Nexstar Media Group, Inc. (NXST) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
545 EAST JOHN CARPENTER FREEWAY IRVING, TX 75062 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 4833 - Television Broadcasting Stations (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in millions)Annual | Quarterly
| 12/31/2023 Q4 | 9/30/2023 Q3 | 6/30/2023 Q2 | 3/31/2023 Q1 | 12/31/2022 Q4 | 9/30/2022 Q3 | 6/30/2022 Q2 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 150 | 346 | 413 | 204 | 347 | 276 | |||
| Cash and cash equivalents | 150 | 346 | 413 | 204 | 347 | 276 | |||
| Restricted cash and investments | 14 | 14 | 14 | 16 | 16 | 16 | |||
| Receivables | 891 | 944 | 1,008 | 1,079 | 987 | 951 | |||
| Other undisclosed current assets | 285 | 269 | 263 | 315 | 317 | 212 | |||
| Total current assets: | 1,340 | 1,573 | 1,698 | 1,615 | 1,666 | 1,455 | |||
| Noncurrent Assets | |||||||||
| Property, plant and equipment | 1,279 | 1,267 | 1,256 | 1,262 | 1,491 | 1,493 | |||
| Long-term investments and receivables | 946 | 927 | 919 | 1,119 | 1,089 | 1,064 | |||
| Long-term investments | 946 | 927 | 919 | 1,119 | 1,089 | 1,064 | |||
| Intangible assets, net (including goodwill) | 8,106 | 8,158 | 8,232 | 8,305 | 8,473 | 8,530 | |||
| Goodwill | 2,965 | 2,961 | 2,961 | 2,961 | 3,052 | 3,052 | |||
| Intangible assets, net (excluding goodwill) | 5,141 | 5,197 | 5,271 | 5,345 | 5,421 | 5,478 | |||
| Other noncurrent assets | 376 | 385 | 359 | 378 | 380 | 374 | |||
| Total noncurrent assets: | 10,707 | 10,737 | 10,766 | 11,064 | 11,432 | 11,461 | |||
| TOTAL ASSETS: | 12,047 | 12,310 | 12,464 | 12,679 | 13,098 | 12,916 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 464 | 460 | 512 | 517 | 664 | 632 | |||
| Interest and dividends payable | ✕ | ✕ | ✕ | ✕ | ✕ | 43 | 56 | ||
| Employee-related liabilities | ✕ | ✕ | ✕ | ✕ | ✕ | 111 | 102 | ||
| Accounts payable | 142 | 127 | 207 | 198 | 166 | 171 | |||
| Accrued liabilities | 322 | 333 | 305 | 320 | 345 | 304 | |||
| Deferred revenue | 70 | ||||||||
| Debt | 124 | 124 | 124 | 124 | 124 | 124 | |||
| Other liabilities | 74 | 78 | 50 | 51 | 12 | 39 | |||
| Other undisclosed current liabilities | 190 | 174 | 178 | 201 | 44 | (50) | |||
| Total current liabilities: | 852 | 836 | 864 | 893 | 915 | 746 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 6,742 | 6,771 | 6,799 | 6,827 | 7,053 | 7,110 | |||
| Long-term debt, excluding current maturities | 6,742 | 6,771 | 6,799 | 6,827 | 7,053 | 7,110 | |||
| Liabilities, other than long-term debt | 2,107 | 2,140 | 2,148 | 2,189 | 2,182 | 2,191 | |||
| Deferred income tax liabilities | 1,569 | 1,586 | 1,593 | 1,606 | 1,715 | 1,715 | |||
| Other liabilities | 538 | 554 | 555 | 584 | 467 | 476 | |||
| Total noncurrent liabilities: | 8,849 | 8,911 | 8,947 | 9,016 | 9,235 | 9,301 | |||
| Total liabilities: | 9,701 | 9,747 | 9,811 | 9,910 | 10,150 | 10,046 | |||
| Equity | |||||||||
| Equity, attributable to parent | 2,332 | 2,543 | 2,624 | 2,741 | 2,926 | 2,870 | |||
| Common stock | 1 | 1 | 1 | ||||||
| Treasury stock, value | (2,084) | (1,889) | (1,772) | (1,607) | (1,350) | (1,140) | |||
| Additional paid in capital | 1,269 | 1,263 | 1,275 | 1,288 | 1,271 | 1,258 | |||
| Accumulated other comprehensive income | 27 | 27 | 27 | 27 | 141 | 141 | |||
| Retained earnings | 3,120 | 3,142 | 3,094 | 3,033 | 2,864 | 2,610 | |||
| Equity, attributable to noncontrolling interest | 14 | 20 | 29 | 28 | 22 | (1) | |||
| Total equity: | 2,346 | 2,563 | 2,653 | 2,769 | 2,948 | 2,869 | |||
| TOTAL LIABILITIES AND EQUITY: | 12,047 | 12,310 | 12,464 | 12,679 | 13,098 | 12,916 | |||
Income Statement (P&L) ($ in millions)Annual | Quarterly
| 12/31/2023 Q4 | 9/30/2023 Q3 | 6/30/2023 Q2 | 3/31/2023 Q1 | 12/31/2022 Q4 | 9/30/2022 Q3 | 6/30/2022 Q2 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 1,132 | 1,240 | 1,257 | 1,487 | 1,269 | 1,245 | ||
| Cost of revenue | (617) | (657) | (538) | (657) | (536) | (528) | ||
| Cost of goods and services sold | (537) | (537) | (538) | (502) | (511) | (502) | ||
| Gross profit: | 515 | 583 | 719 | 830 | 733 | 717 | ||
| Operating expenses | (421) | (404) | (515) | (536) | (378) | (384) | ||
| Operating income: | 94 | 179 | 204 | 294 | 355 | 333 | ||
| Nonoperating income (expense) | (1) | 4 | 55 | (7) | ||||
| Investment income, nonoperating | 2 | 54 | ||||||
| Other nonoperating income (expense) | (1) | 3 | 1 | (7) | ||||
| Other undisclosed loss from continuing operations before equity method investments, income taxes | (3) | |||||||
| Income from continuing operations before equity method investments, income taxes: | 94 | 179 | 203 | 296 | 410 | 327 | ||
| Income from equity method investments | 24 | 32 | 25 | 43 | 37 | 36 | ||
| Other undisclosed loss from continuing operations before income taxes | (104) | (101) | (98) | (93) | (78) | (65) | ||
| Income from continuing operations before income taxes: | 14 | 110 | 130 | 246 | 369 | 298 | ||
| Income tax expense | (6) | (35) | (42) | (68) | (82) | (72) | ||
| Income from continuing operations: | 8 | 75 | 88 | 178 | 288 | 227 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | ✕ | ✕ | 288 | 227 | |
| Net income: | 8 | 75 | 88 | 178 | 288 | 227 | ||
| Net income attributable to noncontrolling interest | 17 | 21 | 23 | 25 | 1 | 1 | ||
| Net income available to common stockholders, diluted: | 25 | 96 | 111 | 203 | 289 | 228 | ||
Comprehensive Income ($ in millions)Annual | Quarterly
| 12/31/2023 Q4 | 9/30/2023 Q3 | 6/30/2023 Q2 | 3/31/2023 Q1 | 12/31/2022 Q4 | 9/30/2022 Q3 | 6/30/2022 Q2 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 8 | 75 | 88 | 178 | 288 | 227 | ||
| Other undisclosed comprehensive loss | (114) | |||||||
| Comprehensive income: | 8 | 75 | 88 | 64 | 288 | 227 | ||
| Comprehensive income, net of tax, attributable to noncontrolling interest | 17 | 21 | 23 | 25 | 1 | 1 | ||
| Comprehensive income, net of tax, attributable to parent: | 25 | 96 | 111 | 89 | 289 | 228 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.