0.588	0.565	0.573	0.425	0.526	0.567	0.572	0.662	0.597	0.597	0.595	0.627	0.588	0.594	0.598	0.686	0.624	0.548	0.595	0.608	0.521	0.544	0.538	0.65	0.588	0.584	0.547	0.578	0.561	0.581	0.576	0.658	0.603	0.645	0.612	0.635	0.601	0.618	0.611	0.7	0.693	0.654	0.645	0.671	0.657	0.667	0.644	0.743	0.772	0.754	0.754	0.745	0.722	0.739	0.727	0.793	0.731	0.737	0.747	0.725	0.69	0.693	0.656	0.75	0.724	0.727	0.694	0.731	0.718	0.73	0.707	0.759	0.721	0.726	0.709	0.7	0.691	0.712	0.69	0.745	0.721	0.739	0.715	0.73	0.703	1	1
Reseach & Development Expenses 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	0	0	0	0	0
General & Administrative Expenses Numbers are in millions	257	0	278	269	272	272	272	252	257	514.4	249	216.3	201.4	241.85	214.636	203.262	201.567	223.557	189.007	160.741	168.188	202.557	124.115	144.058	115.026	129.368	140.297	138.903	141.905	119.883	117.399	119.527	109.903	55.441	51.889	65.772	52.354	50.617	45.318	46.083	45.606	37.517	43.652	34.695	32.536	34.271	30.905	30.691	28.76	27.552	21.619	27.133	21.714	28.854	26.346	24.955	25.012	28.901	23.986	24.754	23.25	23.245	21.628	21.372	23.471	24.829	22.915	21.839	20.885	23.119	21.569	21.787	20.298	23.787	20.38	20.748	20.378	20.334	18.129	17.32	17.194	20.777	17.898	16.925	16.719	0	0	0	0
Selling & Marketing Expenses Numbers are in millions	0	0	0	0	0	43	-43	-39	-39	-236.9	-40.7	0	0	-5.314	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	8.129	7.636	7.608	7.357	6.144	4.661	0	4.995	0	0	0	0	0	0	0	4.579	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
SG&A Numbers are in millions	257	270	278	269	272	289	229	213	218	277.5	208.3	216.3	201.4	241.85	214.636	203.262	201.567	223.557	189.007	160.741	168.188	202.557	124.115	144.058	115.026	129.368	140.297	138.903	141.905	119.883	117.399	119.527	109.903	55.441	51.889	65.772	52.354	50.617	45.318	46.083	45.606	37.517	43.652	34.695	32.536	34.271	30.905	30.691	28.76	27.552	26.28	27.133	26.709	28.854	26.346	24.955	25.012	28.901	23.986	24.754	27.829	23.245	21.628	21.372	23.471	24.829	22.915	21.839	20.885	23.119	21.569	21.787	20.298	23.787	20.38	20.748	20.378	20.334	18.129	17.32	17.194	20.777	17.898	16.925	16.719	44.175	10.715	0	0
Other Expenses Numbers are in millions	206	242	190	208	189	2,813	9	10	297	280.2	194.4	194.4	189.3	30.437	22.828	24.331	22.649	19.473	22.541	35.929	24.384	25.665	23.113	20.242	15.096	18.676	6.963	7.835	4.187	-0.116	-0.161	-0.9	-0.107	-0.146	-0.126	-0.147	-0.136	-0.134	-0.115	-0.15	-0.118	-0.129	-0.172	-0.127	-0.128	-1.207	-0.084	-0.084	-0.084	18.703	16.939	16.418	16.881	17.25	19.481	17.826	16.664	17.155	16.615	16.251	16.599	8.177	33.678	12.336	13.897	-36.714	64.749	13.33	23.392	16.524	16.367	14.97	17.497	15.9	15.661	15.029	15.971	15.798	16.305	16.903	17.343	17.144	16.541	16.602	-29.988	39.265	11.703	0	0
Operating Expenses Numbers are in millions	463	512	468	477	461	289	501	524	515	557.7	402.7	410.7	390.7	437.592	408.44	390.572	389.085	420.77	366.55	337.162	364.859	427.8	277.625	222.44	224.328	243.114	220.148	217.087	220.121	216.86	214.375	224.895	258.922	96.248	93.202	105.052	98.439	92.864	86.793	84.291	86.383	65.536	67.653	61.222	58.612	59.419	57.446	56.008	54.432	50.461	45.863	43.551	45.586	46.104	45.827	42.781	41.676	46.056	40.601	41.005	41.479	31.422	55.306	33.708	37.368	-11.885	87.664	35.169	44.277	39.643	37.936	36.757	37.795	39.687	36.041	35.777	36.349	36.132	34.434	34.223	34.537	37.921	34.439	33.527	-13.269	83.44	22.418	0	0
Operating Income Numbers are in millions	220	417	335	240	275	265	94	179	204	480.5	355.3	333.4	329.4	324.766	277.379	288.328	284.92	530.531	343.597	196.253	305.015	256.498	121.615	149.944	127.074	272.776	192.893	174.494	117.616	140.837	129.072	138.685	110.151	92.475	72.897	64.007	57.929	67.346	48.315	52.542	37.904	68.899	41.696	34.942	27.7	32.078	25.153	28.192	17.818	35.38	23.557	23.463	17.505	17.634	8.268	12.925	9.166	30.91	12.856	13.957	9.824	14.101	-13.633	9.044	-1.311	-17.461	-36.799	16.166	-0.061	12.693	8.325	13.421	6.103	18.873	9.809	11.079	6.089	6.906	2.868	7.016	1.82	14.592	8.76	11.693	51.577	-13.288	2.017	33.692	33.692
Operating Income Ratio Numbers are in millions	0.178	0.28	0.245	0.189	0.214	0.203	0.083	0.144	0.162	0.323	0.28	0.268	0.272	0.261	0.24	0.255	0.256	0.385	0.307	0.215	0.279	0.233	0.183	0.231	0.203	0.342	0.278	0.264	0.191	0.215	0.211	0.222	0.204	0.298	0.264	0.244	0.227	0.267	0.215	0.237	0.186	0.357	0.264	0.238	0.207	0.232	0.2	0.223	0.159	0.305	0.262	0.264	0.209	0.205	0.11	0.171	0.131	0.318	0.176	0.187	0.143	0.191	-0.226	0.146	-0.024	-0.217	-0.524	0.229	-0.001	0.177	0.129	0.195	0.098	0.244	0.154	0.172	0.102	0.112	0.053	0.121	0.035	0.207	0.146	0.191	0.951	-0.118	0.058	1	1
Total Other Income Expenses Net Numbers are in millions	-82	-80	-91	-91	-47	-84	-80	-69	-74	-48.3	14.1	-35.9	-25.5	4.102	-42.39	-17.783	-26	-38.038	-89.107	-60.706	-82.977	-88.215	-87.286	-52.563	-53.746	-59.617	-57.822	-54.624	-52.771	-53.318	-51.831	-54.752	-108.517	-45.374	-29.748	-20.724	-20.79	-20.574	-20.511	-20.541	-19.411	-16.049	-15.702	-15.537	-15.298	-50.774	-18.032	-16.987	-16.633	-16.413	-12.438	-13.071	-12.909	-12.922	-13.069	-14.116	-14.052	-14.595	-14.374	-21.783	-11.869	-11.799	-8.663	-8.895	8.742	-9.445	-11.532	-10.655	-13.588	-13.616	-13.662	-13.626	-13.604	-13.148	-13.017	-12.733	-12.125	-11.855	-10.879	-26.437	-12.832	-12.846	-14.23	-10.066	-67.81	-36.146	-12.966	-33.692	-33.692
