SBGI
Sinclair Inc.
$14.47
+$0.09(+0.63%)
57
Overall
100
Value
36
Tech
36
Quality
Market Cap
$984.81M
Volume
518.61K
52W Range
$11.89 - $18.45
Target Price
$18.20
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $2.1B | $2.6B | $2.6B | $3.1B | $4.2B | $5.9B | $6.1B | $3.9B | $3.1B | $3.5B | ||
| Total Revenue | $2.2B | $2.6B | $2.6B | $3.1B | $4.2B | $5.9B | $6.1B | $3.9B | $3.1B | $3.5B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $124.6M | $127.9M | $115.5M | $101.0M | $-90.0M | $2.8B | $4.3B | $2.0B | $1.7B | $1.7B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $2.0B | $2.5B | $2.5B | $3.0B | $4.2B | $3.1B | $1.8B | $1.9B | $3.1B | $1.8B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-1.8B | $-2.1B | $-1.9B | $-2.4B | $3.8B | $8.7B | $6.0B | $1.4B | $3.5B | $3.0B | ||
| Research & Development | $12.4M | $4.1M | $10.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Research Expense | $12.4M | $4.1M | $10.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Selling, General & Administrative | $477.8M | $556.5M | $646.8M | $741.0M | $1.1B | $980.0M | $1.1B | $972.0M | $1.4B | $979.0M | ||
| Selling & Marketing Expenses | $413.6M | $483.0M | $533.5M | $630.0M | $25.0M | $23.0M | $22.0M | $9.0M | $8.0M | $6.0M | ||
| General & Administrative Expenses | $64.2M | $73.6M | $113.3M | $111.0M | $1.1B | $980.0M | $1.1B | $972.0M | $1.4B | $979.0M | ||
| Promotion & Advertising | $-18.1M | $-18.6M | $-20.6M | $-19.0M | $25.0M | $23.0M | $22.0M | $9.0M | -- | -- | ||
| Salaries & Wages | $805.0M | $1.0B | $1.1B | $1.3B | $-2.2B | -- | -- | -- | -- | -- | ||
| Depreciation & Amortization | $264.9M | $282.3M | $275.9M | $280.0M | $424.0M | $674.0M | $591.0M | $321.0M | $271.0M | $250.0M | ||
| Depreciation & Amortization | $264.9M | $282.3M | $275.9M | $280.0M | $424.0M | $674.0M | $591.0M | $321.0M | $271.0M | $250.0M | ||
| Amortization | $161.5M | $183.8M | $178.8M | $175.0M | $327.0M | $572.0M | $477.0M | $221.0M | $166.0M | $149.0M | ||
| Other Operating Expenses | $-1.8B | $-2.1B | $-1.9B | $-2.4B | $-2.3B | $-2.9B | $-4.4B | $-2.1B | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $423.0M | $596.8M | $458.6M | $620.0M | $470.0M | $-2.8B | $95.0M | $4.0B | $-331.0M | $551.0M | ||
| EBITDA | $632.3M | $803.1M | $918.7M | $698.0M | $1.3B | $-741.0M | $3.1B | $4.6B | $19.0M | $949.0M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $191.4M | $211.1M | $212.3M | $292.0M | $422.0M | $656.0M | $618.0M | $296.0M | $305.0M | $304.0M | ||
| Intinc | $964.0K | $1.7M | $-218.8M | $-350.0M | -- | -- | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-190.5M | $-209.4M | $-212.3M | $-292.0M | $-422.0M | $-656.0M | $-618.0M | $-296.0M | $-2.0M | $-3.0M | ||
| Other Income/Expense | $-1.3M | $14.5M | $6.4M | $58.0M | $-53.0M | $-394.0M | $-95.0M | $3.4B | $14.0M | $-168.0M | ||
| Other Special Charges | $1.5M | $-20.6M | $7.9M | $3.0M | $-4.0M | $315.0M | $-21.0M | $-126.0M | $-30.0M | $30.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-168.4M | $-253.4M | $-597.1M | $-732.0M | $-452.0M | $-139.0M | $-256.0M | $-75.0M | -- | -- | ||
| Special Income Charges | $168.4M | $258.8M | $278.9M | $40.0M | $452.0M | $-4.3B | $260.0M | $75.0M | $78.0M | $50.0M | ||
| Impairment of Capital Assets | -- | -- | $-278.9M | $-40.0M | -- | $4.3B | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $242.8M | $392.9M | $527.3M | $317.0M | $148.0M | $-2.5B | $119.0M | $3.9B | $-332.0M | $699.0M | ||
| Pre-Tax Income | $233.8M | $372.9M | $518.7M | $310.0M | $9.0M | $-3.1B | $-499.0M | $3.6B | $-637.0M | $395.0M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $57.7M | $122.1M | $-75.4M | $-36.0M | $-96.0M | $-720.0M | $-173.0M | $913.0M | $-358.0M | $76.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $171.5M | $245.3M | $576.0M | $341.0M | $47.0M | $-2.4B | $-414.0M | $2.7B | $-291.0M | $310.0M | ||
| Net Income (Continuing Operations) | $171.5M | $245.3M | $576.0M | $341.0M | $47.0M | $-2.4B | $-414.0M | $2.7B | $-279.0M | $319.0M | ||
| Net Income (Discontinued Operations) | $171.5M | $245.3M | $576.0M | $341.0M | $47.0M | $-2.4B | $-414.0M | $2.7B | $-291.0M | $310.0M | ||
| Net Income (Common Stockholders) | $171.5M | $245.3M | $576.0M | $341.0M | $47.0M | $3.4B | $-414.0M | $2.7B | $-291.0M | $310.0M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-1.7B | $-2.0B | $-1.8B | $-2.3B | $3.8B | $8.7B | $6.0B | $3.4B | $3.5B | $4.7B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $95.0M | $93.6M | $99.8M | $100.9M | $92.0M | $79.9M | $75.0M | $70.7M | $65.1M | $65.8M | ||
| Average Shares Outstanding (Diluted) | $95.7M | $94.4M | $100.8M | $101.7M | $93.2M | $79.9M | $75.0M | $70.7M | $65.1M | $66.1M | ||
| Shares Outstanding | $94.7M | $90.3M | $101.8M | $91.4M | $91.6M | $74.1M | $71.7M | $69.6M | $63.6M | $66.5M | ||
| Basic EPS | $1.81 | $2.62 | $5.77 | $3.38 | $0.52 | $-30.2 | $-5.51 | $37.54 | $-4.46 | $4.72 | ||
| Basic EPS (Continuing Operations) | $1.81 | -- | -- | -- | $0.52 | $-30.2 | $-5.51 | $37.54 | $-4.46 | $4.72 | ||
| Diluted EPS | $1.79 | $2.6 | $5.72 | $3.35 | $0.51 | $-30.2 | $-5.51 | $37.54 | $-4.46 | $4.69 | ||
| Diluted EPS (Continuing Operations) | $1.79 | -- | -- | -- | $0.51 | $-30.2 | $-5.51 | $37.54 | $-4.46 | $4.69 | ||
| Dividend Per Share | $0.66 | $0.71 | $0.66 | -- | $0.80 | -- | $0.80 | -- | -- | -- | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | -- | -- | -- | -- | $96.0M | $5.0M | -- | -- | -- | -- | ||
| Earnings from equity interest | -- | -- | $-14.3M | $-61.0M | $-35.0M | $-36.0M | $45.0M | $56.0M | $29.0M | $118.0M | ||
| Earnings From Equity Interest Net Of Tax | -- | -- | $-14.3M | $-61.0M | $-35.0M | $-36.0M | $45.0M | $56.0M | $29.0M | $118.0M | ||
| Gain On Sale Of Business | -- | -- | -- | -- | -- | -- | -- | $3.4B | $-10.0M | -- | ||
| Gain On Sale Of P P E | $-278.0K | $6.0M | $278.9M | -- | $92.0M | $115.0M | $71.0M | $64.0M | $-3.0M | $20.0M | ||
| Interest Expense Operating | $-182.4M | $-191.1M | $-203.8M | $-285.0M | $-283.0M | $-634.0M | $-583.0M | $-387.0M | -- | -- | ||
| Minority Interests | $-4.6M | $-5.5M | $-18.1M | $-5.0M | $-58.0M | $15.0M | $-88.0M | $-49.0M | $-12.0M | $-9.0M | ||
| Other Gand A | $64.2M | $73.6M | $113.3M | $111.0M | $1.1B | $980.0M | $1.1B | $972.0M | $1.4B | $979.0M | ||
| Other Impairment Of Capital Assets | -- | -- | -- | $-10.0M | $7.0M | -- | -- | -- | -- | -- | ||
| Other Write Off | $-1.0M | $-4.3M | $-2.4M | $-6.0M | $3.0M | $5.0M | $1.0M | $6.0M | -- | -- | ||
| Rent And Landing Fees | $64.2M | $73.6M | $113.3M | $111.0M | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $431.7M | $501.6M | $533.5M | $630.0M | -- | -- | -- | -- | -- | -- | ||
| Write Down | -- | $-5.4M | $-412.0K | -- | -- | -- | $-4.0M | -- | -- | -- | ||
| Restruct | $-168.4M | $-253.4M | $-597.1M | $-732.0M | $-452.0M | $-139.0M | $-256.0M | $-75.0M | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | SBGI | $14.47 | +0.6% | 518.61K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |