Annual Income Statements for Sabra Healthcare REIT
This table shows Sabra Healthcare REIT's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Sabra Healthcare REIT
This table shows Sabra Healthcare REIT's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-50 |
-85 |
-9.49 |
21 |
-15 |
17 |
26 |
24 |
30 |
47 |
40 |
Consolidated Net Income / (Loss) |
|
-50 |
-85 |
-9.49 |
21 |
-15 |
17 |
26 |
24 |
30 |
47 |
40 |
Net Income / (Loss) Continuing Operations |
|
-50 |
13 |
-9.49 |
22 |
-14 |
19 |
26 |
24 |
30 |
47 |
40 |
Total Pre-Tax Income |
|
-45 |
3.49 |
-7.92 |
22 |
-14 |
18 |
27 |
24 |
29 |
47 |
40 |
Total Revenue |
|
115 |
137 |
132 |
133 |
136 |
135 |
139 |
147 |
149 |
156 |
156 |
Net Interest Income / (Expense) |
|
-27 |
-28 |
-29 |
-28 |
-28 |
-28 |
-28 |
-29 |
-29 |
-28 |
-27 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
27 |
28 |
29 |
28 |
28 |
28 |
28 |
29 |
29 |
28 |
27 |
Long-Term Debt Interest Expense |
|
27 |
28 |
29 |
28 |
28 |
28 |
28 |
29 |
29 |
28 |
27 |
Total Non-Interest Income |
|
142 |
165 |
160 |
161 |
164 |
163 |
168 |
176 |
178 |
184 |
184 |
Service Charges on Deposit Accounts |
|
48 |
53 |
57 |
58 |
60 |
61 |
66 |
68 |
74 |
77 |
77 |
Other Service Charges |
|
9.93 |
8.97 |
9.07 |
8.46 |
11 |
9.13 |
9.70 |
9.18 |
9.70 |
11 |
10 |
Other Non-Interest Income |
|
84 |
103 |
96 |
94 |
93 |
93 |
92 |
99 |
95 |
96 |
96 |
Provision for Credit Losses |
|
-0.22 |
0.15 |
-0.21 |
0.43 |
0.33 |
-0.36 |
-0.14 |
-0.16 |
-0.15 |
-0.13 |
-0.17 |
Total Non-Interest Expense |
|
164 |
116 |
119 |
102 |
103 |
116 |
113 |
125 |
114 |
115 |
116 |
Other Operating Expenses |
|
9.68 |
11 |
11 |
9.53 |
11 |
17 |
12 |
13 |
12 |
13 |
13 |
Depreciation Expense |
|
47 |
50 |
53 |
44 |
43 |
43 |
43 |
42 |
43 |
42 |
43 |
Impairment Charge |
|
61 |
21 |
7.06 |
0.00 |
0.00 |
7.27 |
3.14 |
15 |
0.00 |
- |
0.00 |
Other Special Charges |
|
46 |
34 |
49 |
49 |
49 |
49 |
55 |
55 |
59 |
59 |
60 |
Income Tax Expense |
|
0.58 |
0.12 |
0.73 |
0.33 |
0.46 |
0.49 |
0.45 |
0.44 |
-0.27 |
0.38 |
0.41 |
Other Adjustments to Consolidated Net Income / (Loss) |
|
- |
- |
- |
-0.65 |
-0.65 |
- |
- |
0.08 |
0.21 |
- |
0.22 |
Basic Earnings per Share |
|
($0.22) |
($0.37) |
($0.04) |
$0.09 |
($0.07) |
$0.08 |
$0.11 |
$0.10 |
$0.13 |
$0.20 |
$0.17 |
Weighted Average Basic Shares Outstanding |
|
230.98M |
230.95M |
231.16M |
231.20M |
231.22M |
231.20M |
231.45M |
231.62M |
234.29M |
233.50M |
237.89M |
Diluted Earnings per Share |
|
($0.22) |
($0.37) |
($0.04) |
$0.09 |
($0.07) |
$0.08 |
$0.11 |
$0.10 |
$0.13 |
$0.20 |
$0.17 |
Weighted Average Diluted Shares Outstanding |
|
230.98M |
230.95M |
231.16M |
232.24M |
231.22M |
232.79M |
233.37M |
233.75M |
237.04M |
236.05M |
240.30M |
Weighted Average Basic & Diluted Shares Outstanding |
|
230.98M |
231.16M |
231.20M |
231.22M |
231.22M |
231.48M |
231.50M |
234.26M |
236.59M |
237.91M |
237.94M |
Cash Dividends to Common per Share |
|
$0.30 |
- |
$0.30 |
$0.30 |
$0.30 |
- |
$0.30 |
$0.30 |
$0.30 |
- |
$0.30 |
Annual Cash Flow Statements for Sabra Healthcare REIT
This table details how cash moves in and out of Sabra Healthcare REIT's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-54 |
17 |
552 |
-527 |
-11 |
16 |
50 |
-62 |
-6.60 |
20 |
Net Cash From Operating Activities |
|
121 |
176 |
136 |
361 |
372 |
355 |
356 |
316 |
301 |
311 |
Net Cash From Continuing Operating Activities |
|
121 |
176 |
136 |
361 |
372 |
355 |
356 |
316 |
301 |
311 |
Net Income / (Loss) Continuing Operations |
|
79 |
70 |
158 |
279 |
69 |
138 |
-113 |
-78 |
14 |
127 |
Consolidated Net Income / (Loss) |
|
79 |
70 |
158 |
279 |
69 |
138 |
-113 |
-78 |
14 |
127 |
Provision For Loan Losses |
|
13 |
5.54 |
17 |
39 |
1.24 |
1.86 |
3.94 |
0.14 |
0.19 |
-0.57 |
Depreciation Expense |
|
63 |
68 |
114 |
191 |
182 |
177 |
179 |
188 |
183 |
170 |
Amortization Expense |
|
5.28 |
5.68 |
7.78 |
10 |
10 |
8.42 |
8.37 |
11 |
12 |
10 |
Non-Cash Adjustments to Reconcile Net Income |
|
-20 |
21 |
-73 |
-141 |
134 |
32 |
256 |
214 |
94 |
27 |
Changes in Operating Assets and Liabilities, net |
|
-20 |
4.97 |
-88 |
-18 |
-24 |
-2.74 |
23 |
-20 |
-2.73 |
-23 |
Net Cash From Investing Activities |
|
-489 |
142 |
-183 |
-258 |
263 |
-136 |
-336 |
-216 |
103 |
-109 |
Net Cash From Continuing Investing Activities |
|
-489 |
142 |
-183 |
-258 |
263 |
-136 |
-336 |
-216 |
103 |
-109 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-3.69 |
-1.00 |
-6.95 |
-28 |
-25 |
-47 |
-43 |
-54 |
-85 |
-55 |
Purchase of Investment Securities |
|
-524 |
-171 |
-440 |
-672 |
-64 |
-111 |
-397 |
-267 |
-106 |
-156 |
Sale and/or Maturity of Investments |
|
33 |
314 |
183 |
434 |
347 |
22 |
104 |
101 |
289 |
102 |
Other Investing Activities, net |
|
- |
- |
3.76 |
6.87 |
5.08 |
0.00 |
0.00 |
4.60 |
5.46 |
0.00 |
Net Cash From Financing Activities |
|
314 |
-301 |
599 |
-629 |
-646 |
-202 |
30 |
-162 |
-410 |
-182 |
Net Cash From Continuing Financing Activities |
|
314 |
-300 |
599 |
-629 |
-646 |
-202 |
30 |
-162 |
-410 |
-182 |
Issuance of Debt |
|
289 |
69 |
434 |
0.00 |
639 |
0.00 |
792 |
204 |
-92 |
0.00 |
Repayment of Debt |
|
-3.13 |
-244 |
-4.15 |
-159 |
-1,483 |
-3.07 |
-798 |
-81 |
-1.98 |
13 |
Repurchase of Common Equity |
|
- |
- |
- |
-0.50 |
- |
80 |
- |
- |
- |
86 |
Payment of Dividends |
|
-110 |
-119 |
-182 |
-325 |
-335 |
-278 |
-263 |
-277 |
-277 |
-280 |
Other Financing Activities, Net |
|
-1.27 |
-5.94 |
351 |
-0.49 |
-16 |
-0.83 |
-9.32 |
-2.52 |
-36 |
-0.09 |
Cash Interest Paid |
|
54 |
59 |
70 |
138 |
124 |
93 |
85 |
98 |
102 |
105 |
Cash Income Taxes Paid |
|
0.66 |
0.85 |
0.71 |
1.80 |
3.91 |
2.44 |
1.84 |
1.66 |
1.67 |
1.39 |
Quarterly Cash Flow Statements for Sabra Healthcare REIT
This table details how cash moves in and out of Sabra Healthcare REIT's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-40 |
23 |
-15 |
-6.34 |
6.75 |
7.60 |
19 |
-24 |
27 |
-2.44 |
-37 |
Net Cash From Operating Activities |
|
108 |
68 |
68 |
70 |
83 |
79 |
53 |
80 |
98 |
80 |
80 |
Net Cash From Continuing Operating Activities |
|
108 |
68 |
68 |
70 |
83 |
79 |
53 |
80 |
98 |
80 |
80 |
Net Income / (Loss) Continuing Operations |
|
-50 |
-85 |
-9.49 |
21 |
-15 |
17 |
26 |
24 |
30 |
47 |
40 |
Consolidated Net Income / (Loss) |
|
-50 |
-85 |
-9.49 |
21 |
-15 |
17 |
26 |
24 |
30 |
47 |
40 |
Provision For Loan Losses |
|
-0.22 |
0.15 |
-0.21 |
0.43 |
0.33 |
-0.36 |
-0.14 |
-0.16 |
-0.15 |
-0.13 |
-0.17 |
Depreciation Expense |
|
47 |
50 |
53 |
44 |
43 |
43 |
43 |
42 |
43 |
42 |
43 |
Amortization Expense |
|
2.80 |
2.79 |
3.01 |
3.08 |
3.09 |
3.09 |
3.07 |
3.07 |
2.61 |
1.73 |
1.73 |
Non-Cash Adjustments to Reconcile Net Income |
|
80 |
116 |
31 |
7.17 |
45 |
11 |
8.33 |
14 |
8.79 |
-3.89 |
2.44 |
Changes in Operating Assets and Liabilities, net |
|
28 |
-16 |
-8.62 |
-5.68 |
6.65 |
4.91 |
-28 |
-2.05 |
14 |
-6.75 |
-7.53 |
Net Cash From Investing Activities |
|
-57 |
-31 |
113 |
-8.19 |
60 |
-62 |
-13 |
-57 |
-57 |
19 |
-16 |
Net Cash From Continuing Investing Activities |
|
-57 |
-31 |
113 |
-8.19 |
60 |
-62 |
-13 |
-57 |
-57 |
19 |
-16 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-14 |
-21 |
-20 |
-18 |
-26 |
-21 |
-13 |
-12 |
-14 |
-16 |
-7.78 |
Purchase of Investment Securities |
|
-65 |
-49 |
-53 |
-12 |
-0.90 |
-41 |
-1.30 |
-56 |
-80 |
-19 |
-11 |
Sale and/or Maturity of Investments |
|
23 |
33 |
184 |
19 |
86 |
-0.20 |
0.39 |
6.96 |
36 |
59 |
1.13 |
Other Investing Activities, net |
|
-1.33 |
5.43 |
1.43 |
2.70 |
0.70 |
0.63 |
0.62 |
4.11 |
0.60 |
-5.32 |
0.81 |
Net Cash From Financing Activities |
|
-92 |
-14 |
-196 |
-68 |
-136 |
-9.36 |
-20 |
-46 |
-14 |
-101 |
-101 |
Net Cash From Continuing Financing Activities |
|
-92 |
-14 |
-196 |
-68 |
-136 |
-9.36 |
-20 |
-46 |
-14 |
-101 |
-101 |
Issuance of Debt |
|
-142 |
204 |
-106 |
20 |
-66 |
61 |
52 |
-15 |
22 |
-59 |
-24 |
Issuance of Common Equity |
|
- |
- |
-1.85 |
-0.31 |
-0.04 |
-0.49 |
-2.61 |
39 |
35 |
- |
-5.39 |
Repayment of Debt |
|
123 |
-148 |
-0.49 |
-0.49 |
-0.50 |
-0.50 |
-0.50 |
-0.51 |
-0.51 |
14 |
-0.52 |
Payment of Dividends |
|
-69 |
-69 |
-69 |
-69 |
-69 |
-69 |
-69 |
-69 |
-70 |
-71 |
-71 |
Other Financing Activities, Net |
|
-2.50 |
-0.01 |
-18 |
-18 |
-0.01 |
-0.01 |
-0.08 |
- |
- |
-0.01 |
-0.08 |
Cash Interest Paid |
|
19 |
29 |
22 |
30 |
20 |
29 |
20 |
30 |
21 |
34 |
20 |
Annual Balance Sheets for Sabra Healthcare REIT
This table presents Sabra Healthcare REIT's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
2,469 |
2,266 |
7,032 |
6,665 |
6,069 |
5,986 |
5,967 |
5,748 |
5,386 |
5,304 |
Cash and Due from Banks |
|
7.43 |
26 |
519 |
50 |
39 |
59 |
112 |
49 |
41 |
60 |
Restricted Cash |
|
9.81 |
9.00 |
69 |
9.43 |
10 |
6.45 |
3.89 |
4.62 |
5.43 |
5.87 |
Trading Account Securities |
|
- |
- |
0.00 |
340 |
319 |
289 |
97 |
135 |
137 |
122 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
2,040 |
2,010 |
5,994 |
5,854 |
5,341 |
5,285 |
5,163 |
4,959 |
4,617 |
4,514 |
Intangible Assets |
|
- |
26 |
167 |
131 |
102 |
83 |
54 |
40 |
31 |
27 |
Other Assets |
|
300 |
195 |
283 |
281 |
258 |
263 |
537 |
559 |
554 |
574 |
Total Liabilities & Shareholders' Equity |
|
2,469 |
2,266 |
7,032 |
6,665 |
6,069 |
5,986 |
5,967 |
5,748 |
5,386 |
5,304 |
Total Liabilities |
|
1,415 |
1,250 |
3,595 |
3,411 |
2,581 |
2,576 |
2,587 |
2,691 |
2,584 |
2,562 |
Short-Term Debt |
|
255 |
26 |
641 |
624 |
- |
- |
0.00 |
197 |
94 |
107 |
Other Short-Term Payables |
|
35 |
40 |
103 |
95 |
- |
146 |
143 |
142 |
137 |
118 |
Long-Term Debt |
|
1,125 |
1,185 |
2,753 |
2,608 |
2,402 |
2,372 |
2,394 |
2,310 |
2,320 |
2,311 |
Other Long-Term Liabilities |
|
- |
0.00 |
98 |
84 |
179 |
58 |
50 |
42 |
33 |
27 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,054 |
1,016 |
3,437 |
3,255 |
3,488 |
3,409 |
3,380 |
3,056 |
2,803 |
2,741 |
Total Preferred & Common Equity |
|
1,054 |
1,016 |
3,433 |
3,250 |
3,488 |
3,409 |
3,380 |
3,056 |
2,803 |
2,741 |
Preferred Stock |
|
0.06 |
0.06 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,054 |
1,016 |
3,433 |
3,250 |
3,488 |
3,409 |
3,380 |
3,056 |
2,803 |
2,741 |
Common Stock |
|
1,203 |
1,210 |
3,639 |
3,510 |
4,074 |
4,165 |
4,485 |
4,489 |
4,497 |
4,595 |
Accumulated Other Comprehensive Income / (Loss) |
|
-7.33 |
-1.80 |
11 |
12 |
-12 |
-40 |
-10 |
19 |
24 |
21 |
Other Equity Adjustments |
