Nexstar Media Group, Inc. (NXST)
Every figure this model derived for NXST, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 151,000,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 218,000,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 2,005,000,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 1,284,000,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 2,265,000,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 442,000,000 | InterestPaidNet |
2026-06-30 |
| ocf | 894,000,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 5,876,000,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 99,000,000 | ShareBasedCompensation |
2026-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up NXST on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 28.22 |
| current ratio | 1.56 |
| current ratio reported | 1.56 |
| dilution pct | -6.37 |
| ebit cagr | -6.33 |
| ebit yoy | -11.9 |
| ev ebit | 16.09 |
| ev owner earnings | 26.08 |
| ev sales | 2.86 |
| fcf margin | 12.64 |
| growth cv | 3.61 |
| interest cover | 2.36 |
| net debt ebitda | 7.61 |
| operating margin | 17.77 |
| owner earnings margin | 10.96 |
| revenue growth | 10.53 |
| revenue growth per share | 18.06 |
| roic | 5.84 |
| rule of 40 | 28.3 |
| sbc pct revenue | 1.68 |
Everything else this filing tags
400 more elements from NXST's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
Assets | 17,715,000,000 | 2026-06-30 | 124 | USD |
LiabilitiesAndStockholdersEquity | 17,715,000,000 | 2026-06-30 | 122 | USD |
Liabilities | 15,451,000,000 | 2026-06-30 | 122 | USD |
DebtInstrumentCarryingAmount | 11,876,000,000 | 2026-06-30 | 54 | USD |
LongTermDebt | 11,744,000,000 | 2026-06-30 | 114 | USD |
LongTermDebtNoncurrent | 11,413,000,000 | 2026-06-30 | 122 | USD |
ProceedsFromIssuanceOfLongTermDebt | 11,106,000,000 | 2026-06-30 | 113 | USD |
RepaymentsOfDebt | 8,149,000,000 | 2026-06-30 | 108 | USD |
LineOfCreditFacilityMaximumBorrowingCapacity | 6,400,000,000 | 2018-11-30 | 1 | USD |
FiniteLivedIntangibleAssetsGross | 5,761,000,000 | 2026-06-30 | 114 | USD |
BusinessAcquisitionsProFormaRevenue | 5,513,500,000 | 2022-12-31 | 75 | USD |
GoodwillGross | 5,270,000,000 | 2026-06-30 | 125 | USD |
IndefiniteLivedLicenseAgreements | 5,112,000,000 | 2026-06-30 | 125 | USD |
Goodwill | 5,033,000,000 | 2026-06-30 | 132 | USD |
RetainedEarningsAccumulatedDeficit | 3,695,000,000 | 2026-06-30 | 122 | USD |
NetCashProvidedByUsedInInvestingActivities | -3,343,000,000 | 2026-06-30 | 103 | USD |
PaymentsToAcquireBusinessesNetOfCashAcquired | 3,341,000,000 | 2026-06-30 | 99 | USD |
FiniteLivedIntangibleAssetsNet | 2,887,000,000 | 2026-06-30 | 122 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 2,874,000,000 | 2026-06-30 | 114 | USD |
RevenueFromContractWithCustomerIncludingAssessedTax | 2,766,696,000 | 2018-12-31 | 19 | USD |
CostsAndExpenses | 2,762,000,000 | 2026-06-30 | 91 | USD |
TreasuryStockValue | 2,723,000,000 | 2026-06-30 | 86 | USD |
NetCashProvidedByUsedInFinancingActivities | 2,694,000,000 | 2026-06-30 | 103 | USD |
PropertyPlantAndEquipmentGross | 2,252,000,000 | 2025-12-31 | 28 | USD |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | 2,241,000,000 | 2026-06-30 | 202 | USD |
DeferredIncomeTaxLiabilitiesNet | 2,154,000,000 | 2026-06-30 | 50 | USD |
GoodwillAcquiredDuringPeriod | 2,123,000,000 | 2026-06-30 | 18 | USD |
PropertyPlantAndEquipmentNet | 1,849,000,000 | 2026-06-30 | 122 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo | 1,825,000,000 | 2025-12-31 | 14 | USD |
DeferredTaxLiabilitiesNoncurrent | 1,696,611,000 | 2020-03-31 | 57 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive | 1,695,000,000 | 2025-12-31 | 11 | USD |
AccountsReceivableNetCurrent | 1,584,000,000 | 2026-06-30 | 122 | USD |
DefinedBenefitPlanAccumulatedBenefitObligation | 1,579,000,000 | 2025-12-31 | 4 | USD |
DirectOperatingCosts | 1,541,000,000 | 2026-06-30 | 199 | USD |
DeferredIncomeTaxLiabilities | 1,494,000,000 | 2025-12-31 | 28 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree | 1,390,000,000 | 2025-12-31 | 14 | USD |
DeferredTaxLiabilities | 1,354,000,000 | 2025-12-31 | 23 | USD |
AdditionalPaidInCapital | 1,308,000,000 | 2026-06-30 | 122 | USD |
ContractualObligation | 1,245,000,000 | 2026-06-30 | 5 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive | 1,232,000,000 | 2025-12-31 | 12 | USD |
BridgeLoan | 1,211,000,000 | 2026-03-31 | 2 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 1,094,000,000 | 2025-12-31 | 28 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive | 1,072,000,000 | 2026-06-30 | 37 | USD |
StockIssuedDuringPeriodValueAcquisitions | 1,031,443,000 | 2017-12-31 | 15 | USD |
OperatingExpenses | 998,641,000 | 2019-06-30 | 108 | USD |
RestrictedCashAndCashEquivalentsNoncurrent | 901,080,000 | 2016-12-31 | 6 | USD |
NotesIssued1 | 900,000,000 | 2016-12-31 | 4 | USD |
LiabilitiesOtherThanLongtermDebtNoncurrent | 856,134,000 | 2020-03-31 | 60 | USD |
SellingGeneralAndAdministrativeExpense | 783,000,000 | 2026-06-30 | 199 | USD |
BusinessAcquisitionsProFormaNetIncomeLoss | 689,400,000 | 2022-12-31 | 75 | USD |
OtherIntangibleAssetsNet | 683,581,000 | 2021-09-30 | 28 | USD |
OtherLiabilities | 642,856,000 | 2020-03-31 | 60 | USD |
OperatingIncomeLoss | 627,000,000 | 2026-06-30 | 271 | USD |
SalesRevenueNet | 615,336,000 | 2018-03-31 | 126 | USD |
SalesRevenueServicesNet | 615,281,000 | 2018-03-31 | 83 | USD |
OtherLiabilitiesNoncurrent | 600,000,000 | 2026-06-30 | 122 | USD |
AccruedLiabilitiesCurrent | 589,000,000 | 2026-06-30 | 122 | USD |
ContractualObligationDueInNextTwelveMonths | 525,000,000 | 2026-06-30 | 5 | USD |
IndefiniteLivedIntangibleAssetsExcludingGoodwill | 489,698,000 | 2015-03-31 | 19 | USD |
ContractualObligationDueInSecondYear | 456,000,000 | 2026-06-30 | 5 | USD |
OtherAssetsNoncurrent | 442,000,000 | 2026-06-30 | 122 | USD |
RepaymentsOfLongTermDebtAndCapitalSecurities | 438,835,000 | 2013-12-31 | 3 | USD |
NoncashOrPartNoncashAcquisitionDebtAssumed1 | 434,269,000 | 2017-12-31 | 7 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 418,000,000 | 2026-06-30 | 30 | USD |
NotesPayableFairValueDisclosure | 397,376,000 | 2013-06-30 | 2 | USD |
LongTermInvestments | 387,000,000 | 2026-06-30 | 56 | USD |
EquityMethodInvestmentOtherThanTemporaryImpairment | 381,000,000 | 2025-12-31 | 13 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 381,000,000 | 2026-06-30 | 44 | USD |
EquityMethodInvestmentDifferenceBetweenCarryingAmountAndUnderlyingEquity | 380,000,000 | 2024-03-31 | 13 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 356,000,000 | 2026-06-30 | 57 | USD |
EquityMethodInvestments | 344,000,000 | 2026-06-30 | 56 | USD |
DefinedBenefitPlanBenefitObligation | 343,000,000 | 2026-06-30 | 10 | USD |
OperatingLeaseLiability | 341,000,000 | 2026-06-30 | 30 | USD |
LongTermDebtCurrent | 331,000,000 | 2026-06-30 | 118 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | 330,000,000 | 2026-06-30 | 237 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree | 329,000,000 | 2026-06-30 | 57 | USD |
DefinedBenefitPlanFairValueOfPlanAssets | 324,000,000 | 2026-06-30 | 11 | USD |
OperatingLeaseRightOfUseAsset | 323,000,000 | 2026-06-30 | 55 | USD |
IncomeTaxReconciliationChangeInEnactedTaxRate | -322,193,000 | 2017-12-31 | 3 | USD |
ProceedsFromIssuanceOfDebt | 321,000,000 | 2021-09-30 | 3 | USD |
ProceedsFromNotesPayable | 316,800,000 | 2010-04-19 | 2 | USD |
InterestExpenseOperating | 309,000,000 | 2026-06-30 | 9 | USD |
AmortizationOfIntangibleAssets | 302,000,000 | 2025-12-31 | 163 | USD |
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets | 299,000,000 | 2025-12-31 | 28 | USD |
InterestExpenseNonoperating | 288,000,000 | 2025-09-30 | 4 | USD |
OperatingLeaseLiabilityNoncurrent | 287,000,000 | 2026-06-30 | 55 | USD |
NetIncomeLoss | 284,000,000 | 2026-06-30 | 276 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour | 281,000,000 | 2026-06-30 | 57 | USD |
NetIncomeLossIncludingPortionAttributableToNonredeemableNoncontrollingInterest | 281,000,000 | 2026-06-30 | 26 | USD |
DepreciationAndAmortization | 279,000,000 | 2026-06-30 | 61 | USD |
DepreciationDepletionAndAmortization | 279,000,000 | 2026-06-30 | 48 | USD |
BusinessCombinationContingentConsiderationLiabilityCurrent | 275,352,000 | 2017-06-30 | 2 | USD |
ProfitLoss | 273,000,000 | 2026-06-30 | 149 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive | 271,000,000 | 2026-06-30 | 53 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | 271,000,000 | 2026-06-30 | 26 | USD |
ContractualObligationFutureMinimumPaymentsDueRemainderOfFiscalYear | 255,000,000 | 2026-06-30 | 2 | USD |
GoodwillImpairedAccumulatedImpairmentLoss | 237,000,000 | 2026-06-30 | 121 | USD |
AssetsHeldForSaleNotPartOfDisposalGroup | 236,000,000 | 2022-10-19 | 22 | USD |
Land | 236,000,000 | 2020-01-31 | 4 | USD |
OtherPaymentsToAcquireBusinesses | 229,382,000 | 2013-12-31 | 13 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 218,000,000 | 2026-06-30 | 136 | USD |
DeferredTaxAssetsGross | 197,000,000 | 2025-12-31 | 28 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear | 197,000,000 | 2026-06-30 | 43 | USD |
CurrentIncomeTaxExpenseBenefit | 196,000,000 | 2025-12-31 | 39 | USD |
InterestIncomeExpenseNet | -194,000,000 | 2025-06-30 | 149 | USD |
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsGoodwill | 183,000,000 | 2025-12-31 | 28 | USD |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | 179,365,000 | 2018-03-31 | 34 | USD |
IncomeTaxPaidFederalAfterRefundReceived | 176,000,000 | 2025-12-31 | 3 | USD |
TaxesPayableCurrent | 171,635,000 | 2017-06-30 | 10 | USD |
DeferredTaxLiabilitiesPropertyPlantAndEquipment | 170,000,000 | 2025-12-31 | 28 | USD |
Depreciation | 168,000,000 | 2025-12-31 | 163 | USD |
AccountsPayableCurrent | 162,000,000 | 2026-06-30 | 122 | USD |
CurrentFederalTaxExpenseBenefit | 160,000,000 | 2025-12-31 | 39 | USD |
EntertainmentLicenseAgreementForProgramMaterialAmortizationExpense | 159,000,000 | 2026-06-30 | 15 | USD |
OtherIndefiniteLivedIntangibleAssets | 158,800,000 | 2019-09-30 | 1 | USD |
IncomeTaxesPaidNet | 152,000,000 | 2026-06-30 | 132 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 142,000,000 | 2026-06-30 | 122 | USD |
DeferredTaxAssetsNet | 140,000,000 | 2025-12-31 | 20 | USD |
EntertainmentLicenseAgreementForProgramMaterialLiabilityCurrent | 138,000,000 | 2024-03-31 | 6 | USD |
DefinedBenefitPlanExpectedFutureBenefitPaymentsFiveFiscalYearsThereafter | 135,000,000 | 2026-06-30 | 2 | USD |
DeferredIncomeTaxExpenseBenefit | -129,000,000 | 2025-12-31 | 73 | USD |
TreasuryStockValueAcquiredCostMethod | 126,000,000 | 2025-12-31 | 100 | USD |
EmployeeRelatedLiabilitiesCurrent | 125,000,000 | 2026-06-30 | 114 | USD |
PaymentsForRepurchaseOfCommonStock | 125,000,000 | 2025-12-31 | 86 | USD |
DeferredFinanceCostsNoncurrentGross | 125,000,000 | 2026-06-30 | 2 | USD |
OtherAccruedLiabilitiesCurrent | 124,000,000 | 2026-06-30 | 114 | USD |
OperatingLeasesFutureMinimumPaymentsDue | 121,072,000 | 2018-12-31 | 7 | USD |
InterestExpense | 117,163,000 | 2016-12-31 | 37 | USD |
DividendsCommonStockCash | 113,000,000 | 2026-06-30 | 133 | USD |
PaymentsOfDividendsCommonStock | 113,000,000 | 2026-06-30 | 122 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths | 111,000,000 | 2025-12-31 | 14 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 109,000,000 | 2026-06-30 | 24 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour | 108,000,000 | 2025-12-31 | 14 | USD |
OtherAssetsCurrent | 107,706,000 | 2020-03-31 | 60 | USD |
InterestPayableCurrent | 107,000,000 | 2026-06-30 | 122 | USD |
PaymentsOfDebtIssuanceCosts | 107,000,000 | 2026-06-30 | 3 | USD |
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations | -101,035,000 | 2018-03-31 | 34 | USD |
CommonStockSharesAuthorized | 100,000,000 | 2026-06-30 | 34 | shares |
BusinessCombinationContingentConsiderationAsset | 98,000,000 | 2020-12-31 | 4 | USD |
DeferredFederalIncomeTaxExpenseBenefit | -98,000,000 | 2025-12-31 | 39 | USD |
EquityMethodInvestmentDividendsOrDistributions | 96,000,000 | 2026-06-30 | 55 | USD |
IncreaseDecreaseInAccountsReceivable | -96,000,000 | 2026-06-30 | 137 | USD |
BusinessCombinationAcquisitionRelatedCosts | -95,000,000 | 2026-06-30 | 10 | USD |
ComprehensiveIncomeNetOfTax | 95,000,000 | 2025-12-31 | 27 | USD |
OtherLiabilitiesCurrent | 90,000,000 | 2026-06-30 | 122 | USD |
GoodwillPeriodIncreaseDecrease | -89,000,000 | 2020-12-31 | 5 | USD |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations | -84,861,000 | 2018-03-31 | 34 | USD |
AccruedIncomeTaxesCurrent | 83,011,000 | 2020-06-30 | 26 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 77,000,000 | 2026-06-30 | 30 | USD |
IncreaseDecreaseInAccruedLiabilities | -76,000,000 | 2026-06-30 | 27 | USD |
ContractWithCustomerLiabilityCurrent | 70,200,000 | 2022-09-30 | 2 | USD |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized | 70,000,000 | 2019-12-31 | 6 | USD |
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest | 69,000,000 | 2025-12-31 | 27 | USD |
CashEquivalentsAtCarryingValue | 68,999,000 | 2012-12-31 | 21 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsDeferredRent | 68,000,000 | 2025-12-31 | 22 | USD |
DeferredTaxLiabilitiesPrepaidExpenses | 68,000,000 | 2024-12-31 | 11 | USD |
PrepaidExpenseAndOtherAssetsNoncurrent | 65,189,000 | 2015-03-31 | 20 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 65,000,000 | 2026-06-30 | 26 | USD |
IncomeLossFromContinuingOperations | 64,550,000 | 2014-12-31 | 17 | USD |
DeferredTaxAssetsLiabilitiesNetCurrent | 64,263,000 | 2015-09-30 | 20 | USD |
IncreaseDecreaseInAccountsPayable | -64,000,000 | 2026-06-30 | 63 | USD |
DeferredTaxLiabilitiesOtherFiniteLivedAssets | 64,000,000 | 2025-12-31 | 2 | USD |
InterestPaid | 62,322,000 | 2018-03-31 | 63 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect | -62,000,000 | 2026-06-30 | 74 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 62,000,000 | 2026-06-30 | 30 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 60,000,000 | 2026-06-30 | 147 | USD |
LineOfCreditFacilityRemainingBorrowingCapacity | 60,000,000 | 2013-03-31 | 3 | USD |
ProgramRightsObligationsCurrent | 58,000,000 | 2026-06-30 | 62 | USD |
DeferredTaxAssetsValuationAllowance | 57,000,000 | 2025-12-31 | 19 | USD |
IncomeTaxExpenseBenefit | 57,000,000 | 2026-06-30 | 199 | USD |
RestrictedCash | 57,000,000 | 2026-03-31 | 1 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 56,000,000 | 2026-06-30 | 30 | USD |
BusinessCombinationBargainPurchaseGainRecognizedAmount | 55,600,000 | 2022-12-31 | 7 | USD |
ProceedsFromLifeInsurancePolicies | 55,000,000 | 2026-06-30 | 14 | USD |
OperatingLeaseLiabilityCurrent | 54,000,000 | 2026-06-30 | 55 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 51,000,000 | 2026-06-30 | 30 | USD |
IncreaseDecreaseInAccruedIncomeTaxesPayable | -50,000,000 | 2026-06-30 | 124 | USD |
PaymentsToAcquireLoansReceivable | 48,876,000 | 2019-12-31 | 1 | USD |
GuaranteeObligationsMaximumExposure | 48,200,000 | 2012-06-30 | 1 | USD |
DeferredRevenueCurrent | 47,498,000 | 2020-09-30 | 20 | USD |
CommonStockSharesIssued | 47,282,823 | 2026-06-30 | 34 | shares |
DeferredTaxAssetsOther | 46,000,000 | 2025-12-31 | 28 | USD |
IncreaseDecreaseInDeferredIncomeTaxes | 46,000,000 | 2026-06-30 | 94 | USD |
ProceedsFromSaleOfOtherAssetsInvestingActivities | 45,000,000 | 2022-09-30 | 6 | USD |
GuaranteeObligationsCurrentCarryingValue | 44,200,000 | 2012-06-30 | 1 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsPensions | 44,000,000 | 2025-12-31 | 17 | USD |
DeferredTaxLiabilitiesOther | 44,000,000 | 2025-12-31 | 23 | USD |
OtherLongTermInvestments | 43,000,000 | 2026-06-30 | 56 | USD |
AdvertisingBarterTransactionsAdvertisingBarterCosts | 42,500,000 | 2017-12-31 | 19 | USD |
AdvertisingBarterTransactionsAdvertisingBarterRevenue | 42,500,000 | 2017-12-31 | 19 | USD |
GoodwillWrittenOffRelatedToSaleOfBusinessUnit | 42,475,000 | 2021-12-31 | 3 | USD |
DeferredTaxLiabilitiesInvestments | 42,000,000 | 2025-12-31 | 13 | USD |
EquitySecuritiesFvNiRealizedGainLoss | 40,000,000 | 2024-12-31 | 8 | USD |
GainLossOnSaleOfOtherInvestments | 40,000,000 | 2024-12-31 | 8 | USD |
PaymentsForProceedsFromInvestments | -40,000,000 | 2024-12-31 | 8 | USD |
DefinedBenefitPlanSettlementsPlanAssets | 39,000,000 | 2017-12-31 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 39,000,000 | 2026-06-30 | 23 | USD |
DefinedBenefitPlanExpectedFutureEmployerContributionsRemainderOfFiscalYear | 39,000,000 | 2026-06-30 | 4 | USD |
AdvertisingExpense | 38,000,000 | 2025-12-31 | 42 | USD |
PaymentsToAcquireBusinessesGross | 38,000,000 | 2023-09-30 | 1 | USD |
OperatingLeasesFutureMinimumPaymentsDueThereafter | 37,577,000 | 2018-12-31 | 7 | USD |
TemporaryEquityCarryingAmountAttributableToParent | 37,000,000 | 2024-09-30 | 2 | USD |
CurrentStateAndLocalTaxExpenseBenefit | 36,000,000 | 2025-12-31 | 39 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 36,000,000 | 2026-06-30 | 24 | USD |
BusinessAcquisitionCostOfAcquiredEntityPurchasePrice | 35,400,000 | 2012-10-31 | 2 | USD |
OperatingLeaseCost | 34,000,000 | 2026-06-30 | 92 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 33,000,000 | 2025-12-31 | 28 | USD |
DebtRelatedCommitmentFeesAndDebtIssuanceCosts | 33,000,000 | 2025-09-30 | 6 | USD |
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearThree | 33,000,000 | 2026-06-30 | 2 | USD |
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearTwo | 33,000,000 | 2026-06-30 | 2 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | 32,000,000 | 2025-12-31 | 42 | USD |
IncomeTaxPaidStateAndLocalAfterRefundReceived | 32,000,000 | 2025-12-31 | 3 | USD |
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFour | 32,000,000 | 2026-06-30 | 2 | USD |
WeightedAverageNumberOfDilutedSharesOutstanding | 31,037,000 | 2026-06-30 | 260 | shares |
DeferredStateAndLocalIncomeTaxExpenseBenefit | -31,000,000 | 2025-12-31 | 39 | USD |
OperatingLeasePayments | 31,000,000 | 2026-06-30 | 60 | USD |
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFive | 31,000,000 | 2026-06-30 | 2 | USD |
CommonStockSharesOutstanding | 30,806,374 | 2026-06-30 | 6 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 30,494,000 | 2026-06-30 | 260 | shares |
SharesOutstanding | 30,323,806 | 2025-09-30 | 28 | shares |
IncreaseDecreaseInOtherNoncurrentLiabilities | -29,000,000 | 2026-06-30 | 137 | USD |
DefinedBenefitPlanExpectedFutureBenefitPaymentsNextTwelveMonths | 29,000,000 | 2026-06-30 | 2 | USD |
CashAcquiredFromAcquisition | 28,900,000 | 2022-12-31 | 5 | USD |
DeferredTaxAssetsNetNoncurrent | 26,676,000 | 2014-03-31 | 8 | USD |
AllowanceForDoubtfulAccountsReceivableCurrent | 26,000,000 | 2026-06-30 | 120 | USD |
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest | -26,000,000 | 2025-12-31 | 27 | USD |
UnrecognizedTaxBenefits | 26,000,000 | 2025-12-31 | 52 | USD |
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate | 26,000,000 | 2025-12-31 | 14 | USD |
ValuationAllowancesAndReservesPeriodIncreaseDecrease | 26,000,000 | 2012-12-31 | 3 | USD |
UnrecognizedTaxBenefitsPeriodIncreaseDecrease | 26,000,000 | 2025-12-31 | 4 | USD |
NoncontrollingInterestIncreaseFromBusinessCombination | 24,900,000 | 2022-12-31 | 41 | USD |
CapitalLeasesFutureMinimumPaymentsDue | 24,227,000 | 2018-12-31 | 5 | USD |
MinorityInterest | -24,000,000 | 2026-06-30 | 50 | USD |
ImpairmentOfLongLivedAssetsToBeDisposedOf | 23,046,000 | 2021-12-31 | 2 | USD |
RedeemableNoncontrollingInterestEquityCommonCarryingAmount | 23,000,000 | 2026-06-30 | 14 | USD |
NoncontrollingInterestInVariableInterestEntity | 22,913,000 | 2020-03-31 | 46 | USD |
OtherMinorityInterests | 22,913,000 | 2020-03-31 | 2 | USD |
OperatingLeasesRentExpenseNet | 22,800,000 | 2018-12-31 | 21 | USD |
OperatingLeasesFutureMinimumPaymentsDueCurrent | 22,179,000 | 2018-12-31 | 7 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | -22,000,000 | 2026-06-30 | 133 | USD |
FinancingInterestExpense | 22,000,000 | 2026-06-30 | 2 | USD |
PaymentsToAcquireSoftware | 20,000,000 | 2025-12-31 | 14 | USD |
OperatingLeasesFutureMinimumPaymentsDueInTwoYears | 19,841,000 | 2018-12-31 | 7 | USD |
BusinessAcquisitionPurchasePriceAllocationGoodwillAmount | 19,429,000 | 2013-06-30 | 2 | USD |
FinanceLeaseLiabilityPaymentsDue | 19,262,000 | 2021-09-30 | 11 | USD |
IndefinitelivedIntangibleAssetsAcquired | 19,000,000 | 2023-12-31 | 4 | USD |
NoncontrollingInterestIncreaseFromSubsidiaryEquityIssuance | 19,000,000 | 2024-12-31 | 62 | USD |
ProceedsFromMinorityShareholders | 19,000,000 | 2024-12-31 | 28 | USD |
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent | 19,000,000 | 2026-06-30 | 2 | USD |
ValuationAllowanceDeferredTaxAssetChangeInAmount | 18,900,000 | 2021-12-31 | 5 | USD |
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities | -18,800,000 | 2022-12-31 | 3 | USD |
PaymentsRelatedToTaxWithholdingForShareBasedCompensation | 18,000,000 | 2026-06-30 | 72 | USD |
PaymentsToAcquireIntangibleAssets | 18,000,000 | 2020-01-27 | 4 | USD |
StockIssuedDuringPeriodValueRestrictedStockAwardNetOfForfeitures | -18,000,000 | 2026-06-30 | 1 | USD |
DebtIssuanceCosts | 17,400,000 | 2015-06-30 | 10 | USD |
CapitalLeasesFutureMinimumPaymentsPresentValueOfNetMinimumPayments | 16,904,000 | 2018-12-31 | 5 | USD |
OperatingLeasesFutureMinimumPaymentsDueInThreeYears | 16,794,000 | 2018-12-31 | 7 | USD |
TreasuryStockCommonShares | 16,476,449 | 2026-06-30 | 26 | shares |
CapitalLeasesFutureMinimumPaymentsDueThereafter | 15,202,000 | 2018-12-31 | 5 | USD |
DeferredTaxAssetsLiabilitiesNetNoncurrent | 15,055,000 | 2014-12-31 | 6 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | -15,000,000 | 2026-06-30 | 69 | USD |
DecreaseInUnrecognizedTaxBenefitsIsReasonablyPossible | 15,000,000 | 2024-12-31 | 6 | USD |
PensionAndOtherPostretirementBenefitExpense | -15,000,000 | 2026-06-30 | 109 | USD |
FinanceLeaseLiability | 14,413,000 | 2021-09-30 | 11 | USD |
GoodwillAndIntangibleAssetImpairment | 14,000,000 | 2025-12-31 | 27 | USD |
GoodwillImpairmentLoss | 14,000,000 | 2025-12-31 | 21 | USD |
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax | 14,000,000 | 2025-12-31 | 24 | USD |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 14,000,000 | 2026-06-30 | 60 | USD |
DisposalGroupIncludingDiscontinuedOperationRevenue | 13,900,000 | 2012-12-31 | 2 | USD |
PaymentForContingentConsiderationLiabilityFinancingActivities | 13,900,000 | 2022-12-31 | 15 | USD |
AdjustmentToAdditionalPaidInCapitalIncomeTaxEffectFromShareBasedCompensationNet | 13,760,000 | 2016-12-31 | 24 | USD |
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities | 13,760,000 | 2016-12-31 | 37 | USD |
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities | 13,760,000 | 2016-12-31 | 32 | USD |
OperatingLeasesFutureMinimumPaymentsDueInFourYears | 13,573,000 | 2018-12-31 | 7 | USD |
FinanceLeaseLiabilityNoncurrent | 13,411,000 | 2021-09-30 | 17 | USD |
PaymentsOfDebtExtinguishmentCosts | 13,000,000 | 2026-06-30 | 19 | USD |
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued | 13,000,000 | 2025-12-31 | 18 | USD |
TemporaryEquityAccretionToRedemptionValue | 13,000,000 | 2026-06-30 | 17 | USD |
TemporaryEquityAccretionToRedemptionValueAdjustment | 13,000,000 | 2026-06-30 | 18 | USD |
DeferredTaxAssetsLiabilitiesNet | 12,568,000 | 2014-12-31 | 13 | USD |
DefinedBenefitPlanRecognizedNetGainLossDueToSettlements1 | 12,500,000 | 2021-12-31 | 2 | USD |
ProceedsFromSaleOfPropertyPlantAndEquipment | 12,000,000 | 2026-06-30 | 99 | USD |
RestrictedCashAndCashEquivalentsAtCarryingValue | 12,000,000 | 2023-12-31 | 43 | USD |
RestructuringCosts | 12,000,000 | 2024-12-31 | 4 | USD |
FinanceLeaseLiabilityPaymentsDueAfterYearFive | 11,484,000 | 2020-12-31 | 6 | USD |
TreasuryStockShares | 11,299,262 | 2023-03-31 | 60 | shares |
IncomeTaxReconciliationDeductionsQualifiedProductionActivities | 11,178,000 | 2017-12-31 | 3 | USD |
OperatingLeasesFutureMinimumPaymentsDueInFiveYears | 11,108,000 | 2018-12-31 | 7 | USD |
NoncontrollingInterestDecreaseFromDeconsolidation | -11,026,000 | 2019-12-31 | 10 | USD |
NetIncomeLossAttributableToNoncontrollingInterest | -11,000,000 | 2026-06-30 | 140 | USD |
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount | 11,000,000 | 2025-12-31 | 9 | USD |
GainsLossesOnExtinguishmentOfDebt | -10,000,000 | 2026-06-30 | 115 | USD |
ProceedsFromDepositsOnRealEstateSales | 10,000,000 | 2023-12-31 | 15 | USD |
ProceedsFromStockOptionsExercised | 10,000,000 | 2024-12-31 | 107 | USD |
ProvisionForDoubtfulAccounts | 9,751,000 | 2021-12-31 | 97 | USD |
RevenueRemainingPerformanceObligation | 9,500,000 | 2018-09-30 | 2 | USD |
DefinedBenefitPlanExpectedFutureEmployerContributionsNextFiscalYear | 9,000,000 | 2026-06-30 | 2 | USD |
AssetImpairmentCharges | 8,500,000 | 2017-12-31 | 2 | USD |
DebtInstrumentUnamortizedDiscount | 8,200,000 | 2010-04-19 | 2 | USD |
AdvertisingRevenue | 8,100,000 | 2012-12-31 | 3 | USD |
StockIssuedDuringPeriodValueShareBasedCompensationGross | -8,064,000 | 2019-09-30 | 30 | USD |
ContractualObligationDueInThirdYear | 8,000,000 | 2026-06-30 | 5 | USD |
