Nexstar Media Income Statement (2010-2025) | NXST

Frequency:

Period:

1Y 3Y 5Y 7Y 10Y All

Values in:

Download Data

Income Statement	Mar2021	Jun2021	Sep2021	Dec2021	Mar2022	Jun2022	Sep2022	Dec2022	Mar2023	Jun2023	Sep2023	Dec2023	Mar2024	Jun2024	Sep2024	Dec2024	Mar2025	Jun2025	Sep2025	Dec2025
Revenue & cost
Revenue (Quarter)	1,113.90M	1,131.60M	1,157.00M	1,245.50M	1,210.00M	1,245.00M	1,269.00M	1,487.00M	1,257.00M	1,240.00M	1,132.00M	1,304.00M	1,284.00M	1,269.00M	1,366.00M	1,487.00M	1,234.00M	1,229.00M	1,198.00M	1,289.00M
Cost of Revenue (Quarter)	449.30M	462.40M	480.10M	470.20M	490.00M	502.00M	511.00M	502.00M	538.00M	537.00M	537.00M	540.00M	548.00M	552.00M	563.00M	2,221.00M	551.00M	557.00M	1.00M	2,234.00M
Gross Profit (Quarter)	664.60M	669.20M	676.90M	775.30M	720.00M	743.00M	758.00M	985.00M	719.00M	703.00M	595.00M	764.00M	736.00M	717.00M	803.00M	-734.00M	683.00M	672.00M	1,197.00M	-945.00M
Operating items
Amortization - Intangibles (Quarter)	73.70M	31.60M	75.70M	77.71M	27.80M	27.40M	76.80M
Depreciation & Amortization - Total (Quarter)	39.50M	39.90M	41.30M	46.30M	39.10M	39.30M	40.20M	41.40M
Selling, General & Administrative (Quarter)	243.40M	242.50M	258.20M	279.90M	248.00M	266.00M	260.00M	323.00M	266.00M	262.00M	281.00M	290.00M	272.00M	270.00M	277.00M	270.00M	257.00M	262.00M	270.00M	273.00M
Restructuring Costs (Quarter)													-1.00M
Other Operating Expenses (Quarter)	7.80M	0.01M	106.50M	2.60M	2.00M		179.00M	686.00M	787.00M	799.00M	757.00M	783.00M	1.00M	1.00M	754.00M	800.00M	-1.00M	754.00M	753.00M	774.00M
Operating Expenses (Quarter)	829.00M	843.30M	879.60M	921.10M	881.00M	911.00M	913.00M	1,193.00M	1,053.00M	1,061.00M	1,038.00M	1,073.00M	1,009.00M	1,029.00M	1,031.00M	1,070.00M	1,014.00M	1,016.00M	1,023.00M	1,047.00M
Operating Income (Quarter)	284.90M	288.30M	277.40M	324.40M	329.00M	334.00M	356.00M	294.00M	204.00M	179.00M	94.00M	-393.00M	275.00M	240.00M	335.00M	-650.00M	220.00M	213.00M	175.00M	242.00M
EBIT (Quarter)	284.90M	288.30M	277.40M	324.40M	329.00M	334.00M	356.00M	294.00M	204.00M	179.00M	94.00M	-393.00M	275.00M	240.00M	335.00M	-650.00M	220.00M	213.00M	175.00M	242.00M
Non-operating items
Other Non Operating Income (Quarter)	-1.40M	7.60M	-10.50M	2.30M	-5.00M	-7.00M	56.00M		-1.00M				1.00M	-1.00M	-1.00M	-1.00M	-1.00M	-5.00M	3.00M
Non Operating Income (Quarter)	-1.40M	7.60M	-10.50M	2.30M	-5.00M	-7.00M	1.00M		-1.00M				1.00M	-1.00M	-1.00M	-1.00M	-1.00M	-5.00M	3.00M
Net income details
EBT (Quarter)	258.90M	270.50M	235.00M	328.60M	304.00M	298.00M	370.00M	245.00M	130.00M	110.00M	14.00M	147.00M	228.00M	149.00M	244.00M	337.00M	138.00M	130.00M	96.00M	-214.00M
Tax Provisions (Quarter)	59.70M	70.70M	65.90M	66.70M	52.00M	72.00M	82.00M	68.00M	42.00M	35.00M	6.00M	124.00M	61.00M	43.00M	64.00M	140.00M	41.00M	39.00M	31.00M	85.00M
Profit After Tax (Quarter)	200.90M	199.80M	169.60M	261.90M	252.00M	226.00M	288.00M	177.00M	88.00M	75.00M	8.00M	99.00M	175.00M	106.00M	187.00M	242.00M	108.00M	91.00M	65.00M	-150.00M
Equity Income (Quarter)	29.80M	27.10M	20.80M	47.30M	38.00M	36.00M	37.00M	43.00M	25.00M	32.00M	24.00M	22.00M	19.00M	16.00M	17.00M		8.00M	11.00M	5.00M	6.00M
Income from Non-Controlling Interests (Quarter)	-1.70M	-0.30M	-0.50M	-1.50M	-0.20M	-1.00M	-1.00M	-26.00M	-23.00M	-21.00M	17.00M	-137.00M	-8.00M	-12.00M	-7.00M	-12.00M	-11.00M	-6.00M	-5.00M	-4.00M
Income from Continuing Operations (Quarter)	199.20M	199.80M	169.10M	261.90M	252.00M	226.00M	288.00M	177.00M	88.00M	75.00M	8.00M	23.00M	167.00M	106.00M	180.00M	197.00M	97.00M	91.00M	65.00M	-299.00M
Consolidated Net Income (Quarter)	199.20M	199.80M	169.10M	261.90M	252.00M	226.00M	288.00M	177.00M	88.00M	75.00M	8.00M	23.00M	167.00M	106.00M	180.00M	197.00M	97.00M	91.00M	65.00M	-299.00M
Income towards Parent Company (Quarter)	199.20M	199.80M	169.10M	261.90M	252.00M	226.00M	288.00M	177.00M	88.00M	75.00M	8.00M	23.00M	167.00M	106.00M	180.00M	197.00M	97.00M	91.00M	65.00M	-299.00M
Net Income towards Common Stockholders (Quarter)	199.20M	199.80M	169.10M	261.90M	252.00M	226.00M	288.00M	177.00M	88.00M	75.00M	8.00M	23.00M	167.00M	106.00M	180.00M	197.00M	97.00M	91.00M	65.00M	-299.00M
Additional items
EPS (Basic) (Quarter)	4.64	4.70	4.07	6.39	6.15	5.66	7.45	5.47	3.03	2.68	0.71	3.31	5.25	3.59	5.34	7.56	3.41	3.09	2.16	-5.62
EPS (Weighted Average and Diluted) (Quarter)	4.42	4.51	3.90	6.14	5.99	5.56	7.30	5.35	2.97	2.64	0.70	3.27	5.16	3.54	5.27	7.45	3.37	3.06	2.14	-5.57
Shares Outstanding (Weighted Average) (Quarter)	43.30M	42.90M	41.68M	42.13M	40.95M	40.20M	39.96M	39.35M	36.72M	36.25M	35.81M	35.32M	33.45M	32.82M	32.76M	32.31M	30.53M	30.38M	30.32M	30.35M
Shares Outstanding (Diluted Average) (Quarter)								40.19M				35.83M				32.80M				30.71M
EBITDA (Quarter)	324.40M	328.20M	318.70M	370.70M	368.10M	373.30M	396.20M	335.40M	204.00M	179.00M	94.00M	-393.00M	275.00M	240.00M	335.00M	-650.00M	220.00M	213.00M	175.00M	242.00M
Interest Expenses (Quarter)															113.00M	104.00M			94.00M	91.00M
Tax Rate (Quarter)	23.06%	26.14%	28.04%	20.30%	17.11%	24.16%	22.16%	27.76%	32.31%	31.82%	42.86%	84.35%	26.75%	28.86%	26.23%	41.54%	29.71%	30.00%	32.29%	-39.72%

Research Tools

Nexstar Media Income Statement (2010-2025) | NXST

Create an account

Sign In

Reset Password