Cash flow generation is volatile with operating cash flow ranging from -$306 million to $210 million in individual quarters, and working capital swings of up to $394 million have been the dominant driver of liquidity fluctuations.
Sinclair, Inc. (SBGI) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 336M | 189M | 98M | 235M | 799M | 327M | 1.55B | 916M | 647.42M | 431.1M | 591.77M | 400.69M | 430.45M | 160.58M | 237.47M | 148.51M | 154.96M | 105.44M | 211.13M | 146.21M | 155.33M | 54.55M | 120.11M | 148.75M | 149.62M | 58.89M | 69.13M | 130.2M | 150.5M | 96.6M | 69M |
| Operating CF Margin % | - | 5.96% | 2.76% | 7.5% | 20.34% | 5.33% | 26.05% | 21.6% | 21.19% | 15.77% | 21.62% | 18.06% | 21.78% | 11.78% | 22.37% | 19.41% | 20.2% | 16.06% | 27.98% | 20.36% | 21.72% | 7.88% | 16.96% | 20.14% | 20.33% | 8.29% | 8.76% | 17.75% | 20.43% | 18.71% | 18.23% |
| Operating CF Growth % | 1121.93% | 92.86% | -58.3% | -70.59% | 144.34% | -78.88% | 69% | 41.49% | 50.18% | -27.15% | 47.68% | -6.91% | 168.07% | -32.38% | 59.9% | -4.16% | 46.97% | -50.06% | 44.4% | -5.87% | 184.76% | -54.59% | -19.25% | -0.58% | 154.07% | -14.81% | -46.91% | -13.49% | 55.8% | 40% | 30.93% |
| Net Income | 96M | -99M | 319M | -279M | 2.7B | -326M | -2.43B | 105M | 346M | 594.1M | 250.76M | 176.1M | 215.12M | 75.82M | 144.95M | 76.18M | 75.05M | -138.03M | -241.49M | 22.7M | 53.98M | 187.31M | 24.02M | 24.39M | -564.49M | -127.72M | 77.36M | 167.7M | -5.8M | -4.5M | 1.1M |
| Depreciation & Amortization | 252M | 323M | 250M | 271M | 647M | 2.94B | 1.75B | 1.06B | 280M | 276M | 282.32M | 264.89M | 228.79M | 141.37M | 87.54M | 51.38M | 55.4M | 65.57M | 63.37M | 165.23M | 160.32M | 142.4M | 168.85M | 175.47M | 197.82M | 279.6M | 259.19M | 250.9M | 201.7M | 152.1M | 121.8M |
| Stock-Based Compensation | 42M | 51M | 51M | 45M | 50M | 60M | 52M | 33M | 26.52M | 15.89M | 16.94M | 18.32M | 14.3M | 10.57M | 5.9M | 0 | 0 | 0 | 6.08M | 0 | 0 | 0 | 0 | 0 | 1.56M | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -57M | -121M | 82M | -358M | 906M | -92M | -604M | -5M | -102.62M | -159.46M | 6.12M | -28.45M | -818K | 22.52M | 8.31M | 43.97M | 38.64M | -24.95M | -116.2M | 39.84M | 17.66M | 80.61M | 16.95M | 17.25M | 8.17M | -10.6M | 6.42M | 25.2M | 30.7M | 20.6M | 2.3M |
| Other Non-Cash Items | -55M | 120M | -23M | 175M | -3.45B | -1.95B | 2.69B | -433M | 179.72M | -124.12M | 140.92M | 135.97M | 51.66M | 77.09M | 80.08M | -87.07M | -34.84M | -26.86M | 444.92M | -13.41M | 7.57M | -247.87M | 7.59M | -19.16M | 622.54M | 65.75M | -163.7M | 100K | 14.9M | 200K | 100K |
| Working Capital Changes | -48M | -85M | -581M | 381M | -53M | -311M | 90M | 155M | -82.2M | -171.3M | -105.29M | -166.13M | -78.58M | -189.27M | -83.75M | 3.25M | -49.91M | -67.67M | 54.45M | -63.43M | -75.33M | -107.9M | -97.31M | -49.2M | -115.99M | -148.14M | -110.14M | -6M | -79.9M | -78M | -55.6M |
| Change in Receivables | 18M | -47M | -28M | -8M | 20M | -187M | 70M | 70M | -36.68M | -41.91M | -71.72M | -38.67M | -44.25M | -90.64M | -23.23M | -11.62M | 0 | 823K | 22.88M | 0 | 0 | 0 | 0 | 0 | 0 | -601.47M | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | -185M | 0 | 0 | -117.89M | -120.88M | -112.47M | -112.53M | 0 | -90.41M | -92.47M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.01B | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 27M | 43M | -495M | 512M | -14M | 113M | -3M | 334M | 23.67M | 34.86M | 60.09M | -18.13M | 53.31M | 7.95M | 35.88M | 0 | -14.49M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 209.68M | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -63M | -120M | 77M | 52M | -381M | -246M | -159M | -9.53B | -118.21M | -198.03M | -606M | -151.31M | -1.4B | -1.05B | -1.15B | -112.25M | 31.93M | -93.85M | -142.32M | -56.37M | -15.14M | 284.83M | -17.7M | -93M | 52.82M | -33.34M | 209.82M | 453M | -1.81B | -219M | -1.01B |
| Capital Expenditures | -52M | -74M | -84M | -92M | -105M | -80M | -157M | -156M | -105.06M | -83.81M | -94.47M | -108.43M | -1.57B | -1.05B | -1.18B | -47.76M | -21.8M | 0 | -42.29M | -23.23M | -16.92M | -16.67M | -44.88M | -69.53M | -84.09M | -29.02M | -33.26M | -268.1M | -2.08B | -110M | -12.6M |
| CapEx % of Revenue | 1.54% | 2.34% | 2.37% | 2.94% | 2.67% | 1.3% | 2.64% | 3.68% | 3.44% | 3.07% | 3.45% | 4.89% | 79.25% | 76.99% | 111.08% | 6.24% | 2.84% | - | 5.61% | 3.23% | 2.37% | 2.41% | 6.34% | 9.41% | 11.43% | 4.09% | 4.22% | 36.55% | 281.95% | 21.3% | 3.33% |
| Acquisitions | 6M | -29M | 0 | 0 | -315M | -4M | -16M | -9B | -35.8M | -326.4M | -477.1M | -44.72M | -8.1M | -10.77M | -24.05M | 54.63M | 18.94M | -10.6M | -52.16M | -39.08M | -1.71M | -15.54M | 0 | -18M | 0 | -490K | -89.94M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -21M | 4M | 211M | 216M | 15M | 94M | 153M | 77M | 22.66M | 179.77M | -41.22M | -26.55M | 1.49B | 971.81M | 55.41M | -103.4M | 42.04M | -83.25M | -142.32M | 5.93M | 3.49M | 317.95M | 32.73M | 95K | 136.91M | -3.83M | 333.01M | 735.3M | 264M | -109.4M | -999.3M |
| Cash from Financing | -140M | 100M | -140M | -509M | -353M | -524M | -1.46B | 8.89B | -464.82M | 188.26M | 124.25M | -117.09M | 704.48M | 1.15B | 921.71M | -45.27M | -188.15M | -4.84M | -73.32M | -136.27M | -82.44M | -340.21M | -120.65M | -32.35M | -229.17M | 2.42M | -291.26M | -570M | 1.53B | 259.4M | 832.8M |
| Debt Issued (Net) | -50M | 194M | -61M | -85M | -135M | -244M | 80M | 8.72B | -163M | -174M | 350.47M | -12.26M | 917.96M | 768.53M | 1.07B | -1.92M | -153.63M | 17.63M | 15.72M | -93.09M | -43.69M | -314.27M | -92.09M | -15.21M | -233.6M | 36.31M | -178.08M | -557.2M | 1.24B | -130.9M | 848.6M |
| Equity Issued (Net) | 0 | 0 | 0 | -343M | -120M | -61M | -890M | 543M | -220.89M | 458M | -136.28M | -28.82M | -133.16M | 472.91M | 0 | 1.81M | 0 | -1.45M | -29.84M | 13.38M | -34.94M | 178K | -13.15M | -113K | 2.81M | -3.81M | -107.27M | -3.2M | 309.5M | 313.4M | -700K |
| Dividends Paid | -72M | -69M | -66M | -65M | -77M | -65M | -99M | -106M | -74.57M | -71.36M | -65.91M | -62.73M | -61.1M | -56.77M | -123.85M | -38.36M | -34.23M | -16.04M | -66.68M | -49.49M | 0 | -24.2M | -14.45M | -10.35M | -10.35M | -10.35M | -10.35M | -10.4M | -10.4M | -2.4M | 0 |
| Share Repurchases | 0 | 0 | 0 | -153M | -120M | -61M | -343M | -145M | -221M | -30M | -136.28M | -28.82M | -133.16M | 0 | 0 | 0 | 0 | -1.45M | -29.84M | 0 | -36.06M | 0 | -14.3M | -1.54M | 0 | -4.4M | -107.32M | -5M | -26.7M | -4.6M | -700K |
| Other Financing | -18M | -25M | -13M | -16M | -21M | -154M | -551M | -270M | -7.11M | -23M | -43.86M | -15.51M | -21.36M | -36.78M | -22.34M | -6.8M | -287K | -4.97M | 6.84M | -7.07M | -3.81M | -1.91M | -953K | -6.68M | 11.97M | -19.73M | 4.43M | 800K | -15.6M | 79.3M | -7.5M |
| Net Change in Cash | 133M | 169M | 35M | -222M | 65M | -443M | -71M | 273M | 64.39M | 421.34M | 110.01M | 132.29M | -262.42M | 257.24M | 9.9M | -9.01M | -1.25M | 6.75M | -4.51M | -46.43M | 57.75M | -836K | -18.24M | 23.4M | -26.74M | 27.97M | -12.32M | 13.1M | -136.1M | 137M | -110.1M |
| Free Cash Flow | 262M | 115M | 14M | 143M | 694M | 247M | 1.39B | 760M | 542.36M | 347.29M | 497.3M | 292.26M | -1.14B | -888.96M | -941.86M | 100.76M | 133.16M | 105.44M | 168.84M | 122.99M | 138.41M | 37.88M | 75.23M | 79.22M | 65.53M | 29.87M | 35.87M | -137.9M | -1.93B | -13.4M | 56.4M |
| FCF Margin % | 7.76% | 3.63% | 0.39% | 4.56% | 17.67% | 4.03% | 23.41% | 17.92% | 17.75% | 12.7% | 18.17% | 13.17% | -57.48% | -65.21% | -88.71% | 13.17% | 17.36% | 16.06% | 22.38% | 17.13% | 19.35% | 5.47% | 10.62% | 10.72% | 8.91% | 4.21% | 4.55% | -18.8% | -261.52% | -2.59% | 14.9% |
| FCF Growth % | 24.17% | 721.43% | -90.21% | -79.39% | 180.97% | -82.24% | 83.03% | 40.13% | 56.17% | -30.16% | 70.16% | 125.73% | -27.8% | 5.62% | -1034.79% | -24.34% | 26.3% | -37.55% | 37.28% | -11.14% | 265.43% | -49.65% | -5.04% | 20.9% | 119.37% | -16.73% | 126.01% | 92.84% | -14279.85% | -123.76% | 10.59% |
| FCF per Share | 3.62 | 1.66 | 0.21 | 2.20 | 9.82 | 3.29 | 17.40 | 8.16 | 5.33 | 3.45 | 5.27 | 3.05 | -11.61 | -9.47 | -11.58 | 1.25 | 1.59 | 1.32 | 1.97 | 1.41 | 1.62 | 0.44 | 0.87 | 0.90 | 0.77 | 0.32 | 0.39 | -1.34 | -20.17 | -0.23 | 1.03 |
| FCF Conversion (FCF/Net Income) | 2.73x | -1.69x | 0.32x | -0.81x | 0.30x | -0.79x | -0.64x | 19.49x | 1.90x | 0.75x | 2.41x | 2.34x | 2.03x | 2.19x | 1.64x | 1.96x | 2.03x | -0.78x | 3.42x | 3.39x | 1.51x | 0.29x | 5.00x | 6.10x | -0.27x | -0.46x | 0.89x | 0.78x | -8.91x | -9.11x | 62.73x |
| Interest Paid | 0 | 0 | 296M | 294M | 387M | 583M | 634M | 283M | 285M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 3M | 5M | 18M | 16M | 11M | 32M | 17M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying SBGI stock.
Sinclair, Inc. (SBGI) generated $189.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Sinclair, Inc. (SBGI) generated $115.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Sinclair, Inc. (SBGI) spent $74.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Sinclair, Inc. (SBGI) returned $69.0M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Severe earnings and cash flow volatility
Metrics are mathematically derived from official filings.
Earnings Quality Severely Distorted
The relationship between net income and operating cash flow is extremely erratic, with OCF/NI ratios swinging from -18.00 in Q2 2024 to 36.00 in Q3 2025, indicating net income is a poor predictor of actual cash generation.
Sinclair's reported net income includes significant non-cash and non-operating items, as evidenced by the massive D&A figures that often exceed net income or losses. For example, in Q2 2026, a $76 million net loss was accompanied by $169 million in depreciation, suggesting the loss is driven by accounting charges rather than cash operating deficits. This extreme volatility in earnings quality warrants scrutiny of what is driving the bottom line versus the cash flow.
FCF Volatility Overshadows Recovery
Despite a swing to positive free cash flow in recent quarters, the FCF margin has been negative in four of the past ten quarters, ranging from -39.7% to 17.4%, demonstrating an unstable and unreliable cash generation trajectory.
The FCF trajectory shows no consistent trend, with deeply negative quarters (e.g., Q2 2024, Q3 2025) interspersed with strongly positive ones (Q3 2024, Q2 2025). This inconsistency suggests that Sinclair's ability to convert revenue into free cash flow is highly sensitive to working capital swings and non-recurring events, making forward projections challenging. The reported FCF margin of 8.8% in Q2 2026 may not represent a sustainable baseline.
Working Capital Swings Dictate Cash Flow
Changes in working capital have been the dominant driver of operating cash flow volatility, with swings from a $394 million drain in Q2 2024 to a $58 million source in Q2 2025, making operational cash flows highly unpredictable.
The wild oscillations in the WC Change line item directly correlate with the swings in OCF. For instance, the massive -$394 million working capital usage in Q2 2024 was the primary reason for the -$306 million operating cash flow, despite a positive net income. This indicates significant lumps in collections, payables, or inventory management that obscure underlying operational cash generation and are likely related to the timing of large contract payments or regulatory settlements common in broadcasting.
Dividend Commitment Persists Despite Instability
Sinclair has maintained a consistent quarterly dividend payout of $16-18 million, totaling approximately $173 million over the last ten quarters, even during periods of negative free cash flow and net losses.
The commitment to dividends appears rigid, as the company continued payments through quarters with significant FCF deficits (e.g., Q3 2025). This suggests management views the dividend as a non-negotiable commitment to shareholders, which may strain liquidity during downturns. The lack of share repurchases and small, intermittent acquisition spending indicates a conservative deployment strategy focused on sustaining the dividend rather than growth investments.
Depreciation Masks True Cash Demands
The cash flow statement is substantially distorted by non-cash depreciation charges, which have consistently ranged from $59 million to $169 million per quarter and often exceed net income, obscuring the true operational cash requirements.
High depreciation is a structural feature of Sinclair's asset-heavy broadcasting business, but the magnitude relative to net income means reported earnings are not a useful proxy for cash performance. Furthermore, the classification of capitalized costs and the potential for off-balance-sheet liabilities from station licenses or carriage agreements are not fully captured here. Investors should not assume that periods of positive operating cash flow indicate the business is fully funding its depreciation-based capital needs from ongoing operations.