|
-142 |
-192 |
-217 |
-272 |
-573 |
-716 |
-1,095 |
-1,452 |
-1,718 |
-1,875 |
Quarterly Balance Sheets for Sabra Healthcare REIT
This table presents Sabra Healthcare REIT's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
5,845 |
5,556 |
5,524 |
5,381 |
5,374 |
5,351 |
5,366 |
5,233 |
Cash and Due from Banks |
|
26 |
34 |
27 |
33 |
60 |
36 |
63 |
23 |
Restricted Cash |
|
4.86 |
5.15 |
5.15 |
5.60 |
6.00 |
5.91 |
5.97 |
6.24 |
Trading Account Securities |
|
208 |
139 |
140 |
136 |
132 |
130 |
131 |
121 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
5,019 |
4,797 |
4,752 |
4,603 |
4,577 |
4,566 |
4,574 |
4,488 |
Intangible Assets |
|
48 |
39 |
36 |
33 |
28 |
28 |
29 |
25 |
Other Assets |
|
539 |
542 |
564 |
570 |
571 |
585 |
563 |
571 |
Total Liabilities & Shareholders' Equity |
|
5,845 |
5,556 |
5,524 |
5,381 |
5,374 |
5,351 |
5,366 |
5,233 |
Total Liabilities |
|
2,636 |
2,580 |
2,581 |
2,512 |
2,607 |
2,589 |
2,621 |
2,531 |
Short-Term Debt |
|
139 |
80 |
101 |
33 |
146 |
130 |
153 |
83 |
Other Short-Term Payables |
|
145 |
143 |
122 |
128 |
113 |
113 |
123 |
112 |
Long-Term Debt |
|
2,308 |
2,317 |
2,320 |
2,317 |
2,317 |
2,316 |
2,318 |
2,311 |
Other Long-Term Liabilities |
|
44 |
40 |
39 |
34 |
31 |
30 |
28 |
25 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
3,209 |
2,976 |
2,944 |
2,869 |
2,767 |
2,762 |
2,745 |
2,702 |
Total Preferred & Common Equity |
|
3,209 |
2,976 |
2,944 |
2,869 |
2,767 |
2,762 |
2,745 |
2,702 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
3,209 |
2,976 |
2,944 |
2,869 |
2,767 |
2,762 |
2,745 |
2,702 |
Common Stock |
|
4,487 |
4,490 |
4,491 |
4,494 |
4,498 |
4,539 |
4,577 |
4,594 |
Accumulated Other Comprehensive Income / (Loss) |
|
19 |
17 |
32 |
40 |
31 |
31 |
17 |
15 |
Other Equity Adjustments |
|
-1,297 |
-1,531 |
-1,580 |
-1,665 |
-1,762 |
-1,808 |
-1,849 |
-1,907 |
Annual Metrics And Ratios for Sabra Healthcare REIT
This table displays calculated financial ratios and metrics derived from Sabra Healthcare REIT's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
44.69% |
9.78% |
20.91% |
95.41% |
3.60% |
-9.43% |
-25.54% |
18.59% |
3.43% |
10.29% |
EBITDA Growth |
|
57.51% |
-2.10% |
57.28% |
57.83% |
-25.59% |
20.76% |
-80.37% |
265.38% |
24.97% |
5.33% |
EBIT Growth |
|
70.82% |
-11.12% |
50.21% |
48.95% |
-51.73% |
80.88% |
-188.92% |
127.22% |
182.90% |
32.26% |
NOPAT Growth |
|
69.23% |
-11.56% |
51.77% |
48.00% |
-53.32% |
110.58% |
-56.90% |
-52.47% |
167.89% |
47.00% |
Net Income Growth |
|
69.23% |
-11.56% |
125.60% |
76.23% |
-75.27% |
100.55% |
-181.82% |
31.48% |
117.73% |
821.14% |
EPS Growth |
|
42.31% |
-17.12% |
52.17% |
7.86% |
-75.50% |
81.08% |
-177.61% |
34.62% |
117.65% |
800.00% |
Operating Cash Flow Growth |
|
41.91% |
45.27% |
-22.82% |
165.55% |
3.30% |
-4.73% |
0.43% |
-11.41% |
-4.80% |
3.32% |
Free Cash Flow Firm Growth |
|
61.53% |
186.43% |
-1,720.76% |
111.17% |
33.25% |
-60.59% |
-71.81% |
226.05% |
77.91% |
-57.66% |
Invested Capital Growth |
|
19.70% |
-8.52% |
206.87% |
-5.05% |
-9.19% |
-1.85% |
-0.13% |
-3.65% |
-6.23% |
-1.11% |
Revenue Q/Q Growth |
|
-5.22% |
-3.00% |
4.06% |
-11.30% |
41.16% |
5.66% |
-26.99% |
19.48% |
-0.30% |
3.63% |
EBITDA Q/Q Growth |
|
3.67% |
-3.20% |
41.93% |
-36.16% |
229.83% |
41.24% |
-73.67% |
38.10% |
45.30% |
8.01% |
EBIT Q/Q Growth |
|
1.88% |
-5.74% |
44.86% |
-55.34% |
169.66% |
214.64% |
-319.46% |
230.46% |
4,650.14% |
24.28% |
NOPAT Q/Q Growth |
|
0.93% |
-2.65% |
37.37% |
-61.17% |
324.67% |
256.24% |
-72.43% |
2,248.50% |
73.49% |
21.53% |
Net Income Q/Q Growth |
|
3.72% |
-2.65% |
104.19% |
-30.65% |
597.57% |
233.92% |
-336.92% |
-356.23% |
115.57% |
30.40% |
EPS Q/Q Growth |
|
-7.50% |
-3.16% |
47.37% |
-36.82% |
1,133.33% |
-6.94% |
-136.36% |
-277.78% |
115.38% |
28.57% |
Operating Cash Flow Q/Q Growth |
|
29.92% |
0.07% |
42.38% |
-1.36% |
5.06% |
-1.69% |
2.45% |
-8.77% |
3.85% |
0.40% |
Free Cash Flow Firm Q/Q Growth |
|
12.55% |
3.13% |
-9.77% |
957.74% |
-22.80% |
86.27% |
4,915.69% |
-35.14% |
-11.26% |
72.12% |
Invested Capital Q/Q Growth |
|
1.47% |
1.14% |
7.13% |
-3.70% |
0.09% |
-0.10% |
-4.26% |
-1.64% |
-0.03% |
-1.08% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
61.62% |
54.96% |
71.49% |
57.74% |
41.47% |
55.30% |
14.58% |
44.91% |
54.26% |
51.82% |
EBIT Margin |
|
33.25% |
26.93% |
33.45% |
25.50% |
11.88% |
23.72% |
-28.33% |
6.50% |
17.79% |
21.33% |
Profit (Net Income) Margin |
|
32.94% |
26.54% |
49.52% |
44.66% |
10.66% |
23.60% |
-25.94% |
-14.99% |
2.57% |
21.45% |
Tax Burden Percent |
|
99.07% |
98.53% |
99.60% |
97.06% |
87.13% |
88.89% |
-140.39% |
-358.14% |
73.74% |
98.91% |
Interest Burden Percent |
|
100.00% |
100.04% |
148.63% |
180.45% |
102.99% |
111.93% |
-65.21% |
64.34% |
19.58% |
101.66% |
Effective Tax Rate |
|
0.93% |
1.47% |
0.41% |
1.05% |
4.29% |
0.46% |
2.29% |
5.73% |
10.73% |
0.78% |
Return on Invested Capital (ROIC) |
|
3.55% |
3.01% |
2.35% |
2.37% |
1.19% |
2.66% |
1.16% |
0.56% |
1.58% |
2.41% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.55% |
3.01% |
4.60% |
6.03% |
1.03% |
1.96% |
-6.40% |
-3.90% |
-1.32% |
2.48% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.40% |
3.77% |
4.76% |
5.97% |
0.86% |
1.36% |
-4.49% |
-2.97% |
-1.11% |
2.16% |
Return on Equity (ROE) |
|
7.96% |
6.78% |
7.11% |
8.34% |
2.05% |
4.01% |
-3.34% |
-2.41% |
0.47% |
4.57% |
Cash Return on Invested Capital (CROIC) |
|
-14.38% |
11.91% |
-99.34% |
7.55% |
10.82% |
4.52% |
1.29% |
4.28% |
8.01% |
3.52% |
Operating Return on Assets (OROA) |
|
3.53% |
3.01% |
2.30% |
2.33% |
1.21% |
2.31% |
-2.07% |
0.58% |
1.71% |
2.36% |
Return on Assets (ROA) |
|
3.50% |
2.97% |
3.41% |
4.08% |
1.08% |
2.30% |
-1.90% |
-1.33% |
0.25% |
2.37% |
Return on Common Equity (ROCE) |
|
7.95% |
6.78% |
7.11% |
8.33% |
2.05% |
4.01% |
-3.34% |
-2.41% |
0.47% |
4.57% |
Return on Equity Simple (ROE_SIMPLE) |
|
7.53% |
6.91% |
4.61% |
8.59% |
1.98% |
4.06% |
-3.35% |
-2.54% |
0.49% |
4.62% |
Net Operating Profit after Tax (NOPAT) |
|
79 |
70 |
107 |
158 |
74 |
155 |
67 |
32 |
85 |
125 |
NOPAT Margin |
|
32.94% |
26.54% |
33.31% |
25.23% |
11.37% |
26.43% |
15.30% |
6.13% |
15.88% |
21.17% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
-2.25% |
-3.66% |
0.16% |
0.70% |
7.55% |
4.46% |
2.90% |
-0.07% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
66.75% |
73.07% |
66.55% |
74.50% |
88.12% |
76.28% |
127.43% |
93.47% |
82.18% |
78.76% |
Earnings before Interest and Taxes (EBIT) |
|
80 |
71 |
107 |
159 |
77 |
139 |
-124 |
34 |
95 |
126 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
148 |
145 |
229 |
361 |
269 |
324 |
64 |
233 |
291 |
306 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.59 |
0.81 |
0.54 |
0.55 |
0.79 |
0.77 |
0.72 |
0.78 |
1.07 |
1.47 |
Price to Tangible Book Value (P/TBV) |
|
0.59 |
0.83 |
0.57 |
0.58 |
0.81 |
0.79 |
0.73 |
0.79 |
1.08 |
1.48 |
Price to Revenue (P/Rev) |
|
2.59 |
3.10 |
5.84 |
2.88 |
4.26 |
4.46 |
5.54 |
4.58 |
5.60 |
6.81 |
Price to Earnings (P/E) |
|
9.01 |
13.65 |
12.61 |
6.68 |
39.98 |
18.88 |
0.00 |
0.00 |
217.85 |
31.76 |
Dividend Yield |
|
16.72% |
13.30% |
12.21% |
17.84% |
12.64% |
10.69% |
11.33% |
11.69% |
9.26% |
7.06% |
Earnings Yield |
|
11.10% |
7.33% |
7.93% |
14.97% |
2.50% |
5.30% |
0.00% |
0.00% |
0.46% |
3.15% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.82 |
0.90 |
0.69 |
0.77 |
0.87 |
0.85 |
0.81 |
0.87 |
1.03 |
1.24 |
Enterprise Value to Revenue (EV/Rev) |
|
8.24 |
7.54 |
14.63 |
7.96 |
7.89 |
8.39 |
10.76 |
9.32 |
10.02 |
10.79 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
13.37 |
13.73 |
20.47 |
13.79 |
19.03 |
15.17 |
73.84 |
20.74 |
18.46 |
20.83 |
Enterprise Value to EBIT (EV/EBIT) |
|
24.78 |
28.02 |
43.74 |
31.22 |
66.46 |
35.36 |
0.00 |
143.23 |
56.30 |
50.59 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
25.02 |
28.42 |
43.92 |
31.55 |
69.44 |
31.74 |
70.35 |
151.93 |
63.07 |
50.99 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.40 |
11.34 |
34.46 |
13.80 |
13.72 |
13.87 |
13.19 |
15.28 |
17.85 |
20.53 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
7.19 |
0.00 |
9.90 |
7.63 |
18.64 |
63.17 |
19.89 |
12.43 |
34.89 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.31 |
1.19 |
0.99 |
0.99 |
0.69 |
0.70 |
0.71 |
0.82 |
0.86 |
0.88 |
Long-Term Debt to Equity |
|
1.07 |
1.17 |
0.80 |
0.80 |
0.69 |
0.70 |
0.71 |
0.76 |
0.83 |
0.84 |
Financial Leverage |
|
1.24 |
1.25 |
1.03 |
0.99 |
0.84 |
0.69 |
0.70 |
0.76 |
0.84 |
0.87 |
Leverage Ratio |
|
2.27 |
2.29 |
2.09 |
2.05 |
1.89 |
1.75 |
1.76 |
1.82 |
1.90 |
1.93 |
Compound Leverage Factor |
|
2.27 |
2.29 |
3.10 |
3.69 |
1.95 |
1.96 |
-1.15 |
1.17 |
0.37 |
1.96 |
Debt to Total Capital |
|
56.70% |
54.38% |
49.69% |
49.82% |
40.78% |
41.03% |
41.47% |
45.06% |
46.28% |
46.86% |
Short-Term Debt to Total Capital |
|
10.48% |
1.17% |
9.38% |
9.62% |
0.00% |
0.00% |
0.00% |
3.54% |
1.81% |
2.07% |
Long-Term Debt to Total Capital |
|
46.22% |
53.21% |
40.30% |
40.21% |
40.78% |
41.03% |
41.47% |
41.52% |
44.47% |
44.80% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.07% |
0.07% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
43.30% |
45.61% |
50.25% |
50.11% |
59.22% |
58.97% |
58.53% |
54.94% |
53.72% |
53.14% |
Debt to EBITDA |
|
9.29 |
8.33 |
14.85 |
8.96 |
8.94 |
7.32 |
37.62 |
10.78 |
8.31 |
7.90 |
Net Debt to EBITDA |
|
9.18 |
8.09 |
12.28 |
8.79 |
8.76 |
7.11 |
35.80 |
10.55 |
8.15 |
7.68 |
Long-Term Debt to EBITDA |
|
7.57 |
8.15 |
12.04 |
7.23 |
8.94 |
7.32 |
37.62 |
9.93 |
7.98 |
7.55 |
Debt to NOPAT |
|
17.38 |
17.24 |
31.86 |
20.50 |
32.63 |
15.30 |
35.84 |
78.95 |
28.38 |
19.34 |
Net Debt to NOPAT |
|
17.16 |
16.75 |
26.35 |
20.12 |
31.96 |
14.88 |
34.11 |
77.26 |
27.83 |
18.81 |
Long-Term Debt to NOPAT |
|
14.17 |
16.87 |
25.84 |
16.54 |
32.63 |
15.30 |
35.84 |
72.75 |
27.27 |
18.48 |
Noncontrolling Interest Sharing Ratio |
|
0.01% |
0.01% |
0.10% |
0.13% |
0.06% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-321 |
278 |
-4,499 |
503 |
670 |
264 |
74 |
243 |
432 |
183 |
Operating Cash Flow to CapEx |
|
3,282.76% |
17,540.18% |
1,952.67% |
1,301.90% |
1,463.50% |
749.36% |
835.60% |
579.61% |
354.22% |
567.59% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-50.87 |
0.00 |
0.00 |
0.00 |
0.75 |
2.30 |
3.82 |
1.59 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
1.54 |
0.00 |
0.00 |
0.00 |
3.61 |
2.99 |
2.66 |
2.69 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
1.46 |
0.00 |
0.00 |
0.00 |
3.18 |
2.48 |
1.91 |
2.22 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.11 |
0.11 |
0.07 |
0.09 |
0.10 |
0.10 |
0.07 |
0.09 |
0.10 |
0.11 |
Fixed Asset Turnover |
|
0.13 |
0.13 |
0.08 |
0.11 |
0.12 |
0.11 |
0.08 |
0.10 |
0.11 |
0.13 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,434 |
2,226 |
6,832 |
6,487 |
5,891 |
5,782 |
5,774 |
5,563 |
5,217 |
5,159 |
Invested Capital Turnover |
|
0.11 |
0.11 |
0.07 |
0.09 |
0.10 |
0.10 |
0.08 |
0.09 |
0.10 |
0.11 |
Increase / (Decrease) in Invested Capital |
|
401 |
-207 |
4,605 |
-345 |
-596 |
-109 |
-7.60 |
-211 |
-347 |
-58 |
Enterprise Value (EV) |
|
1,986 |
1,995 |
4,680 |
4,976 |
5,112 |
4,920 |
4,700 |
4,824 |
5,364 |
6,375 |
Market Capitalization |
|
623 |
819 |
1,868 |
1,799 |
2,759 |
2,613 |
2,421 |
2,371 |
2,997 |
4,024 |
Book Value per Share |
|
$16.18 |
$15.56 |
$19.26 |
$18.23 |
$18.01 |
$16.48 |
$14.78 |
$13.23 |
$12.12 |
$11.59 |
Tangible Book Value per Share |
|
$16.18 |
$15.16 |
$18.32 |
$17.50 |
$17.49 |
$16.08 |
$14.54 |
$13.06 |
$11.99 |
$11.47 |
Total Capital |
|
2,434 |
2,226 |
6,832 |
6,487 |
5,891 |
5,782 |
5,774 |
5,563 |
5,217 |
5,159 |
Total Debt |
|
1,380 |
1,211 |
3,394 |
3,232 |
2,402 |
2,372 |
2,394 |
2,507 |
2,414 |
2,418 |
Total Long-Term Debt |
|
1,125 |
1,185 |
2,753 |
2,608 |
2,402 |
2,372 |
2,394 |
2,310 |
2,320 |
2,311 |
Net Debt |
|
1,363 |
1,176 |
2,807 |
3,172 |
2,353 |
2,307 |
2,279 |
2,453 |
2,367 |
2,351 |
Capital Expenditures (CapEx) |
|
3.69 |
1.00 |
6.95 |
28 |
25 |
47 |
43 |
54 |
85 |
55 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
-52 |
-121 |
4.59 |
17 |
180 |
109 |
71 |
-1.68 |
Net Nonoperating Obligations (NNO) |
|
1,380 |
1,211 |
3,394 |
3,232 |
2,402 |
2,372 |
2,394 |
2,507 |
2,414 |
2,418 |
Total Depreciation and Amortization (D&A) |
|
68 |
74 |
122 |
202 |
192 |
185 |
187 |
199 |
195 |
180 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.11 |
$0.92 |
$1.40 |
$1.51 |
$0.37 |
$0.00 |
($0.52) |
($0.34) |
$0.06 |
$0.54 |
Adjusted Weighted Average Basic Shares Outstanding |
|
62.24M |
65.28M |
105.62M |
178.31M |
187.17M |
0.00 |
219.07M |
230.95M |
231.20M |
233.50M |
Adjusted Diluted Earnings per Share |
|
$1.11 |
$0.92 |
$1.40 |
$1.51 |
$0.37 |
$0.00 |
($0.52) |
($0.34) |
$0.06 |
$0.54 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
62.46M |
65.52M |
105.84M |
178.72M |
188.13M |
0.00 |
219.07M |
230.95M |
232.79M |
236.05M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.37 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
65.19M |
65.29M |
178.26M |
178.32M |
205.27M |
0.00 |
230.90M |
231.16M |
231.48M |
237.91M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
160 |
176 |
173 |
392 |
416 |
392 |
402 |
274 |
272 |
369 |
Normalized NOPAT Margin |
|
66.52% |
66.45% |
54.04% |
62.78% |
64.31% |
66.80% |
92.00% |
52.85% |
50.81% |
62.41% |
Pre Tax Income Margin |
|
33.25% |
26.94% |
49.72% |
46.01% |
12.23% |
26.55% |
18.47% |
4.18% |
3.48% |
21.69% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
1.21 |
0.00 |
0.00 |
0.00 |
-1.25 |
0.32 |
0.84 |
1.09 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
1.20 |
0.00 |
0.00 |
0.00 |
0.68 |
0.30 |
0.75 |
1.08 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
1.13 |
0.00 |
0.00 |
0.00 |
-1.69 |
-0.20 |
0.09 |
0.62 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
1.13 |
0.00 |
0.00 |
0.00 |
0.24 |
-0.22 |
0.00 |
0.61 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
138.44% |
169.88% |
114.97% |
116.52% |
486.01% |
201.06% |
-232.15% |
-357.14% |
2,016.92% |
221.09% |
Augmented Payout Ratio |
|
138.44% |
169.88% |
114.97% |
116.70% |
486.01% |
143.20% |
-232.15% |
-357.14% |
2,016.92% |
153.13% |
Quarterly Metrics And Ratios for Sabra Healthcare REIT
This table displays calculated financial ratios and metrics derived from Sabra Healthcare REIT's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
10.45% |
160.32% |
-4.60% |
3.57% |
18.47% |
-1.17% |
5.71% |
10.59% |
9.46% |
15.26% |
12.50% |
EBITDA Growth |
|
-98.55% |
696.43% |
-22.79% |
11.05% |
9,518.78% |
-10.11% |
5.97% |
-12.84% |
1.92% |
30.02% |
16.97% |
EBIT Growth |
|
-611.44% |
153.13% |
-68.80% |
39.14% |
165.87% |
-3.19% |
109.37% |
-24.81% |
7.71% |
108.72% |
48.34% |
NOPAT Growth |
|
-331.89% |
161.07% |
-78.08% |
24.32% |
172.29% |
76.83% |
182.15% |
-25.06% |
55.27% |
118.88% |
49.30% |
Net Income Growth |
|
-589.72% |
-248.82% |
-123.37% |
26.08% |
69.84% |
120.20% |
376.74% |
13.15% |
297.26% |
172.18% |
53.52% |
EPS Growth |
|
-540.00% |
-208.33% |
-122.22% |
28.57% |
68.18% |
121.62% |
375.00% |
11.11% |
285.71% |
150.00% |
54.55% |
Operating Cash Flow Growth |
|
2.14% |
-30.99% |
8.20% |
-8.15% |
-23.28% |
16.50% |
-22.69% |
13.93% |
17.35% |
1.56% |
52.03% |
Free Cash Flow Firm Growth |
|
249.39% |
2,393.27% |
225.36% |
471.59% |
33.76% |
64.95% |
-52.45% |
-61.76% |
-91.60% |
-73.03% |
3.18% |
Invested Capital Growth |
|
-6.23% |
-3.65% |
-6.05% |
-7.49% |
-7.73% |
-6.23% |
-2.65% |
-2.89% |
-0.06% |
-1.11% |
-2.57% |
Revenue Q/Q Growth |
|
-10.69% |
19.68% |
-4.02% |
0.95% |
2.15% |
-0.16% |
2.67% |
5.61% |
1.11% |
5.13% |
0.21% |
EBITDA Q/Q Growth |
|
-98.82% |
8,846.22% |
378.02% |
12.57% |
2.14% |
-16.40% |
14.13% |
-7.41% |
19.43% |
6.66% |
-0.02% |
EBIT Q/Q Growth |
|
-329.14% |
141.77% |
116.48% |
135.18% |
8.48% |
-38.61% |
50.65% |
-15.54% |
55.41% |
18.97% |
-2.88% |
NOPAT Q/Q Growth |
|
-232.55% |
133.43% |
-9.68% |
210.63% |
-22.93% |
-18.22% |
44.12% |
-17.50% |
59.68% |
15.28% |
-1.69% |
Net Income Q/Q Growth |
|
-397.91% |
-69.68% |
88.83% |
323.34% |
-171.27% |
213.61% |
53.03% |
-8.68% |
24.25% |
56.76% |
-13.69% |
EPS Q/Q Growth |
|
-414.29% |
-68.18% |
89.19% |
325.00% |
-177.78% |
214.29% |
37.50% |
-9.09% |
30.00% |
53.85% |
-15.00% |
Operating Cash Flow Q/Q Growth |
|
41.65% |
-37.69% |
1.04% |
2.99% |
18.32% |
-5.38% |
-32.95% |
51.77% |
21.87% |
-18.11% |
0.37% |
Free Cash Flow Firm Q/Q Growth |
|
375.65% |
-35.65% |
60.69% |
30.36% |
-0.78% |
-20.64% |
-53.68% |
4.85% |
-78.21% |
154.79% |
77.21% |
Invested Capital Q/Q Growth |
|
-2.45% |
-1.64% |
-3.42% |
-0.17% |
-2.71% |
-0.03% |
0.27% |
-0.42% |
0.12% |
-1.08% |
-1.22% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
0.72% |
53.51% |
52.13% |
58.13% |
58.12% |
48.67% |
52.26% |
45.82% |
54.12% |
54.90% |
54.78% |
EBIT Margin |
|
-43.13% |
15.05% |
9.69% |
22.58% |
23.98% |
14.75% |
19.20% |
15.35% |
23.60% |
26.70% |
25.88% |
Profit (Net Income) Margin |
|
-43.71% |
-61.96% |
-7.21% |
15.95% |
-11.13% |
12.66% |
18.87% |
16.32% |
20.05% |
29.90% |
25.76% |
Tax Burden Percent |
|
111.00% |
-2,431.95% |
119.77% |
95.58% |
107.86% |
93.19% |
96.16% |
98.53% |
101.63% |
98.99% |
99.52% |
Interest Burden Percent |
|
91.29% |
16.93% |
-62.10% |
73.89% |
-43.02% |
92.14% |
102.23% |
107.87% |
83.61% |
113.11% |
100.00% |
Effective Tax Rate |
|
0.00% |
3.55% |
0.00% |
1.47% |
0.00% |
2.68% |
1.66% |
1.80% |
-0.90% |
0.81% |
1.02% |
Return on Invested Capital (ROIC) |
|
-2.04% |
0.70% |
0.67% |
2.06% |
1.66% |
1.37% |
1.98% |
1.59% |
2.60% |
2.97% |
3.02% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-2.76% |
-3.19% |
-0.13% |
1.72% |
0.08% |
1.31% |
1.95% |
1.66% |
2.37% |
3.22% |
3.03% |
Return on Net Nonoperating Assets (RNNOA) |
|
-2.17% |
-2.43% |
-0.10% |
1.34% |
0.06% |
1.10% |
1.65% |
1.42% |
2.04% |
2.80% |
2.69% |
Return on Equity (ROE) |
|
-4.22% |
-1.73% |
0.57% |
3.40% |
1.72% |
2.46% |
3.63% |
3.01% |
4.64% |
5.78% |
5.70% |
Cash Return on Invested Capital (CROIC) |
|
6.40% |
4.28% |
6.29% |
7.90% |
8.95% |
8.01% |
4.67% |
4.79% |
2.04% |
3.52% |
5.32% |
Operating Return on Assets (OROA) |
|
-3.10% |
1.33% |
0.87% |
2.03% |
2.30% |
1.42% |
1.91% |
1.57% |
2.50% |
2.95% |
2.97% |
Return on Assets (ROA) |
|
-3.14% |
-5.48% |
-0.64% |
1.43% |
-1.07% |
1.22% |
1.88% |
1.67% |
2.13% |
3.30% |
2.95% |
Return on Common Equity (ROCE) |
|
-4.22% |
-1.73% |
0.57% |
3.40% |
1.72% |
2.46% |
3.63% |
3.01% |
4.64% |
5.78% |
5.70% |
Return on Equity Simple (ROE_SIMPLE) |
|
-0.53% |
0.00% |
-4.29% |
-4.19% |
-3.08% |
0.00% |
1.79% |
1.89% |
3.54% |
0.00% |
5.21% |
Net Operating Profit after Tax (NOPAT) |
|
-32 |
11 |
9.52 |
30 |
23 |
19 |
27 |
22 |
35 |
41 |
40 |
NOPAT Margin |
|
-27.51% |
7.68% |
7.23% |
22.25% |
16.79% |
13.75% |
19.30% |
15.08% |
23.81% |
26.11% |
25.62% |
Net Nonoperating Expense Percent (NNEP) |
|
0.72% |
3.90% |
0.80% |
0.34% |
1.58% |
0.06% |
0.02% |
-0.08% |
0.23% |
-0.25% |
-0.01% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
143.32% |
84.83% |
90.46% |
77.09% |
75.78% |
85.52% |
80.90% |
84.76% |
76.50% |
73.38% |
74.23% |
Earnings before Interest and Taxes (EBIT) |
|
-49 |
21 |
13 |
30 |
33 |
20 |
27 |
23 |
35 |
42 |
40 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.82 |
73 |
69 |
77 |
79 |
66 |
73 |
67 |
80 |
86 |
86 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.79 |
0.78 |
0.78 |
0.83 |
1.03 |
1.07 |
1.19 |
1.27 |
1.59 |
1.47 |
1.54 |
Price to Tangible Book Value (P/TBV) |
|
0.80 |
0.79 |
0.79 |
0.84 |
1.05 |
1.08 |
1.20 |
1.28 |
1.61 |
1.48 |
1.55 |
Price to Revenue (P/Rev) |
|
5.83 |
4.58 |
4.55 |
4.74 |
5.52 |
5.60 |
6.04 |
6.28 |
7.65 |
6.81 |
6.84 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
217.85 |
66.31 |
66.92 |
44.86 |
31.76 |
29.53 |
Dividend Yield |
|
10.96% |
11.69% |
11.92% |
11.35% |
9.35% |
9.26% |
8.45% |
7.94% |
6.45% |
7.06% |
6.87% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.46% |
1.51% |
1.49% |
2.23% |
3.15% |
3.39% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.87 |
0.87 |
0.87 |
0.90 |
1.01 |
1.03 |
1.09 |
1.13 |
1.30 |
1.24 |
1.28 |
Enterprise Value to Revenue (EV/Rev) |
|
11.41 |
9.32 |
9.16 |
9.37 |
9.83 |
10.02 |
10.46 |
10.59 |
11.86 |
10.79 |
10.72 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
29.36 |
20.74 |
40.99 |
39.63 |
26.39 |
18.46 |
19.46 |
20.94 |
23.85 |
20.83 |
20.47 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
143.23 |
0.00 |
0.00 |
0.00 |
56.30 |
53.42 |
59.70 |
66.68 |
50.59 |
46.84 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
151.93 |
1,866.33 |
727.07 |
107.67 |
63.07 |
53.84 |
60.11 |
65.71 |
50.99 |
46.47 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.29 |
15.28 |
14.60 |
15.36 |
18.24 |
17.85 |
19.92 |
20.02 |
21.86 |
20.53 |
19.29 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
13.22 |
19.89 |
13.43 |
10.96 |
10.85 |
12.43 |
22.92 |
23.30 |
63.68 |
34.89 |
23.73 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.76 |
0.82 |
0.81 |
0.82 |
0.82 |
0.86 |
0.89 |
0.89 |
0.90 |
0.88 |
0.89 |
Long-Term Debt to Equity |
|
0.72 |
0.76 |
0.78 |
0.79 |
0.81 |
0.83 |
0.84 |
0.84 |
0.84 |
0.84 |
0.86 |
Financial Leverage |
|
0.79 |
0.76 |
0.75 |
0.78 |
0.79 |
0.84 |
0.85 |
0.85 |
0.86 |
0.87 |
0.89 |
Leverage Ratio |
|
1.84 |
1.82 |
1.81 |
1.83 |
1.85 |
1.90 |
1.90 |
1.91 |
1.91 |
1.93 |
1.94 |
Compound Leverage Factor |
|
1.68 |
0.31 |
-1.12 |
1.36 |
-0.79 |
1.75 |
1.95 |
2.06 |
1.60 |
2.18 |
1.94 |
Debt to Total Capital |
|
43.27% |
45.06% |
44.61% |
45.12% |
45.02% |
46.28% |
47.10% |
46.97% |
47.37% |
46.86% |
46.97% |
Short-Term Debt to Total Capital |
|
2.45% |
3.54% |
1.48% |
1.87% |
0.63% |
1.81% |
2.79% |
2.50% |
2.93% |
2.07% |
1.62% |
Long-Term Debt to Total Capital |
|
40.82% |
41.52% |
43.13% |
43.24% |
44.40% |
44.47% |
44.30% |
44.47% |
44.44% |
44.80% |
45.35% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
56.73% |
54.94% |
55.39% |
54.88% |
54.98% |
53.72% |
52.90% |
53.03% |
52.63% |
53.14% |
53.03% |
Debt to EBITDA |
|
14.53 |
10.78 |
20.97 |
19.84 |
11.75 |
8.31 |
8.44 |
8.68 |
8.72 |
7.90 |
7.51 |
Net Debt to EBITDA |
|
14.35 |
10.55 |
20.63 |
19.58 |
11.55 |
8.15 |
8.22 |
8.53 |
8.47 |
7.68 |
7.42 |
Long-Term Debt to EBITDA |
|
13.71 |
9.93 |
20.28 |
19.02 |
11.58 |
7.98 |
7.94 |
8.22 |
8.18 |
7.55 |
7.26 |
Debt to NOPAT |
|
-1,655.85 |
78.95 |
954.75 |
364.07 |
47.92 |
28.38 |
23.35 |
24.91 |
24.01 |
19.34 |
17.06 |
Net Debt to NOPAT |
|
-1,634.77 |
77.26 |
939.34 |
359.20 |
47.13 |
27.83 |
22.73 |
24.48 |
23.34 |
18.81 |
16.85 |
Long-Term Debt to NOPAT |
|
-1,562.09 |
72.75 |
923.06 |
348.95 |
47.26 |
27.27 |
21.97 |
23.58 |
22.53 |
18.48 |
16.47 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
344 |
221 |
356 |
464 |
460 |
365 |
169 |
177 |
39 |
98 |
175 |
Operating Cash Flow to CapEx |
|
757.74% |
327.08% |
349.48% |
381.08% |
322.56% |
373.85% |
408.16% |
644.89% |
706.12% |
515.16% |
1,031.26% |
Free Cash Flow to Firm to Interest Expense |
|
12.71 |
7.94 |
12.46 |
16.37 |
16.34 |
13.07 |
5.95 |
6.05 |
1.31 |
3.51 |
6.44 |
Operating Cash Flow to Interest Expense |
|
4.01 |
2.42 |
2.39 |
2.48 |
2.96 |
2.82 |
1.86 |
2.73 |
3.31 |
2.85 |
2.96 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.48 |
1.68 |
1.71 |
1.83 |
2.04 |
2.06 |
1.40 |
2.31 |
2.84 |
2.29 |
2.67 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.07 |
0.09 |
0.09 |
0.09 |
0.10 |
0.10 |
0.10 |
0.10 |
0.11 |
0.11 |
0.11 |
Fixed Asset Turnover |
|
0.08 |
0.10 |
0.10 |
0.11 |
0.11 |
0.11 |
0.12 |
0.12 |
0.12 |
0.13 |
0.13 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
5,656 |
5,563 |
5,373 |
5,364 |
5,218 |
5,217 |
5,231 |
5,209 |
5,215 |
5,159 |
5,096 |
Invested Capital Turnover |
|
0.07 |
0.09 |
0.09 |
0.09 |
0.10 |
0.10 |
0.10 |
0.11 |
0.11 |
0.11 |
0.12 |
Increase / (Decrease) in Invested Capital |
|
-376 |
-211 |
-346 |
-434 |
-437 |
-347 |
-142 |
-155 |
-3.28 |
-58 |
-134 |
Enterprise Value (EV) |
|
4,944 |
4,824 |
4,685 |
4,833 |
5,279 |
5,364 |
5,680 |
5,903 |
6,761 |
6,375 |
6,521 |
Market Capitalization |
|
2,529 |
2,371 |
2,327 |
2,445 |
2,968 |
2,997 |
3,282 |
3,499 |
4,360 |
4,024 |
4,156 |
Book Value per Share |
|
$13.89 |
$13.23 |
$12.87 |
$12.73 |
$12.41 |
$12.12 |
$11.96 |
$11.93 |
$11.72 |
$11.59 |
$11.36 |
Tangible Book Value per Share |
|
$13.68 |
$13.06 |
$12.70 |
$12.58 |
$12.27 |
$11.99 |
$11.83 |
$11.81 |
$11.59 |
$11.47 |
$11.25 |
Total Capital |
|
5,656 |
5,563 |
5,373 |
5,364 |
5,218 |
5,217 |
5,231 |
5,209 |
5,215 |
5,159 |
5,096 |
Total Debt |
|
2,447 |
2,507 |
2,397 |
2,420 |
2,349 |
2,414 |
2,463 |
2,447 |
2,470 |
2,418 |
2,394 |
Total Long-Term Debt |
|
2,308 |
2,310 |
2,317 |
2,320 |
2,317 |
2,320 |
2,317 |
2,316 |
2,318 |
2,311 |
2,311 |
Net Debt |
|
2,416 |
2,453 |
2,358 |
2,388 |
2,311 |
2,367 |
2,397 |
2,404 |
2,401 |
2,351 |
2,365 |
Capital Expenditures (CapEx) |
|
14 |
21 |
20 |
18 |
26 |
21 |
13 |
12 |
14 |
16 |
7.78 |
Net Nonoperating Expense (NNE) |
|
19 |
95 |
19 |
8.37 |
38 |
1.47 |
0.60 |
-1.82 |
5.58 |
-5.92 |
-0.22 |
Net Nonoperating Obligations (NNO) |
|
2,447 |
2,507 |
2,397 |
2,420 |
2,349 |
2,414 |
2,463 |
2,447 |
2,470 |
2,418 |
2,394 |
Total Depreciation and Amortization (D&A) |
|
50 |
53 |
56 |
47 |
46 |
46 |
46 |
45 |
45 |
44 |
45 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.22) |
($0.37) |
($0.04) |
$0.09 |
($0.07) |
$0.08 |
$0.11 |
$0.10 |
$0.13 |
$0.20 |
$0.17 |
Adjusted Weighted Average Basic Shares Outstanding |
|
230.98M |
230.95M |
231.16M |
231.20M |
231.22M |
231.20M |
231.45M |
231.62M |
234.29M |
233.50M |
237.89M |
Adjusted Diluted Earnings per Share |
|
($0.22) |
($0.37) |
($0.04) |
$0.09 |
($0.07) |
$0.08 |
$0.11 |
$0.10 |
$0.13 |
$0.20 |
$0.17 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
230.98M |
230.95M |
231.16M |
232.24M |
231.22M |
232.79M |
233.37M |
233.75M |
237.04M |
236.05M |
240.30M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
230.98M |
231.16M |
231.20M |
231.22M |
231.22M |
231.48M |
231.50M |
234.26M |
236.59M |
237.91M |
237.94M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
43 |
64 |
49 |
78 |
57 |
73 |
84 |
91 |
65 |
100 |
99 |
Normalized NOPAT Margin |
|
37.92% |
46.75% |
36.87% |
58.40% |
41.97% |
54.20% |
60.11% |
61.93% |
44.09% |
63.74% |
63.53% |
Pre Tax Income Margin |
|
-39.37% |
2.55% |
-6.02% |
16.69% |
-10.32% |
13.59% |
19.63% |
16.56% |
19.73% |
30.21% |
25.88% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-1.83 |
0.74 |
0.45 |
1.06 |
1.16 |
0.72 |
0.94 |
0.77 |
1.19 |
1.49 |
1.49 |
NOPAT to Interest Expense |
|
-1.16 |
0.38 |
0.33 |
1.04 |
0.81 |
0.67 |
0.95 |
0.76 |
1.20 |
1.45 |
1.48 |
EBIT Less CapEx to Interest Expense |
|
-2.35 |
0.00 |
-0.24 |
0.41 |
0.24 |
-0.04 |
0.48 |
0.35 |
0.72 |
0.93 |
1.21 |
NOPAT Less CapEx to Interest Expense |
|
-1.69 |
-0.36 |
-0.35 |
0.39 |
-0.11 |
-0.09 |
0.49 |
0.33 |
0.73 |
0.90 |
1.19 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-1,625.33% |
-357.14% |
-217.11% |
-224.88% |
-313.96% |
2,016.92% |
560.72% |
531.00% |
286.65% |
221.09% |
200.39% |
Augmented Payout Ratio |
|
-1,625.33% |
-357.14% |
-217.11% |
-224.88% |
-313.96% |
2,016.92% |
560.72% |
531.00% |
286.65% |
153.13% |
200.39% |
Key Financial Trends
Sabra Healthcare REIT (NASDAQ:SBRA) has demonstrated several key financial trends and highlights over the past four years, based on its quarterly income statements, cash flow statements, and balance sheets.
Positive indicators:
- Steady Growth in Total Revenue: From Q3 2022 to Q1 2025, total revenue has generally increased from around $114.5 million in Q3 2022 to $156.5 million in Q1 2025, reflecting growth in operational income.
- Positive Net Income in Recent Quarters: Despite some quarters with losses (notably in 2022), recent quarters show consistent profitability, with net income attributable to common shareholders improving to $40.3 million in Q1 2025, up from losses in earlier periods.
- Robust Operating Cash Flow: Net cash from operating activities was strong at $80.3 million in Q1 2025, indicating good cash generation from core operations.
- Stable Equity Base: Total common equity remains solid at around $2.70 billion as of Q1 2025, supporting financial stability.
- Consistent Dividend Payout: The company continues to pay consistent quarterly cash dividends per share at $0.30, indicating a shareholder-friendly return policy.
- Depreciation Support: Depreciation expenses are consistently accounted for (~$43 million in Q1 2025), signaling ongoing property and asset utilization and investment.
Neutral observations:
- Stable Long-Term Debt Levels: Long-term debt remains approximately $2.31 billion across recent quarters, indicating stable leverage; no major deleveraging or increase detected.
- No Interest Income Recorded: Total interest income has been consistently zero, meaning the focus is not on interest-earning assets, typical for REITs focused on real estate operations rather than lending.
- Non-Interest Income Consistency: Non-interest income remains substantial (~$183.6 million in Q1 2025), driven mainly by service charges and other fees, which can provide income diversification.
Negative indicators:
- High Interest Expense: The company has a significant interest expense around $27 million in Q1 2025, which weighs on net interest income (reported as a negative $27.1 million), affecting profitability margins.
- Other Special Charges: These have been notably high (e.g., $59.9 million in Q1 2025), representing possible one-time or non-recurring expenses or charges that reduce net income.
- Volatility in Net Income: The company experienced significant losses in 2022, especially in Q4 2022 (-$84.9 million), driven by impairment charges and other special charges.
- Impairment Charges: Substantial impairment charges occurred in prior periods (e.g., $21.4 million in Q4 2022) indicating potential asset write-downs that negatively impacted financial performance.
- Negative Net Income Per Share in Past Periods: Diluted earnings per share were negative for multiple quarters in 2022 and early 2023, suggesting past profitability challenges.
- Large Financing Cash Outflows: Net cash used in financing activities remains high in multiple quarters, including dividend payments (~$71.3 million in Q1 2025), which may pressure liquidity if not balanced by cash inflows.
Summary: Sabra Healthcare REIT has shown signs of recovery and modest growth in recent quarters, reflected in rising revenues and net income after difficult results in 2022. The company maintains a stable balance sheet with consistent dividends, though high interest and special charges remain as headwinds. Operating cash flow generation is healthy, supporting ongoing operations and investments. Retail investors may view the current trajectory as cautiously optimistic, but should remain attentive to the company’s management of expenses and debt levels.
10/05/25 02:25 AM ETAI Generated. May Contain Errors.