Sinclair, Inc. Financial Ratios — SBGI Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	88.7	9.29	- -	- -	- -	- -	- -	- -
Return on Assets (%)	4.96	6.73	2.14	4.44	3.16	4.31	9.04	5.11	0.39	-15.7	-3.19	27.56	-4.55	5.18	-1.89
Return on Capital (%)	30.58	22.52	8.68	11.64	9.27	10.45	- -	- -	- -	- -	- -	38.47	- -	13.21	- -
Return on Invested Capital (%)	13.31	13.69	7.09	8.14	7.37	8.79	- -	- -	- -	- -	- -	5.23	- -	9.17	- -
Gross Margin (%)	62.91	64.06	62.66	62.46	59.52	63.56	59.64	61.01	51.11	52.45	29.12	49.44	47.03	51.69	46.32
EBITDA Margin (%)	36.25	39.26	34.39	34.72	31	33.52	27.85	29.46	33.94	52.65	48.34	30.7	-1.5	22.01	12.72
Operating Margin (%)	29.53	31.01	24.02	23.15	19.06	22.76	17.37	20.29	8.92	23.17	0.39	14.23	-10.15	14.97	4.86
Incremental Operating Margin (%)	831.92	34.84	-0.62	21.21	-14.21	43.09	-1,029.09	38.66	-20.42	58.66	-708.38	-24.25	- -	205.07	99.47
Pretax Margin (%)	15.86	20	7.74	15.81	10.54	14.22	19.69	10.15	0.21	-52.99	-8.13	92.01	-20.33	11.13	-4.83
Profit Margin (%)	9.9	13.63	5.39	10.74	7.73	9.35	21.85	11.16	1.11	-40.62	-6.75	67.52	-9.29	8.74	-3.53
Net Income to Common Margin (%)	9.9	13.63	5.39	10.74	7.73	9.35	21.85	11.16	1.11	-40.62	-6.75	67.52	-9.29	8.74	-3.53
Effective Tax Rate (%)	36.9	31.95	39.1	31.17	24.68	32.75	- -	- -	- -	- -	- -	25.26	- -	19.24	- -
Dvd Payout Ratio (%)	49.83	85.55	85.23	28.04	34.72	25.72	11.6	21.08	65.03	-4.05	-27.31	2.8	-24.34	20.12	-80.23
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	70	3.25	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	1,206	2,273	3,034	3,887	3,854	4,204	4,049	3,893	12,693	12,783	12,580	4,442	4,348	4,281	4,519
ST Debt	41	49	49	116	167	175	161	43	109	92	104	61	57	60	49
LT Debt	1,165	2,224	2,985	3,771	3,687	4,029	3,888	3,850	12,584	12,691	12,476	4,381	4,291	4,221	4,470
Total Debt/EBITDA	4.35	5.45	6.47	5.66	5.6	4.78	5.52	4.33	8.82	4.09	4.24	3.68	-92.51	5.48	11.21
Net Debt/EBITDA	4.3	5.4	5.87	5.64	5.39	4.49	4.59	3.15	7.72	3.61	3.89	2.8	-74.74	4.39	8.73
Total Debt/EBIT	5.34	6.9	9.27	8.5	9.11	7.04	8.84	6.28	33.58	9.28	524.17	7.95	-13.67	8.06	29.34
Net Debt/EBIT	5.28	6.83	8.41	8.46	8.76	6.61	7.35	4.57	29.38	8.2	480.17	6.05	-11.05	6.46	22.84
EBITDA to Interest Expense	2.61	3.24	2.88	3.92	3.59	4.16	3.46	3.08	3.41	4.77	4.8	4.07	-0.15	2.57	1.02
EBITDA-CapEx/Interest Expense	2.19	-5.93	-3.56	-5.03	3.03	3.72	3.07	2.72	3.04	4.53	4.67	3.72	-0.46	2.29	0.83
EBIT to Interest Expense	2.13	2.56	2.01	2.62	2.21	2.83	2.16	2.12	0.9	2.1	0.04	1.89	-1.04	1.75	0.39
Interest Expense	106	129	163	175	191	211	212	292	422	656	618	296	305	304	395
Common Equity/Total Assets	-46.69	-26.12	-16.78	-10.07	-8.03	-4.27	3.68	7.9	2.84	-14.83	-19.61	1.83	-3.83	0.19	-2.86
Long-Term Debt/Equity (%)	- -	- -	735.84	930.36	737.88	722.15	253.37	240.62	742.86	- -	- -	643.32	1,941.63	818.02	1,208.11
Long-Term Debt/Capital (%)	241.59	141	127.18	113.61	108.69	102.81	91.17	88.04	94.06	116.57	122.49	97.4	105.92	99.91	104.54
Long-Term Debt/Total Assets (%)	74.13	81.48	71.98	69.7	67.87	67.57	57.3	58.58	72.45	94.84	99.48	65.35	70.52	71.72	75.14
Total Debt/Equity (%)	-1,082.98	-2,272.17	747.85	958.91	771.37	753.46	263.86	243.31	749.29	-1,078.73	-737.4	652.28	1,967.42	829.65	1,221.35
Total Debt/Capital (%)	250.14	144.12	129.25	117.09	113.63	107.27	94.95	89.02	94.88	117.42	123.51	98.76	107.33	101.33	105.68
Total Debt/Total Assets (%)	76.75	83.28	73.15	71.84	70.95	70.5	59.68	59.24	73.07	95.52	100.31	66.26	71.45	72.74	75.96
Net Debt to Equity	-1,071.33	-2,249.32	678.8	954.55	741.36	706.87	219.46	177.06	655.55	-952.91	-675.5	496.48	1,589.59	665.12	950.54
Net Debt/Capital (%)	254.29	144.77	133.22	117.18	114.26	107.79	93.99	85.51	92.2	117.28	123	93.55	103.66	97.28	103.14
EBITDA	277	417	469	686	688	879	734	900	1,439	3,129	2,965	1,206	-47	781	403
EBITDA-CapEx	233	-763	-581	-880	579	785	650	795	1,283	2,972	2,885	1,101	-139	697	329
Operating Income (Loss)	226	329	327	457	423	597	458	620	378	1,377	24	559	-318	531	154

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.07	0.07	0.82	0.04	0.28	0.41	0.94	1.85	1.18	1.22	0.68	1.45	0.6	1.15	1.23
Current Ratio	1.07	0.99	2.03	1.08	1.31	1.42	2.36	3.11	2.57	3.11	2.06	2.77	1.34	2.45	2.42
Quick Ratio	0.95	0.86	1.93	1.01	1.25	1.36	1.85	3.01	2.26	2.47	1.84	2.47	1.17	2.21	2.21
CFO/Avg Current Liab	0.82	0.94	0.49	1.04	0.79	1.04	0.63	1	1.07	1.43	0.29	0.88	0.27	0.11	0.29
Common Equity/Total Assets	-46.69	-26.12	-16.78	-10.07	-8.03	-4.27	3.68	7.9	2.84	-14.83	-19.61	1.83	-3.83	0.19	-2.86
Long-Term Debt/Equity (%)	- -	- -	735.84	930.36	737.88	722.15	253.37	240.62	742.86	- -	- -	643.32	1,941.63	818.02	1,208.11
Long-Term Debt/Capital (%)	241.59	141	127.18	113.61	108.69	102.81	91.17	88.04	94.06	116.57	122.49	97.4	105.92	99.91	104.54
Long-Term Debt/Total Assets (%)	74.13	81.48	71.98	69.7	67.87	67.57	57.3	58.58	72.45	94.84	99.48	65.35	70.52	71.72	75.14
