Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net revenue | 1,198,000,000 | 1,229,000,000 | 1,234,000,000 | 1,487,000,000 | 1,366,000,000 | 1,269,000,000 | 1,284,000,000 | 1,304,000,000 | 1,132,000,000 | 1,240,000,000 | 1,257,000,000 | 1,486,700,000 | 1,269,100,000 | 1,245,100,000 | 1,210,100,000 | 1,245,838,000 | 1,157,012,000 | 1,131,590,000 | 1,113,931,000 | 1,376,611,000 | 1,118,203,000 | 914,633,000 | 1,091,822,000 | 1,100,090,000 | 663,575,000 | 649,012,000 | 626,647,000 | 693,015,000 | 660,323,000 | 615,336,000 | 653,664,000 | 611,870,000 | 626,115,000 | 540,317,000 | 309,879,000 | 275,659,000 | 261,994,000 | 255,658,000 | 246,767,000 | 224,897,000 | 221,322,000 | 203,391,000 | 192,804,000 | 157,744,000 | 146,930,000 | 133,833,000 | 138,122,000 | 125,792,000 | 126,211,000 | 112,205,000 | 116,174,000 | 89,952,000 | 88,864,000 | 83,642,000 | 86,202,000 | 74,839,000 | 75,505,000 | 69,945,000 | 97,056,000 | 73,126,000 | 74,542,000 | 68,626,000 | 73,960,000 | 60,399,000 | 62,152,000 | 55,468,000 | 80,314,000 | 70,275,000 | 70,618,000 | 63,712,000 | 71,555,000 | 64,463,000 | 68,729,000 | 62,054,000 | 77,194,000 | 63,588,000 | 64,561,000 | 59,826,000 | |||||||||
operating expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
direct operating, excluding depreciation and amortization | 562,000,000 | 557,000,000 | 551,000,000 | 558,000,000 | 563,000,000 | 552,000,000 | 548,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
selling, general and administrative, excluding depreciation and amortization | 270,000,000 | 262,000,000 | 257,000,000 | 270,000,000 | 278,000,000 | 269,000,000 | 271,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 190,000,000 | 197,000,000 | 205,000,000 | 220,000,000 | 190,000,000 | 208,000,000 | 190,000,000 | -35,222,000 | 27,510,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 1,000,000 | 1,000,000 | -1,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total operating expenses | 1,023,000,000 | 1,016,000,000 | 1,014,000,000 | 1,070,000,000 | 1,031,000,000 | 1,029,000,000 | 1,009,000,000 | 1,073,000,000 | 1,038,000,000 | 1,061,000,000 | 1,053,000,000 | 1,192,700,000 | 913,800,000 | 911,700,000 | 880,700,000 | 921,072,000 | 879,633,000 | 843,262,000 | 829,011,000 | 846,080,000 | 774,606,000 | 718,380,000 | 786,807,000 | 843,592,000 | 541,960,000 | 499,068,000 | 499,573,000 | 500,122,000 | 485,829,000 | 497,720,000 | 512,827,000 | 482,798,000 | 487,430,000 | 430,166,000 | 217,404,000 | 202,762,000 | 197,987,000 | 197,729,000 | 179,421,000 | 176,582,000 | 168,780,000 | 165,487,000 | 123,905,000 | 116,048,000 | 111,988,000 | 106,133,000 | 73,261,250 | 100,639,000 | 98,019,000 | 94,387,000 | 49,483,250 | 66,395,000 | 65,401,000 | 66,137,000 | 68,568,000 | 66,571,000 | 62,580,000 | 60,779,000 | 66,146,000 | 60,270,000 | 60,585,000 | 58,802,000 | 45,979,750 | 74,032,000 | 53,108,000 | 56,779,000 | 97,775,000 | 107,074,000 | 54,452,000 | 63,773,000 | 58,862,000 | 56,138,000 | 55,308,000 | 55,951,000 | 58,321,000 | 53,779,000 | 53,482,000 | 53,737,000 | 54,619,000 | 51,097,000 | 50,884,000 | 50,843,000 | 55,871,000 | 51,124,000 | 49,464,000 | 51,577,000 | |
income from operations | 175,000,000 | 213,000,000 | 220,000,000 | 417,000,000 | 335,000,000 | 240,000,000 | 275,000,000 | 231,000,000 | 94,000,000 | 179,000,000 | 204,000,000 | 294,000,000 | 355,300,000 | 333,400,000 | 329,400,000 | 324,766,000 | 277,379,000 | 288,328,000 | 284,920,000 | 530,531,000 | 343,597,000 | 196,253,000 | 305,015,000 | 256,498,000 | 121,615,000 | 149,944,000 | 127,074,000 | 192,893,000 | 174,494,000 | 117,616,000 | 140,837,000 | 129,072,000 | 138,685,000 | 110,151,000 | 92,475,000 | 72,897,000 | 64,007,000 | 57,929,000 | 67,346,000 | 48,315,000 | 52,542,000 | 37,904,000 | 68,899,000 | 41,696,000 | 34,942,000 | 27,700,000 | 32,078,000 | 25,153,000 | 28,192,000 | 17,818,000 | 35,380,000 | 23,557,000 | 23,463,000 | 17,505,000 | 17,634,000 | 8,268,000 | 12,925,000 | 9,166,000 | 30,910,000 | 12,856,000 | 13,957,000 | 9,824,000 | 14,101,000 | -13,633,000 | 9,044,000 | -1,311,000 | -17,461,000 | -36,799,000 | 16,166,000 | -61,000 | 12,693,000 | 8,325,000 | 13,421,000 | 6,103,000 | 18,873,000 | 9,809,000 | 11,079,000 | 6,089,000 | 6,906,000 | 2,868,000 | 7,016,000 | 1,820,000 | 14,592,000 | 8,760,000 | 11,693,000 | 2,659,000 | |
yoy | -47.76% | -11.25% | -20.00% | 80.52% | 256.38% | 34.08% | 34.80% | -21.43% | -73.54% | -46.31% | -38.07% | -9.47% | 28.09% | 15.63% | 15.61% | -38.78% | -19.27% | 46.92% | -6.59% | 106.84% | 182.53% | 30.88% | 140.03% | 32.97% | -30.30% | 27.49% | -9.77% | 49.45% | 25.82% | 6.78% | 52.30% | 77.06% | 116.67% | 90.15% | 37.31% | 50.88% | 21.82% | 52.83% | -2.25% | 15.87% | 50.37% | 36.84% | 114.79% | 65.77% | 23.94% | 55.46% | -9.33% | 6.78% | 20.16% | 1.79% | 100.64% | 184.92% | 81.53% | 90.98% | -42.95% | -35.69% | -7.39% | -6.70% | 119.20% | -194.30% | 54.32% | -849.35% | -180.76% | -62.95% | -44.06% | 2049.18% | -237.56% | -542.03% | 20.45% | -101.00% | -32.75% | -15.13% | 21.14% | 0.23% | 173.28% | 242.02% | 57.91% | 234.56% | -52.67% | -67.26% | -40.00% | -31.55% | |||||
qoq | -17.84% | -3.18% | -47.24% | 24.48% | 39.58% | -12.73% | 19.05% | 145.74% | -47.49% | -12.25% | -30.61% | -17.25% | 6.57% | 1.21% | 1.43% | 17.08% | -3.80% | 1.20% | -46.30% | 54.41% | 75.08% | -35.66% | 18.92% | 110.91% | -18.89% | 18.00% | -34.12% | 10.54% | 48.36% | -16.49% | 9.12% | -6.93% | 25.90% | 19.11% | 26.86% | 13.89% | 10.49% | -13.98% | 39.39% | -8.04% | 38.62% | -44.99% | 65.24% | 19.33% | 26.14% | -13.65% | 27.53% | -10.78% | 58.22% | -49.64% | 50.19% | 0.40% | 34.04% | -0.73% | 113.28% | -36.03% | 41.01% | -70.35% | 140.43% | -7.89% | 42.07% | -30.33% | -203.43% | -250.74% | -789.86% | -92.49% | -52.55% | -327.63% | -26601.64% | -100.48% | 52.47% | -37.97% | 119.91% | -67.66% | 92.40% | -11.46% | 81.95% | -11.83% | 140.79% | -59.12% | 285.49% | -87.53% | 66.58% | -25.08% | 339.75% | ||
operating margin % | 16.04% | 5.05% | 11.52% | 3.34% | 19.71% | 13.70% | 17.92% | 4.71% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from equity method investments | 5,000,000 | 11,000,000 | 8,000,000 | 18,000,000 | 17,000,000 | 16,000,000 | 19,000,000 | 22,000,000 | 24,000,000 | 32,000,000 | 25,000,000 | 43,200,000 | 36,600,000 | 35,900,000 | 37,700,000 | 46,873,000 | 20,783,000 | 27,116,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -94,000,000 | -97,000,000 | -97,000,000 | -104,000,000 | -113,000,000 | -113,000,000 | -114,000,000 | -115,000,000 | -113,000,000 | -111,000,000 | -107,000,000 | -103,400,000 | -88,600,000 | -75,400,000 | -69,200,000 | -70,094,000 | -70,377,000 | -70,126,000 | -72,054,000 | -74,503,000 | -77,265,000 | -82,251,000 | -101,284,000 | -106,831,000 | -93,199,000 | -51,363,000 | -52,957,000 | -56,237,000 | -56,281,000 | -54,589,000 | -52,668,000 | -53,605,000 | -55,685,000 | -79,237,000 | -46,310,000 | -29,622,000 | -20,577,000 | -20,654,000 | -20,440,000 | -20,396,000 | -20,391,000 | -19,293,000 | -15,920,000 | -15,530,000 | -15,339,000 | -15,170,000 | -15,891,000 | -16,900,000 | -16,903,000 | -16,549,000 | -13,638,000 | -12,438,000 | -12,574,000 | -12,909,000 | -12,922,000 | -13,069,000 | -13,308,000 | -13,705,000 | |||||||||||||||||||||||||||||
pension and other postretirement plans credit | 7,000,000 | 8,000,000 | 8,000,000 | 7,000,000 | 6,000,000 | 7,000,000 | 7,000,000 | 9,000,000 | 9,000,000 | 10,000,000 | 9,000,000 | 10,400,000 | 11,000,000 | 10,800,000 | 10,900,000 | 27,964,000 | 17,657,000 | 17,658,000 | 17,657,000 | 13,725,000 | 10,761,000 | 10,762,000 | 10,762,000 | 10,222,000 | 2,578,000 | 1,400,000 | 1,400,000 | 2,458,000 | 2,950,000 | 2,950,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of an investment | 40,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income (expenses) | 3,000,000 | 1,000,000 | 864,000 | -893,000 | 118,000 | -48,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes | 96,000,000 | 130,000,000 | 138,000,000 | 337,000,000 | 244,000,000 | 149,000,000 | 228,000,000 | 147,000,000 | 14,000,000 | 110,000,000 | 130,000,000 | 245,700,000 | 369,400,000 | 298,100,000 | 303,900,000 | 328,868,000 | 235,010,000 | 270,517,000 | 258,919,000 | 492,493,000 | 254,490,000 | 135,547,000 | 222,038,000 | 168,283,000 | 34,329,000 | 97,381,000 | 73,328,000 | 135,071,000 | 119,870,000 | 64,845,000 | 87,519,000 | 74,085,000 | 80,777,000 | -997,000 | 47,101,000 | 43,149,000 | 43,283,000 | 37,139,000 | 46,772,000 | 27,804,000 | 32,001,000 | 18,493,000 | 14,450,250 | 25,994,000 | 19,405,000 | 12,402,000 | 4,877,750 | 7,121,000 | 11,205,000 | 1,185,000 | 6,526,750 | 11,119,000 | 10,392,000 | 4,596,000 | 4,712,000 | -4,801,000 | -1,191,000 | -4,886,000 | 16,315,000 | -1,518,000 | -7,827,000 | -2,045,000 | 2,302,000 | -22,296,000 | 149,000 | 7,431,000 | -26,906,000 | -48,331,000 | 5,511,000 | -13,649,000 | -923,000 | -5,337,000 | -205,000 | -7,501,000 | 5,725,000 | -3,208,000 | -1,654,000 | -6,036,000 | -9,705,750 | -8,011,000 | -19,548,000 | -11,264,000 | -4,991,750 | -5,361,000 | 1,627,000 | -16,233,000 | |
income tax expense | -31,000,000 | -39,000,000 | -41,000,000 | -107,000,000 | -64,000,000 | -43,000,000 | -61,000,000 | -48,000,000 | -6,000,000 | -35,000,000 | -42,000,000 | -67,600,000 | -81,900,000 | -71,600,000 | -52,500,000 | -66,540,000 | -65,853,000 | -70,756,000 | -59,729,000 | -129,581,000 | -65,177,000 | -37,406,000 | -64,344,000 | -54,432,000 | -39,507,000 | -26,646,000 | -16,441,000 | -35,243,000 | -33,264,000 | -14,598,500 | -32,013,000 | -32,322,000 | -26,690,000 | -17,533,000 | -18,484,000 | -14,865,000 | -19,356,000 | -10,649,000 | -12,101,000 | -6,581,000 | -6,025,000 | -10,590,000 | -8,461,000 | -5,049,000 | -2,211,000 | -3,526,000 | -4,838,000 | -480,000 | -1,178,000 | -1,558,000 | -1,574,000 | -1,580,000 | -1,448,000 | -1,458,000 | -1,393,000 | -1,426,000 | -1,595,000 | -1,628,000 | -1,391,000 | -1,379,000 | -1,634,000 | -1,679,000 | -1,682,000 | -1,507,000 | -1,086,000 | -1,532,000 | -1,121,000 | -733,000 | -714,000 | -1,251,000 | -950,000 | -876,000 | -1,380,000 | -1,544,000 | -709,250 | -924,000 | -945,000 | -968,000 | |||||||||
net income | 65,000,000 | 91,000,000 | 97,000,000 | 230,000,000 | 180,000,000 | 106,000,000 | 167,000,000 | 99,000,000 | 8,000,000 | 75,000,000 | 88,000,000 | 178,100,000 | 287,500,000 | 226,500,000 | 251,400,000 | 262,328,000 | 169,157,000 | 199,761,000 | 199,190,000 | 362,912,000 | 189,313,000 | 98,141,000 | 157,694,000 | 113,851,000 | -5,178,000 | 70,735,000 | 56,887,000 | 99,828,000 | 86,606,000 | 47,341,000 | 379,856,000 | 42,072,000 | 48,455,000 | 4,944,000 | 20,411,000 | 25,616,000 | 24,799,000 | 22,274,000 | 27,416,000 | 17,155,000 | 19,900,000 | 11,912,000 | 30,849,000 | 15,404,000 | 10,944,000 | 7,353,000 | -12,452,000 | 3,595,000 | 6,367,000 | 705,000 | 161,097,000 | 9,561,000 | 8,818,000 | 3,016,000 | 3,264,000 | -6,259,000 | -2,584,000 | -6,312,000 | 14,274,000 | -2,995,000 | -9,422,000 | -3,673,000 | 967,000 | -18,391,000 | -1,242,000 | 6,052,000 | -21,280,000 | -45,328,000 | 3,877,000 | -15,328,000 | -2,605,000 | -6,844,000 | -1,291,000 | -9,033,000 | 4,604,000 | -3,941,000 | -2,368,000 | -7,287,000 | -6,107,000 | -8,887,000 | -20,928,000 | -12,808,000 | 741,000 | -5,702,000 | 1,175,000 | -16,714,000 | |
yoy | -63.89% | -14.15% | -41.92% | 132.32% | 2150.00% | 41.33% | 89.77% | -44.41% | -97.22% | -66.89% | -65.00% | -32.11% | 69.96% | 13.39% | 26.21% | -27.72% | -10.65% | 103.54% | 26.31% | 218.76% | -3756.10% | 38.74% | 177.21% | 14.05% | -105.98% | 49.42% | -85.02% | 137.28% | 78.73% | 857.54% | 1761.04% | 64.24% | 95.39% | -77.80% | -25.55% | 49.32% | 24.62% | 86.99% | -11.13% | 11.37% | 81.83% | 62.00% | -347.74% | 328.48% | 71.89% | 942.98% | -107.73% | -62.40% | -27.80% | -76.62% | 4835.57% | -252.76% | -441.25% | -147.78% | -77.13% | 108.98% | -72.57% | 71.85% | 1376.11% | -83.71% | 658.62% | -160.69% | -104.54% | -59.43% | -132.04% | -139.48% | 716.89% | 562.30% | -400.31% | 69.69% | -156.58% | 73.66% | -45.48% | 23.96% | -175.39% | -55.65% | -88.69% | -43.11% | -924.16% | 55.86% | -1881.11% | -23.37% | |||||
qoq | -28.57% | -6.19% | -57.83% | 27.78% | 69.81% | -36.53% | 68.69% | 1137.50% | -89.33% | -14.77% | -50.59% | -38.05% | 26.93% | -9.90% | -4.17% | 55.08% | -15.32% | 0.29% | -45.11% | 91.70% | 92.90% | -37.76% | 38.51% | -2298.74% | -107.32% | 24.34% | -43.01% | 15.27% | 82.94% | -87.54% | 802.87% | -13.17% | 880.08% | -75.78% | -20.32% | 3.29% | 11.34% | -18.76% | 59.81% | -13.79% | 67.06% | -61.39% | 100.27% | 40.75% | 48.84% | -159.05% | -446.37% | -43.54% | 803.12% | -99.56% | 1584.94% | 8.43% | 192.37% | -7.60% | -152.15% | 142.22% | -59.06% | -144.22% | -576.59% | -68.21% | 156.52% | -479.83% | -105.26% | 1380.76% | -120.52% | -128.44% | -53.05% | -1269.15% | -125.29% | 488.41% | -61.94% | 430.13% | -85.71% | -296.20% | -216.82% | 66.43% | -67.50% | 19.32% | -31.28% | -57.54% | 63.40% | -1828.48% | -113.00% | -585.28% | -107.03% | ||
net income margin % | -14.19% | -15.66% | -34.36% | -23.50% | 1.00% | -8.92% | 1.80% | -29.62% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interests | 5,000,000 | 6,000,000 | 11,000,000 | 12,000,000 | 7,000,000 | 12,000,000 | 8,000,000 | 15,000,000 | 17,000,000 | 21,000,000 | 23,000,000 | 25,200,000 | 1,200,000 | 1,000,000 | 200,000 | 616,750 | 407,000 | 343,000 | -779,000 | 686,000 | 781,000 | -4,463,000 | -242,000 | 127,000 | 421,000 | 995,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to nexstar media group, inc. | 70,000,000 | 97,000,000 | 108,000,000 | 242,000,000 | 187,000,000 | 118,000,000 | 175,000,000 | 114,000,000 | 25,000,000 | 96,000,000 | 111,000,000 | 203,300,000 | 288,700,000 | 227,500,000 | 251,600,000 | 263,993,000 | 169,564,000 | 200,104,000 | 200,907,000 | 364,247,000 | 190,684,000 | 99,595,000 | 156,915,000 | 113,212,000 | -5,847,000 | 68,002,000 | 54,892,000 | 100,514,000 | 87,732,000 | 48,122,000 | 378,481,000 | 46,475,000 | 43,992,000 | 6,049,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 2.16 | 3.09 | 3.41 | 7.56 | 5.34 | 3,590,000 | 5,250,000 | 3,310,000 | 710,000 | 2,680,000 | 3,030,000 | 5,470,000 | 7,450,000 | 5,660,000 | 6,150,000 | 6,390 | 4,070 | 4,700 | 4,640 | 8,190 | 4,240 | 2,200 | 3,430 | 2,470 | -130 | 1,480 | 1,200 | 2,210 | 1,920 | 1,040 | 8,270 | 1,010 | 940 | 140 | 660 | 810 | 800 | 710 | 880 | 550 | 650 | 410 | 1,000 | 500 | 360 | 240 | -420 | 120 | 220 | 20 | 5,570 | 330 | 310 | 100 | |||||||||||||||||||||||||||||||||
diluted | 2.14 | 3.06 | 3.37 | 7.45 | 5.27 | 3,540,000 | 5,160,000 | 3,270,000 | 700,000 | 2,640,000 | 2,970,000 | 5,350,000 | 7,300,000 | 5,560,000 | 5,990,000 | 6,140 | 3,900 | 4,510 | 4,420 | 7,870 | 4,080 | 2,130 | 3,300 | 2,360 | -130 | 1,420 | 1,150 | 2,120 | 1,860 | 1,010 | 8,020 | 980 | 910 | 130 | 640 | 780 | 780 | 690 | 850 | 540 | 630 | 400 | 970 | 480 | 340 | 230 | -400 | 110 | 200 | 20 | 5,240 | 310 | 290 | 100 | |||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 30,319 | 30,221 | 30,532 | 32,311 | 32,020 | 32,816,000,000 | 33,449,000,000 | 35,317,000,000 | 34,931,000,000 | 35,788,000,000 | 36,718,000,000 | 39,349,000,000 | 38,767,000,000 | 40,200,000 | 40,900,000 | 42,133,000 | 41,676,000 | 42,604,000 | 43,297,000 | 44,921,000 | 44,979,000 | 45,267,000 | 45,702,000 | 45,986,000 | 46,114,000 | 46,090,000 | 45,785,000 | 45,552,000 | 45,631,000 | 46,075,000 | 45,754,000 | 46,107,000 | 46,931,000 | 44,200,000 | 30,687,000 | 30,695,000 | 30,680,000 | 30,658,000 | 31,100,000 | 31,262,000 | 31,325,000 | 31,196,000 | 30,774,000 | 30,888,000 | 30,641,000 | 30,603,000 | 29,897,000 | 30,048,000 | 29,604,000 | 29,461,000 | 28,940,000 | 28,960,000 | 28,875,000 | 28,807,000 | |||||||||||||||||||||||||||||||||
diluted | 30,649 | 30,514 | 30,927 | 32,796 | 32,441 | 33,287,000,000 | 34,024,000,000 | 35,834,000,000 | 35,367,000,000 | 36,314,000,000 | 37,448,000,000 | 40,187,000,000 | 39,560,000,000 | 40,900,000 | 42,000,000 | 43,982,000 | 43,476,000 | 44,386,000 | 45,421,000 | 46,720,000 | 46,737,000 | 46,849,000 | 47,615,000 | 47,923,000 | 46,114,000 | 47,971,000 | 47,784,000 | 47,338,000 | 47,147,000 | 47,685,000 | 47,149,000 | 47,452,000 | 48,195,000 | 45,419,000 | 31,664,000 | 31,698,000 | 31,620,000 | 31,538,000 | 32,091,000 | 32,151,000 | 32,382,000 | 32,256,000 | 32,003,000 | 32,067,000 | 31,932,000 | 31,909,000 | 29,897,000 | 31,509,000 | 31,325,000 | 31,054,000 | 30,732,000 | 30,703,000 | 30,341,000 | 30,639,000 | |||||||||||||||||||||||||||||||||
operating expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other incomes | -5,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | -4,900,000 | -641,000 | -414,000 | -574,000 | -884,000 | -812,000 | -116,000 | -161,000 | -900,000 | -107,000 | -146,000 | -126,000 | -147,000 | -136,000 | -134,000 | -115,000 | -150,000 | -118,000 | -129,000 | -172,000 | -127,000 | -128,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other (expenses) income | -1,000,000 | -2,625,000 | 1,000,000 | -6,600,000 | -253,000 | -423,000 | -194,500 | -1,093,000 | -549,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per common share attributable to nexstar media group, inc.: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 2.16 | 3.09 | 3.41 | 7.56 | 5.34 | 3,590,000 | 5,250,000 | 3,310,000 | 710,000 | 2,680,000 | 3,030,000 | 5,470,000 | 7,450,000 | 5,660,000 | 6,150,000 | 6,390 | 4,070 | 4,700 | 4,640 | 8,190 | 4,240 | 2,200 | 3,430 | 2,470 | -130 | 1,480 | 1,200 | 2,210 | 1,920 | 1,040 | 8,270 | 1,010 | 940 | 140 | 660 | 810 | 800 | 710 | 880 | 550 | 650 | 410 | 1,000 | 500 | 360 | 240 | -420 | 120 | 220 | 20 | 5,570 | 330 | 310 | 100 | |||||||||||||||||||||||||||||||||
diluted | 2.14 | 3.06 | 3.37 | 7.45 | 5.27 | 3,540,000 | 5,160,000 | 3,270,000 | 700,000 | 2,640,000 | 2,970,000 | 5,350,000 | 7,300,000 | 5,560,000 | 5,990,000 | 6,140 | 3,900 | 4,510 | 4,420 | 7,870 | 4,080 | 2,130 | 3,300 | 2,360 | -130 | 1,420 | 1,150 | 2,120 | 1,860 | 1,010 | 8,020 | 980 | 910 | 130 | 640 | 780 | 780 | 690 | 850 | 540 | 630 | 400 | 970 | 480 | 340 | 230 | -400 | 110 | 200 | 20 | 5,240 | 310 | 290 | 100 | |||||||||||||||||||||||||||||||||
direct operating expenses, excluding depreciation and amortization | 403,250,000 | 537,000,000 | 537,000,000 | 538,000,000 | 502,100,000 | 511,100,000 | 501,600,000 | 490,000,000 | 470,626,000 | 480,056,000 | 462,325,000 | 449,392,000 | 435,731,000 | 423,091,000 | 416,639,000 | 445,059,000 | 437,398,000 | 322,327,000 | 296,044,000 | 292,863,000 | 285,363,000 | 274,439,000 | 278,963,000 | 264,410,000 | 257,656,000 | 252,610,000 | 218,729,000 | 98,195,000 | 100,744,000 | 92,935,000 | 90,123,000 | 77,144,000 | 80,417,000 | 75,011,000 | 69,685,000 | 51,931,000 | 48,395,000 | 45,257,000 | 41,849,000 | 26,958,750 | 37,270,000 | 36,461,000 | 34,104,000 | 21,852,000 | 22,128,000 | 22,023,000 | 20,826,000 | 19,705,000 | 19,103,000 | ||||||||||||||||||||||||||||||||||||||
selling, general and administrative expenses, excluding depreciation and amortization | 202,000,000 | 281,000,000 | 262,000,000 | 266,000,000 | 326,700,000 | 260,800,000 | 266,600,000 | 247,800,000 | 280,106,000 | 258,194,000 | 242,510,000 | 243,437,000 | 273,886,000 | 226,544,000 | 193,243,000 | 218,384,000 | 260,480,000 | 183,083,000 | 144,058,000 | 142,360,000 | 140,297,000 | 138,903,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization expense | 182,750,000 | 220,000,000 | 262,000,000 | 249,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on bargain purchase | 1,500,000 | 54,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of broadcast rights | 20,150,000 | 25,400,000 | 27,400,000 | 27,800,000 | 28,650,000 | 29,884,000 | 31,651,000 | 30,883,000 | 32,574,000 | 31,968,000 | 35,740,000 | 37,208,000 | 11,687,250 | 18,452,000 | 13,935,000 | 14,362,000 | 15,021,000 | 15,913,000 | 16,100,000 | 27,381,000 | 27,869,000 | 25,686,000 | 24,467,000 | 13,085,000 | 14,034,000 | 15,222,000 | 14,804,000 | 15,270,000 | 15,312,000 | 14,673,000 | 14,581,000 | 8,633,000 | 8,771,000 | 8,280,000 | 8,632,000 | 6,716,750 | 9,188,000 | 8,866,000 | 8,813,000 | 4,075,750 | 5,563,000 | 5,192,000 | 5,548,000 | 5,890,000 | 6,650,000 | 5,262,000 | 5,587,000 | 5,753,000 | 5,421,000 | 4,996,000 | 5,311,000 | 5,768,000 | 8,770,000 | 5,665,000 | 5,060,000 | 5,030,000 | 5,252,000 | 4,806,000 | 5,335,000 | 5,283,000 | 5,526,000 | 4,756,000 | 5,892,000 | 5,314,000 | 4,821,000 | 4,338,000 | 5,228,000 | 5,136,000 | 5,681,000 | 5,282,000 | 6,158,000 | 6,367,000 | 6,126,000 | 5,425,000 | 6,887,000 | ||||||||||||
amortization of intangible assets | 57,975,000 | 76,800,000 | 77,400,000 | 77,700,000 | 77,683,000 | 75,730,000 | 73,812,000 | 73,687,000 | 70,350,000 | 69,265,000 | 69,512,000 | 70,583,000 | 84,779,000 | 42,443,000 | 36,357,000 | 36,738,000 | 37,157,000 | 37,181,000 | 36,302,000 | 38,799,000 | 33,986,000 | 38,557,000 | 48,158,000 | 11,669,000 | 11,505,000 | 11,319,000 | 12,079,000 | 12,827,000 | 11,351,000 | 11,237,000 | 13,060,000 | 7,153,000 | 6,392,000 | 6,112,000 | 6,193,000 | 7,248,000 | 7,996,000 | 6,914,000 | 7,990,000 | 4,148,750 | 5,480,000 | 5,511,000 | 5,604,000 | 5,568,000 | 7,213,000 | 7,359,000 | 5,839,000 | 5,881,000 | 5,932,000 | 5,987,000 | 5,932,000 | 4,443,000 | 5,936,000 | 5,944,000 | 5,892,000 | 9,029,000 | 6,345,000 | 6,383,000 | 6,372,000 | 6,362,000 | 6,377,000 | 6,467,000 | 6,465,000 | 6,012,000 | 6,017,000 | 6,053,000 | 6,053,000 | 6,472,000 | 6,630,000 | 6,647,000 | 6,762,000 | 6,266,000 | 6,308,000 | 6,969,000 | 6,920,000 | ||||||||||||
depreciation of property and equipment | 29,650,000 | 40,200,000 | 39,300,000 | 39,100,000 | 45,839,000 | 41,354,000 | 39,904,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reimbursement from the fcc related to station repack | -500,000 | -600,000 | -1,809,000 | -5,585,000 | -6,926,000 | -5,415,000 | -5,914,000 | -12,873,000 | -25,716,000 | -12,758,000 | -16,336,000 | -20,417,000 | -19,416,000 | -14,187,000 | -5,389,000 | -5,697,000 | -1,364,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of stations and business units | -300,000 | -2,441,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in the estimated fair value of contingent consideration attributable to a past merger | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on relinquishment of spectrum | -10,791,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | -1,305,000 | -856,000 | -63,000 | -989,000 | -5,897,000 | -37,371,000 | -7,477,000 | -6,577,000 | -2,026,000 | -1,698,000 | -3,159,000 | -481,000 | -1,005,000 | -534,000 | -1,221,000 | -1,323,000 | -31,804,000 | -71,000 | -262,000 | -1,048,000 | -124,250 | -497,000 | -288,750 | -808,000 | -15,715,000 | -1,880,000 | -6,824,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on an equity investment measured at fair value | 1,423,750 | -2,162,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on write-off of an equity investment | -1,750,000 | -7,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposal of stations and business units | -14,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on equity investments measured at fair value | 7,857,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 39,468,000 | 39,901,000 | 36,611,000 | 35,770,000 | 35,406,000 | 38,485,000 | 29,363,000 | 28,090,000 | 27,437,000 | 27,673,000 | 25,090,000 | 25,814,000 | 26,161,000 | 25,979,000 | 26,292,000 | 22,226,000 | 13,126,000 | 12,877,000 | 12,739,000 | 12,558,000 | 11,972,000 | 13,076,000 | 11,302,000 | 10,872,000 | 9,247,000 | 8,838,000 | 8,543,000 | 8,419,000 | 8,787,000 | 8,598,000 | 8,213,000 | 7,980,000 | 4,339,750 | 5,896,000 | 5,715,000 | 5,748,000 | 5,792,000 | 5,618,000 | 5,205,000 | 5,230,000 | 5,223,000 | 5,252,000 | 5,257,000 | 5,380,000 | 4,000,750 | 5,413,000 | 5,394,000 | 5,196,000 | 5,374,000 | 5,229,000 | 5,088,000 | 5,333,000 | 5,186,000 | 5,011,000 | 5,024,000 | 4,988,000 | 4,438,000 | 4,400,000 | 4,622,000 | 4,626,000 | 3,987,000 | 3,996,000 | 4,327,000 | 4,423,000 | 4,511,000 | 4,107,000 | 4,208,000 | 5,123,000 | |||||||||||||||||||
income on equity investments | 29,808,000 | 28,803,000 | 15,861,000 | 11,332,000 | 14,158,000 | 15,864,000 | 3,217,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income (income) attributable to noncontrolling interests | 1,717,000 | 511,500 | 1,371,000 | 1,454,000 | 1,126,000 | 261,250 | 4,403,000 | 1,105,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill and intangible assets impairment | 63,317,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of stations and entities | -1,756,250 | 50,000 | -7,075,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in the estimated fair value of contingent consideration attributable to a merger | 983,250 | 3,933,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of stations | 517,000 | -96,608,000 | -57,716,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (income) loss attributable to noncontrolling interests | -639,000 | -669,000 | -2,733,000 | -1,995,000 | 71,000 | -817,000 | -270,000 | -547,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | -491,000 | -127,000 | -63,000 | -84,000 | -84,000 | -84,000 | 4,000 | 424,000 | 1,142,000 | 862,000 | 2,947,000 | 759,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends declared per common share | 375 | 375 | 300 | 300 | 300 | 300 | 240 | 240 | 240 | 240 | 190 | 190 | 190 | 190 | 150 | 150 | 150 | 150 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
selling, general, and administrative expenses, excluding depreciation and amortization | 141,905,000 | 136,091,000 | 137,308,000 | 144,285,000 | 174,302,000 | 66,067,000 | 63,602,000 | 65,772,000 | 68,165,000 | 62,208,000 | 56,426,000 | 56,557,000 | 57,289,000 | 46,303,000 | 43,652,000 | 43,796,000 | 41,040,000 | 27,663,000 | 37,587,000 | 37,565,000 | 35,493,000 | 27,133,000 | 27,128,000 | 28,854,000 | 26,346,000 | 24,955,000 | 25,012,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit | -17,504,000 | 5,941,000 | -2,041,000 | -1,477,000 | 283,750 | 3,905,000 | 5,626,000 | 3,003,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to nexstar broadcasting group, inc. | 17,763,750 | 24,799,000 | 24,529,000 | 21,727,000 | 27,174,000 | 17,282,000 | 20,321,000 | 12,907,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per common share attributable to nexstar broadcasting group, inc.: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 2.16 | 3.09 | 3.41 | 7.56 | 5.34 | 3,590,000 | 5,250,000 | 3,310,000 | 710,000 | 2,680,000 | 3,030,000 | 5,470,000 | 7,450,000 | 5,660,000 | 6,150,000 | 6,390 | 4,070 | 4,700 | 4,640 | 8,190 | 4,240 | 2,200 | 3,430 | 2,470 | -130 | 1,480 | 1,200 | 2,210 | 1,920 | 1,040 | 8,270 | 1,010 | 940 | 140 | 660 | 810 | 800 | 710 | 880 | 550 | 650 | 410 | 1,000 | 500 | 360 | 240 | -420 | 120 | 220 | 20 | 5,570 | 330 | 310 | 100 | |||||||||||||||||||||||||||||||||
diluted | 2.14 | 3.06 | 3.37 | 7.45 | 5.27 | 3,540,000 | 5,160,000 | 3,270,000 | 700,000 | 2,640,000 | 2,970,000 | 5,350,000 | 7,300,000 | 5,560,000 | 5,990,000 | 6,140 | 3,900 | 4,510 | 4,420 | 7,870 | 4,080 | 2,130 | 3,300 | 2,360 | -130 | 1,420 | 1,150 | 2,120 | 1,860 | 1,010 | 8,020 | 980 | 910 | 130 | 640 | 780 | 780 | 690 | 850 | 540 | 630 | 400 | 970 | 480 | 340 | 230 | -400 | 110 | 200 | 20 | 5,240 | 310 | 290 | 100 | |||||||||||||||||||||||||||||||||
net income per common share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 2.16 | 3.09 | 3.41 | 7.56 | 5.34 | 3,590,000 | 5,250,000 | 3,310,000 | 710,000 | 2,680,000 | 3,030,000 | 5,470,000 | 7,450,000 | 5,660,000 | 6,150,000 | 6,390 | 4,070 | 4,700 | 4,640 | 8,190 | 4,240 | 2,200 | 3,430 | 2,470 | -130 | 1,480 | 1,200 | 2,210 | 1,920 | 1,040 | 8,270 | 1,010 | 940 | 140 | 660 | 810 | 800 | 710 | 880 | 550 | 650 | 410 | 1,000 | 500 | 360 | 240 | -420 | 120 | 220 | 20 | 5,570 | 330 | 310 | 100 | |||||||||||||||||||||||||||||||||
diluted | 2.14 | 3.06 | 3.37 | 7.45 | 5.27 | 3,540,000 | 5,160,000 | 3,270,000 | 700,000 | 2,640,000 | 2,970,000 | 5,350,000 | 7,300,000 | 5,560,000 | 5,990,000 | 6,140 | 3,900 | 4,510 | 4,420 | 7,870 | 4,080 | 2,130 | 3,300 | 2,360 | -130 | 1,420 | 1,150 | 2,120 | 1,860 | 1,010 | 8,020 | 980 | 910 | 130 | 640 | 780 | 780 | 690 | 850 | 540 | 630 | 400 | 970 | 480 | 340 | 230 | -400 | 110 | 200 | 20 | 5,240 | 310 | 290 | 100 | |||||||||||||||||||||||||||||||||
dividends paid per common share | 90 | 120 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on asset disposal | 7,000 | 441,000 | -82,000 | 94,000 | 8,000 | 298,000 | 10,000 | 11,000 | -24,000 | 253,000 | 7,000 | -2,229,000 | 254,000 | -127,000 | -205,000 | 120,000 | -47,000 | -242,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
direct operating expenses, excluding depreciation and | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization | 16,482,500 | 21,950,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
selling, general, and administrative expenses, excluding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on asset disposal | -6,250 | -4,000 | -2,000 | -19,000 | -591,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per common share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | 110 | -220 | -90 | -220 | 510 | -110 | -330 | -130 | -120 | -650 | -40 | 210 | -750 | -1,590 | 140 | -540 | -100 | -240 | -50 | -320 | 160 | -140 | -80 | -260 | -375 | -310 | -740 | -450 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | 28,626,000 | 28,799,000 | 28,452,000 | 28,450,000 | 28,434,000 | 28,432,000 | 28,431,000 | 28,430,000 | 28,426,000 | 28,425,000 | 28,425,000 | 28,423,000 | 28,425,000 | 28,422,000 | 28,418,000 | 28,401,000 | 28,402,000 | 28,402,000 | 28,393,000 | 28,376,000 | 28,379,000 | 28,372,000 | 28,363,000 | 28,363 | 28,363,000 | 28,363,000 | 28,363,000 | 28,363 | 28,363,000 | 28,363,000 | 28,363 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | -347,000 | -482,000 | -65,000 | -7,903,000 | 94,000 | 18,567,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
direct operating expenses | 14,558,000 | 19,669,000 | 19,580,000 | 18,983,000 | 20,366,000 | 18,726,000 | 19,086,000 | 19,055,000 | 20,098,000 | 19,410,000 | 19,283,000 | 19,496,000 | 19,219,000 | 18,202,000 | 18,551,000 | 18,156,000 | 18,634,000 | 17,738,000 | 17,705,000 | 17,388,000 | 18,487,000 | 16,663,000 | 16,661,000 | 16,306,000 | 17,950,000 | 16,685,000 | 15,937,000 | 15,472,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
selling, general, and administrative expenses | 17,997,500 | 23,986,000 | 24,754,000 | 23,250,000 | 16,570,000 | 21,628,000 | 21,181,000 | 23,471,000 | 24,829,000 | 22,915,000 | 21,839,000 | 20,885,000 | 23,119,000 | 21,569,000 | 21,787,000 | 20,298,000 | 23,787,000 | 20,380,000 | 20,748,000 | 20,378,000 | 20,334,000 | 18,129,000 | 17,320,000 | 17,194,000 | 20,777,000 | 17,898,000 | 16,925,000 | 16,719,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructure charge | 314,000 | 356,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash contract termination fees | 191,000 | 7,167,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill and intangible assets | 4,041,000 | 16,164,000 | 12,134,250 | 48,537,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on asset exchange | -30,000 | -1,383,000 | -2,612,000 | -2,438,000 | -1,660,000 | -697,000 | -487,000 | -2,742,000 | -850,000 | -427,000 | -500,000 | -1,035,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense, including amortization of debt financing costs | -10,039,500 | -14,310,000 | -13,884,000 | -11,964,000 | -6,858,250 | -8,668,000 | -8,905,000 | -9,860,000 | -10,806,000 | -13,989,000 | -13,762,000 | -13,787,000 | -13,771,000 | -13,720,000 | -13,453,000 | -13,189,000 | -12,899,000 | -12,242,000 | -11,928,000 | -11,364,000 | -10,893,000 | -13,075,000 | -13,260,000 | -13,132,000 | -13,030,000 | -12,843,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest and other income | 2,000 | 1,000 | 3,000 | 1,000 | 12,500 | 5,000 | 10,000 | 35,000 | 89,000 | 74,000 | 151,000 | 401,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense, including amortization of debt financing costs and debt discounts | -12,431,000 | -11,606,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on asset disposal | 35,000 | 152,000 | 136,000 | 423,000 | 16,000 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income | 146,000 | 125,000 | 145,000 | 116,000 | 305,000 | 172,000 | 166,000 | 117,000 | 69,000 | 61,000 | 44,000 | 39,000 | 51,000 | 29,000 | 17,000 | 16,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on property held for sale | 616,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenue | 43,047,750 | 56,767,000 | 60,915,000 | 54,509,000 | 74,030,000 | 63,948,000 | 65,259,000 | 56,427,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
yoy | -41.85% | -11.23% | -6.66% | -3.40% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | -24.17% | -6.81% | 11.75% | -26.37% | 15.77% | -2.01% | 15.65% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: commissions | -5,595,750 | -7,387,000 | -8,000,000 | -6,996,000 | 59,826,000 | -8,571,000 | -8,791,000 | -7,459,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net broadcast revenue | 37,452,000 | 49,380,000 | 52,915,000 | 47,513,000 | 63,846,000 | 55,377,000 | 56,468,000 | 48,968,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade and barter revenue | 3,680,000 | 4,585,000 | 4,985,000 | 5,150,000 | 6,617,000 | 4,507,000 | 4,689,000 | 5,268,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total net revenue | 41,132,000 | 53,965,000 | 57,900,000 | 52,663,000 | 70,463,000 | 59,884,000 | 61,157,000 | 54,236,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
merger related expenses | 456,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on asset disposal (including deferred gain recognition) | 7,250 | -2,000 | 31,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before minority interest in consolidated entity | -10,655,750 | -8,887,000 | -20,928,000 | -12,808,000 | 682,000 | -17,201,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in consolidated entity | 543,000 | 583,000 | 493,000 | 487,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before cumulative effect of change in accounting principle and minority interest in consolidated entity | 198,000 | -6,285,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of change in accounting principle, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of preferred interests | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to common shareholders | 21,240,999.28 | -5,702,000 | 1,175,000 | -16,714,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net income attributable to common shareholders per common share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | 28,626,000 | 28,799,000 | 28,452,000 | 28,450,000 | 28,434,000 | 28,432,000 | 28,431,000 | 28,430,000 | 28,426,000 | 28,425,000 | 28,425,000 | 28,423,000 | 28,425,000 | 28,422,000 | 28,418,000 | 28,401,000 | 28,402,000 | 28,402,000 | 28,393,000 | 28,376,000 | 28,379,000 | 28,372,000 | 28,363,000 | 28,363 | 28,363,000 | 28,363,000 | 28,363,000 | 28,363 | 28,363,000 | 28,363,000 | 28,363 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net income per share: |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.