Company logo

SBGI - Sinclair Broadcast Group, Inc.

NASDAQ -> Communication Services -> Entertainment
Hunt Valley, United States
Type: Equity

SBGI price evolution
SBGI
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 1 May 2023
Current assets
Cash $662 $643 $728 $623
Short term investments
Net receivables $616 $597 $582 $603
Inventory
Total current assets $1475 $1454 $1506 $1447
Long term investments
Property, plant & equipment $857 $846 $848 $863
Goodwill & intangible assets $3011 $3053 $3095 $3136
Total noncurrent assets $4610 $4629 $4695 $4989
Total investments
Total assets $6085 $6083 $6201 $6436
Current liabilities
Accounts payable $913 $419 $452 $402
Deferred revenue
Short long term debt $57 $56 $58 $58
Total current liabilities $1103 $624 $624 $605
Long term debt $4291 $4285 $4330 $4369
Total noncurrent liabilities $4761 $4875 $4936 $5000
Total debt $4348 $4341 $4388 $4427
Total liabilities $5864 $5499 $5560 $5605
Shareholders' equity
Retained earnings -$234 $122 $184 $289
Other shareholder equity $1 $9 $7 -$2
Total shareholder equity $285 $646 $702 $890
(in millions $) 31 Jan 2024 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $662 $884 $819 $1262
Short term investments
Net receivables $616 $617 $1245 $1060
Inventory
Total current assets $1475 $1683 $2471 $3217
Long term investments
Property, plant & equipment $857 $873 $1040 $1020
Goodwill & intangible assets $3011 $3184 $7326 $7887
Total noncurrent assets $4610 $5021 $10070 $10165
Total investments
Total assets $6085 $6704 $12541 $13382
Current liabilities
Accounts payable $913 $125 $655 $533
Deferred revenue
Short long term debt $57 $61 $104 $92
Total current liabilities $1103 $608 $1202 $1034
Long term debt $4291 $4227 $12476 $12691
Total noncurrent liabilities $4761 $5221 $12848 $13343
Total debt $4348 $4442 $12580 $12783
Total liabilities $5864 $5956 $14050 $14377
Shareholders' equity
Retained earnings -$234 $122 -$2460 -$1986
Other shareholder equity $1 $1 -$2 -$10
Total shareholder equity $285 $748 -$1770 -$1274
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 1 May 2023
Revenue
Total revenue $826 $767 $768
Cost of revenue $603 $591 $612
Gross Profit $223 $176 $156
Operating activities
Research & development
Selling, general & administrative $529 $45 $62
Total operating expenses $609 $129 $159
Operating income -$386 $47 -$3
Income from continuing operations
EBIT -$385 $19 -$33
Income tax expense -$122 -$12 -$20
Interest expense $78 $77 $76
Net income
Net income -$341 -$46 -$89
Income (for common shares) -$341 -$46 -$89
(in millions $) 31 Jan 2024 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $3928 $6134 $5943
Cost of revenue $2798 $5256 $3658
Gross Profit $1130 $878 $2285
Operating activities
Research & development
Selling, general & administrative $160 $170 $148
Total operating expenses $507 $783 $5057
Operating income $623 $95 -$2772
Income from continuing operations
EBIT $3861 $31 -$2478
Income tax expense $913 -$173 -$720
Interest expense $296 $618 $656
Net income
Net income $2652 -$414 -$2414
Income (for common shares) $2652 -$414 -$2414
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income -$341 -$46 -$89 $185
Operating activities
Depreciation $46 $42 $51 $46
Business acquisitions & disposals $1
Stock-based compensation $3 $6 $13 $23
Total cash flows from operations $92 $1 $80 $62
Investing activities
Capital expenditures -$22 -$30 -$20 -$20
Investments -$27 -$4 $190 -$25
Total cash flows from investing -$45 -$32 $173 -$44
Financing activities
Dividends paid -$15 -$16 -$16 -$18
Sale and purchase of stock -$100 -$53
Net borrowings -$9 -$38 -$29 -$9
Total cash flows from financing -$28 -$54 -$148 -$279
Effect of exchange rate
Change in cash and equivalents $19 -$85 $105 -$261
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income -$291 $2652 -$414 -$2414
Operating activities
Depreciation $185 $516 $2557 $1266
Business acquisitions & disposals $1 -$306 $39 $20
Stock-based compensation $45 $50 $60 $52
Total cash flows from operations $235 $799 $327 $1548
Investing activities
Capital expenditures -$92 -$105 -$80 -$157
Investments $134 $24 -$256 -$139
Total cash flows from investing $52 -$381 -$246 -$159
Financing activities
Dividends paid -$65 -$70 -$60 -$63
Sale and purchase of stock -$153 -$120 -$61 -$343
Net borrowings -$85 -$135 -$245 $61
Total cash flows from financing -$509 -$353 -$524 -$1460
Effect of exchange rate
Change in cash and equivalents -$222 $65 -$443 -$71
Fundamentals
Market cap $952.69M
Enterprise value $4.64B
Shares outstanding 63.51M
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q -13.96%
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio 3.35
Book/Share 4.47
Cash/Share 10.42
EPS N/A
ROA N/A
ROE N/A
Debt/Equity 20.58
Net debt/EBITDA N/A
Current ratio 1.34
Quick ratio 1.34