IncomeTaxReconciliationDispositionOfBusiness | -7,800,000 | 2017-09-30 | 6 | USD |
RepaymentsOfLongTermDebt | 7,763,000 | 2014-06-30 | 25 | USD |
ProgramRightsObligationsNoncurrent | 7,432,000 | 2013-12-31 | 10 | USD |
RepaymentsOfDebtAndCapitalLeaseObligations | 7,426,000 | 2018-09-30 | 51 | USD |
CapitalLeasesFutureMinimumPaymentsInterestIncludedInPayments | 7,323,000 | 2018-12-31 | 5 | USD |
FinanceLeaseRightOfUseAsset | 7,099,000 | 2021-09-30 | 17 | USD |
CostmethodInvestmentsOtherThanTemporaryImpairment | 7,000,000 | 2021-09-30 | 2 | USD |
IncomeLossFromEquityMethodInvestments | 7,000,000 | 2026-06-30 | 103 | USD |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | 7,000,000 | 2025-12-31 | 42 | USD |
PaymentsToAcquireInvestments | 7,000,000 | 2020-12-31 | 2 | USD |
ImpairmentOfInvestments | 7,000,000 | 2021-12-31 | 1 | USD |
CashAndCashEquivalentsPeriodIncreaseDecrease | -6,531,000 | 2018-03-31 | 63 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | -6,531,000 | 2018-03-31 | 2 | USD |
FairValueOfAssetsAcquired | 6,500,000 | 2018-12-31 | 12 | USD |
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders | 6,500,000 | 2022-12-31 | 21 | USD |
PaymentsToMinorityShareholders | 6,500,000 | 2022-06-30 | 34 | USD |
StockholdersEquityChangeInReportingEntity | -6,422,000 | 2021-12-31 | 4 | USD |
GainLossOnDispositionOfAssets | 6,214,000 | 2021-12-31 | 90 | USD |
CapitalExpendituresIncurredButNotYetPaid | 6,000,000 | 2026-06-30 | 135 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefits | 6,000,000 | 2025-12-31 | 22 | USD |
EquitySecuritiesFvNiUnrealizedGainLoss | -6,000,000 | 2022-06-30 | 5 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 6,000,000 | 2025-12-31 | 32 | USD |
IncomeTaxReconciliationNondeductibleExpenseOther | 6,000,000 | 2019-09-30 | 4 | USD |
IncreaseDecreaseInOtherNoncurrentAssets | -6,000,000 | 2026-06-30 | 128 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | 5,709,000 | 2016-06-30 | 47 | USD |
ContractWithCustomerLiabilityRevenueRecognized | 5,400,000 | 2018-03-31 | 4 | USD |
NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1 | 5,101,000 | 2021-12-31 | 76 | USD |
PaymentsForOtherDeposits | 5,063,000 | 2016-12-31 | 2 | USD |
DeferredRentCreditNoncurrent | 5,062,000 | 2013-12-31 | 4 | USD |
CashDivestedFromDeconsolidation | 5,011,000 | 2019-12-31 | 3 | USD |
AmortizationOfFinancingCostsAndDiscounts | 5,000,000 | 2026-06-30 | 85 | USD |
EquitySecuritiesFvNiUnrealizedGain | 4,917,000 | 2021-12-31 | 4 | USD |
FinanceLeaseLiabilityUndiscountedExcessAmount | 4,849,000 | 2021-09-30 | 11 | USD |
CapitalizedComputerSoftwareNet | 4,300,000 | 2014-12-31 | 6 | USD |
VariableInterestEntityNonconsolidatedCarryingAmountAssets | 4,200,000 | 2011-12-31 | 1 | USD |
AccruedSalesCommissionCurrent | 4,056,000 | 2015-03-31 | 24 | USD |
PaymentForContingentConsiderationLiabilityOperatingActivities | 4,044,000 | 2017-12-31 | 4 | USD |
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost | -4,000,000 | 2023-12-31 | 16 | USD |
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansTax | 4,000,000 | 2025-12-31 | 24 | USD |
IncomeTaxReconciliationMinorityInterestIncomeExpense | -4,000,000 | 2025-12-31 | 9 | USD |
CapitalLeasesLesseeBalanceSheetAssetsByMajorClassPropertyPlantAndEquipmentOtherAccumulatedDepreciation | 3,891,000 | 2021-09-30 | 17 | USD |
ConversionOfStockSharesConverted1 | 3,865,384 | 2013-05-07 | 1 | shares |
ProceedsFromLinesOfCredit | 3,400,000 | 2012-06-30 | 1 | USD |
StockIssuedDuringPeriodValueStockOptionsExercised | 3,284,000 | 2015-06-30 | 28 | USD |
DiscontinuedOperationTaxEffectOfIncomeLossFromDisposalOfDiscontinuedOperation | 3,098,000 | 2012-12-31 | 4 | USD |
IncomeTaxReconciliationNondeductibleExpenseImpairmentLosses | 3,000,000 | 2025-12-31 | 19 | USD |
IncomeTaxReconciliationNondeductibleExpenseMealsAndEntertainment | 3,000,000 | 2025-12-31 | 39 | USD |
OtherNonoperatingExpense | 3,000,000 | 2026-03-31 | 55 | USD |
OtherOperatingIncomeExpenseNet | -3,000,000 | 2025-12-31 | 21 | USD |
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1 | -2,769,000 | 2021-12-31 | 23 | USD |
DeferredCreditsAndOtherLiabilitiesNoncurrent | 2,756,000 | 2013-12-31 | 8 | USD |
