VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
NXSTNexstar Media Group, Inc.
$164.00$5.0B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksNXSTCash Flow

Nexstar Media Group, Inc. (NXST) Cash Flow Statement

26Y historyFree accessUpdated daily

Despite earnings volatility, the company maintains stable cash conversion, evidenced by an OCF/NI ratio of 3.12 in 2025Q1, though capital allocation remains aggressive with $3.3 billion in net acquisition outflows in 2026Q1.

NXST Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'00Dec'99
Cash from Operations843M891M1.25B999M1.4B1.22B1.25B417.47M736.87M109.09M284.25M205.31M166.53M27.34M79.89M40.34M59.27M22.99M60.65M36.99M54.46M14.35M31.91M3.69M28.74M24.05M10.25M
Operating CF Margin %-18%23.12%20.25%26.92%26.14%27.86%13.74%26.63%4.49%25.77%22.9%26.38%5.44%21.1%13.16%18.91%9.13%21.29%13.86%20.54%6.35%12.99%1.72%21.47%12.49%6.51%
Operating CF Growth %-97.44%-28.72%25.13%-28.8%15.47%-3.13%200.43%-43.35%575.46%-61.62%38.45%23.29%509.12%-65.78%98.04%-31.94%157.77%-62.09%63.97%-32.09%279.53%-55.03%765.74%-87.18%19.51%134.58%-
Net Income165M362M683M270M943M830M808.1M236.29M388.26M475.33M93.1M76.38M64.55M-1.78M182.49M-11.89M-1.81M-12.61M-78.06M-19.77M-8.99M-48.73M-20.5M-71.8M-99.09M00
Depreciation & Amortization773M592M808M941M662M589M564.9M408.71M320.54M323.07M120.33M117.85M72.53M76.34M55.14M57.77M54.37M58.63M57.87M69.52M63.84M65.4M71.29M82.19M65.02M00
Stock-Based Compensation40M58M78M60M62M47M48.3M38.62M31.26M24.07M11.39M11.4M7.6M2.08M1.36M1.16M2.83M1.49M2.25M00000000
Deferred Taxes-164M-20M-33M-77M-103M5M-43.6M-4.54M12.4M-463.19M54.59M43.67M43.49M2.67M-132.62M5.22M6.26M-216K-5.88M5.38M4.28M4.89M3.65M-17.16M7.82M00
Other Non-Cash Items198M-49M-235M-204M-47M-43M-41.5M-167.54M-33.06M-49.17M4.95M-13.52M-17.18M-9.99M-23.15M-7.35M1.56M-8.35M80.91M-7.66M-5.39M-8.17M-16.1M-8.75M49.43M24.05M10.25M
Working Capital Changes-147M-52M-51M9M-114M-213M-82M-94.07M17.46M-201.02M-110K-30.48M-4.47M-41.97M-3.34M-4.57M-3.94M-15.95M3.55M-10.48M720K959K-6.43M19.21M5.56M00
Change in Receivables-11M15M68M-13M-12M-109M14M2.18M30.87M-56.67M-27.29M-30.31M-10.38M-38.11M-5.35M-8.18M-3.45M-10.42M2.63M-8.05M-2.93M567K-2.49M-1.87M343K00
Change in Inventory0000000000000000000-167K0000000
Change in Payables-11M-30M-98M32M-50M28M53.7M49.9M16.52M-62.5M1.63M16.9M6.18M5.63M6.68M1.84M-130K0000000000
Cash from Investing-3.42B-173M-102M-173M125M-232M-39.8M-4.7B-175.51M-2.07B-135.12M-474.34M-230.03M-248.12M-238.62M-54.58M-13.34M-35.59M-38.49M-18.61M-79.27M-26.36M-44.6M-124.41M-20.31M-55.79M-155.61M
Capital Expenditures-135M-148M-145M-149M-157M-151M-217M-197.51M-106.25M-72.46M-31.87M-29.02M-20.39M-18.95M-17.26M-13.35M-13.8M-19.03M-30.79M-18.54M-79.88M-14.02M-10.55M-10.31M-11.65M00
CapEx % of Revenue2.64%2.99%2.68%3.02%3.01%3.25%4.82%6.5%3.84%2.98%2.89%3.24%3.23%3.77%4.56%4.36%4.4%7.55%10.81%6.95%30.12%6.2%4.29%4.81%8.7%--
Acquisitions-3.34B-22M0-38M29M-138M-23.6M-4.53B-103.98M-2.49B-103.97M-448.94M-209.73M-229.38M-221.59M-41.35M00-400K-387K0-12.47M-35.11M-101.82M-8.32M00
Investments---------------------------
Other Investing51M-3M3M14M253M57M207.8M28.59M34.71M499.48M718K3.62M89K219K236K122K459K-16.56M-7.3M320K603K125K1.05M-12.28M-343K-55.79M-155.61M
Cash from Financing2.77B-582M-1.15B-899M-1.51B-945M-1.29B4.39B-531.89M1.06B822.93M180.54M155.39M191.81M220.18M-1.87M-35.02M9.52M-22.55M-13.33M22.5M6.99M20.35M102.37M12.99M33.32M142M
Debt Issued (Net)3.08B-175M-327M-125M-480M-269M-857.2M4.62B-410.47M1.6B874.6M252.65M163.38M214.78M230.92M-1.41M-30.7M32.55M-22.59M-13.48M-15.48M11.06M21.46M102.22M5.06M00
Equity Issued (Net)-45M-120M-601M-605M-881M-537M-281.9M-45.12M-50.52M-99.01M0-48.66M0-8.42M00000153K00016.48M5M00
Dividends Paid-225M-169M-219M-191M-142M-118M-101M-82.82M-68.63M-55.89M-29.45M-23.69M-18.45M-14.3M000000000-1.52M-1.42M00
Share Repurchases-45M-120M-601M-605M-881M-537M-281.9M-45.12M-50.52M-99.01M0-48.66M0-8.42M000000000-123.52M-1K00
Other Financing-44M-118M-4M22M-12M-21M-53.7M-104.24M-2.27M-392.29M-22.23M232K10.46M-251K-10.73M-466K-4.32M-23.04M38K037.99M-4.07M-1.11M-14.81M4.35M33.32M142M
Net Change in Cash183M136M-3M-73M13M38M-79.4M103.56M29.46M-899.83M972.06M-88.5M91.88M-28.97M61.45M-16.11M10.91M-3.08M-392K5.05M-2.31M-5.02M7.66M-18.35M21.42M00
Free Cash Flow708M743M1.1B850M1.25B1.06B1.04B219.96M630.62M36.63M252.38M176.29M146.14M8.38M62.63M26.99M45.47M-16.79M29.86M18.45M-25.41M334K21.36M-6.63M17.09M24.05M10.25M
FCF Margin %13.85%15.01%20.44%17.23%23.91%22.89%23.04%7.24%22.79%1.51%22.88%19.67%23.15%1.67%16.54%8.81%14.51%-6.66%10.48%6.91%-9.58%0.15%8.69%-3.09%12.77%12.49%6.51%
FCF Growth %-39.74%-32.76%30%-31.78%17.11%2.58%371.55%-65.12%1621.6%-85.49%43.17%20.63%1643.06%-86.61%132.03%-40.64%370.79%-156.24%61.85%172.58%-7708.68%-98.44%422.4%-138.76%-28.93%134.58%-
FCF per Share22.7224.2033.6923.7231.0124.1922.204.5913.300.807.975.494.570.282.040.941.60-0.591.050.65-0.900.010.75-0.431.151.670.71
FCF Conversion (FCF/Net Income)4.29x8.17x1.73x2.89x1.44x1.46x1.55x1.81x1.89x0.23x3.11x2.64x2.58x-15.32x0.44x-3.39x-32.65x-1.82x-0.78x-1.87x-6.06x-0.29x-1.56x-0.05x-0.55x-0.74x-0.22x
Interest Paid221M328M431M437M330M273M324.3M250.66M218.75M239.56M78.26M70.43M59.23M75.07M66.36M51.09M46.93M29.21M39.04M00000000
Taxes Paid173M175M254M169M370M320M351.7M315.05M90.72M272.69M29.39M29.06M3.13M2.13M1.6M474K397K523K178K00000000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetStrained
Cash FlowStable
Top Statement Risk

Linear subscriber churn acceleration

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Depreciation

As reported in quarterly filings, Nexstar consistently generates operating cash flow significantly exceeding net income, with an OCF/NI ratio reaching 3.12 in 2025Q1, primarily driven by substantial non-cash depreciation and amortization charges that obscure the underlying cash-generating capacity of the local station portfolio.

The persistent gap between net income and operating cash flow suggests that GAAP earnings are a poor proxy for the company's true liquidity profile. Investors should monitor this divergence, as it indicates that the business relies heavily on the tax shield and non-cash nature of its asset base to support its capital-intensive operations.

FCF Volatility Reflects Cyclical Troughs

Based on the provided cash flow data, free cash flow margins have fluctuated between 7.3% and 26.2% over the last ten quarters, reflecting the inherent sensitivity of Nexstar's cash generation to the biennial political advertising cycle and the associated variability in working capital requirements.

The sharp contraction in FCF margin during off-cycle periods suggests that the company's cash flow trajectory is highly dependent on external political spending events. This volatility warrants caution, as it may limit the company's ability to maintain consistent capital returns during periods of lower advertising demand.

Working Capital Swings Impact Liquidity

According to recent financial statements, Nexstar's working capital changes have been highly erratic, ranging from a $90 million inflow in 2024Q3 to a $75 million outflow in 2024Q2, highlighting the operational challenges of managing cash cycles across a vast network of local broadcast stations.

These significant swings in working capital appear to be driven by the timing of advertising collections and the payment of reverse retransmission fees. The inconsistency in these cash movements suggests that short-term liquidity may be subject to unpredictable fluctuations that are not immediately apparent in headline revenue figures.

Aggressive Capital Allocation Strategy

As evidenced by the $3.3 billion net acquisition outflow in 2026Q1 and consistent dividend payments, Nexstar prioritizes aggressive inorganic growth and shareholder returns, which may place additional pressure on the company's balance sheet given the current volatility in its core cash flow generation.

The company's strategy of utilizing cash for large-scale acquisitions while simultaneously funding dividends appears to be a high-stakes approach to maintaining market dominance. Analysts should investigate whether this deployment strategy remains sustainable if the linear television ecosystem continues to face accelerated subscriber churn.

NXST — Frequently Asked Questions

Quick answers to the most common questions about buying NXST stock.

How much cash does Nexstar Media Group, Inc. (NXST) generate from operations?

Nexstar Media Group, Inc. (NXST) generated $891.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Nexstar Media Group, Inc.'s free cash flow?

Nexstar Media Group, Inc. (NXST) generated $743.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Nexstar Media Group, Inc.'s capital expenditure (CapEx)?

Nexstar Media Group, Inc. (NXST) spent $148.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Nexstar Media Group, Inc. distribute cash to shareholders?

In 2025, Nexstar Media Group, Inc. (NXST) returned $169.0M to shareholders via cash dividends and spent $120.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.