Nexstar Media Group, Inc.
Communication ServicesNASDAQ:NXST · NASDAQ Global Select
+$0.15 today
Vol 0.33M · Avg 0.41M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $362.0M -47.0% | $683.0M +153.0% | $270.0M -71.4% | $943.0M +13.6% | $830.0M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $592.0M -26.7% | $808.0M -14.1% | $941.0M +42.1% | $662.0M +12.4% | $589.0M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$20.0M +39.4% | -$33.0M +57.1% | -$77.0M +25.2% | -$103.0M -2160.0% | $5.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $58.0M -25.6% | $78.0M +30.0% | $60.0M -3.2% | $62.0M +31.9% | $47.0M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$52.0M -2.0% | -$51.0M -666.7% | $9.0M +107.9% | -$114.0M +46.5% | -$213.0M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $15.0M -77.9% | $68.0M +623.1% | -$13.0M -8.3% | -$12.0M +89.0% | -$109.0M | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$30.0M +69.4% | -$98.0M -406.3% | $32.0M +164.0% | -$50.0M -278.6% | $28.0M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$37.0M -76.2% | -$21.0M -110.0% | -$10.0M +80.8% | -$52.0M +60.6% | -$132.0M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$49.0M +79.1% | -$235.0M -15.2% | -$204.0M -334.0% | -$47.0M -9.3% | -$43.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $891.0M -28.7% | $1.3B +25.1% | $999.0M -28.8% | $1.4B +15.5% | $1.2B | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$148.0M -2.1% | -$145.0M +2.7% | -$149.0M +5.1% | -$157.0M -4.0% | -$151.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$22.0M | $0 +100.0% | -$38.0M -231.0% | $29.0M +121.0% | -$138.0M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 -100.0% | $40.0M | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$3.0M -200.0% | $3.0M -78.6% | $14.0M -94.5% | $253.0M +343.9% | $57.0M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$173.0M -69.6% | -$102.0M +41.0% | -$173.0M -238.4% | $125.0M +153.9% | -$232.0M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$175.0M +46.5% | -$327.0M -161.6% | -$125.0M +74.0% | -$480.0M -78.4% | -$269.0M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$120.0M +80.0% | -$601.0M +0.7% | -$605.0M +31.3% | -$881.0M -64.1% | -$537.0M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$169.0M +22.8% | -$219.0M -14.7% | -$191.0M -34.5% | -$142.0M -20.3% | -$118.0M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$118.0M -2850.0% | -$4.0M -118.2% | $22.0M +283.3% | -$12.0M +42.9% | -$21.0M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$582.0M +49.4% | -$1.2B -28.0% | -$899.0M +40.7% | -$1.5B -60.3% | -$945.0M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $136.0M +4633.3% | -$3.0M +95.9% | -$73.0M -661.5% | $13.0M -65.8% | $38.0M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $743.0M -32.8% | $1.1B +30.0% | $850.0M -31.8% | $1.2B +17.1% | $1.1B | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Globalstar, Inc.
NASDAQ:GSAT
$10.47B
Madison Square Garden Sports Corp.
NYSE:MSGS
$9.26B
Liberty Live Group
NASDAQ:LLYVK
$9.25B
Sirius XM Holdings Inc.
NASDAQ:SIRI
$9.19B
QMMM Holdings Limited Ordinary Shares
QMMM
$5.84B
Turkcell Iletisim Hizmetleri A.S.
NYSE:TKC
$5.20B
WPP plc
NYSE:WPP
$4.11B
Cinemark Holdings, Inc.
NYSE:CNK
$3.94B
Array Digital Infrastructure, Inc.
NYSE:AD
$3.51B
SEC Filings
Recent regulatory filings
No filings found.
Does NXST generate free cash flow?
Nexstar Media Group, Inc. (NXST) generated $743.00M of free cash flow in fiscal 2025.
How much operating cash flow does NXST produce?
Operating cash flow was $891.00M, before capital expenditures of $148.00M.
Explore More
Continue the stock analysis
Jump to another research area for this company.