EarlyRepaymentOfSeniorDebt | 2,730,000 | 2010-12-31 | 1 | USD |
ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital | 2,659,000 | 2021-12-31 | 5 | USD |
IncomeTaxExpenseBenefitContinuingOperations | 2,600,000 | 2013-12-31 | 6 | USD |
IncomeTaxExpenseBenefitIntraperiodTaxAllocation | 2,600,000 | 2013-12-31 | 6 | USD |
ProceedsFromDivestitureOfBusinesses | 2,514,000 | 2021-12-31 | 45 | USD |
PaymentsForProceedsFromLoansReceivable | 2,500,000 | 2021-12-31 | 7 | USD |
ProceedsFromCollectionOfLoansReceivable | 2,500,000 | 2021-09-30 | 4 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized | 2,500,000 | 2015-12-31 | 2 | shares |
AccruedEmployeeBenefitsCurrent | 2,425,000 | 2015-03-31 | 24 | USD |
IncreaseDecreaseInInterestPayableNet | 2,350,000 | 2019-06-30 | 74 | USD |
ContractWithCustomerLiability | 2,300,000 | 2018-12-31 | 8 | USD |
IndefiniteLivedIntangibleAssetsWrittenOffRelatedToSaleOfBusinessUnit | -2,150,000 | 2012-12-31 | 2 | USD |
MinorityInterestDecreaseFromRedemptions | 2,131,000 | 2020-12-31 | 25 | USD |
UnrecognizedTaxBenefitsIncreasesResultingFromAcquisition | 2,007,000 | 2020-12-31 | 3 | USD |
OtherNonoperatingIncomeExpense | -2,000,000 | 2025-09-30 | 96 | USD |
PaymentsForProceedsFromOtherInvestingActivities | 2,000,000 | 2026-06-30 | 95 | USD |
OtherNonoperatingIncome | 2,000,000 | 2026-06-30 | 1 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 1,960,459 | 2017-12-31 | 3 | shares |
DebtInstrumentRepurchaseAmount | 1,900,000 | 2012-11-21 | 2 | USD |
FinanceLeaseLiabilityPaymentsDueYearFive | 1,879,000 | 2020-12-31 | 6 | USD |
FinanceLeaseLiabilityPaymentsDueYearFour | 1,879,000 | 2021-09-30 | 11 | USD |
CapitalLeasesFutureMinimumPaymentsDueInThreeYears | 1,843,000 | 2018-12-31 | 5 | USD |
FinanceLeaseLiabilityPaymentsDueYearThree | 1,833,000 | 2021-09-30 | 11 | USD |
DeferredGainOnSaleOfProperty | 1,821,000 | 2012-09-30 | 12 | USD |
CapitalLeasesFutureMinimumPaymentsDueInFiveYears | 1,818,000 | 2018-12-31 | 5 | USD |
FinanceLeaseLiabilityPaymentsDueYearTwo | 1,818,000 | 2021-09-30 | 11 | USD |
CapitalLeasesFutureMinimumPaymentsDueInFourYears | 1,803,000 | 2018-12-31 | 5 | USD |
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths | 1,803,000 | 2021-09-30 | 7 | USD |
CapitalLeasesFutureMinimumPaymentsDueInTwoYears | 1,795,000 | 2018-12-31 | 5 | USD |
CapitalLeasesFutureMinimumPaymentsDueCurrent | 1,766,000 | 2018-12-31 | 5 | USD |
IncomeTaxReconciliationNondeductibleExpense | 1,700,000 | 2017-09-30 | 2 | USD |
AmortizationOfFinancingCosts | 1,684,000 | 2015-06-30 | 38 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant | 1,562,447 | 2023-12-31 | 14 | shares |
SaleLeasebackTransactionDeferredGainNet | 1,523,000 | 2013-12-31 | 4 | USD |
OtherNoncashExpense | 1,516,000 | 2015-12-31 | 13 | USD |
DebtCurrent | 1,500,000 | 2011-09-30 | 4 | USD |
IncomeTaxReconciliationTaxContingenciesStateAndLocal | 1,500,000 | 2017-09-30 | 2 | USD |
AccrualForTaxesOtherThanIncomeTaxesCurrent | 1,442,000 | 2015-03-31 | 24 | USD |
GoodwillPurchaseAccountingAdjustments | -1,407,000 | 2021-12-31 | 11 | USD |
OtherNoncashIncome | 1,234,000 | 2019-09-30 | 21 | USD |
DefinedBenefitPlanExpectedReturnOnPlanAssets | 1,200,000 | 2017-12-31 | 1 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments | 1,185,000 | 2013-03-31 | 34 | USD |
DeferredTaxAssetsDeferredIncome | 1,111,000 | 2014-12-31 | 6 | USD |
DeferredTaxAssetsDeferredGainOnSaleLeasebackTransaction | 1,084,000 | 2014-12-31 | 2 | USD |
InvestmentIncomeDividend | 1,082,000 | 2016-12-31 | 2 | USD |
DeferredTaxAssetsGoodwillAndIntangibleAssets | 1,034,000 | 2012-12-31 | 2 | USD |
FinanceLeasePrincipalPayments | 1,008,000 | 2021-12-31 | 20 | USD |
What to be careful about
What this model itself distrusts about NXST's figures. Written by the derivation as it ran, not added afterwards.
- forward EPS growth +558.7% is analyst consensus, not a filing: consensus 2027 EPS 23.30 against trailing 3.54, over 1 year(s), from 3 analysts (taken 2026-10-11)
- durability DROPPED from the total: only 2 of 4 inputs could be computed (contracted coverage, gross margin stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions