Sinclair (SBGI) Financials

$14.78 +0.21 (+1.44%)

Closing price 04:00 PM Eastern

Extended Trading

$14.94 +0.16 (+1.11%)

As of 05:39 PM Eastern

Annual Income Statements for Sinclair

This table shows Sinclair's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2021	2022	2023	2024
Net Income / (Loss) Attributable to Common Shareholders	-414	2,652	-291	310
Consolidated Net Income / (Loss)	-326	2,701	-279	319
Net Income / (Loss) Continuing Operations	-326	2,701	-279	319
Total Pre-Tax Income	-499	3,614	-637	395
Total Operating Income	95	3,980	-331	551
Total Gross Profit	6,134	1,986	1,523	1,887
Total Revenue	6,134	3,928	3,134	3,548
Operating Revenue	6,134	3,928	3,134	3,548
Total Cost of Revenue	0.00	1,942	1,611	1,661
Operating Cost of Revenue	-	1,942	1,611	1,661
Total Operating Expenses	6,039	-1,994	1,854	1,336
Selling, General & Admin Expense	1,078	972	1,441	979
Depreciation Expense	114	100	105	101
Amortization Expense	570	311	246	223
Other Operating Expenses / (Income)	57	-3,313	59	53
Impairment Charge	-71	-64	3.00	-20
Total Other Income / (Expense), net	-594	-366	-306	-156
Interest Expense	625	293	290	303
Interest & Investment Income	45	56	29	118
Other Income / (Expense), net	-14	-129	-45	29
Income Tax Expense	-173	913	-358	76
Net Income / (Loss) Attributable to Noncontrolling Interest	88	49	12	9.00
Basic Earnings per Share	($5.51)	$37.54	($4.46)	$4.72
Weighted Average Basic Shares Outstanding	75.05M	70.65M	65.13M	65.78M
Diluted Earnings per Share	($5.51)	$37.54	($4.46)	$4.69
Weighted Average Diluted Shares Outstanding	75.05M	70.66M	65.13M	66.10M
Weighted Average Basic & Diluted Shares Outstanding	-	-	63.60M	66.47M

This table shows Sinclair's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Net Income / (Loss) Attributable to Common Shareholders	21	185	-89	-46	-341	23	17	94	176
Consolidated Net Income / (Loss)	29	193	-87	-45	-340	25	19	96	179
Net Income / (Loss) Continuing Operations	29	193	-87	-45	-340	25	19	96	179
Total Pre-Tax Income	138	-11	-107	-57	-462	21	24	125	225
Total Operating Income	154	21	-3.00	37	-386	42	64	179	266
Total Gross Profit	447	375	355	367	426	390	404	503	590
Total Revenue	843	773	768	767	826	798	829	917	1,004
Operating Revenue	843	773	768	767	826	798	829	917	1,004
Total Cost of Revenue	396	398	413	400	400	408	425	414	414
Operating Cost of Revenue	396	398	413	400	400	408	425	414	414
Total Operating Expenses	293	354	358	330	812	348	340	324	324
Selling, General & Admin Expense	220	249	252	221	719	254	244	242	239
Depreciation Expense	24	24	32	24	25	25	25	26	25
Amortization Expense	65	63	60	60	63	57	56	55	55
Other Operating Expenses / (Income)	12	12	9.00	25	13	12	13	14	14
Impairment Charge	-28	6.00	5.00	0.00	-8.00	0.00	2.00	-13	-9.00
Total Other Income / (Expense), net	-16	-32	-104	-94	-76	-21	-40	-54	-41
Interest Expense	59	74	65	73	78	75	76	78	74
Interest & Investment Income	33	31	-1.00	0.00	-1.00	14	78	0.00	26
Other Income / (Expense), net	10	11	-38	-21	3.00	40	-42	24	7.00
Income Tax Expense	109	-204	-20	-12	-122	-4.00	5.00	29	46
Net Income / (Loss) Attributable to Noncontrolling Interest	8.00	8.00	2.00	1.00	1.00	2.00	2.00	2.00	3.00
Basic Earnings per Share	$0.32	$2.65	($1.38)	($0.74)	($4.99)	$0.35	$0.27	$1.43	$2.67
Weighted Average Basic Shares Outstanding	69.91M	69.74M	64.01M	63.33M	65.13M	64.16M	66.19M	66.36M	65.78M
Diluted Earnings per Share	$0.32	$2.64	($1.38)	($0.74)	($4.98)	$0.35	$0.27	$1.43	$2.64
Weighted Average Diluted Shares Outstanding	69.91M	69.86M	64.01M	63.33M	65.13M	64.40M	66.19M	66.53M	66.10M
Weighted Average Basic & Diluted Shares Outstanding	-	-	-	63.51M	63.60M	66.18M	66.36M	66.42M	66.47M

This table details how cash moves in and out of Sinclair's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2021	2022	2023	2024
Net Change in Cash & Equivalents	-443	65	-222	35
Net Cash From Operating Activities	327	799	235	98
Net Cash From Continuing Operating Activities	327	799	235	98
Net Income / (Loss) Continuing Operations	-326	2,701	-279	319
Consolidated Net Income / (Loss)	-326	2,701	-279	319
Depreciation Expense	114	100	105	101
Amortization Expense	2,920	637	246	223
Non-Cash Adjustments To Reconcile Net Income	-2,077	-3,602	52	-126
Changes in Operating Assets and Liabilities, net	-304	963	111	-419
Net Cash From Investing Activities	-246	-381	52	77
Net Cash From Continuing Investing Activities	-246	-381	52	77
Purchase of Property, Plant & Equipment	-80	-105	-92	-84
Acquisitions	0.00	-315	0.00	0.00
Purchase of Investments	-256	-75	-72	-50
Sale and/or Maturity of Investments	26	99	206	203
Other Investing Activities, net	21	15	10	8.00
Net Cash From Financing Activities	-524	-353	-509	-140
Net Cash From Continuing Financing Activities	-524	-353	-509	-140
Repayment of Debt	-654	-872	-88	-62
Repurchase of Common Equity	-61	-120	-343	0.00
Payment of Dividends	-166	-89	-78	-78
Issuance of Debt	357	728	0.00	0.00

This table details how cash moves in and out of Sinclair's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Net Change in Cash & Equivalents	-	277	-261	105	-85	19	-7.00	-277	158	161
Net Cash From Operating Activities	-	341	62	80	1.00	92	-4.00	-306	210	198
Net Cash From Continuing Operating Activities	-	341	62	80	1.00	92	-4.00	-306	210	198
Net Income / (Loss) Continuing Operations	-	62	193	-87	-45	-340	25	19	96	179
Consolidated Net Income / (Loss)	-	62	193	-87	-45	-340	25	19	96	179
Depreciation Expense	-	24	24	32	24	25	25	25	26	25
Amortization Expense	-	64	63	60	60	63	57	56	55	55
Non-Cash Adjustments To Reconcile Net Income	-	-108	6.00	38	20	-12	-42	-36	-28	-20
Changes in Operating Assets and Liabilities, net	-	299	-224	37	-58	356	-69	-370	61	-41
Net Cash From Investing Activities	-	-29	-44	173	-32	-45	54	56	-24	-9.00
Net Cash From Continuing Investing Activities	-	-29	-44	173	-32	-45	54	56	-24	-9.00
Purchase of Property, Plant & Equipment	-	-31	-20	-20	-30	-22	-21	-23	-17	-23
Purchase of Investments	-	-8.00	-33	-6.00	-5.00	-28	-3.00	-29	-9.00	-9.00
Sale and/or Maturity of Investments	-	9.00	8.00	196	1.00	1.00	77	107	1.00	18
Other Investing Activities, net	-	1.00	1.00	3.00	2.00	4.00	1.00	1.00	1.00	5.00
Net Cash From Financing Activities	-	-35	-279	-148	-54	-28	-57	-27	-28	-28
Net Cash From Continuing Financing Activities	-	-35	-279	-148	-54	-28	-57	-27	-28	-28
Repayment of Debt	-	-8.00	-14	-28	-36	-10	-39	-7.00	-9.00	-7.00
Payment of Dividends	-	-21	-22	-20	-18	-18	-18	-20	-19	-21

This table presents Sinclair's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2022	2023	2024
Total Assets	6,704	6,085	5,885
Total Current Assets	1,683	1,475	1,485
Cash & Equivalents	884	662	697
Accounts Receivable	612	616	637
Prepaid Expenses	182	189	146
Current Deferred & Refundable Income Taxes	5.00	8.00	5.00
Plant, Property, & Equipment, net	728	715	705
Total Noncurrent Assets	4,293	3,895	3,695
Goodwill	2,088	2,082	2,082
Intangible Assets	1,096	929	780
Other Noncurrent Operating Assets	1,109	884	833
Total Liabilities & Shareholders' Equity	6,704	6,085	5,885
Total Liabilities	5,829	5,864	5,369
Total Current Liabilities	608	1,103	605
Short-Term Debt	38	36	38
Accounts Payable	397	913	416
Other Current Liabilities	173	154	151
Total Noncurrent Liabilities	5,221	4,761	4,764
Long-Term Debt	4,227	4,139	4,091
Noncurrent Deferred & Payable Income Tax Liabilities	610	252	335
Other Noncurrent Operating Liabilities	384	370	338
Commitments & Contingencies	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	681	221	516
Total Preferred & Common Equity	748	285	583
Total Common Equity	748	285	583
Common Stock	625	518	571
Retained Earnings	122	-234	10
Accumulated Other Comprehensive Income / (Loss)	1.00	1.00	2.00
Noncontrolling Interest	-67	-64	-67

This table presents Sinclair's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q3 2023	Q1 2024	Q2 2024	Q3 2024
Total Assets	6,083	6,038	5,686	5,785
Total Current Assets	1,454	1,481	1,222	1,355
Cash & Equivalents	643	655	378	536
Accounts Receivable	597	642	662	617
Prepaid Expenses	206	177	174	195
Current Deferred & Refundable Income Taxes	8.00	7.00	8.00	7.00
Plant, Property, & Equipment, net	0.00	720	717	712
Total Noncurrent Assets	4,629	3,837	3,747	3,718
Goodwill	2,082	2,082	2,082	2,082
Intangible Assets	971	891	852	816
Other Noncurrent Operating Assets	1,576	864	813	820
Total Liabilities & Shareholders' Equity	6,083	6,038	5,686	5,785
Total Liabilities	5,499	5,769	5,411	5,436
Total Current Liabilities	624	1,040	686	709
Short-Term Debt	37	37	37	38
Accounts Payable	419	854	503	479
Other Current Liabilities	168	149	146	192
Total Noncurrent Liabilities	4,875	4,729	4,725	4,727
Long-Term Debt	4,145	4,112	4,106	4,093
Noncurrent Deferred & Payable Income Tax Liabilities	376	258	263	288
Other Noncurrent Operating Liabilities	354	359	356	346
Commitments & Contingencies	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	584	269	275	349
Total Preferred & Common Equity	646	333	340	415
Total Common Equity	646	333	340	415
Common Stock	515	555	561	566
Retained Earnings	122	-227	-227	-149
Accumulated Other Comprehensive Income / (Loss)	9.00	5.00	6.00	-2.00
Noncontrolling Interest	-62	-64	-65	-66

This table displays calculated financial ratios and metrics derived from Sinclair's official financial filings.

Metric	2021	2022	2023	2024
Growth Metrics	-	-	-	-
Revenue Growth	0.00%	-35.96%	-20.21%	13.21%
EBITDA Growth	0.00%	47.29%	-100.54%	3,716.00%
EBIT Growth	0.00%	4,654.32%	-109.76%	254.26%
NOPAT Growth	0.00%	4,372.99%	-107.79%	292.05%
Net Income Growth	0.00%	928.53%	-110.33%	214.34%
EPS Growth	0.00%	781.31%	-111.88%	205.16%
Operating Cash Flow Growth	0.00%	144.34%	-70.59%	-58.30%
Free Cash Flow Firm Growth	0.00%	0.00%	122.65%	-20.43%
Invested Capital Growth	0.00%	0.00%	-12.27%	5.73%
Revenue Q/Q Growth	0.00%	0.00%	0.00%	5.28%
EBITDA Q/Q Growth	0.00%	0.00%	0.00%	253.13%
EBIT Q/Q Growth	0.00%	0.00%	0.00%	863.16%
NOPAT Q/Q Growth	0.00%	0.00%	0.00%	729.40%
Net Income Q/Q Growth	0.00%	0.00%	0.00%	259.50%
EPS Q/Q Growth	0.00%	0.00%	0.00%	260.07%
Operating Cash Flow Q/Q Growth	0.00%	0.00%	-51.45%	1,325.00%
Free Cash Flow Firm Q/Q Growth	0.00%	0.00%	0.00%	0.00%
Invested Capital Q/Q Growth	0.00%	0.00%	0.00%	0.10%
Profitability Metrics	-	-	-	-
Gross Margin	100.00%	50.56%	48.60%	53.18%
EBITDA Margin	50.78%	116.80%	-0.80%	25.48%
Operating Margin	1.55%	101.32%	-10.56%	15.53%
EBIT Margin	1.32%	98.04%	-12.00%	16.35%
Profit (Net Income) Margin	-5.31%	68.76%	-8.90%	8.99%
Tax Burden Percent	65.33%	74.74%	43.80%	80.76%
Interest Burden Percent	-616.05%	93.85%	169.41%	68.10%
Effective Tax Rate	0.00%	25.26%	0.00%	19.24%
Return on Invested Capital (ROIC)	0.00%	139.78%	-5.80%	11.59%
ROIC Less NNEP Spread (ROIC-NNEP)	0.00%	123.60%	-7.17%	7.96%
Return on Net Nonoperating Assets (RNNOA)	0.00%	477.59%	-45.11%	74.98%
Return on Equity (ROE)	0.00%	617.37%	-50.91%	86.57%
Cash Return on Invested Capital (CROIC)	0.00%	-60.22%	7.27%	6.01%
Operating Return on Assets (OROA)	0.00%	57.44%	-5.88%	9.69%
Return on Assets (ROA)	0.00%	40.29%	-4.36%	5.33%
Return on Common Equity (ROCE)	0.00%	527.76%	-47.99%	101.95%
Return on Equity Simple (ROE_SIMPLE)	0.00%	361.10%	-97.89%	54.72%
Net Operating Profit after Tax (NOPAT)	67	2,975	-232	445
NOPAT Margin	1.08%	75.73%	-7.39%	12.54%
Net Nonoperating Expense Percent (NNEP)	0.00%	16.18%	1.37%	3.63%
Return On Investment Capital (ROIC_SIMPLE)	-	60.14%	-5.27%	9.58%
Cost of Revenue to Revenue	0.00%	49.44%	51.40%	46.82%
SG&A Expenses to Revenue	17.57%	24.75%	45.98%	27.59%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	98.45%	-50.76%	59.16%	37.66%
Earnings before Interest and Taxes (EBIT)	81	3,851	-376	580
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	3,115	4,588	-25	904
Valuation Ratios	-	-	-	-
Price to Book Value (P/BV)	0.00	0.00	2.71	1.84
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	0.00	0.00	0.25	0.30
Price to Earnings (P/E)	0.00	0.00	0.00	3.46
Dividend Yield	3.30%	0.00%	4.11%	6.20%
Earnings Yield	0.00%	0.00%	0.00%	28.92%
Enterprise Value to Invested Capital (EV/IC)	0.00	0.00	1.13	1.12
Enterprise Value to Revenue (EV/Rev)	0.00	0.00	1.35	1.25
Enterprise Value to EBITDA (EV/EBITDA)	0.00	0.00	0.00	4.91
Enterprise Value to EBIT (EV/EBIT)	0.00	0.00	0.00	7.65
Enterprise Value to NOPAT (EV/NOPAT)	0.00	0.00	0.00	9.97
Enterprise Value to Operating Cash Flow (EV/OCF)	0.00	0.00	17.97	45.28
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	14.54	19.21
Leverage & Solvency	-	-	-	-
Debt to Equity	0.00	4.87	18.89	8.00
Long-Term Debt to Equity	0.00	4.83	18.73	7.93
Financial Leverage	0.00	3.86	6.29	9.42
Leverage Ratio	0.00	7.66	11.67	16.24
Compound Leverage Factor	0.00	7.19	19.77	11.06
Debt to Total Capital	0.00%	82.98%	94.97%	88.89%
Short-Term Debt to Total Capital	0.00%	0.74%	0.82%	0.82%
Long-Term Debt to Total Capital	0.00%	82.24%	94.15%	88.07%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	2.47%	-1.46%	-1.44%
Common Equity to Total Capital	0.00%	14.55%	6.48%	12.55%
Debt to EBITDA	0.00	0.93	-167.00	4.57
Net Debt to EBITDA	0.00	0.74	-140.52	3.80
Long-Term Debt to EBITDA	0.00	0.92	-165.56	4.53
Debt to NOPAT	0.00	1.43	-18.02	9.28
Net Debt to NOPAT	0.00	1.14	-15.16	7.71
Long-Term Debt to NOPAT	0.00	1.42	-17.86	9.19
Altman Z-Score	0.00	0.00	0.41	1.23
Noncontrolling Interest Sharing Ratio	0.00%	14.51%	5.75%	-17.77%
Liquidity Ratios	-	-	-	-
Current Ratio	0.00	2.77	1.34	2.45
Quick Ratio	0.00	2.46	1.16	2.21
Cash Flow Metrics	-	-	-	-
Free Cash Flow to Firm (FCFF)	0.00	-1,281	290	231
Operating Cash Flow to CapEx	883.78%	760.95%	255.43%	116.67%
Free Cash Flow to Firm to Interest Expense	0.00	-4.37	1.00	0.76
Operating Cash Flow to Interest Expense	0.52	2.73	0.81	0.32
Operating Cash Flow Less CapEx to Interest Expense	0.46	2.37	0.49	0.05
Efficiency Ratios	-	-	-	-
Asset Turnover	0.00	0.59	0.49	0.59
Accounts Receivable Turnover	0.00	6.42	5.10	5.66
Inventory Turnover	0.00	0.00	0.00	0.00
Fixed Asset Turnover	0.00	5.40	4.34	5.00
Accounts Payable Turnover	0.00	4.89	2.46	2.50
Days Sales Outstanding (DSO)	0.00	56.87	71.51	64.45
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	0.00
Days Payable Outstanding (DPO)	0.00	74.62	148.40	146.02
Cash Conversion Cycle (CCC)	0.00	-17.75	-76.89	-81.57
Capital & Investment Metrics	-	-	-	-
Invested Capital	0.00	4,256	3,734	3,948
Invested Capital Turnover	0.00	1.85	0.78	0.92
Increase / (Decrease) in Invested Capital	0.00	4,256	-522	214
Enterprise Value (EV)	0.00	0.00	4,222	4,437
Market Capitalization	0.00	0.00	773	1,072
Book Value per Share	$0.00	$10.59	$4.49	$8.78
Tangible Book Value per Share	$0.00	($34.48)	($42.92)	($34.31)
Total Capital	0.00	5,140	4,396	4,645
Total Debt	0.00	4,265	4,175	4,129
Total Long-Term Debt	0.00	4,227	4,139	4,091
Net Debt	0.00	3,381	3,513	3,432
Capital Expenditures (CapEx)	37	105	92	84
Debt-free, Cash-free Net Working Capital (DFCFNWC)	0.00	229	-254	221
Debt-free Net Working Capital (DFNWC)	0.00	1,113	408	918
Net Working Capital (NWC)	0.00	1,075	372	880
Net Nonoperating Expense (NNE)	393	274	47	126
Net Nonoperating Obligations (NNO)	0.00	3,381	3,513	3,432
Total Depreciation and Amortization (D&A)	3,034	737	351	324
Debt-free, Cash-free Net Working Capital to Revenue	0.00%	5.83%	-8.10%	6.23%
Debt-free Net Working Capital to Revenue	0.00%	28.34%	13.02%	25.87%
Net Working Capital to Revenue	0.00%	27.37%	11.87%	24.80%
Earnings Adjustments	-	-	-	-
Adjusted Basic Earnings per Share	$0.00	$0.00	($4.46)	$4.72
Adjusted Weighted Average Basic Shares Outstanding	0.00	0.00	65.13M	65.78M
Adjusted Diluted Earnings per Share	$0.00	$0.00	($4.46)	$4.69
Adjusted Weighted Average Diluted Shares Outstanding	0.00	0.00	65.13M	66.10M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	0.00	0.00	63.60M	66.47M
Normalized Net Operating Profit after Tax (NOPAT)	17	2,927	-230	429
Normalized NOPAT Margin	0.27%	74.51%	-7.33%	12.09%
Pre Tax Income Margin	-8.14%	92.01%	-20.33%	11.13%
Debt Service Ratios	-	-	-	-
EBIT to Interest Expense	0.13	13.14	-1.30	1.91
NOPAT to Interest Expense	0.11	10.15	-0.80	1.47
EBIT Less CapEx to Interest Expense	0.07	12.79	-1.61	1.64
NOPAT Less CapEx to Interest Expense	0.05	9.79	-1.12	1.19
Payout Ratios	-	-	-	-
Dividend Payout Ratio	-50.92%	3.30%	-27.96%	24.45%
Augmented Payout Ratio	-69.63%	7.74%	-150.90%	24.45%

This table displays calculated financial ratios and metrics derived from Sinclair's official financial filings.

Metric	Q3 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Growth Metrics	-	-	-	-	-	-	-	-	-
Revenue Growth	0.00%	0.00%	0.00%	-9.02%	0.00%	3.23%	7.94%	19.56%	21.55%
EBITDA Growth	0.00%	0.00%	0.00%	-60.47%	0.00%	37.82%	101.96%	184.00%	219.66%
EBIT Growth	0.00%	0.00%	0.00%	-90.24%	0.00%	156.25%	153.66%	1,168.75%	171.28%
NOPAT Growth	0.00%	0.00%	0.00%	-19.97%	0.00%	240.14%	2,512.70%	430.78%	178.32%
Net Income Growth	0.00%	0.00%	0.00%	-255.17%	0.00%	-87.05%	121.84%	313.33%	152.65%
EPS Growth	0.00%	0.00%	0.00%	-331.25%	0.00%	-86.74%	119.57%	293.24%	153.01%
Operating Cash Flow Growth	0.00%	0.00%	0.00%	0.00%	-73.02%	-106.45%	-482.50%	20,900.00%	115.22%
Free Cash Flow Firm Growth	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	107.72%	0.00%
Invested Capital Growth	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-4.34%	5.73%
Revenue Q/Q Growth	0.00%	0.00%	-0.65%	-0.13%	7.69%	-3.39%	3.88%	10.62%	9.49%
EBITDA Q/Q Growth	0.00%	0.00%	-57.14%	96.08%	-395.00%	155.59%	-37.20%	175.73%	24.30%
EBIT Q/Q Growth	0.00%	0.00%	-228.13%	139.02%	-2,493.75%	121.41%	-73.17%	822.73%	34.48%
NOPAT Q/Q Growth	0.00%	0.00%	-114.29%	1,333.33%	-1,143.24%	118.50%	1.33%	171.33%	53.94%
Net Income Q/Q Growth	0.00%	0.00%	-145.08%	48.28%	-655.56%	107.35%	-24.00%	405.26%	86.46%
EPS Q/Q Growth	0.00%	0.00%	-152.27%	46.38%	-572.97%	0.00%	-22.86%	429.63%	84.62%
Operating Cash Flow Q/Q Growth	0.00%	-81.82%	29.03%	-98.75%	9,100.00%	-104.35%	-7,550.00%	168.63%	-5.71%
Free Cash Flow Firm Q/Q Growth	0.00%	0.00%	0.00%	0.00%	100.00%	0.00%	-7.44%	107.93%	-100.75%
Invested Capital Q/Q Growth	0.00%	0.00%	0.00%	0.00%	-9.43%	0.78%	7.36%	-2.38%	0.10%
Profitability Metrics	-	-	-	-	-	-	-	-	-
Gross Margin	53.02%	48.51%	46.22%	47.85%	51.57%	48.87%	48.73%	54.85%	58.76%
EBITDA Margin	30.01%	15.39%	6.64%	13.04%	-35.71%	20.55%	12.42%	30.97%	35.16%
Operating Margin	18.27%	2.72%	-0.39%	4.82%	-46.73%	5.26%	7.72%	19.52%	26.49%
EBIT Margin	19.45%	4.14%	-5.34%	2.09%	-46.37%	10.28%	2.65%	22.14%	27.19%
Profit (Net Income) Margin	3.44%	24.97%	-11.33%	-5.87%	-41.16%	3.13%	2.29%	10.47%	17.83%
Tax Burden Percent	21.01%	-1,754.55%	81.31%	78.95%	73.59%	119.05%	79.17%	76.80%	79.56%
Interest Burden Percent	84.15%	-34.38%	260.98%	-356.25%	120.63%	25.61%	109.09%	61.58%	82.42%
Effective Tax Rate	78.99%	0.00%	0.00%	0.00%	0.00%	-19.05%	20.83%	23.20%	20.44%
Return on Invested Capital (ROIC)	0.00%	0.00%	0.00%	0.00%	-27.46%	10.52%	9.74%	12.53%	19.47%
ROIC Less NNEP Spread (ROIC-NNEP)	0.00%	0.00%	0.00%	0.00%	-29.44%	9.09%	8.06%	11.36%	18.53%
Return on Net Nonoperating Assets (RNNOA)	0.00%	0.00%	0.00%	0.00%	-468.02%	118.05%	110.35%	86.88%	174.62%
Return on Equity (ROE)	0.00%	0.00%	0.00%	0.00%	-495.47%	128.57%	120.10%	99.41%	194.09%
Cash Return on Invested Capital (CROIC)	0.00%	0.00%	0.00%	0.00%	7.77%	0.00%	0.00%	0.00%	6.01%
Operating Return on Assets (OROA)	0.00%	0.00%	0.00%	0.00%	-22.73%	5.38%	3.01%	12.57%	16.12%
Return on Assets (ROA)	0.00%	0.00%	0.00%	0.00%	-20.17%	1.64%	2.60%	5.95%	10.57%
Return on Common Equity (ROCE)	0.00%	0.00%	0.00%	0.00%	-466.99%	159.16%	148.48%	113.05%	228.59%
Return on Equity Simple (ROE_SIMPLE)	0.00%	0.00%	0.00%	0.00%	0.00%	-134.23%	-100.29%	-48.19%	0.00%
Net Operating Profit after Tax (NOPAT)	32	15	-2.10	26	-270	50	51	137	212
NOPAT Margin	3.84%	1.90%	-0.27%	3.38%	-32.71%	6.27%	6.11%	14.99%	21.08%
Net Nonoperating Expense Percent (NNEP)	0.00%	0.00%	0.00%	4.01%	1.99%	1.43%	1.68%	1.16%	0.94%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-	-6.15%	-	-	-	4.56%
Cost of Revenue to Revenue	46.98%	51.49%	53.78%	52.15%	48.43%	51.13%	51.27%	45.15%	41.24%
SG&A Expenses to Revenue	26.10%	32.21%	32.81%	28.81%	87.05%	31.83%	29.43%	26.39%	23.80%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	34.76%	45.80%	46.61%	43.02%	98.31%	43.61%	41.01%	35.33%	32.27%
Earnings before Interest and Taxes (EBIT)	164	32	-41	16	-383	82	22	203	273
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	253	119	51	100	-295	164	103	284	353
Valuation Ratios	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	0.00	0.00	0.00	0.00	2.71	2.53	2.59	2.45	1.84
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	0.00	0.00	0.00	0.00	0.25	0.27	0.27	0.30	0.30
Price to Earnings (P/E)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	3.46
Dividend Yield	0.00%	0.00%	0.00%	2.40%	4.11%	5.67%	7.50%	6.54%	6.20%
Earnings Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	28.92%
Enterprise Value to Invested Capital (EV/IC)	0.00	0.00	0.00	0.00	1.13	1.14	1.13	1.15	1.12
Enterprise Value to Revenue (EV/Rev)	0.00	0.00	0.00	0.00	1.35	1.35	1.42	1.35	1.25
Enterprise Value to EBITDA (EV/EBITDA)	0.00	0.00	0.00	0.00	0.00	213.58	63.64	17.75	4.91
Enterprise Value to EBIT (EV/EBIT)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	7.65
Enterprise Value to NOPAT (EV/NOPAT)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	9.97
Enterprise Value to Operating Cash Flow (EV/OCF)	0.00	0.00	0.00	0.00	17.97	25.28	0.00	0.00	45.28
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	19.21
Leverage & Solvency	-	-	-	-	-	-	-	-	-
Debt to Equity	0.00	0.00	0.00	7.16	18.89	15.42	15.07	11.84	8.00
Long-Term Debt to Equity	0.00	0.00	0.00	7.10	18.73	15.29	14.93	11.73	7.93
Financial Leverage	0.00	0.00	0.00	6.06	15.90	12.99	13.69	7.65	9.42
Leverage Ratio	0.00	0.00	0.00	10.42	11.67	22.45	20.68	12.72	16.24
Compound Leverage Factor	0.00	0.00	0.00	-37.11	14.08	5.75	22.56	7.83	13.39
Debt to Total Capital	0.00%	0.00%	0.00%	87.75%	94.97%	93.91%	93.78%	92.21%	88.89%
Short-Term Debt to Total Capital	0.00%	0.00%	0.00%	0.78%	0.82%	0.84%	0.84%	0.85%	0.82%
Long-Term Debt to Total Capital	0.00%	0.00%	0.00%	86.97%	94.15%	93.07%	92.94%	91.36%	88.07%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	0.00%	0.00%	-1.30%	-1.46%	-1.45%	-1.47%	-1.47%	-1.44%
Common Equity to Total Capital	0.00%	0.00%	0.00%	13.55%	6.48%	7.54%	7.70%	9.26%	12.55%
Debt to EBITDA	0.00	0.00	0.00	0.00	-167.00	207.45	57.54	16.14	4.57
Net Debt to EBITDA	0.00	0.00	0.00	0.00	-140.52	174.70	52.29	14.04	3.80
Long-Term Debt to EBITDA	0.00	0.00	0.00	0.00	-165.56	205.60	57.03	15.99	4.53
Debt to NOPAT	0.00	0.00	0.00	0.00	-18.02	-19.12	-24.36	-58.43	9.28
Net Debt to NOPAT	0.00	0.00	0.00	0.00	-15.16	-16.10	-22.13	-50.85	7.71
Long-Term Debt to NOPAT	0.00	0.00	0.00	0.00	-17.86	-18.95	-24.14	-57.89	9.19
Altman Z-Score	0.00	0.00	0.00	0.00	0.41	0.69	0.73	0.91	1.06
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	0.00%	5.75%	-23.79%	-23.64%	-13.72%	-17.77%
Liquidity Ratios	-	-	-	-	-	-	-	-	-
Current Ratio	0.00	0.00	0.00	2.33	1.34	1.42	1.78	1.91	2.45
Quick Ratio	0.00	0.00	0.00	1.99	1.16	1.25	1.52	1.63	2.21
Cash Flow Metrics	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	0.00	0.00	0.00	-4,097	0.00	-3,713	-3,989	316	-2.38
Operating Cash Flow to CapEx	0.00%	310.00%	400.00%	3.33%	418.18%	-19.05%	-1,330.43%	1,235.29%	860.87%
Free Cash Flow to Firm to Interest Expense	0.00	0.00	0.00	-56.12	0.00	-49.51	-52.49	4.06	-0.03
Operating Cash Flow to Interest Expense	0.00	0.84	1.23	0.01	1.18	-0.05	-4.03	2.69	2.68
Operating Cash Flow Less CapEx to Interest Expense	0.00	0.57	0.92	-0.40	0.90	-0.33	-4.33	2.47	2.36
Efficiency Ratios	-	-	-	-	-	-	-	-	-
Asset Turnover	0.00	0.00	0.00	0.00	0.49	0.52	1.13	0.57	0.59
Accounts Receivable Turnover	0.00	0.00	0.00	0.00	5.10	4.92	0.00	5.55	5.66
Inventory Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	0.00	0.00	0.00	0.00	4.34	4.39	0.00	0.00	5.00
Accounts Payable Turnover	0.00	0.00	0.00	0.00	2.46	1.90	0.00	3.67	2.50
Days Sales Outstanding (DSO)	0.00	0.00	0.00	0.00	71.51	74.18	0.00	65.74	64.45
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Payable Outstanding (DPO)	0.00	0.00	0.00	0.00	148.40	192.29	0.00	99.51	146.02
Cash Conversion Cycle (CCC)	0.00	0.00	0.00	0.00	-76.89	-118.12	0.00	-33.76	-81.57
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-
Invested Capital	0.00	0.00	0.00	4,123	3,734	3,763	4,040	3,944	3,948
Invested Capital Turnover	0.00	0.00	0.00	0.00	0.84	1.68	1.59	0.84	0.92
Increase / (Decrease) in Invested Capital	0.00	0.00	0.00	4,123	0.00	3,763	4,040	-179	214
Enterprise Value (EV)	0.00	0.00	0.00	0.00	4,222	4,272	4,582	4,544	4,437
Market Capitalization	0.00	0.00	0.00	0.00	773	842	882	1,015	1,072
Book Value per Share	$0.00	$0.00	$0.00	$10.20	$4.49	$5.24	$5.14	$6.25	$8.78
Tangible Book Value per Share	$0.00	$0.00	$0.00	($38.01)	($42.92)	($41.51)	($39.20)	($37.42)	($34.31)
Total Capital	0.00	0.00	0.00	4,766	4,396	4,418	4,418	4,480	4,645
Total Debt	0.00	0.00	0.00	4,182	4,175	4,149	4,143	4,131	4,129
Total Long-Term Debt	0.00	0.00	0.00	4,145	4,139	4,112	4,106	4,093	4,091
Net Debt	0.00	0.00	0.00	3,539	3,513	3,494	3,765	3,595	3,432
Capital Expenditures (CapEx)	0.00	20	20	30	22	21	23	17	23
Debt-free, Cash-free Net Working Capital (DFCFNWC)	0.00	0.00	0.00	224	-254	-177	195	148	221
Debt-free Net Working Capital (DFNWC)	0.00	0.00	0.00	867	408	478	573	684	918
Net Working Capital (NWC)	0.00	0.00	0.00	830	372	441	536	646	880
Net Nonoperating Expense (NNE)	3.36	-178	85	71	70	25	32	41	33
Net Nonoperating Obligations (NNO)	0.00	0.00	0.00	3,539	3,513	3,494	3,765	3,595	3,432
Total Depreciation and Amortization (D&A)	89	87	92	84	88	82	81	81	80
Debt-free, Cash-free Net Working Capital to Revenue	0.00%	0.00%	0.00%	0.00%	-8.10%	-5.60%	6.06%	4.39%	6.23%
Debt-free Net Working Capital to Revenue	0.00%	0.00%	0.00%	0.00%	13.02%	15.13%	17.80%	20.30%	25.87%
Net Working Capital to Revenue	0.00%	0.00%	0.00%	0.00%	11.87%	13.96%	16.65%	19.17%	24.80%
Earnings Adjustments	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.00	$0.00	$0.00	$0.00	($4.99)	$0.35	$0.27	$1.43	$2.67
Adjusted Weighted Average Basic Shares Outstanding	0.00	0.00	0.00	63.33M	65.13M	64.16M	66.19M	66.36M	65.78M
Adjusted Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	($4.98)	$0.35	$0.27	$1.43	$2.64
Adjusted Weighted Average Diluted Shares Outstanding	0.00	0.00	0.00	63.33M	65.13M	64.40M	66.19M	66.53M	66.10M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	0.00	0.00	0.00	63.51M	63.60M	66.18M	66.36M	66.42M	66.47M
Normalized Net Operating Profit after Tax (NOPAT)	88	19	1.40	26	-276	29	52	127	204
Normalized NOPAT Margin	10.46%	2.45%	0.18%	3.38%	-33.39%	3.68%	6.30%	13.90%	20.36%
Pre Tax Income Margin	16.37%	-1.42%	-13.93%	-7.43%	-55.93%	2.63%	2.90%	13.63%	22.41%
Debt Service Ratios	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	2.78	0.43	-0.63	0.22	-4.91	1.09	0.29	2.60	3.69
NOPAT to Interest Expense	0.55	0.20	-0.03	0.35	-3.46	0.67	0.67	1.76	2.86
EBIT Less CapEx to Interest Expense	2.78	0.16	-0.94	-0.19	-5.19	0.81	-0.01	2.38	3.38
NOPAT Less CapEx to Interest Expense	0.55	-0.07	-0.34	-0.06	-3.75	0.39	0.36	1.54	2.55
Payout Ratios	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	-27.96%	-16.55%	-21.70%	-37.50%	24.45%
Augmented Payout Ratio	0.00%	0.00%	0.00%	0.00%	-150.90%	-38.93%	-21.70%	-37.50%	24.45%

Frequently Asked Questions About Sinclair's Financials

When does Sinclair's financial year end?

According to the most recent income statement we have on file, Sinclair's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Sinclair's net income changed over the last 3 years?

Sinclair's net income appears to be on a downward trend, with a most recent value of $319 million in 2024, falling from -$326 million in 2021. The previous period was -$279 million in 2023.

What is Sinclair's operating income?

Sinclair's total operating income in 2024 was $551 million, based on the following breakdown:

Total Gross Profit: $1.89 billion
Total Operating Expenses: $1.34 billion

How has Sinclair revenue changed over the last 3 years?

Over the last 3 years, Sinclair's total revenue changed from $6.13 billion in 2021 to $3.55 billion in 2024, a change of -42.2%.

How much debt does Sinclair have?

Sinclair's total liabilities were at $5.37 billion at the end of 2024, a 8.4% decrease from 2023, and a 7.9% decrease since 2022.

How much cash does Sinclair have?

In the past 2 years, Sinclair's cash and equivalents has ranged from $662 million in 2023 to $884 million in 2022, and is currently $697 million as of their latest financial filing in 2024.

How has Sinclair's book value per share changed over the last 3 years?

Over the last 3 years, Sinclair's book value per share changed from 0.00 in 2021 to 8.78 in 2024, a change of 877.7%.

Related Companies

This page (NASDAQ:SBGI) was last updated on 4/25/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Sinclair (SBGI) Financials

Frequently Asked Questions About Sinclair's Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

Sinclair (SBGI) Financials

Annual Income Statements for Sinclair

Quarterly Income Statements for Sinclair

Annual Cash Flow Statements for Sinclair

Quarterly Cash Flow Statements for Sinclair

Annual Balance Sheets for Sinclair

Quarterly Balance Sheets for Sinclair

Annual Metrics and Ratios for Sinclair

Quarterly Metrics and Ratios for Sinclair

Frequently Asked Questions About Sinclair's Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools