Nexstar Media Group, Inc. (NXST)

Nasdaq: NXST · Television Broadcasting Stations · Irving, TX · filing with the SEC since 2001

Grade5.7

◀ Past 7.4● Present 5.8▶ Future 3.9

Overview Business Financials Grade Forecast Sentiment Ownership People Filings Patents Chart

Income statement, as filed

In thousands of US dollars (USD), as filed; per-share figures in US dollars; share counts in thousands. The fiscal year ends in December.

Income statement, by fiscal year, newest first
Fiscal year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018	FY 2017	FY 2016
Period ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018	Dec 31, 2017	Dec 31, 2016
Report filed	Feb 27, 2026	Feb 27, 2025	Feb 28, 2024	Feb 28, 2023	Feb 28, 2022	Mar 1, 2021	Mar 2, 2020	Feb 27, 2019	Mar 1, 2018	Feb 28, 2017
Revenue	4,949,000	5,407,000	4,933,000	5,211,000	4,648,000^r	4,501,300^r	3,039,324	2,766,696	2,431,966	1,103,190
For lenders
Interest expense on deposits and borrowings	379,000	444,000	447,000	·	·	·	·	·	·	·
Net interest income	·	-444,000	-447,000	-337,000^r	-283,000^r	-335,300^r	-304,350	-220,994	-241,195	-116,081
Selling, general and administrative	1,063,000	1,088,000	1,098,000^r	1,098,000^r	1,024,000^r	912,100^r	729,981	579,933	605,106^r	263,606
Total operating expenses	·	·	·	·	·	·	·	2,008,917	1,926,341^r	815,882
Total costs and expenses	4,100,000	4,139,000	4,225,000	3,899,000^r	3,473,000^r	3,125,900^r	2,384,193	2,008,917	1,926,341	·
Operating income	849,000	1,268,000	708,000	1,312,000^r	1,175,000^r	1,375,400^r	655,131	757,779	505,625^r	287,308
Interest expense	·	·	·	·	·	·	·	·	·	117,163
Share of profit of equity-method investments	30,000	70,000	104,000	153,000^r	125,000^r	70,200^r	17,925	-2,436	-1,268	·
Other income (expense), net	·	-2,000	·	-10,000^r	-2,000^r	-1,000^r	-684	-39^r	-16^r	-555
Income before income taxes	150,000	959,000	401,000	1,217,000^r	1,093,000^r	1,104,600^r	373,321	532,945	241,384	170,672
Income tax expense	67,000	276,000	131,000	274,000^r	263,000^r	296,500^r	137,026	144,680	-233,943	77,572
Net income including non-controlling interests	83,000	683,000	270,000	943,000^r	830,000^r	808,100^r	236,295	388,265	475,327	93,100
Net income to non-controlling interests	-26,000	-39,000	-76,000	-28,000^r	-4,000^r	-3,400^r	6,036	-1,212	330	1,563
Net income	109,000	722,000	346,000	971,000^r	834,000^r	811,500^r	230,259	389,477	474,997	91,537
Net income to common shareholders	92,000	702,000	346,000	971,000	·	·	·	·	·	·
Earnings per share, basic	3.04	21.73	9.78	24.68	19.81	18.06	5.01	8.52	10.38	2.98
Earnings per share, diluted	3.00	21.41	9.64	24.16	18.98	17.37	4.80	8.21	10.07	2.89
Weighted average shares, basic	30,349	32,311	35,317	39,349	42,133	44,921	45,986	45,718	45,754	30,687
Weighted average shares, diluted	30,707	32,796	35,834	40,187	43,982	46,720	47,923	47,412	47,149	31,664

As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.A dot is a line not tagged for that period. ^r restated by the company in a later report; ^b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.

What each line is, and the XBRL concept behind it

Revenue what customers paid for what it sold

us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:RevenueFromContractWithCustomerIncludingAssessedTax
us-gaap:SalesRevenueNet

Interest expense on deposits and borrowings what it paid for the money it lendsus-gaap:InterestExpenseOperating

Net interest income interest earned less interest paidus-gaap:InterestIncomeExpenseNet

Selling, general and administrative the cost of selling and of running the companyus-gaap:SellingGeneralAndAdministrativeExpense

Total operating expenses the running costs togetherus-gaap:OperatingExpenses

Total costs and expenses every operating cost, the cost of revenue includedus-gaap:CostsAndExpenses

Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss

Interest expense what its borrowing costus-gaap:InterestExpense

Share of profit of equity-method investments its share of companies it partly ownsus-gaap:IncomeLossFromEquityMethodInvestments

Other income (expense), net gains and costs outside the businessus-gaap:OtherNonoperatingIncomeExpense

Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest

Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit

Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss

Net income to non-controlling interests the share that belongs to minority holdersus-gaap:NetIncomeLossAttributableToNoncontrollingInterest

Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss

Net income to common shareholders what is left for common shareholdersus-gaap:NetIncomeLossAvailableToCommonStockholdersBasic

Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic

Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted

Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic

Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding

SI Assistanton NXST · research, not advice