NEXSTAR MEDIA GROUP, INC. Analytics

Year:

Industry level:

Currency:

Highlights

Showing data for FY2022

Operational Environmental Cost

$12m

Operational Environmental Cost Intensity

0.22%

Total Environmental Cost

N/A

Total Environmental Cost Intensity

N/A

ΔOperational Environmental Cost (2020-2022)

$4.95m

Decoupling Rate (2020-2022)

-23%

Adjusted EBITDA

$2,204m

Adjusted EBITDA Margin

42%

Environmental cost statement

Showing data for FY2022

USD MM	2020	2021	2022	2023
OPERATIONAL SOCIAL COST OF CARBON

		-18.53%	71.59%	-3.92%
	0.03%	0.03%	0.04%	0.04%

		28.45%	45.11%	9.38%
	0.11%	0.14%	0.18%	0.21%
	$7m	$8m	$12m	$12m
		17.55%	49.37%	6.92%
	0.15%	0.17%	0.22%	0.25%
INDIRECT SOCIAL COST OF CARBON

		N/A	N/A	N/A
	N/A	N/A	N/A	N/A

		N/A	N/A	N/A
	N/A	N/A	N/A	N/A
All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates. Scope 2: Social Cost of Carbon is calculated using market-based emissions data.

Environmental cost bridge

Showing data for FY2022

Integrated financial analysis

Highlights

Showing data for FY2022

Adjusted EBITDA Margin

42%

Adjusted EBIT Margin

30%

EV / Adjusted EBITDA

Company Value: Placeholder

Industry Average: Placeholder

Coming soon

EV / Adjusted EBIT

Company Value: Placeholder

Industry Average: Placeholder

Coming soon

Integrated income statement

Showing data for FY2022

USD MM	2020	2021	2022	2023
INCOME STATEMENT
	$4,501m	$4,648m	$5,211m	$4,933m
		3.27%	12.10%	-5.33%
	$2,496m	$2,683m	$2,995m	$3,144m
	55.46%	57.72%	57.47%	63.73%
	$2,005m	$1,965m	$2,216m	$1,789m
	44.54%	42.28%	42.53%	36.27%
	$1,440m	$1,376m	$1,554m	$848m
	31.99%	29.60%	29.82%	17.19%
ENVIRONMENTAL COST DATA
	$7m	$8m	$12m	$12m
	0.15%	0.17%	0.22%	0.25%
FINANCIAL DATA ADJUSTED FOR OPERATIONAL ENVIRONMENTAL COST
	$1,998m	$1,957m	$2,204m	$1,777m
	44.39%	42.11%	42.30%	36.02%
	$1,433m	$1,368m	$1,542m	$836m
	31.84%	29.44%	29.60%	16.94%
All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates.

Environmental EBITDA bridge

Showing data for FY2022

Industry benchmark

TELEVISION PROGRAMMING AND BROADCASTING ACTIVITIES

Scope 1 (% of Sales)

0.04%

Scope 2 (% of Sales)

0.18%

Operational Environmental Cost Intensity

0.22%

Scope 3 (% of Sales)

N/A

Total Environmental Cost Intensity

N/A

Selected peer group

Showing data for FY2022

NAME	COUNTRY	OPERATIONAL ENV. COST	OPERATIONAL ENV. COST INTENSITY
NEXSTAR MEDIA GROUP, INC.	US	$12m	0.22%

Industry distribution

Showing data for FY2022

Number of companiesCompanies0

Median0.00%

Average0.00%

Standard deviation0.00%

Note: Outliers are calculated using the 1.5 * IQR method, where values outside Q1 - 1.5 * IQR and Q3 + 1.5 * IQR are considered outliers.

Estimated Social Cost of Carbon Scope 3 breakdown

Percentage breakdown of Social Cost of Carbon Scope 3 into various categories

Showing data for FY2022

SCOPE 3 CATEGORY	Company (USD)	Company %	Industry Avg (USD)	Industry Avg %
Purchased goods (1 & 2)	N/A	N/A	N/A	N/A
Energy-related activities (3)	N/A	N/A	N/A	N/A
Upstream transportation (4)	N/A	N/A	N/A	N/A
Waste (5)	N/A	N/A	N/A	N/A
Business travel (6)	N/A	N/A	N/A	N/A
Commuting (7)	N/A	N/A	N/A	N/A
Upstream leased assets (8)	N/A	N/A	N/A	N/A
Downstream transportation (9)	N/A	N/A	N/A	N/A
Processing of products (10)	N/A	N/A	N/A	N/A
Use of products (11)	N/A	N/A	N/A	N/A
Final treatment of products (12)	N/A	N/A	N/A	N/A
Downstream leased assets (13)	N/A	N/A	N/A	N/A
Franchises (14)	N/A	N/A	N/A	N/A
Investments (15)	N/A	N/A	N/A	N/A
Total	$0m	100.00%	$0m	100.00%

Scope 3 breakdown visualization

Showing data for FY2022

Legal Contact

Highlights

Showing data for FY2022

Operational Environmental Cost

$12m

Operational Environmental Cost Intensity

0.22%

Total Environmental Cost

N/A

Total Environmental Cost Intensity

N/A

ΔOperational Environmental Cost (2020-2022)

$4.95m

Decoupling Rate (2020-2022)

-23%

Adjusted EBITDA

$2,204m

Adjusted EBITDA Margin

42%

Environmental cost statement

Showing data for FY2022

USD MM	2020	2021	2022	2023
OPERATIONAL SOCIAL COST OF CARBON

		-18.53%	71.59%	-3.92%
	0.03%	0.03%	0.04%	0.04%

		28.45%	45.11%	9.38%
	0.11%	0.14%	0.18%	0.21%
	$7m	$8m	$12m	$12m
		17.55%	49.37%	6.92%
	0.15%	0.17%	0.22%	0.25%
INDIRECT SOCIAL COST OF CARBON

		N/A	N/A	N/A
	N/A	N/A	N/A	N/A

		N/A	N/A	N/A
	N/A	N/A	N/A	N/A
All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates. Scope 2: Social Cost of Carbon is calculated using market-based emissions data.

Environmental cost bridge

Showing data for FY2022

USD MM	2020	2021	2022	2023
	$4,501m	$4,648m	$5,211m	$4,933m
		3.27%	12.10%	-5.33%
	$2,496m	$2,683m	$2,995m	$3,144m
	55.46%	57.72%	57.47%	63.73%
	$2,005m	$1,965m	$2,216m	$1,789m
	44.54%	42.28%	42.53%	36.27%
	$1,440m	$1,376m	$1,554m	$848m
	31.99%	29.60%	29.82%	17.19%
ENVIRONMENTAL COST DATA
	$7m	$8m	$12m	$12m
	0.15%	0.17%	0.22%	0.25%
FINANCIAL DATA ADJUSTED FOR OPERATIONAL ENVIRONMENTAL COST
	$1,998m	$1,957m	$2,204m	$1,777m
	44.39%	42.11%	42.30%	36.02%
	$1,433m	$1,368m	$1,542m	$836m
	31.84%	29.44%	29.60%	16.94%
All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates.

USD MM

2020

2021

2022

2023

INCOME STATEMENT

$4,501m

$4,648m

$5,211m

$4,933m

3.27%

12.10%

-5.33%

$2,496m

$2,683m

$2,995m

$3,144m

55.46%

57.72%

57.47%

63.73%

$2,005m

$1,965m

$2,216m

$1,789m

44.54%

42.28%

42.53%

36.27%

$1,440m

$1,376m

$1,554m

$848m

31.99%

29.60%

29.82%

17.19%

ENVIRONMENTAL COST DATA

$7m

$8m

$12m

0.15%

0.17%

0.22%

0.25%

FINANCIAL DATA ADJUSTED FOR OPERATIONAL ENVIRONMENTAL COST

$1,998m

$1,957m

$2,204m

$1,777m

44.39%

42.11%

42.30%

36.02%

$1,433m

$1,368m

$1,542m

$836m

31.84%

29.44%

29.60%

16.94%

All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates.

NAME

COUNTRY

OPERATIONAL ENV. COST

OPERATIONAL ENV. COST INTENSITY

NEXSTAR MEDIA GROUP, INC.

$12m

0.22%

Estimated Social Cost of Carbon Scope 3 breakdown

Percentage breakdown of Social Cost of Carbon Scope 3 into various categories

Showing data for FY2022

SCOPE 3 CATEGORY	Company (USD)	Company %	Industry Avg (USD)	Industry Avg %
Purchased goods (1 & 2)	N/A	N/A	N/A	N/A
Energy-related activities (3)	N/A	N/A	N/A	N/A
Upstream transportation (4)	N/A	N/A	N/A	N/A
Waste (5)	N/A	N/A	N/A	N/A
Business travel (6)	N/A	N/A	N/A	N/A
Commuting (7)	N/A	N/A	N/A	N/A
Upstream leased assets (8)	N/A	N/A	N/A	N/A
Downstream transportation (9)	N/A	N/A	N/A	N/A
Processing of products (10)	N/A	N/A	N/A	N/A
Use of products (11)	N/A	N/A	N/A	N/A
Final treatment of products (12)	N/A	N/A	N/A	N/A
Downstream leased assets (13)	N/A	N/A	N/A	N/A
Franchises (14)	N/A	N/A	N/A	N/A
Investments (15)	N/A	N/A	N/A	N/A
Total	$0m	100.00%	$0m	100.00%

Scope 3 breakdown visualization

Showing data for FY2022

Company Overview for NEXSTAR MEDIA GROUP, INC.

NEXSTAR MEDIA GROUP, INC.TELEVISION PROGRAMMING AND BROADCASTING ACTIVITIES