Total Debt/Equity (%)	-1,082.98	-2,272.17	747.85	958.91	771.37	753.46	263.86	243.31	749.29	-1,078.73	-737.4	652.28	1,967.42	829.65	1,221.35
Total Debt/Capital (%)	250.14	144.12	129.25	117.09	113.63	107.27	94.95	89.02	94.88	117.42	123.51	98.76	107.33	101.33	105.68
Total Debt/Total Assets (%)	76.75	83.28	73.15	71.84	70.95	70.5	59.68	59.24	73.07	95.52	100.31	66.26	71.45	72.74	75.96
CFO/Total Liabilities	8.83	8.39	4.29	8.64	8.17	11.31	8.23	13.01	5.84	10.63	2.3	13.27	4.01	1.83	3.39
CFO/CapEx	3.32	0.2	0.15	0.28	3.72	6.47	5.14	6.16	5.87	9.86	4.09	7.61	2.55	1.17	2.55
Altman's Z-Score	1.05	1.43	1.76	2.17	2.36	2.78	2.54	3.05	1.96	1.98	0.91	2.16	0.8	2.23	1.57

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	6.02	6.71	5.54	5.71	5.49	5.59	4.88	5.24	4.9	5.42	5.32	4.23	5.1	5.66	4.79
Days Sales Outstanding	60.62	54.39	65.93	63.94	66.46	65.31	74.8	69.62	74.51	67.31	68.58	86.28	71.51	64.45	76.25
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	38.29	40.25	42.28	56.56	146.67	- -	21	11.89	19.37	27.57	35.64	14.24	12.43	13.77	14.18
Accounts Payable Turnover Days	9.53	9.07	8.63	6.45	2.49	- -	17.38	30.7	18.84	13.24	10.24	25.64	29.35	26.51	25.75
Cash Conversion Cycle	51.09	45.32	57.3	57.48	63.97	65.31	57.42	38.92	55.67	54.07	58.34	60.64	42.16	37.94	50.5
Inventory to Cash Days	60.62	54.39	65.93	63.94	66.46	65.31	74.8	69.62	74.51	67.31	68.58	86.28	71.51	64.45	76.25
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	909	1,022	3,330	2,657	3,091	3,120	3,779	2,658	3,068	2,546	1,984	1,096	849	1,062	1,058
- Cash & Cash Equivalents	13	23	280	18	150	260	681	1,060	1,333	1,259	816	884	662	697	866
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	10	17	9	-23	-26	-30	-34	-39	192	89	64	-67	-64	-67	-73
+ Total Debt	1,206	2,273	3,034	3,887	3,854	4,204	4,049	3,893	12,693	12,783	12,580	4,442	4,348	4,281	4,519
Enterprise Value	2,112	3,290	6,094	6,504	6,770	7,034	7,112	5,452	14,620	14,159	13,812	4,587	4,471	4,579	4,638
Total Capital	482	1,577	2,347	3,319	3,392	3,919	4,264	4,373	13,378	10,887	10,185	4,498	4,051	4,225	4,276
Total Debt/Capital (%)	250.14	144.12	129.25	117.09	113.63	107.27	94.95	89.02	94.88	117.42	123.51	98.76	107.33	101.33	105.68
Total Debt / EV	0.57	0.69	0.5	0.6	0.57	0.6	0.57	0.71	0.87	0.9	0.91	0.97	0.97	0.93	0.97
EV/Sales	2.76	3.1	4.47	3.29	3.05	2.68	2.7	1.78	3.45	2.38	2.25	1.17	1.43	1.29	1.46
EV/EBITDA	7.61	7.89	13	9.48	9.84	8	9.69	6.06	10.16	4.52	4.66	3.8	- -	5.86	11.51
EV/EBIT	9.34	9.99	18.61	14.22	16	11.79	15.53	8.79	38.68	10.28	575.48	8.21	- -	8.62	30.11
EV/Cash Flow to Firm	9.8	10.12	23.45	11.76	12.37	9.33	10.54	5.6	2.5	6.89	18.9	4.5	12.13	13.33	10.43
EV/Free Cash Flow to Firm	8.12	2.19	4.65	3.07	10.33	8.29	9.37	5.06	2.44	6.4	17.04	4.08	9.71	10.71	8.94
Diluted Market Cap	912	1,026	3,353	2,676	3,115	3,149	3,815	2,679	3,107	2,546	1,984	1,096	849	1,067	1,058
Diluted Enterprise Value	2,115	3,294	6,116	6,523	6,793	7,063	7,148	5,473	14,659	14,159	13,812	4,587	4,471	4,584	4,638
EV per Share	26.33	40.61	65.38	66.97	71.26	75.18	71.23	54.03	158.88	177.15	184.03	64.92	68.65	69.6	67.1
TTM Sales	765	1,062	1,363	1,977	2,219	2,623	2,636	3,055	4,240	5,943	6,134	3,928	3,134	3,548	3,169
TTM EBITDA	277	417	469	686	688	879	734	900	1,439	3,129	2,965	1,206	-47	781	403
TTM Operating Income	226	329	327	457	423	597	458	620	378	1,377	24	559	-318	531	154
TTM Cash Flow to Firm	215	325	260	553	547	754	675	973	5,839	2,054	731	1,020	369	344	445
TTM Free Cash Flow to Firm	260	1,504	1,309	2,119	656	848	759	1,078	5,995	2,211	811	1,125	461	428	519

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	4.72	0.72	2.77	1.34	6.09	4.46	7.39	3.56	2.9	1.49	4.87	1.21	2.6	5.86	4.02
EV/EBIT	9.34	9.99	18.61	14.22	16	11.79	15.53	8.79	38.68	10.28	575.48	8.21	- -	8.62	30.11
Enterprise Value	2,112	3,290	6,094	6,504	6,770	7,034	7,112	5,452	14,620	14,159	13,812	4,587	4,471	4,579	4,638
Low Price	6.6	7.82	12.66	23.88	24.04	24.15	26.7	25.13	25.92	10.58	22.44	14.37	9.39	11.13	11.89
EV/Sales	2.76	3.1	4.47	3.29	3.05	2.68	2.7	1.78	3.45	2.38	2.25	1.17	1.43	1.29	1.46
EV/EBITDA	7.61	7.89	13	9.48	9.84	8	9.69	6.06	10.16	4.52	4.66	3.8	- -	5.86	11.51
Price/Earnings	11.99	7.07	45.33	12.52	18.02	12.72	6.56	7.79	65.27	- -	- -	0.41	- -	3.42	- -
Price/Earnings Average	10.46	6.17	32.92	13.34	16.17	11.51	5.95	9.09	83.27	-0.72	-5.51	0.61	-3.3	3.07	-9.03
Price/Earnings High	13.83	7.5	46.4	17.16	19.88	13.25	7.46	11.88	130.33	-1.14	-7.18	0.83	-5.02	3.92	-11.03
Price/Earnings Low	6.98	4.38	16.06	10.92	13.32	9.21	4.63	7.44	50.75	-0.35	-4.07	0.38	-2.1	2.36	-7.34
Price/Book Value	-1.24	-1.43	-4.78	-4.88	-7.09	-12.24	15.12	5.12	6.22	-1.28	-0.81	8.91	-3.64	96.52	-6.22
Price/Book Value Average	-1.08	-1.25	-3.47	-5.2	-6.36	-11.08	13.71	5.98	7.94	-0.88	-0.93	13.05	-4.12	86.61	-5.95
Price/Book Value High	-1.43	-1.52	-4.9	-6.68	-7.82	-12.76	17.2	7.81	12.42	-1.38	-1.21	17.83	-6.26	110.33	-7.27
Price/Book Value Low	-0.72	-0.89	-1.7	-4.26	-5.24	-8.86	10.67	4.89	4.84	-0.43	-0.68	8.25	-2.62	66.56	-4.83
Price/Tangible Book Value	-0.91	-0.54	-1.51	-0.76	-0.93	-0.88	-1.48	-1.15	-0.27	-0.28	-0.22	-0.44	-0.3	-0.45	-0.44
Price/Tangible Book Value Average	-0.8	-0.47	-1.1	-0.81	-0.84	-0.8	-1.34	-1.34	-0.35	-0.19	-0.25	-0.64	-0.34	-0.41	-0.42
Price/Tangible Book Value High	-1.05	-0.58	-1.55	-1.04	-1.03	-0.92	-1.69	-1.75	-0.55	-0.3	-0.33	-0.88	-0.52	-0.52	-0.52
Price/Tangible Book Value Low	-0.53	-0.34	-0.54	-0.66	-0.69	-0.64	-1.05	-1.1	-0.21	-0.09	-0.19	-0.41	-0.22	-0.31	-0.34
Price/Sales	1.19	0.96	2.44	1.34	1.39	1.19	1.43	0.87	0.72	0.43	0.32	0.28	0.27	0.3	0.33
Price/Sales Average	1.04	0.84	1.77	1.43	1.25	1.08	1.3	1.02	0.92	0.29	0.37	0.41	0.31	0.27	0.32
Price/Sales High	1.37	1.02	2.5	1.84	1.54	1.24	1.63	1.33	1.44	0.46	0.48	0.56	0.47	0.34	0.39
Price/Sales Low	0.69	0.6	0.87	1.17	1.03	0.86	1.01	0.83	0.56	0.14	0.27	0.26	0.2	0.21	0.26
Price/Cash Flow	6.12	4.31	20.74	6.14	7.67	5.1	8.75	4.11	3.35	1.64	6.07	1.37	3.61	10.83	5.6
Price/Cash Flow Average	5.34	3.76	15.06	6.55	6.89	4.62	7.93	4.79	4.27	1.13	6.97	2.01	4.09	9.72	5.35
Price/Cash Flow High	7.06	4.57	21.23	8.42	8.46	5.32	9.95	6.26	6.69	1.77	9.09	2.74	6.21	12.38	6.54
Price/Cash Flow Low	3.56	2.67	7.35	5.36	5.67	3.69	6.17	3.92	2.6	0.55	5.15	1.27	2.6	7.47	4.35
Price/Free Cash Flow Average	4.12	0.63	2.01	1.43	5.47	4.04	6.7	4.16	3.7	1.02	5.6	1.78	2.94	5.26	3.85
Price/Free Cash Flow High	5.45	0.77	2.84	1.83	6.72	4.65	8.41	5.43	5.79	1.61	7.3	2.43	4.46	6.7	4.7
Price/Free Cash Flow Low	2.75	0.45	0.98	1.17	4.5	3.23	5.22	3.4	2.25	0.5	4.14	1.12	1.87	4.04	3.12
EV/Sales Average	2.61	2.98	3.8	3.38	2.91	2.57	2.56	1.93	3.65	2.25	2.3	1.3	1.46	1.26	1.45
EV/Sales High	2.94	3.16	4.53	3.79	3.19	2.73	2.9	2.24	4.17	2.42	2.41	1.45	1.62	1.33	1.52
EV/Sales Low	2.26	2.73	2.89	3.12	2.69	2.35	2.28	1.74	3.29	2.1	2.2	1.15	1.35	1.2	1.39
EV/EBITDA Average	7.19	7.58	11.05	9.73	9.38	7.66	9.21	6.55	10.75	4.27	4.76	4.23	-97.5	5.72	11.39
EV/EBITDA High	8.12	8.04	13.17	10.91	10.3	8.15	10.4	7.61	12.28	4.59	4.99	4.71	-108.12	6.06	11.95
EV/EBITDA Low	6.24	6.96	8.41	8.98	8.67	7.02	8.17	5.92	9.69	3.98	4.56	3.74	-90.07	5.44	10.92
EV/EBIT Average	8.83	9.6	15.83	14.6	15.25	11.29	14.76	9.51	40.91	9.7	587.86	9.12	-14.41	8.42	29.82
EV/EBIT High	9.96	10.18	18.85	16.37	16.76	12.01	16.66	11.04	46.77	10.42	616.67	10.17	-15.98	8.91	31.27
EV/EBIT Low	7.66	8.81	12.04	13.48	14.09	10.34	13.1	8.6	36.87	9.05	563.01	8.06	-13.31	8	28.58
Last Price	11.33	12.62	35.73	27.36	32.54	33.35	37.85	26.34	33.34	31.85	26.43	15.51	13.03	16.14	15.3
High Price	13.07	13.4	36.57	37.5	35.89	34.75	43.05	40.15	66.57	34.31	39.6	31.04	22.41	18.45	17.88
Enterprise Value Average	1,996	3,160	5,182	6,679	6,452	6,738	6,758	5,895	15,466	13,358	14,109	5,096	4,583	4,470	4,592
Enterprise Value High	2,251	3,353	6,172	7,488	7,088	7,165	7,631	6,846	17,677	14,355	14,800	5,684	5,081	4,731	4,816
Enterprise Value Low	1,732	2,901	3,943	6,166	5,962	6,173	5,999	5,330	13,937	12,459	13,512	4,506	4,234	4,249	4,402

Shares Outstanding	81	81	100	96	95	90	102	95	92	74	73	70	64	66	70
Diluted Weighted Avg Shares	81	81	94	98	96	94	101	102	93	80	75	71	65	66	69
Basic Weighted Avg Shares	80	81	93	97	95	94	100	101	92	80	75	71	65	66	69
Revenue per Share	9.54	13.1	14.62	20.35	23.36	28.03	26.4	30.27	46.08	74.36	81.73	55.6	48.12	53.94	45.85
EBITDA per Share	3.46	5.14	5.03	7.07	7.24	9.4	7.35	8.92	15.64	39.15	39.51	17.07	-0.72	11.87	5.83
Operating Income per Share	2.82	4.06	3.51	4.71	4.45	6.38	4.59	6.14	4.11	17.23	0.32	7.91	-4.88	8.07	2.23
Basic EPS, GAAP	0.94	1.79	0.79	2.19	1.81	2.62	5.77	3.38	0.51	-30.2	-5.52	37.54	-4.47	4.71	-1.62
Basic EPS from Cont Ops	0.95	1.78	0.69	2.22	1.85	2.68	5.95	3.43	1.14	-30.39	-4.34	38.23	-4.28	4.85	-1.43
Diluted EPS, GAAP	0.94	1.78	0.78	2.17	1.79	2.6	5.71	3.35	0.5	-30.2	-5.52	37.53	-4.47	4.69	-1.62
Diluted EPS from Cont Ops	0.95	1.78	0.68	2.2	1.84	2.66	5.89	3.4	1.13	-30.39	-4.34	38.23	-4.28	4.83	-1.43
Dividend per Share	0.48	1.53	0.61	0.63	0.66	0.7	0.71	0.73	1.15	1.24	0.87	1.09	1	1	1
Cash Flow per Share	1.85	2.93	1.72	4.45	4.24	6.54	4.33	6.41	9.95	19.37	4.36	11.31	3.61	1.49	2.73
Free Cash Flow per Basic Share	1.29	-11.63	-9.54	-11.68	3.1	5.53	3.49	5.37	8.26	17.4	3.29	9.82	2.2	0.21	1.66
Cash & Equivalents per Share	0.16	0.28	3.01	0.18	1.58	2.78	6.82	10.5	14.49	15.75	10.87	12.51	10.17	10.6	12.53
Book Value per Share	-9.15	-8.8	-7.47	-5.61	-4.59	-2.72	2.5	5.14	5.36	-24.84	-32.76	1.74	-3.58	0.17	-2.46
Tangible Book Value per Share	-12.39	-23.24	-23.64	-36.17	-34.9	-37.76	-25.55	-22.88	-121.25	-113.51	-120.35	-35.43	-42.84	-35.66	-34.68

Sinclair, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)