Financhill
Buy
81

SBRA Quote, Financials, Valuation and Earnings

Last price:
$17.54
Seasonality move :
11.17%
Day range:
$17.30 - $17.58
52-week range:
$13.31 - $20.03
Dividend yield:
6.84%
P/E ratio:
33.09x
P/S ratio:
5.89x
P/B ratio:
1.52x
Volume:
1.7M
Avg. volume:
2.5M
1-year change:
18.75%
Market cap:
$4.2B
Revenue:
$703.2M
EPS (TTM):
$0.53
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $598.6M $569.5M $624.8M $647.5M $703.2M
Revenue Growth (YoY) -9.55% -4.85% 9.7% 3.63% 8.61%
 
Cost of Revenues $131.6M $141.2M $162.6M $195.2M $227.1M
Gross Profit $467M $428.3M $462.2M $452.3M $476.1M
Gross Profit Margin 78.02% 75.21% 73.97% 69.85% 67.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32.8M $34.7M $39.6M $47.5M $50.1M
Other Inc / (Exp) -$16.1M -$223.5M -$205.6M -$92.8M -$14M
Operating Expenses $211.3M $217.6M $227.5M $230.8M $219.1M
Operating Income $255.7M $210.7M $234.7M $221.5M $257M
 
Net Interest Expenses $100.4M $98.6M $105.5M $113M $115.3M
EBT. Incl. Unusual Items $139.1M -$111.4M -$76.4M $15.8M $127.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $710K $1.8M $1.2M $2M $1M
Net Income to Company $138.4M -$113.3M -$77.6M $13.8M $126.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $138.4M -$113.3M -$77.6M $13.8M $126.7M
 
Basic EPS (Cont. Ops) $0.67 -$0.52 -$0.34 $0.06 $0.54
Diluted EPS (Cont. Ops) $0.67 -$0.52 -$0.34 $0.06 $0.54
Weighted Average Basic Share $206.2M $219.1M $230.9M $231.2M $233.5M
Weighted Average Diluted Share $207.3M $219.1M $230.9M $232.8M $236M
 
EBITDA $416.3M $166.2M $216.9M $311.8M $412.6M
EBIT $239.6M -$12.8M $29.1M $128.7M $243M
 
Revenue (Reported) $598.6M $569.5M $624.8M $647.5M $703.2M
Operating Income (Reported) $255.7M $210.7M $234.7M $221.5M $257M
Operating Income (Adjusted) $239.6M -$12.8M $29.1M $128.7M $243M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $152.1M $135.7M $165M $163.4M $182.3M
Revenue Growth (YoY) -2.38% -10.78% 21.62% -0.96% 11.6%
 
Cost of Revenues $33.1M $37.4M $43.8M $49.9M $59.8M
Gross Profit $119M $98.3M $121.2M $113.5M $122.5M
Gross Profit Margin 78.23% 72.44% 73.46% 69.47% 67.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.1M $8.2M $10.9M $16.7M $13M
Other Inc / (Exp) -$4.5M -$41.1M -$117.2M -$8.7M $7.9M
Operating Expenses $53.4M $55.4M $60.9M $59.2M $55.2M
Operating Income $65.5M $42.9M $60.3M $54.3M $67.3M
 
Net Interest Expenses $24.5M $25.7M $27.9M $27.9M $28.1M
EBT. Incl. Unusual Items $36.5M -$23.8M -$84.8M $17.6M $47.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$627K $531K $124K $493K $380K
Net Income to Company $37.1M -$24.4M -$84.9M $17.2M $46.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $37.1M -$24.4M -$84.9M $17.2M $46.7M
 
Basic EPS (Cont. Ops) $0.18 -$0.11 -$0.37 $0.07 $0.20
Diluted EPS (Cont. Ops) $0.18 -$0.11 -$0.37 $0.07 $0.19
Weighted Average Basic Share $208.1M $227.6M $231M $231.2M $236.6M
Weighted Average Diluted Share $209.7M $227.6M $231M $237.6M $239.9M
 
EBITDA $105.2M $46.9M -$7M $88.5M $117.5M
EBIT $61M $1.9M -$56.9M $45.6M $75.2M
 
Revenue (Reported) $152.1M $135.7M $165M $163.4M $182.3M
Operating Income (Reported) $65.5M $42.9M $60.3M $54.3M $67.3M
Operating Income (Adjusted) $61M $1.9M -$56.9M $45.6M $75.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $598.6M $569.5M $624.8M $647.5M $703.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $131.6M $141.2M $162.6M $195.2M $227.1M
Gross Profit $467M $428.3M $462.2M $452.3M $476.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32.8M $34.7M $39.6M $47.5M $50.1M
Other Inc / (Exp) -$16.1M -$223.5M -$205.6M -$92.8M -$14M
Operating Expenses $211.3M $217.6M $227.5M $230.8M $219.1M
Operating Income $255.7M $210.7M $234.7M $221.5M $257M
 
Net Interest Expenses $100.4M $98.6M $105.5M $113M $115.3M
EBT. Incl. Unusual Items $139.1M -$111.4M -$76.4M $15.8M $127.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $710K $1.8M $1.2M $2M $1M
Net Income to Company $138.4M -$113.3M -$77.6M $13.8M $126.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $138.4M -$113.3M -$77.6M $13.8M $126.7M
 
Basic EPS (Cont. Ops) $0.67 -$0.51 -$0.34 $0.05 $0.54
Diluted EPS (Cont. Ops) $0.67 -$0.51 -$0.34 $0.05 $0.53
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $416.3M $166.2M $216.9M $311.8M $412.6M
EBIT $239.6M -$12.8M $29.1M $128.7M $243M
 
Revenue (Reported) $598.6M $569.5M $624.8M $647.5M $703.2M
Operating Income (Reported) $255.7M $210.7M $234.7M $221.5M $257M
Operating Income (Adjusted) $239.6M -$12.8M $29.1M $128.7M $243M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $569.5M $624.8M $647.5M $703.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $141.2M $162.6M $195.2M $227.1M --
Gross Profit $428.3M $462.2M $452.3M $476.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $34.7M $39.6M $47.5M $50.1M --
Other Inc / (Exp) -$223.5M -$205.6M -$92.8M -$14M --
Operating Expenses $217.6M $227.5M $230.8M $219.1M --
Operating Income $210.7M $234.7M $221.5M $257M --
 
Net Interest Expenses $98.6M $105.5M $113M $115.3M --
EBT. Incl. Unusual Items -$111.4M -$76.4M $15.8M $127.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8M $1.2M $2M $1M --
Net Income to Company -$113.3M -$77.6M $13.8M $126.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$113.3M -$77.6M $13.8M $126.7M --
 
Basic EPS (Cont. Ops) -$0.51 -$0.34 $0.05 $0.54 --
Diluted EPS (Cont. Ops) -$0.51 -$0.34 $0.05 $0.53 --
Weighted Average Basic Share $876.2M $923.8M $924.8M $934M --
Weighted Average Diluted Share $878.6M $925.2M $932.2M $944M --
 
EBITDA $166.2M $216.9M $311.8M $412.6M --
EBIT -$12.8M $29.1M $128.7M $243M --
 
Revenue (Reported) $569.5M $624.8M $647.5M $703.2M --
Operating Income (Reported) $210.7M $234.7M $221.5M $257M --
Operating Income (Adjusted) -$12.8M $29.1M $128.7M $243M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $59.1M $112M $49.3M $41.3M $60.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $160.6M $138.1M $147.9M $133.8M $131.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $285.1M $596M $562.2M $543.3M $579.6M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $332.7M $153.7M $186M $194.7M $182.9M
Goodwill -- -- -- -- --
Other Intangibles $82.8M $54.1M $40.1M $30.9M $27.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $6B $6B $5.7B $5.4B $5.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $146.3M $143M $339.2M $231.4M $224.5M
 
Long-Term Debt $2.4B $2.4B $2.3B $2.3B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $2.6B $2.6B $2.7B $2.6B $2.6B
 
Common Stock $2.1M $2.3M $2.3M $2.3M $2.4M
Other Common Equity Adj -$39.9M -$10M $19.1M $23.7M $20.9M
Common Equity $3.4B $3.4B $3.1B $2.8B $2.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.4B $3.4B $3.1B $2.8B $2.7B
 
Total Liabilities and Equity $6B $6B $5.7B $5.4B $5.3B
Cash and Short Terms $59.1M $112M $49.3M $41.3M $60.5M
Total Debt $2.4B $2.4B $2.5B $2.4B $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $59.1M $112M $49.3M $41.3M $60.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $160.6M $138.1M $147.9M $133.8M $131.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $285.1M $596M $562.2M $543.3M $579.6M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $332.7M $153.7M $186M $194.7M $182.9M
Goodwill -- -- -- -- --
Other Intangibles $82.8M $54.1M $40.1M $30.9M $27.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $6B $6B $5.7B $5.4B $5.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $146.3M $143M $339.2M $231.4M $224.5M
 
Long-Term Debt $2.4B $2.4B $2.3B $2.3B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $2.6B $2.6B $2.7B $2.6B $2.6B
 
Common Stock $2.1M $2.3M $2.3M $2.3M $2.4M
Other Common Equity Adj -$39.9M -$10M $19.1M $23.7M $20.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.4B $3.4B $3.1B $2.8B $2.7B
 
Total Liabilities and Equity $6B $6B $5.7B $5.4B $5.3B
Cash and Short Terms $59.1M $112M $49.3M $41.3M $60.5M
Total Debt $2.4B $2.4B $2.5B $2.4B $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $138.4M -$113.3M -$77.6M $13.8M $126.7M
Depreciation & Amoritzation $176.7M $179M $187.8M $183.1M $169.6M
Stock-Based Compensation $7.9M $7.9M $7.5M $7.9M $9M
Change in Accounts Receivable -$6.4M $8.2M -$6.4M -$11.1M -$15.5M
Change in Inventories -- -- -- -- --
Cash From Operations $354.9M $356.4M $315.7M $300.6M $310.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -$142.9M -$5.2M -$1.3M
Cash From Investing -$136.5M -$336.2M -$216.2M $103.1M -$109M
 
Dividends Paid (Ex Special Dividend) -$278.3M -$262.9M -$277.2M -$277.4M -$280.2M
Special Dividend Paid
Long-Term Debt Issued -- $791.5M $204M $12.2M $14.6M
Long-Term Debt Repaid -$3.1M -$767.7M -$81.3M -$106.3M -$2M
Repurchase of Common Stock -- -- -$4.8M -$2.7M --
Other Financing Activities -$830K -$39.5M -$2.5M -$36M -$94K
Cash From Financing -$202.1M $30.1M -$161.7M -$410.3M -$181.6M
 
Beginning Cash (CF) $49.1M $65.5M $115.9M $53.9M $46.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.3M $50.3M -$62.2M -$6.6M $20M
Ending Cash (CF) $65.5M $115.9M $53.9M $46.7M $66.3M
 
Levered Free Cash Flow $354.9M $356.4M $315.7M $300.6M $310.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $37.1M -$24.4M -$84.9M $17.2M $46.7M
Depreciation & Amoritzation $44.2M $45.1M $49.9M $42.9M $42.3M
Stock-Based Compensation $2.3M $927K $2.1M $2.4M $2.5M
Change in Accounts Receivable -$2.9M -$4.8M -$812K -$418K -$1.9M
Change in Inventories -- -- -- -- --
Cash From Operations $89.4M $97.9M $67.6M $78.7M $80M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -$19.1M -$5.3M -$5.9M
Cash From Investing -$5.9M -$258.8M -$31.2M -$61.8M $18.6M
 
Dividends Paid (Ex Special Dividend) -$62.6M -$68.6M -$69.3M -$69.4M -$71M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$56M -- $204M -- $14.6M
Long-Term Debt Repaid -$676K -$310.5M -$486K -$104.8M -$513K
Repurchase of Common Stock -- -- -$4.8M -$2.7M --
Other Financing Activities -$11K -$32.1M -$14K -$7K -$14K
Cash From Financing -$60.1M -$274.6M -$13.5M -$9.4M -$101M
 
Beginning Cash (CF) $41.8M $551.4M $31.1M $38.9M $69M
Foreign Exchange Rate Adjustment $318K -$5K -$124K $266K -$201K
Additions / Reductions $23.4M -$435.5M $22.9M $7.6M -$2.4M
Ending Cash (CF) $65.5M $115.9M $53.9M $46.7M $66.3M
 
Levered Free Cash Flow $89.4M $97.9M $67.6M $78.7M $80M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $138.4M -$113.3M -$77.6M $13.8M $126.7M
Depreciation & Amoritzation $176.7M $179M $187.8M $183.1M $169.6M
Stock-Based Compensation $7.9M $7.9M $7.5M $7.9M $9M
Change in Accounts Receivable -$6.4M $8.2M -$6.4M -$11.1M -$15.5M
Change in Inventories -- -- -- -- --
Cash From Operations $354.9M $356.4M $315.7M $300.6M $310.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -$142.9M -$5.2M -$1.3M
Cash From Investing -$136.5M -$336.2M -$216.2M $103.1M -$109M
 
Dividends Paid (Ex Special Dividend) -$278.3M -$262.9M -$277.2M -$277.4M -$280.2M
Special Dividend Paid
Long-Term Debt Issued -- $791.5M $204M $12.2M $14.6M
Long-Term Debt Repaid -$3.1M -$767.7M -$81.3M -$106.3M -$2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$830K -- -$2.5M -$36M -$94K
Cash From Financing -$202.1M $30.1M -$161.7M -$410.3M -$181.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.3M $50.3M -$62.2M -$6.6M $20M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $354.9M $356.4M $315.7M $300.6M $310.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$113.3M -$77.6M $13.8M $126.7M --
Depreciation & Amoritzation $179M $187.8M $183.1M $169.6M --
Stock-Based Compensation $7.9M $7.5M $7.9M $9M --
Change in Accounts Receivable $8.2M -$6.4M -$11.1M -$15.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $356.4M $315.7M $300.6M $310.5M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -$142.9M -$5.2M -$1.3M --
Cash From Investing -$336.2M -$216.2M $103.1M -$109M --
 
Dividends Paid (Ex Special Dividend) -$262.9M -$277.2M -$277.4M -$280.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $791.5M $204M $12.2M $14.6M --
Long-Term Debt Repaid -$767.7M -$81.3M -$106.3M -$2M --
Repurchase of Common Stock -- -$4.8M -$2.7M -- --
Other Financing Activities -$39.5M -$2.5M -$36M -$94K --
Cash From Financing $30.1M -$161.7M -$410.3M -$181.6M --
 
Beginning Cash (CF) $720.4M $247.8M $163.9M $223.9M --
Foreign Exchange Rate Adjustment $29K $268K -$614K -$359K --
Additions / Reductions $50.3M -$62.2M -$6.6M $20M --
Ending Cash (CF) $770.7M $185.9M $156.6M $243.6M --
 
Levered Free Cash Flow $356.4M $315.7M $300.6M $310.5M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Why Did Buffett Sell the S&P 500?
Why Did Buffett Sell the S&P 500?

Warren Buffett has always been an advocate of investing in…

Will SoundHound AI Stock Recover?
Will SoundHound AI Stock Recover?

SoundHound AI (NASDAQ:SOUN) is a leading maker of artificial intelligence…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 29

Ajinomoto [AJINY] is up 99.61% over the past day.

Buy
69
AGX alert for Mar 29

Argan [AGX] is up 19.83% over the past day.

Sell
24
AIR alert for Mar 29

AAR [AIR] is down 16.36% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock