Nexstar Media Statements
NX
Nexstar Media Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
1 269
100
545
42.9
724
57.1
—
0
276
21.7
484
38.1
240
18.9
-97
-7.6
6
0.5
149
11.7
43
3.4
118
9.3
3.545
33.287
1 284
100
541
42.1
743
57.9
—
0
278
21.7
468
36.4
275
21.4
-95
-7.4
8
0.6
228
17.8
61
4.8
175
13.6
5.143
34.024
1 304
100
533
40.9
771
59.1
—
0
295
22.6
505
38.7
266
20.4
-93
-7.1
9
0.7
147
11.3
48
3.7
114
8.7
3.331
34.226
1 132
100
530
46.8
602
53.2
—
0
288
25.4
508
44.9
94
8.3
-89
-7.9
9
0.8
14
1.2
6
0.5
25
2.2
0.71
35.4
1 240
100
530
42.7
710
57.3
—
0
269
21.7
531
42.8
179
14.4
-79
-6.4
10
0.8
110
8.9
35
2.8
96
7.7
2.64
36.3
1 257
100
531
42.2
726
57.8
—
0
273
21.7
522
41.5
204
16.2
-82
-6.5
8
0.6
130
10.3
42
3.3
111
8.8
2.96
37.4
1 486.7
100
495.3
33.3
991.4
66.7
—
0
333.5
22.4
564.5
38
426.9
28.7
-60.2
-4.05
13.3
0.9
245.7
16.5
67.6
4.5
203.3
13.7
5.31
38.3
1 269.1
100
504.1
39.7
765
60.3
—
0
267.8
21.1
409.7
32.3
355.3
28
-52
-4.1
12
0.9
369.4
29.1
81.9
6.5
288.7
22.7
7.3
39.6
1 245.1
100
494.7
39.7
750.4
60.3
—
0
273.5
22
417
33.5
333.4
26.8
-39.5
-3.2
4.2
0.3
298.1
23.9
71.6
5.8
227.5
18.3
5.56
40.9
1 210.1
100
483
39.9
727.1
60.1
—
0
254.8
21.1
397.7
32.9
329.4
27.2
-31.5
-2.6
6
0.5
303.9
25.1
52.5
4.3
251.6
20.8
5.99
42
1 245.8
100
463.6
37.2
782.2
62.8
—
0
287.1
23
434.7
34.9
347.6
27.9
-28.9
-2.3
27.3
2.2
328.9
26.4
66.5
5.3
264
21.2
6.19
42.7
1 157
100
473.2
40.9
683.9
59.1
—
0
265.1
22.9
406.4
35.1
277.4
24
-51.8
-4.5
17.2
1.5
235
20.3
65.9
5.7
169.6
14.7
3.9
43.5
1 131.6
100
455.6
40.3
676
59.7
—
0
249.2
22
387.7
34.3
288.3
25.5
-35.2
-3.1
17.4
1.5
270.5
23.9
70.8
6.3
200.1
17.7
4.51
44.4
1 113.9
100
443
39.8
670.9
60.2
—
0
249.8
22.4
388.5
34.9
282.4
25.4
-42.2
-3.8
17.2
1.5
258.9
23.2
59.7
5.4
200.9
18
4.42
45.4
1 376.6
100
429.6
31.2
947
68.8
—
0
280
20.3
417
30.3
530
38.5
-45.7
-3.3
13.6
1
492.5
35.8
129.6
9.4
364.2
26.5
7.97
45.7
1 118.2
100
417.1
37.3
701.1
62.7
—
0
232.5
20.8
357.5
32
343.6
30.7
-61.4
-5.5
9.7
0.9
254.5
22.8
65.2
5.8
190.7
17.1
4.08
46.7
914.6
100
410.6
44.9
504
55.1
—
0
199.2
21.8
318.5
34.8
185.6
20.3
-70.9
-7.8
10.2
1.1
135.5
14.8
37.4
4.1
99.6
10.9
2.13
46.8
1 091.8
100
438.9
40.2
653
59.8
—
0
224.6
20.6
355
32.5
297.9
27.3
-87.1
-8
11.6
1.1
222
20.3
64.3
5.9
156.9
14.4
3.3
47.6
1 100.1
100
431.3
39.2
668.8
60.8
—
0
266.6
24.2
411.8
37.4
257
23.4
-91
-8.3
9.3
0.8
168.3
15.3
54.4
4.9
113.2
10.3
2.36
47.9
663.6
100
319.2
48.1
344.3
51.9
—
0
186.2
28.1
256.1
38.6
88.3
13.3
-90
-13.6
2.7
0.4
34.3
5.2
39.5
6
-5.8
-0.9
-0.13
46.1
649
100
292.9
45.1
356.1
54.9
—
0
147.2
22.7
206.2
31.8
149.9
23.1
-51.4
-7.9
0.8
0.1
97.4
15
26.6
4.1
68
10.5
1.42
48
626.6
100
289.8
46.2
336.9
53.8
—
0
145.5
23.2
209.8
33.5
127.1
20.3
-53
-8.5
0.9
0.1
73.3
11.7
16.4
2.6
54.9
8.8
1.15
47.8
798
100
279.2
35
518.9
65
—
0
158.8
19.9
226.1
28.3
292.7
36.7
-53.9
-6.8
1.7
0.2
213.2
26.7
58.7
7.4
153.1
19.2
3.22
47.5
693
100
285.4
41.2
407.7
58.8
—
0
140.3
20.2
214.7
31
192.9
27.8
-56.2
-8.1
1.6
0.2
135.1
19.5
35.2
5.1
100.5
14.5
2.12
47.3
660.3
100
274.4
41.6
385.9
58.4
—
0
138.9
21
211.4
32
174.5
26.4
-56.3
-8.5
2.1
0.3
119.9
18.2
33.3
5
87.7
13.3
1.86
47.1
615.3
100
279
45.3
336.4
54.7
—
0
141.9
23.1
218.7
35.5
117.6
19.1
-54.6
-8.9
2.8
0.5
64.8
10.5
17.5
2.8
48.1
7.8
1.01
47.7
653.7
264.4
389.3
—
140.3
232.6
156.6
-52.7
4.1
87.5
29.9
378.5
7.96
47.5
611.9
257.7
354.2
—
140.5
228.3
125.9
-53.6
3
74.1
32
46.5
0.98
47.5
626.1
252.6
373.5
—
147.4
238
135.5
-55.7
2.3
80.8
32.3
44
0.91
48.2
540.3
218.7
321.6
—
176.9
271.8
49.8
-79.2
2.5
-1
-5.9
6
0.13
45.4
309.9
95.1
214.8
—
66.1
107
107.8
-45.2
-0.1
47.1
26.7
20.5
0.64
31.8
275.7
98.2
177.5
—
63.6
104.6
72.9
-29.6
-0.1
43.1
17.5
24.8
0.78
31.7
262
90
172
—
65.8
108
64
-20.6
-0.1
43.3
18.5
24.5
0.78
31.6
255.7
87.9
167.7
—
68.2
109.8
57.9
-20.7
-0.1
37.1
14.9
21.7
0.69
31.5
246.8
77.1
169.6
—
62.2
102.3
67.3
-20.4
-0.1
46.8
19.4
27.2
0.86
31.6
223
78.6
144.5
—
56.4
96.1
48.3
-20.4
-0.1
27.8
10.6
17.3
0.54
32.2
219.3
73
146.3
—
56.6
93.8
52.5
-20.4
-0.2
32
12.1
20.3
0.63
32.4
201.7
68
133.7
—
57.3
95.8
37.9
-19.3
-0.1
18.5
6.6
12.9
0.4
32.3
192.8
51.9
140.9
—
46.3
71.4
69.5
-15.9
-0.1
52.9
22
30.8
0.96
32.1
157.7
48.4
109.3
—
43.7
67.6
41.7
-15.5
-0.2
26
10.6
15.4
0.48
32.1
146.9
45.3
101.7
—
43.8
66.7
35
-15.3
-0.1
19.4
8.5
10.9
0.34
31.9
133.8
41.8
92
—
41
64.3
27.7
-15.2
-0.1
12.4
5
7.4
0.23
31.9
138.1
39.9
98.2
—
40.8
65.3
32.9
-15.9
-1.2
-18.7
-6.2
-12.5
-0.41
30.5
125.8
37.3
88.5
—
37.4
63.2
25.3
-16.9
-0.1
7.1
3.5
3.6
0.11
31.5
126.2
36.5
89.8
—
37.6
61.5
28.2
-16.9
-0.1
11.2
4.8
6.4
0.2
31.3
112.2
32.6
79.6
—
35.5
61.8
17.8
-16.5
-0.1
1.2
0.5
0.7
0.02
31.1
116.2
25.8
90.3
—
35.8
54.5
35.9
-13.6
—
19
-137
161.1
4.766
33.8