Sinclair Broadcast Group Inc
NASDAQ:SBGI

Watchlist Manager
Sinclair Broadcast Group Inc Logo
Sinclair Broadcast Group Inc
NASDAQ:SBGI
Watchlist
Price: 15.82 USD -1.56% Market Closed
Market Cap: 1B USD
Have any thoughts about
Sinclair Broadcast Group Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

3.1B
-4%
Revenue
Growth Rates:
1 Year
-20%
3 Years
-47%
5 Years
+3%
7 Years
+20%
10 Years
+130%
-318m
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-
-291m
Net Income
Growth Rates:
1 Year
-
3 Years
+88%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Sinclair Broadcast Group Inc

Revenue
3.1B USD
Cost of Revenue
-1.6B USD
Gross Profit
1.5B USD
Operating Expenses
-1.8B USD
Operating Income
-318m USD
Other Expenses
27m USD
Net Income
-291m USD

Income Statement
Sinclair Broadcast Group Inc

Rotate your device to view
Income Statement
Currency: USD
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
1 363
N/A
1 493
+10%
1 634
+9%
1 790
+10%
1 977
+10%
2 069
+5%
2 168
+5%
2 221
+2%
2 219
0%
2 293
+3%
2 406
+5%
2 551
+6%
2 623
+3%
2 785
+6%
2 771
-1%
2 721
-2%
2 636
-3%
2 675
+1%
2 753
+3%
2 874
+4%
3 055
+6%
3 112
+2%
3 153
+1%
3 511
+11%
4 240
+21%
5 127
+21%
5 639
+10%
6 053
+7%
5 943
-2%
5 845
-2%
6 174
+6%
6 170
0%
6 134
-1%
5 911
-4%
5 136
-13%
4 444
-13%
3 928
-12%
3 413
-13%
3 344
-2%
3 268
-2%
3 134
-4%
Gross Profit
Cost of Revenue
(462)
(515)
(573)
(631)
(685)
(725)
(768)
(803)
(826)
(877)
(942)
(1 003)
(956)
(1 090)
(1 086)
(1 085)
(1 064)
(1 094)
(1 126)
(1 161)
(1 191)
(1 222)
(1 257)
(1 513)
(2 073)
(2 582)
(2 629)
(3 146)
(2 735)
(2 930)
(3 892)
(3 837)
(4 291)
(4 026)
(3 084)
(2 458)
(1 942)
(1 582)
(1 592)
(1 596)
(1 611)
Gross Profit
901
N/A
979
+9%
1 061
+8%
1 159
+9%
1 292
+11%
1 344
+4%
1 399
+4%
1 418
+1%
1 393
-2%
1 417
+2%
1 464
+3%
1 548
+6%
1 667
+8%
1 695
+2%
1 684
-1%
1 637
-3%
1 572
-4%
1 580
+1%
1 627
+3%
1 713
+5%
1 864
+9%
1 890
+1%
1 896
+0%
1 999
+5%
2 167
+8%
2 545
+17%
3 010
+18%
2 907
-3%
3 208
+10%
2 915
-9%
2 282
-22%
2 333
+2%
1 843
-21%
1 885
+2%
2 052
+9%
1 986
-3%
1 986
N/A
1 831
-8%
1 752
-4%
1 672
-5%
1 523
-9%
Operating Income
Operating Expenses
(573)
(696)
(697)
(766)
(834)
(860)
(904)
(925)
(970)
(994)
(1 027)
(1 060)
(1 070)
(1 078)
(1 077)
(1 077)
(1 114)
(1 140)
(1 178)
(1 221)
(1 245)
(1 271)
(1 313)
(1 603)
(1 789)
(1 958)
(2 050)
(1 897)
(1 831)
(1 812)
(1 829)
(1 820)
(1 819)
(1 778)
(1 656)
(1 533)
(1 427)
(1 349)
(1 371)
(1 370)
(1 841)
Selling, General & Administrative
(303)
(337)
(373)
(405)
(440)
(460)
(477)
(484)
(496)
(515)
(540)
(565)
(575)
(584)
(593)
(607)
(647)
(673)
(701)
(731)
(741)
(757)
(794)
(1 027)
(1 119)
(1 190)
(1 191)
(1 011)
(980)
(995)
(1 047)
(1 068)
(1 078)
(1 071)
(1 034)
(991)
(972)
(954)
(973)
(974)
(1 441)
Research & Development
0
0
0
0
0
(3)
(7)
(12)
(12)
(11)
(8)
(4)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
(222)
(246)
(270)
(305)
(335)
(358)
(379)
(386)
(390)
(395)
(402)
(412)
(410)
(410)
(405)
(394)
(391)
(389)
(384)
(382)
(381)
(373)
(370)
(418)
(514)
(621)
(730)
(781)
(760)
(739)
(711)
(688)
(684)
(654)
(573)
(492)
(411)
(352)
(356)
(351)
(351)
Other Operating Expenses
(48)
(113)
(54)
(57)
(59)
(40)
(42)
(44)
(72)
(74)
(77)
(80)
(85)
(84)
(78)
(75)
(75)
(78)
(93)
(108)
(123)
(141)
(148)
(158)
(156)
(147)
(129)
(105)
(91)
(78)
(71)
(64)
(57)
(53)
(49)
(50)
(44)
(43)
(42)
(45)
(49)
Operating Income
327
N/A
283
-14%
363
+28%
393
+8%
458
+16%
484
+6%
495
+2%
493
0%
423
-14%
422
0%
437
+4%
488
+12%
597
+22%
618
+3%
607
-2%
560
-8%
459
-18%
441
-4%
449
+2%
492
+10%
620
+26%
619
0%
584
-6%
396
-32%
378
-4%
587
+55%
960
+63%
1 010
+5%
1 377
+36%
1 103
-20%
453
-59%
513
+13%
24
-95%
107
+346%
396
+270%
453
+14%
559
+23%
482
-14%
381
-21%
302
-21%
(318)
N/A
Pre-Tax Income
Interest Income Expense
(162)
(163)
(157)
(164)
(173)
(177)
(183)
(185)
(191)
(196)
(203)
(207)
(210)
(219)
(216)
(220)
(227)
(250)
(311)
(356)
(353)
(339)
(295)
(335)
(457)
(575)
(681)
(707)
(692)
(648)
(634)
(610)
(573)
(534)
(427)
(310)
(240)
(180)
(206)
(257)
(276)
Non-Reccuring Items
(62)
0
(46)
(46)
23
0
0
0
(0)
2
2
(18)
(18)
32
32
52
278
247
251
262
40
27
36
60
82
108
125
(4 135)
(4 000)
(4 179)
(4 202)
27
79
3 412
3 411
3 435
3 421
56
55
21
2
Total Other Income
2
3
3
3
5
4
4
4
2
2
2
3
4
4
5
6
9
11
14
17
3
2
5
2
6
(0)
(3)
163
166
453
388
215
(29)
(198)
(242)
(228)
(126)
(58)
9
(22)
(45)
Pre-Tax Income
106
N/A
123
+16%
165
+34%
186
+13%
313
+68%
311
0%
316
+2%
311
-2%
234
-25%
230
-1%
238
+3%
266
+12%
373
+40%
434
+16%
428
-1%
399
-7%
519
+30%
448
-14%
403
-10%
416
+3%
310
-25%
309
0%
330
+7%
124
-63%
9
-93%
121
+1 239%
401
+233%
(3 669)
N/A
(3 149)
+14%
(3 271)
-4%
(3 995)
-22%
145
N/A
(499)
N/A
2 787
N/A
3 138
+13%
3 350
+7%
3 614
+8%
300
-92%
239
-20%
44
-82%
(637)
N/A
Net Income
Tax Provision
(41)
(47)
(61)
(64)
(97)
(99)
(99)
(99)
(58)
(53)
(57)
(77)
(122)
(139)
(137)
(127)
(197)
(153)
(124)
(105)
32
11
6
98
96
113
61
745
659
671
794
106
135
(561)
(590)
(790)
(913)
(22)
(42)
79
358
Income from Continuing Operations
64
76
104
122
215
212
217
212
176
177
181
189
251
296
291
272
322
295
279
311
342
321
335
221
105
233
462
(2 924)
(2 490)
(2 600)
(3 201)
251
(364)
2 226
2 548
2 560
2 701
278
197
123
(279)
Income to Minority Interest
(2)
(3)
(3)
(3)
(3)
(3)
(3)
(4)
(5)
(6)
(6)
(7)
(6)
(18)
(18)
(18)
(18)
(6)
(5)
(5)
(5)
(5)
(6)
(16)
(58)
(85)
(104)
18
15
5
22
(87)
(88)
(79)
(80)
(90)
(49)
(28)
(25)
(18)
(12)
Net Income (Common)
73
N/A
84
+14%
107
+28%
119
+11%
212
+78%
209
-1%
214
+2%
209
-2%
172
-18%
171
0%
175
+2%
183
+4%
245
+34%
278
+13%
274
-2%
253
-7%
576
+127%
562
-2%
545
-3%
579
+6%
341
-41%
320
-6%
334
+4%
210
-37%
47
-78%
148
+216%
358
+141%
(2 838)
N/A
(2 414)
+15%
(2 549)
-6%
(3 133)
-23%
142
N/A
(414)
N/A
2 185
N/A
2 506
+15%
2 508
+0%
2 652
+6%
250
-91%
172
-31%
105
-39%
(291)
N/A
EPS (Diluted)
0.72
N/A
0.84
+17%
1.09
+30%
1.2
+10%
2.17
+81%
2.18
+0%
2.21
+1%
2.17
-2%
1.79
-18%
1.79
N/A
1.83
+2%
1.92
+5%
2.6
+35%
2.99
+15%
2.63
-12%
2.45
-7%
5.71
+133%
5.45
-5%
5.29
-3%
5.62
+6%
3.35
-40%
3.43
+2%
3.58
+4%
2.28
-36%
0.5
-78%
1.62
+224%
4.43
+173%
-37.94
N/A
-30.21
+20%
-34.26
-13%
-41.6
-21%
1.88
N/A
-5.51
N/A
30.26
N/A
35.34
+17%
35.87
+1%
37.53
+5%
3.57
-90%
2.68
-25%
1.65
-38%
-4.47
N/A

See Also

Summary
SBGI intrinsic value, competitors valuation, and company profile.
DCF Valuation
SBGI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SBGI stock valuation using valuation multiples.
Wall Street Estimates
SBGI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SBGI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 211,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.