Communication Services - Entertainment - NASDAQ - US
$ 161.84
-1.61 %
$ 5.02 B
Market Cap
9.39
P/E
INCOME STATEMENT
4.93 B
REVENUE
708 M
OPERATING INCOME
346 M
NET INCOME
EFFICIENCY
Earnings Waterfall
Nexstar Media Group, Inc.
| Revenue | 4.93 B |
| Cost Of Revenue | 2.15 B |
| Gross Profit | 2.78 B |
| Operating Expenses | 2.1 B |
| Operating Income | 708 M |
| Other Expenses | 362 M |
| Net Income | 346 M |
Income Statement
Millions
| Dec-2023 | Dec-2022 | Dec-2021 | Dec-2020 | Dec-2019 | Dec-2018 | Dec-2017 | Dec-2016 | Dec-2015 | Dec-2014 | Dec-2013 | Dec-2012 | Dec-2011 | Dec-2010 | Dec-2009 | Dec-2008 | Dec-2007 | Dec-2006 | Dec-2005 | Dec-2004 | Dec-2003 | Dec-2002 | Dec-2001 | Dec-2000 | Dec-1999 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | |||||||||||||||||||||||||
| Revenue | 4 933.0 | 5 211.0 | 4 648.4 | 4 501.3 | 3 039.3 | 2 766.7 | 2 432.0 | 1 103.2 | 896.4 | 631.3 | 502.3 | 378.6 | 306.5 | 313.4 | 252.0 | 284.9 | 266.8 | 265.2 | 226.1 | 245.7 | 214.3 | 133.8 | 176.7 | 192.6 | 157.5 |
| GROSS PROFIT | |||||||||||||||||||||||||
| Cost Of Revenue | 2 153.0 | 2 004.8 | 1 849.5 | 1 708.1 | 1 331.2 | 1 117.9 | 1 035.9 | 416.7 | 339.9 | 210.2 | 170.5 | 105.6 | 81.7 | 78.3 | 70.5 | 78.3 | 74.1 | 71.5 | 68.1 | 66.0 | 60.8 | 35.1 | 46.9 | 43.3 | 38.3 |
| Gross Profit | 2 780.0 | 3 206.2 | 2 798.9 | 2 793.1 | 1 708.1 | 1 648.8 | 1 396.1 | 686.5 | 556.4 | 421.2 | 331.8 | 273.0 | 224.8 | 235.0 | 181.4 | 206.6 | 192.7 | 193.7 | 157.9 | 179.7 | 153.5 | 98.7 | 129.8 | 149.3 | 119.2 |
| OPERATING INCOME | |||||||||||||||||||||||||
| Operating Expenses | 2 100.0 | 1 764.0 | 1 625.7 | 1 489.3 | 1 156.1 | 900.5 | 915.1 | 383.9 | 350.3 | 247.3 | 227.3 | 172.7 | 176.4 | 167.5 | 156.2 | 155.2 | 152.1 | 147.9 | 139.3 | 141.5 | 145.7 | 77.3 | 141.0 | 175.9 | 161.8 |
| Selling, General and Administrative Expenses | 1 096.0 | 903.5 | 861.3 | 741.5 | 557.8 | 469.0 | 466.7 | 212.4 | 187.6 | 139.6 | 124.6 | 92.9 | 105.2 | 100.9 | 108.2 | 90.5 | 86.8 | 85.3 | 73.0 | 72.3 | 74.4 | 35.8 | 52.9 | 54.2 | 47.6 |
| Research and Development Expenses | 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 |
| Operating Income | 708.0 | 1 312.1 | 1 175.4 | 1 375.4 | 655.1 | 757.8 | 518.7 | 287.3 | 206.1 | 173.2 | 103.2 | 99.9 | 48.0 | 67.5 | 8.2 | (38.2) | 40.5 | 45.9 | 18.6 | 37.7 | (4.0) | 21.4 | (11.2) | 16.7 | (4.3) |
| PRE-TAX INCOME | |||||||||||||||||||||||||
| Interest Income Expense | 447.0 | 336.6 | 282.7 | 335.3 | 304.4 | 221.0 | 241.2 | 116.1 | 80.5 | 62.0 | 66.2 | 51.6 | 53.0 | 54.3 | 39.2 | 48.8 | 55.0 | 51.8 | 47.3 | 52.3 | 68.3 | 38.9 | 62.1 | 42.9 | 0 |
| Total Other Income | (307.0) | (94.9) | (81.7) | (270.8) | (281.8) | (224.8) | (264.2) | (116.6) | (81.0) | (62.6) | (102.4) | (54.8) | (54.6) | (62.6) | (20.6) | (45.2) | (54.5) | (51.0) | (62.4) | (55.9) | (74.6) | (41.0) | (66.4) | (47.2) | (41.5) |
| Pre-Tax Income | 401.0 | 1 217.1 | 1 093.3 | 1 104.6 | 373.3 | 532.9 | 241.4 | 170.7 | 125.1 | 110.7 | 0.8 | 45.1 | (6.2) | 4.9 | (12.4) | (83.4) | (14.0) | (5.2) | (43.8) | (18.2) | (78.6) | (19.7) | (77.6) | (30.5) | (45.9) |
| NET INCOME | |||||||||||||||||||||||||
| Tax Provision | 131.0 | 273.6 | 262.9 | 296.5 | 137.0 | 144.7 | (233.9) | 77.6 | 48.7 | 46.1 | 2.6 | (132.3) | 5.7 | 6.7 | 0.2 | (5.3) | 5.8 | 3.8 | 5.0 | 4.4 | (14.9) | 5.2 | (0.7) | 2.0 | 1.8 |
| Net Income | 346.0 | 971.0 | 834.0 | 811.5 | 230.3 | 389.5 | 475.0 | 91.5 | 77.7 | 64.5 | (1.8) | 182.5 | (11.9) | (1.8) | (12.6) | (78.1) | (19.8) | (9.0) | (48.7) | (20.5) | (71.8) | (52.3) | (79.4) | (32.5) | (47.6) |
| EPS | 9.8 | 24.7 | 19.8 | 18.1 | 5.01 | 8.52 | 10.4 | 2.98 | 2.5 | 2.1 | 0.06 | 6.31 | 0.42 | 0.0638 | 0.44 | 2.75 | 0.7 | 0.32 | 1.72 | 0.72 | 4.61 | 8.41 | 15.6 | 2.25 | 3.3 |