Income Before Tax Numbers are in millions	138	337	244	149	228	147	14	110	130	245.7	369.4	298.1	303.9	328.868	235.01	270.517	258.919	492.493	254.49	135.547	222.038	168.283	34.329	97.381	73.328	213.159	135.071	119.87	64.845	87.519	74.085	80.777	-0.997	47.101	43.149	43.283	37.139	46.772	27.804	32.001	18.493	52.85	25.994	19.405	12.402	-18.696	7.121	11.205	1.185	18.967	11.119	10.392	4.596	4.712	-4.801	-1.191	-4.886	16.315	-1.518	-7.827	-2.045	2.302	-22.296	0.149	7.431	-26.906	-48.331	5.511	-13.649	-0.923	-5.337	-0.205	-7.501	5.725	-3.208	-1.654	-6.036	-4.949	-8.011	-19.548	-11.264	1.746	-5.361	1.627	-16.233	-49.434	-10.759	0	0
Income Before Tax Ratio Numbers are in millions	0.112	0.227	0.179	0.117	0.178	0.113	0.012	0.089	0.103	0.165	0.291	0.239	0.251	0.264	0.203	0.239	0.232	0.358	0.228	0.148	0.203	0.153	0.052	0.15	0.117	0.267	0.195	0.182	0.105	0.134	0.121	0.129	-0.002	0.152	0.157	0.165	0.145	0.185	0.124	0.145	0.091	0.274	0.165	0.132	0.093	-0.135	0.057	0.089	0.011	0.163	0.124	0.117	0.055	0.055	-0.064	-0.016	-0.07	0.168	-0.021	-0.105	-0.03	0.031	-0.369	0.002	0.134	-0.335	-0.688	0.078	-0.214	-0.013	-0.083	-0.003	-0.121	0.074	-0.05	-0.026	-0.101	-0.08	-0.148	-0.338	-0.214	0.025	-0.09	0.027	-0.299	-0.441	-0.31	0	0
Income Tax Expense Numbers are in millions	41	107	64	43	61	47	6	35	42	67.6	81.9	71.6	52.5	66.54	65.853	70.756	59.729	129.581	65.177	37.406	64.344	54.432	39.507	26.646	16.441	58.669	35.243	33.264	17.504	-292.337	32.013	32.322	-5.941	26.69	17.533	18.484	14.865	19.356	10.649	12.101	6.581	22.001	10.59	8.461	5.049	-6.244	3.526	4.838	0.48	-136.991	1.558	1.574	1.58	1.448	1.458	1.393	1.426	2.041	1.477	1.595	1.628	1.335	-3.905	1.391	1.379	-5.626	-3.003	1.634	1.679	1.682	1.507	1.086	1.532	1.121	0.733	0.714	1.251	1.158	0.876	1.38	1.544	1.548	0.924	0.945	0.968	-16.398	0.273	9.757	9.757
Net Income Numbers are in millions	108	242	187	118	175	114	25	96	88	203.3	289	227	252	263.993	169.6	200.1	200.9	364.247	190.684	99.595	156.915	113.212	-5.847	68.002	54.892	153.109	100.514	87.732	48.122	378.481	46.475	43.992	6.049	20.482	24.799	24.529	21.727	27.174	17.282	20.321	12.907	30.849	15.404	10.944	7.353	-12.452	3.595	6.367	0.705	161.097	9.561	8.818	3.016	3.264	-6.259	-2.584	-6.312	14.274	-2.995	-9.422	-3.673	0.967	-18.391	-1.242	6.052	-21.28	-45.328	3.877	-15.328	-2.605	-6.844	-1.291	-9.033	4.604	-3.941	-2.368	-7.287	-6.107	-8.887	-20.928	-12.808	0.741	-5.702	1.175	-16.714	-35.09	-17.195	-9.757	-9.757
