Nexstar Broadcasting Group Inc (NASDAQ:NXST)
165.82 USD
-6.290 3.655%Sponsored Reports
| Previous Close (in USD) | 172.11 |
|---|---|
| Change | -6.290 3.655% |
| 52 W H/L (in USD) | 185.420/128.394 |
| EBITDA (in USD) | 1352M |
| PE Ratio | 13.37 |
| Volume | 502053 |
| Diluted Eps TTM | 11.80 |
| Total Assets (in USD) | 12263M |
|---|---|
| Total Liabilities (in USD) | 9950M |
| Revenue TTM (in USD) | 4960M |
| Cash (in USD) | 147M |
| Market Cap (in USD) | 5,177.932 M |
| Revenue Per Share TTM | 143.769 |
| Gross Profit TTM (in USD) | 3233.9M |
Summary
Income Statement
Balance Sheet
Change in Cash
Operating Cash
Dividend Paid
Nexstar Broadcasting Group Inc
545 East John Carpenter Freeway, Irving, TX, United States, 75062
972 373 8800
Employees: 11877
Key Executives
| Sr. No. | Name | Title | Year Born |
|---|---|---|---|
| 1. | Mr. Perry A. Sook | Founder, Chairman & CEO | 1958 |
| 2. | Mr. Thomas E. Carter | Pres & COO | 1958 |
| 3. | Ms. Lee Ann Gliha | Exec. VP & CFO | 1975 |
| 4. | Mr. Andrew Alford | Pres of Broadcasting Division - Nexstar Media Inc. | 1962 |
| 5. | Mr. Sean Compton | Pres of Networks Division | 1974 |
| 6. | Ms. Dana Zimmer | Pres of Distribution | 1970 |
| 7. | Mr. Dennis A. Miller Esq., J.D. | Pres of The CW Network | 1957 |
| 8. | Mr. Brett E. Jenkins | Exec. VP & CTO | 1970 |
| 9. | Ms. Rachel Morgan | Exec. VP, Gen. Counsel & Sec. | NA |
| 10. | Mr. Gary Weitman | Exec. VP & Chief Communications Officer | 1957 |
Peers
Sector: Communication Services
Industry: Entertainment
| Company | Change (USD) | Price (USD) | Trailing PE(x) | Forward PE(x) | Price Sales TTM(x) | Price to Book Value(x) | Enterprise Value to Revenue(x) | Enterprise Value to EBITDA(x) |
|
NFLX
Netflix Inc |
-1.760 2.236% | 78.1 | 44.850 | 36.101 | 7.993 | 13.091 | 8.212 | 12.876 |
|
DIS
Walt Disney Company |
-0.420 0.415% | 100.67 | 15.360 | 16.000 | 1.932 | 1.736 | 2.395 | 11.960 |
|
UNVGY
Universal Music Group N.V |
+0.130 1.241% | 10.75 | 40.460 | 27.473 | 4.825 | 18.285 | 5.108 | 28.186 |
|
UMGNF
Universal Music Group N.V. |
+0.200 0.955% | 20.95 | 40.110 | 27.548 | 4.825 | 18.298 | 5.108 | 28.186 |
Income Statement
(Currency in USD)| Breakdown | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 |
|---|---|---|---|---|---|
| Income Before Tax | 1217.1M | 1093.314M | 1104.568M | 373.321M | 532.945M |
| Minority Interest | 27.6M | 4.132M | -3.381M | 6.036M | 16.21M |
| Net Income | 971.1M | 834.568M | 811.441M | 230.259M | 389.477M |
| Selling General Administrative | 903.5M | 861.315M | 741.493M | 557.817M | 469.012M |
| Gross Profit | 3206.2M | 2798.869M | 2793.145M | 1708.076M | 1648.779M |
| Reconciled Depreciation | 662.1M | 588.545M | 564.888M | 408.71M | 320.537M |
| Ebit | 1312.1M | 1175.393M | 1375.396M | 655.131M | 785.97M |
| Ebitda | 2293.1M | 1985.245M | 2041.173M | 1063.908M | 1106.507M |
| Depreciation And Amortization | 981M | 809.852M | 665.777M | 408.777M | 320.537M |
| Operating Income | 1312.1M | 1175.393M | 1375.396M | 655.131M | 757.779M |
| Other Operating Expenses | 3768.8M | 3475.191M | 3197.465M | 2487.323M | 2018.387M |
| Interest Expense | 336.6M | 282.651M | 335.303M | 304.35M | 220.994M |
| Tax Provision | 273.6M | 262.878M | 296.508M | 137.026M | 144.68M |
| Interest Income | - | - | - | 286.425M | 220.994M |
| Net Interest Income | -336.6M | -282.651M | -335.303M | -304.35M | -220.994M |
| Income Tax Expense | 273.6M | 262.878M | 296.508M | 137.026M | 144.68M |
| Total Revenue | 5211M | 4648.371M | 4501.269M | 3039.324M | 2766.696M |
| Total Operating Expenses | 1764M | 1625.689M | 1489.341M | 1156.075M | 900.47M |
| Cost Of Revenue | 2004.8M | 1849.502M | 1708.124M | 1331.248M | 1117.917M |
| Total Other Income Expense Net | -95M | -82.079M | -270.828M | -281.81M | 5.63M |
| Net Income From Continuing Ops | 943.5M | 830.436M | 826.052M | 264.425M | 388.265M |
| Net Income Applicable To Common Shares | 971.1M | 834.568M | 811.441M | 230.259M | 389.477M |
Balance Sheet
(Currency in USD)| Breakdown | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 |
|---|---|---|---|---|---|
| Total Assets | 12263M | 12678.9M | 13264.462M | 13404.276M | 13989.737M |
| Intangible Assets | 5053M | 5344.5M | 5627.384M | 5848.905M | 6181.085M |
| Other Current Assets | 224M | 315.4M | 200.8M | 152.48M | 67.171M |
| Total Liab | 9950M | 9909.6M | 10407.035M | 10867.4M | 11936.244M |
| Total Stockholder Equity | 2299M | 2741M | 2850.339M | 2518.392M | 2031.497M |
| Other Current Liab | 555M | 521.6M | 56.274M | 78.292M | 138.205M |
| Common Stock | - | 0.5M | 0.473M | 0.473M | 0.473M |
| Capital Stock | 0M | 0.5M | 0.473M | 0.473M | 0.473M |
| Retained Earnings | 3188M | 3033.1M | 2204.152M | 1488.031M | 778.833M |
| Good Will | 2946M | 2960.8M | 3051.661M | 2984.008M | 2996.875M |
| Other Assets | - | 89.9M | 153.1M | 6916.487M | 456.944M |
| Cash | 147M | 204.1M | 190.868M | 152.701M | 232.07M |
| Cash And Equivalents | - | - | - | - | - |
| Total Current Liabilities | 961M | 893.2M | 787.294M | 730.888M | 947.557M |
| Current Deferred Revenue | - | - | 392.824M | 412.749M | 542.676M |
| Net Debt | 6983M | 6797M | 7267.101M | 7515.302M | 8260.518M |
| Short Term Debt | 171M | 173.9M | 90.013M | 21.429M | 109.31M |
| Short Long Term Debt | 124M | 124.3M | 47.17M | 21.429M | 109.31M |
| Short Long Term Debt Total | 7130M | 7001.1M | 7457.969M | 7668.003M | 8492.588M |
| Other Stockholder Equity | -890M | -319.5M | 504.064M | 995.378M | 1232.341M |
| Property Plant Equipment | - | 1550.2M | 1800.807M | 1609.405M | 1530.952M |
| Total Current Assets | 1466M | 1614.5M | 1412.719M | 1209.982M | 1351.767M |
| Long Term Investments | 958M | 1119M | 1218.791M | 1333.778M | 1477.353M |
| Short Term Investments | - | - | - | 1333.778M | - |
| Net Receivables | 1095M | 1079.4M | 1021.051M | 904.801M | 883.921M |
| Long Term Debt | 6713M | 6827.2M | 7367.956M | 7646.574M | 8383.278M |
| Inventory | - | 15.6M | - | - | 168.605M |
| Accounts Payable | 235M | 197.7M | 248.183M | 218.418M | 157.366M |
| Accumulated Other Comprehensive Income | 1M | 26.9M | 141.65M | 34.51M | 19.85M |
| Non Currrent Assets Other | 96M | 377.7M | 441.437M | 422.722M | 692.229M |
| Non Current Assets Total | 10797M | 11064.4M | 11851.743M | 12194.294M | 12637.97M |
| Capital Lease Obligations | 47M | 49.6M | 42.843M | - | - |
| Long Term Debt Total | - | - | 7367.956M | 7646.574M | 8383.278M |
Cash Flow
(Currency in USD)| Breakdown | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 |
|---|---|---|---|---|---|
| Investments | 125.2M | -232.1M | 42.014M | -46.671M | -175.514M |
| Total Cashflows From Investing Activities | 125.2M | -232.1M | -39.75M | -4702.155M | -175.514M |
| Total Cash From Financing Activities | -1515M | -945.558M | -1293.789M | 4388.251M | -531.89M |
| Net Income | 943.5M | 830.436M | 808.06M | 236.295M | 388.265M |
| Change In Cash | 13.2M | 37.185M | -79.369M | 103.563M | 29.463M |
| Begin Period Cash Flow | 206.5M | 169.309M | 248.678M | 145.115M | 115.652M |
| End Period Cash Flow | 219.7M | 206.494M | 169.309M | 248.678M | 145.115M |
| Total Cash From Operating Activities | 1403M | 1214.843M | 1254.17M | 417.467M | 736.867M |
| Depreciation | 662.1M | 588.545M | 564.888M | 408.71M | 320.537M |
| Other Cashflows From Investing Activities | 1.8M | 20.938M | 135.274M | -4457.973M | -69.268M |
| Dividends Paid | 142.2M | 118.209M | 101.038M | 82.823M | 68.629M |
| Change To Inventory | - | - | -90.056M | -122.785M | 34.216M |
| Sale Purchase Of Stock | -880.7M | -536.796M | -281.897M | -45.115M | -50.524M |
| Other Cashflows From Financing Activities | 2467.9M | -28.612M | -43.985M | -98.303M | -8.236M |
| Capital Expenditures | 157.3M | 150.761M | 217.038M | 197.511M | 106.246M |
| Change In Working Capital | -113.5M | -223.482M | -112.156M | -94.072M | 19.898M |
| Other Non Cash Items | -48.1M | -32.532M | -11.256M | -167.541M | -35.496M |
| Free Cash Flow | 1245.7M | 1064.082M | 1037.132M | 219.956M | 630.621M |
Funds
| Sr. No. | Name | Purchased On | Shares |
|---|---|---|---|
| 1. | iShares Core S&P Mid-Cap ETF | 2 years ago | 1000307 |
| 2. | Neuberger Berman Genesis Inv | 2 years ago | 937066 |
| 3. | Vanguard Small Cap Index | 2 years ago | 820859 |
| 4. | Pacer US Cash Cows 100 ETF | 2 years ago | 785301 |
| 5. | Schwab US Dividend Equity ETF™ | 2 years ago | 737477 |
| 6. | FullerThaler Behavioral Sm-Cp Eq R6 | 2 years ago | 555281 |
| 7. | FullerThaler Behavioral Small-Cap Equity | 2 years ago | 555281 |
| 8. | Vanguard Small Cap Value Index Inv | 2 years ago | 550528 |
| 9. | American Funds SMALLCAP World A | 2 years ago | 480736 |
| 10. | Vanguard Institutional Extnd Mkt Idx Tr | 2 years ago | 480392 |
| 11. | Cardinal Capital SMID Cap Value Equity | 2 years ago | 406268 |
| 12. | Fidelity Small Cap Value Fund | 2 years ago | 396800 |
| 13. | DFA US Targeted Value I | 2 years ago | 287913 |
| 14. | T. Rowe Price Integrated US Sm Gr Eq | 2 years ago | 275000 |
| 15. | JPMorgan Value Advantage L | 2 years ago | 272521 |
| 16. | SPDR® S&P MIDCAP 400 ETF Trust | 2 years ago | 262438 |
| 17. | Fidelity Value | 2 years ago | 242600 |
| 18. | AB Discovery Value Advisor | 2 years ago | 240050 |
| 19. | Columbia Select Mid Cap Value Instl | 2 years ago | 230866 |
| 20. | Vanguard Total Stock Mkt Idx Inv | 2 years ago | 1023585 |
Institutions
| Sr. No. | Name | Purchased On | Shares |
|---|---|---|---|
| 1. | Vanguard Group Inc | 2 years ago | 3370415 |
| 2. | BlackRock Inc | 2 years ago | 2983603 |
| 3. | Neuberger Berman Group LLC | 2 years ago | 1532543 |
| 4. | FMR Inc | 2 years ago | 1382046 |
| 5. | LSV Asset Management | 2 years ago | 1370074 |
| 6. | Dimensional Fund Advisors, Inc. | 2 years ago | 1264145 |
| 7. | Charles Schwab Investment Management Inc | 2 years ago | 1071004 |
| 8. | Morgan Stanley - Brokerage Accounts | 2 years ago | 1032477 |
| 9. | AllianceBernstein L.P. | 2 years ago | 1006735 |
| 10. | State Street Corporation | 2 years ago | 992126 |
| 11. | JPMorgan Chase & Co | 2 years ago | 668234 |
| 12. | Geode Capital Management, LLC | 2 years ago | 638292 |
| 13. | Fuller & Thaler Asset Management Inc | 2 years ago | 611152 |
| 14. | Pacer Advisors, INC. | 2 years ago | 565325 |
| 15. | Goldman Sachs Group Inc | 2 years ago | 557428 |
| 16. | Ameriprise Financial Inc | 2 years ago | 538035 |
| 17. | Capital Research Global Investors | 2 years ago | 535856 |
| 18. | Cardinal Capital Management Llc | 2 years ago | 533056 |
| 19. | Northern Trust Corp | 2 years ago | 478044 |
| 20. | Copeland Capital Management, LLC | 2 years ago | 460748 |
Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peertrades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).