NXST
Nexstar Broadcasting Group Inc
NASDAQ: NXST · COMMUNICATION SERVICES · BROADCASTING
$202.93
-0.62% today
Updated 2026-04-29
Market cap
$6.15B
P/E ratio
67.64
P/S ratio
1.24x
EPS (TTM)
$3.00
Dividend yield
3.64%
52W range
$141 – $254
Volume
0.4M
Nexstar Broadcasting Group Inc (NXST) Financial statements
SEC filings — annual and quarterly data.
Income statement — annual
| Item | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $265.17M | $266.80M | $284.92M | $251.98M | $313.35M | $306.49M | $378.63M | $502.33M | $631.31M | $896.38M | $1.10B | $2.43B | $2.77B | $3.04B | $4.50B | $4.65B | $5.21B | $4.93B | $5.41B | $4.95B |
| Revenue growth (YoY) | — | +0.6% | +6.8% | -11.6% | +24.4% | -2.2% | +23.5% | +32.7% | +25.7% | +42.0% | +23.1% | +120.4% | +13.8% | +9.9% | +48.1% | +3.3% | +12.1% | -5.3% | +9.6% | -8.5% |
| Cost of revenue | $71.47M | $74.13M | $78.29M | $70.55M | $78.32M | $81.66M | $105.58M | $170.54M | $210.15M | $339.94M | $416.68M | $1.04B | $1.12B | $1.35B | $1.72B | $1.86B | $2.00B | $2.13B | $2.22B | $3.02B |
| Gross profit | $193.70M | $192.67M | $206.63M | $181.43M | $235.03M | $224.83M | $273.05M | $331.79M | $421.16M | $556.44M | $686.51M | $1.40B | $1.65B | $1.69B | $2.78B | $2.79B | $3.21B | $2.81B | $3.19B | $1.93B |
| Gross margin | 73.0% | 72.2% | 72.5% | 72.0% | 75.0% | 73.4% | 72.1% | 66.1% | 66.7% | 62.1% | 62.2% | 57.4% | 59.6% | 55.6% | 61.8% | 59.9% | 61.5% | 56.9% | 58.9% | 39.0% |
| R&D | — | — | — | — | — | — | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | — | — | — | — | — | — | — | — |
| SG&A | $85.29M | $86.77M | $90.47M | $89.53M | $100.89M | $105.17M | $92.90M | $124.59M | $139.58M | $187.62M | $212.43M | $466.71M | $469.01M | $729.98M | $912.06M | $861.32M | $903.50M | $1.14B | $1.09B | $1.06B |
| Operating income | $45.85M | $40.54M | $-38.16M | $8.20M | $67.55M | $47.99M | $99.91M | $103.24M | $173.24M | $206.11M | $287.31M | $518.75M | $757.78M | $655.13M | $1.38B | $1.18B | $1.31B | $708.00M | $1.27B | $863.00M |
| Operating margin | 17.3% | 15.2% | -13.4% | 3.3% | 21.6% | 15.7% | 26.4% | 20.6% | 27.4% | 23.0% | 26.0% | 21.3% | 27.4% | 21.6% | 30.6% | 25.3% | 25.2% | 14.4% | 23.5% | 17.4% |
| EBITDA | $110.33M | $108.09M | $35.03M | $97.47M | $125.52M | $118.05M | $146.92M | $143.40M | $245.14M | $323.44M | $408.17M | $805.64M | $1.07B | $1.09B | $2.00B | $1.97B | $2.22B | $1.79B | $2.21B | $1.31B |
| EBITDA margin | 41.6% | 40.5% | 12.3% | 38.7% | 40.1% | 38.5% | 38.8% | 28.5% | 38.8% | 36.1% | 37.0% | 33.1% | 38.8% | 35.7% | 44.5% | 42.3% | 42.5% | 36.3% | 40.9% | 26.6% |
| EBIT | $46.49M | $38.56M | $-22.84M | $38.84M | $71.15M | $70.23M | $91.78M | $67.06M | $172.61M | $205.59M | $287.83M | $482.58M | $753.94M | $677.67M | $1.44B | $1.38B | $1.55B | $848.00M | $1.40B | $529.00M |
| Interest expense | $51.78M | $55.04M | $48.83M | $39.24M | $54.27M | $53.00M | $51.56M | $66.24M | $61.96M | $80.52M | $116.08M | $241.19M | $220.99M | $304.35M | $335.30M | $283.00M | $337.00M | $447.00M | $444.00M | $379.00M |
| Income tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Effective tax rate | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Net income | $-8.99M | $-19.77M | $-78.06M | $-12.61M | $-1.81M | $-11.89M | $182.49M | $-1.78M | $64.55M | $77.68M | $91.54M | $475.00M | $389.48M | $230.26M | $811.50M | $834.00M | $971.00M | $346.00M | $722.00M | $109.00M |
| Net income growth (YoY) | — | -119.9% | -294.8% | +83.8% | +85.6% | -555.2% | +1634.7% | -101.0% | +3716.2% | +20.3% | +17.8% | +418.9% | -18.0% | -40.9% | +252.4% | +2.8% | +16.4% | -64.4% | +108.7% | -84.9% |
| Profit margin | -3.4% | -7.4% | -27.4% | -5.0% | -0.6% | -3.9% | 48.2% | -0.4% | 10.2% | 8.7% | 8.3% | 19.5% | 14.1% | 7.6% | 18.0% | 17.9% | 18.6% | 7.0% | 13.4% | 2.2% |