Net Income Ratio Numbers are in millions	0.088	0.163	0.137	0.093	0.136	0.087	0.022	0.077	0.07	0.137	0.228	0.182	0.208	0.212	0.147	0.177	0.18	0.265	0.171	0.109	0.144	0.103	-0.009	0.105	0.088	0.192	0.145	0.133	0.078	0.579	0.076	0.07	0.011	0.066	0.09	0.094	0.085	0.108	0.077	0.092	0.063	0.16	0.098	0.074	0.055	-0.09	0.029	0.05	0.006	1.387	0.106	0.099	0.036	0.038	-0.084	-0.034	-0.09	0.147	-0.041	-0.126	-0.054	0.013	-0.304	-0.02	0.109	-0.265	-0.645	0.055	-0.241	-0.036	-0.106	-0.019	-0.146	0.06	-0.062	-0.037	-0.122	-0.099	-0.165	-0.361	-0.243	0.011	-0.095	0.019	-0.308	-0.313	-0.495	-0.29	-0.29
EPS Numbers are in millions	3.41	7.68	5.34	3.59	5.25	3.4	0.72	2.68	2.4	5.42	7.45	5.65	6.15	6.44	4.07	4.7	4.64	8.32	4.24	2.2	3.43	2.46	-0.13	1.48	1.2	3.36	2.21	1.92	1.04	8.27	1.01	0.94	0.14	0.67	0.81	0.8	0.71	0.89	0.55	0.65	0.41	1	0.5	0.36	0.24	-0.41	0.12	0.22	0.02	5.53	0.33	0.31	0.1	0.11	-0.22	-0.091	-0.22	0.5	-0.11	-0.33	-0.13	0.034	-0.65	-0.044	0.21	-0.75	-1.59	0.14	-0.54	-0.092	-0.24	-0.046	-0.32	0.16	-0.14	-0.084	-0.26	-0.22	-0.31	-0.74	-0.45	0.026	-0.2	0.04	-0.59	-4.91	-1.12	-1.41	-1.41
EPS Diluted Numbers are in millions	3.37	7.56	5.27	3.54	5.16	3.36	0.71	2.64	2.35	5.31	7.31	5.55	6	6.19	3.9	4.51	4.42	7.97	4.08	2.13	3.3	2.36	-0.13	1.42	1.15	3.22	2.12	1.86	1.01	7.97	0.98	0.91	0.13	0.64	0.78	0.78	0.69	0.86	0.54	0.63	0.4	0.96	0.48	0.34	0.23	-0.41	0.11	0.2	0.02	5.16	0.31	0.29	0.1	0.11	-0.22	-0.091	-0.22	0.5	-0.11	-0.33	-0.13	0.034	-0.65	-0.044	0.21	-0.75	-1.59	0.14	-0.54	-0.092	-0.24	-0.046	-0.32	0.16	-0.14	-0.084	-0.26	-0.22	-0.31	-0.74	-0.45	0.026	-0.2	0.04	-0.59	-4.91	-1.12	-1.41	-1.41
EBITDA Numbers are in millions	440	661	547	470	532	472	347	483	486	580.1	600.4	517.6	517.7	551.134	452.355	486.01	475.011	709.821	469.599	358.82	466.519	436.647	217.786	213.191	190.46	351.332	256.138	238.422	181.55	205.147	187.655	201.311	148.624	117.124	97.153	89.965	88.067	97.868	78.567	80.126	66.88	85.299	56.926	52.241	45.144	49.393	44.928	46.541	36.68	53.319	34.933	39.384	30.93	35.325	27.585	30.845	25.475	47.287	29.462	30.2	23.469	28.385	6.491	26.057	15.228	5.584	-19.973	29.496	17.726	30.302	8.325	13.421	23.448	35.13	9.809	11.079	6.089	22.666	18.749	23.145	18.911	31.736	25.57	11.693	70.963	38.503	19.182	33.692	33.692
EBITDA Ratio Numbers are in millions	0.357	0.445	0.4	0.37	0.414	0.362	0.307	0.39	0.387	0.39	0.473	0.416	0.428	0.442	0.391	0.429	0.426	0.516	0.42	0.392	0.427	0.397	0.328	0.328	0.304	0.44	0.37	0.361	0.295	0.314	0.307	0.322	0.275	0.378	0.352	0.343	0.344	0.388	0.349	0.362	0.329	0.442	0.361	0.356	0.337	0.358	0.357	0.369	0.327	0.459	0.388	0.443	0.37	0.41	0.369	0.409	0.364	0.487	0.403	0.405	0.342	0.384	0.107	0.419	0.275	0.07	-0.284	0.418	0.278	0.423	0.129	0.195	0.378	0.455	0.154	0.172	0.102	0.368	0.347	0.4	0.359	0.45	0.427	0.191	1.308	0.343	0.552	1	1

Nexstar Media Group, Inc.

NASDAQ:NXST Add to watchlist

NASDAQ:NXST