Annual Income Statements for Site Centers
This table shows Site Centers' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Site Centers
This table shows Site Centers' 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 |
Net Income / (Loss) Attributable to Common Shareholders |
|
63 |
25 |
12 |
2.56 |
46 |
194 |
-26 |
235 |
320 |
-13 |
Consolidated Net Income / (Loss) |
|
66 |
28 |
15 |
5.35 |
49 |
196 |
-24 |
238 |
323 |
-5.82 |
Net Income / (Loss) Continuing Operations |
|
66 |
-1.38 |
15 |
5.35 |
49 |
160 |
-24 |
238 |
323 |
-12 |
Total Pre-Tax Income |
|
66 |
-1.43 |
16 |
5.72 |
49 |
161 |
-23 |
239 |
323 |
-12 |
Total Revenue |
|
146 |
91 |
119 |
117 |
176 |
270 |
161 |
339 |
473 |
-668 |
Net Interest Income / (Expense) |
|
-20 |
57 |
-20 |
-21 |
0.00 |
45 |
7.29 |
-9.88 |
14 |
20 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
4.35 |
7.29 |
8.55 |
14 |
1.78 |
Other Interest Income |
|
- |
- |
0.00 |
0.00 |
0.00 |
4.35 |
7.29 |
8.55 |
14 |
1.78 |
Total Interest Expense |
|
20 |
-57 |
20 |
21 |
0.00 |
-41 |
0.00 |
18 |
0.00 |
-18 |
Total Non-Interest Income |
|
166 |
34 |
139 |
138 |
176 |
225 |
154 |
349 |
459 |
-689 |
Other Service Charges |
|
3.72 |
2.33 |
2.82 |
2.20 |
2.26 |
1.27 |
2.50 |
2.19 |
1.75 |
1.75 |
Net Realized & Unrealized Capital Gains on Investments |
|
27 |
-31 |
0.21 |
-0.02 |
31 |
194 |
32 |
233 |
368 |
-638 |
Other Non-Interest Income |
|
135 |
63 |
136 |
136 |
142 |
30 |
120 |
113 |
89 |
-53 |
Total Non-Interest Expense |
|
105 |
17 |
108 |
115 |
106 |
43 |
158 |
88 |
78 |
-647 |
Other Operating Expenses |
|
31 |
-23 |
31 |
34 |
32 |
20 |
28 |
29 |
27 |
-630 |
Depreciation Expense |
|
51 |
24 |
54 |
59 |
53 |
15 |
43 |
40 |
34 |
-16 |
Other Special Charges |
|
22 |
15 |
23 |
22 |
21 |
7.93 |
21 |
19 |
16 |
-0.33 |
Nonoperating Income / (Expense), net |
|
26 |
-76 |
4.42 |
3.98 |
-21 |
-66 |
-26 |
-11 |
-72 |
8.89 |
Income Tax Expense |
|
0.26 |
-0.05 |
0.21 |
0.36 |
0.24 |
1.23 |
0.25 |
0.28 |
0.20 |
0.03 |
Preferred Stock Dividends Declared |
|
2.79 |
2.79 |
2.79 |
2.79 |
2.79 |
2.79 |
2.79 |
2.79 |
2.79 |
7.43 |
Basic Earnings per Share |
|
$0.30 |
$0.12 |
$0.06 |
$0.01 |
$0.87 |
$0.92 |
($0.13) |
$1.12 |
$6.09 |
($0.25) |
Weighted Average Basic Shares Outstanding |
|
212.51M |
210.37M |
209.26M |
209.27M |
209.32M |
209.36M |
209.54M |
209.56M |
52.43M |
52.43M |
Diluted Earnings per Share |
|
$0.30 |
$0.12 |
$0.06 |
$0.01 |
$0.87 |
$0.92 |
($0.13) |
$1.11 |
$6.07 |
($0.25) |
Weighted Average Diluted Shares Outstanding |
|
212.51M |
210.37M |
209.26M |
209.27M |
209.32M |
209.36M |
209.54M |
209.56M |
52.43M |
52.43M |
Basic & Diluted Earnings per Share |
|
- |
$0.12 |
- |
- |
- |
$0.92 |
- |
- |
- |
($0.25) |
Weighted Average Basic & Diluted Shares Outstanding |
|
212.51M |
210.37M |
209.26M |
209.27M |
209.32M |
209.36M |
209.54M |
209.56M |
52.43M |
52.43M |
Cash Dividends to Common per Share |
|
$0.13 |
$0.14 |
$0.13 |
$0.13 |
$0.13 |
$0.14 |
$0.13 |
$0.13 |
- |
$0.08 |
Annual Cash Flow Statements for Site Centers
This table details how cash moves in and out of Site Centers' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
-22 |
548 |
-501 |
Net Cash From Operating Activities |
257 |
239 |
112 |
Net Cash From Continuing Operating Activities |
257 |
239 |
112 |
Net Income / (Loss) Continuing Operations |
169 |
266 |
532 |
Consolidated Net Income / (Loss) |
169 |
266 |
532 |
Depreciation Expense |
204 |
212 |
131 |
Amortization Expense |
5.08 |
4.47 |
47 |
Non-Cash Adjustments to Reconcile Net Income |
-112 |
-224 |
-562 |
Changes in Operating Assets and Liabilities, net |
-7.79 |
-21 |
-36 |
Net Cash From Investing Activities |
-168 |
560 |
1,844 |
Net Cash From Continuing Investing Activities |
-168 |
560 |
1,844 |
Purchase of Investment Securities |
-450 |
-273 |
-286 |
Sale and/or Maturity of Investments |
283 |
836 |
2,130 |
Other Investing Activities, net |
0.00 |
-3.38 |
0.00 |
Net Cash From Financing Activities |
-112 |
-251 |
-2,457 |
Net Cash From Continuing Financing Activities |
-112 |
-251 |
-2,457 |
Issuance of Debt |
100 |
100 |
530 |
Issuance of Common Equity |
31 |
-5.22 |
-4.77 |
Repayment of Debt |
-79 |
-196 |
-1,888 |
Repurchase of Preferred Equity |
0.00 |
0.00 |
-175 |
Repurchase of Common Equity |
-42 |
-27 |
0.00 |
Payment of Dividends |
-120 |
-121 |
-128 |
Other Financing Activities, Net |
-1.45 |
-1.77 |
-792 |
Effect of Exchange Rate Changes |
0.00 |
0.00 |
0.00 |
Quarterly Cash Flow Statements for Site Centers
This table details how cash moves in and out of Site Centers' 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 |
Net Change in Cash & Equivalents |
|
-17 |
-2.79 |
4.25 |
3.13 |
35 |
506 |
-12 |
629 |
-101 |
-1,016 |
Net Cash From Operating Activities |
|
73 |
52 |
42 |
85 |
65 |
46 |
40 |
66 |
37 |
-31 |
Net Cash From Continuing Operating Activities |
|
73 |
52 |
42 |
85 |
65 |
46 |
40 |
66 |
37 |
-31 |
Net Income / (Loss) Continuing Operations |
|
66 |
28 |
15 |
5.35 |
49 |
196 |
-24 |
238 |
323 |
-5.82 |
Consolidated Net Income / (Loss) |
|
66 |
28 |
15 |
5.35 |
49 |
196 |
-24 |
238 |
323 |
-5.82 |
Depreciation Expense |
|
51 |
51 |
54 |
59 |
53 |
47 |
43 |
40 |
34 |
13 |
Amortization Expense |
|
1.15 |
1.15 |
1.11 |
1.10 |
1.01 |
1.25 |
1.82 |
9.68 |
35 |
0.69 |
Non-Cash Adjustments to Reconcile Net Income |
|
-52 |
-14 |
-3.55 |
-2.46 |
-30 |
-188 |
38 |
-234 |
-367 |
0.60 |
Changes in Operating Assets and Liabilities, net |
|
7.12 |
-14 |
-25 |
22 |
-7.55 |
-10 |
-20 |
12 |
11 |
-40 |
Net Cash From Investing Activities |
|
6.11 |
115 |
-51 |
-62 |
55 |
617 |
78 |
648 |
1,124 |
-6.06 |
Net Cash From Continuing Investing Activities |
|
6.11 |
115 |
-51 |
-62 |
55 |
617 |
78 |
648 |
1,124 |
-6.06 |
Purchase of Investment Securities |
|
-62 |
-32 |
-55 |
-72 |
-57 |
-90 |
-38 |
-85 |
-162 |
-0.98 |
Sale and/or Maturity of Investments |
|
108 |
148 |
3.41 |
9.47 |
109 |
714 |
115 |
732 |
1,286 |
-4.36 |
Other Investing Activities, net |
|
-39 |
- |
0.32 |
- |
3.41 |
-7.10 |
0.73 |
- |
- |
-0.73 |
Net Cash From Financing Activities |
|
-97 |
-170 |
13 |
-19 |
-86 |
-158 |
-130 |
-86 |
-1,262 |
-979 |
Net Cash From Continuing Financing Activities |
|
-97 |
-170 |
13 |
-19 |
-86 |
-158 |
-130 |
-86 |
-1,262 |
-979 |
Issuance of Common Equity |
|
5.34 |
-5.94 |
-4.80 |
-0.04 |
-0.38 |
0.01 |
-2.59 |
-0.06 |
-2.12 |
0.01 |
Repayment of Debt |
|
-0.46 |
-36 |
-0.31 |
-88 |
-16 |
-93 |
-64 |
-55 |
-1,768 |
-0.17 |
Payment of Dividends |
|
-31 |
-30 |
-30 |
-30 |
-30 |
-30 |
-64 |
-30 |
-30 |
-4.06 |
Other Financing Activities, Net |
|
-0.02 |
-1.40 |
-0.02 |
-1.75 |
- |
- |
0.00 |
- |
8.10 |
-800 |
Annual Balance Sheets for Site Centers
This table presents Site Centers' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Total Assets |
4,045 |
4,061 |
934 |
Cash and Due from Banks |
20 |
551 |
55 |
Restricted Cash |
0.96 |
17 |
13 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
- |
0.00 |
1.77 |
Premises and Equipment, Net |
3,780 |
2,386 |
772 |
Other Assets |
244 |
1,107 |
92 |
Total Liabilities & Shareholders' Equity |
4,045 |
4,061 |
934 |
Total Liabilities |
1,952 |
1,886 |
417 |
Long-Term Debt |
1,707 |
1,601 |
301 |
Other Long-Term Liabilities |
215 |
285 |
115 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
2,093 |
2,176 |
517 |
Total Preferred & Common Equity |
2,087 |
2,176 |
517 |
Preferred Stock |
175 |
175 |
0.00 |
Total Common Equity |
1,912 |
2,001 |
517 |
Common Stock |
5,996 |
5,996 |
3,987 |
Retained Earnings |
-4,046 |
-3,935 |
-3,473 |
Treasury Stock |
-52 |
-72 |
-10 |
Accumulated Other Comprehensive Income / (Loss) |
9.04 |
6.12 |
5.47 |
Other Equity Adjustments |
5.03 |
5.17 |
8.04 |
Quarterly Balance Sheets for Site Centers
This table presents Site Centers' 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 |
Total Assets |
|
4,197 |
4,053 |
4,061 |
4,025 |
3,893 |
4,046 |
3,127 |
Cash and Due from Banks |
|
21 |
25 |
28 |
27 |
551 |
1,181 |
1,063 |
Restricted Cash |
|
3.12 |
0.43 |
0.55 |
37 |
5.43 |
4.29 |
21 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
3,920 |
3,782 |
3,801 |
3,731 |
3,113 |
2,649 |
1,857 |
Other Assets |
|
253 |
245 |
231 |
231 |
223 |
211 |
186 |
Total Liabilities & Shareholders' Equity |
|
4,197 |
4,053 |
4,061 |
4,025 |
3,893 |
4,046 |
3,127 |
Total Liabilities |
|
2,080 |
2,008 |
2,036 |
1,978 |
1,769 |
1,711 |
475 |
Long-Term Debt |
|
1,822 |
1,782 |
1,795 |
1,740 |
1,565 |
1,514 |
301 |
Other Long-Term Liabilities |
|
227 |
196 |
211 |
208 |
173 |
168 |
174 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
2,117 |
2,045 |
2,025 |
2,047 |
2,124 |
2,334 |
2,652 |
Total Preferred & Common Equity |
|
2,112 |
2,039 |
2,025 |
2,047 |
2,124 |
2,334 |
2,652 |
Preferred Stock |
|
175 |
175 |
175 |
175 |
175 |
175 |
175 |
Total Common Equity |
|
1,937 |
1,864 |
1,850 |
1,872 |
1,949 |
2,159 |
2,477 |
Common Stock |
|
5,995 |
5,988 |
5,993 |
5,994 |
5,993 |
5,995 |
5,933 |
Retained Earnings |
|
-4,044 |
-4,061 |
-4,086 |
-4,067 |
-3,988 |
-3,780 |
-3,460 |
Treasury Stock |
|
-29 |
-73 |
-73 |
-72 |
-69 |
-69 |
-7.10 |
Accumulated Other Comprehensive Income / (Loss) |
|
9.78 |
5.84 |
10 |
12 |
8.72 |
8.57 |
6.11 |
Other Equity Adjustments |
|
4.87 |
5.06 |
4.94 |
5.05 |
5.05 |
4.94 |
4.97 |
Annual Metrics And Ratios for Site Centers
This table displays calculated financial ratios and metrics derived from Site Centers' official financial filings.
Metric |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
Revenue Growth |
3.60% |
42.36% |
-55.34% |
EBITDA Growth |
40.52% |
49.14% |
52.69% |
EBIT Growth |
135.35% |
114.04% |
101.90% |
NOPAT Growth |
136.88% |
113.39% |
103.40% |
Net Income Growth |
34.59% |
57.43% |
100.14% |
EPS Growth |
34.59% |
57.43% |
101.44% |
Operating Cash Flow Growth |
-8.94% |
-7.28% |
-53.03% |
Free Cash Flow Firm Growth |
-70.49% |
412.51% |
981.23% |
Invested Capital Growth |
2.14% |
-0.62% |
-78.33% |
Revenue Q/Q Growth |
-4.91% |
25.07% |
-75.52% |
EBITDA Q/Q Growth |
20.10% |
58.91% |
-22.02% |
EBIT Q/Q Growth |
63.73% |
179.55% |
-23.53% |
NOPAT Q/Q Growth |
63.88% |
179.25% |
-23.34% |
Net Income Q/Q Growth |
-15.46% |
172.50% |
-27.55% |
EPS Q/Q Growth |
-15.46% |
172.50% |
-29.15% |
Operating Cash Flow Q/Q Growth |
-4.94% |
-2.17% |
-40.93% |
Free Cash Flow Firm Q/Q Growth |
260.02% |
26.10% |
117.08% |
Invested Capital Q/Q Growth |
-3.55% |
-0.29% |
-72.29% |
Profitability Metrics |
- |
- |
- |
EBITDA Margin |
73.82% |
77.34% |
264.40% |
EBIT Margin |
30.29% |
45.54% |
205.86% |
Profit (Net Income) Margin |
35.22% |
38.95% |
174.55% |
Tax Burden Percent |
120.56% |
114.83% |
101.01% |
Interest Burden Percent |
96.46% |
74.48% |
83.95% |
Effective Tax Rate |
0.58% |
0.88% |
0.14% |
Return on Invested Capital (ROIC) |
3.84% |
8.13% |
27.26% |
ROIC Less NNEP Spread (ROIC-NNEP) |
5.29% |
5.58% |
17.33% |
Return on Net Nonoperating Assets (RNNOA) |
4.33% |
4.32% |
12.24% |
Return on Equity (ROE) |
8.16% |
12.45% |
39.51% |
Cash Return on Invested Capital (CROIC) |
1.72% |
8.75% |
156.03% |
Operating Return on Assets (OROA) |
3.62% |
7.66% |
25.11% |
Return on Assets (ROA) |
4.21% |
6.56% |
21.29% |
Return on Common Equity (ROCE) |
7.45% |
11.41% |
36.94% |
Return on Equity Simple (ROE_SIMPLE) |
8.09% |
12.21% |
102.92% |
Net Operating Profit after Tax (NOPAT) |
144 |
308 |
626 |
NOPAT Margin |
30.11% |
45.14% |
205.56% |
Net Nonoperating Expense Percent (NNEP) |
-1.45% |
2.55% |
9.93% |
SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
69.71% |
54.46% |
-105.86% |
Earnings before Interest and Taxes (EBIT) |
145 |
311 |
627 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
354 |
528 |
806 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.39 |
0.39 |
1.55 |
Price to Tangible Book Value (P/TBV) |
0.39 |
0.39 |
1.55 |
Price to Revenue (P/Rev) |
1.56 |
1.13 |
2.63 |
Price to Earnings (P/E) |
4.74 |
3.04 |
1.55 |
Dividend Yield |
14.80% |
18.40% |
300.85% |
Earnings Yield |
21.10% |
32.91% |
64.37% |
Enterprise Value to Invested Capital (EV/IC) |
0.69 |
0.52 |
1.27 |
Enterprise Value to Revenue (EV/Rev) |
5.45 |
2.90 |
3.40 |
Enterprise Value to EBITDA (EV/EBITDA) |
7.39 |
3.75 |
1.29 |
Enterprise Value to EBIT (EV/EBIT) |
18.01 |
6.38 |
1.65 |
Enterprise Value to NOPAT (EV/NOPAT) |
18.11 |
6.43 |
1.65 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
10.16 |
8.30 |
9.24 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
40.41 |
5.97 |
0.29 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.82 |
0.74 |
0.58 |
Long-Term Debt to Equity |
0.82 |
0.74 |
0.58 |
Financial Leverage |
0.82 |
0.77 |
0.71 |
Leverage Ratio |
1.94 |
1.90 |
1.86 |
Compound Leverage Factor |
1.87 |
1.41 |
1.56 |
Debt to Total Capital |
44.93% |
42.39% |
36.84% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
44.93% |
42.39% |
36.84% |
Preferred Equity to Total Capital |
4.61% |
4.63% |
0.00% |
Noncontrolling Interests to Total Capital |
0.15% |
0.00% |
0.00% |
Common Equity to Total Capital |
50.32% |
52.98% |
63.16% |
Debt to EBITDA |
4.83 |
3.03 |
0.37 |
Net Debt to EBITDA |
4.77 |
1.96 |
0.29 |
Long-Term Debt to EBITDA |
4.83 |
3.03 |
0.37 |
Debt to NOPAT |
11.83 |
5.20 |
0.48 |
Net Debt to NOPAT |
11.68 |
3.35 |
0.37 |
Long-Term Debt to NOPAT |
11.83 |
5.20 |
0.48 |
Noncontrolling Interest Sharing Ratio |
8.74% |
8.34% |
6.50% |
Liquidity Ratios |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
65 |
331 |
3,584 |
Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.12 |
0.17 |
0.12 |
Fixed Asset Turnover |
0.13 |
0.22 |
0.19 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
3,800 |
3,776 |
818 |
Invested Capital Turnover |
0.13 |
0.18 |
0.13 |
Increase / (Decrease) in Invested Capital |
80 |
-24 |
-2,958 |
Enterprise Value (EV) |
2,613 |
1,981 |
1,035 |
Market Capitalization |
747 |
773 |
802 |
Book Value per Share |
$9.00 |
$9.56 |
$9.86 |
Tangible Book Value per Share |
$9.00 |
$9.56 |
$9.86 |
Total Capital |
3,800 |
3,776 |
818 |
Total Debt |
1,707 |
1,601 |
301 |
Total Long-Term Debt |
1,707 |
1,601 |
301 |
Net Debt |
1,686 |
1,032 |
234 |
Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
-24 |
42 |
94 |
Net Nonoperating Obligations (NNO) |
1,707 |
1,601 |
301 |
Total Depreciation and Amortization (D&A) |
209 |
217 |
178 |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$2.96 |
$4.84 |
$9.81 |
Adjusted Weighted Average Basic Shares Outstanding |
52.59M |
52.34M |
52.43M |
Adjusted Diluted Earnings per Share |
$2.92 |
$4.84 |
$9.77 |
Adjusted Weighted Average Diluted Shares Outstanding |
52.59M |
52.34M |
52.43M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
52.59M |
52.34M |
52.43M |
Normalized Net Operating Profit after Tax (NOPAT) |
228 |
382 |
748 |
Normalized NOPAT Margin |
47.63% |
55.97% |
245.54% |
Pre Tax Income Margin |
29.22% |
33.92% |
172.82% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
71.10% |
45.36% |
24.08% |
Augmented Payout Ratio |
96.14% |
55.37% |
24.08% |
Quarterly Metrics And Ratios for Site Centers
This table displays calculated financial ratios and metrics derived from Site Centers' official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
20.14% |
-21.31% |
2.63% |
-7.24% |
20.79% |
195.67% |
35.41% |
189.31% |
168.99% |
-347.38% |
EBITDA Growth |
|
27.98% |
87.71% |
5.62% |
-13.61% |
33.15% |
117.69% |
-27.57% |
389.17% |
274.67% |
-102.92% |
EBIT Growth |
|
51.07% |
312.56% |
-0.82% |
-90.67% |
71.94% |
205.26% |
-73.00% |
14,390.87% |
462.96% |
-109.58% |
NOPAT Growth |
|
51.57% |
191.20% |
-0.42% |
-91.21% |
71.78% |
332.75% |
-80.84% |
15,286.68% |
465.34% |
-106.43% |
Net Income Growth |
|
135.16% |
-52.25% |
9.65% |
-91.14% |
-26.54% |
596.17% |
-253.91% |
4,350.68% |
563.94% |
-102.96% |
EPS Growth |
|
150.00% |
-52.25% |
20.00% |
-96.30% |
-26.54% |
596.17% |
-316.67% |
11,000.00% |
597.70% |
-127.17% |
Operating Cash Flow Growth |
|
1.06% |
-20.53% |
-15.70% |
3.10% |
-11.08% |
-10.22% |
-5.25% |
-21.43% |
-43.67% |
-167.02% |
Free Cash Flow Firm Growth |
|
-84.85% |
-115.56% |
-101.27% |
212.56% |
353.39% |
1,010.03% |
7,516.82% |
59.28% |
452.43% |
1,079.83% |
Invested Capital Growth |
|
3.37% |
2.14% |
0.34% |
-3.48% |
-3.87% |
-0.62% |
-3.61% |
0.73% |
-22.03% |
-78.33% |
Revenue Q/Q Growth |
|
15.17% |
-37.21% |
-10.86% |
-1.48% |
49.99% |
53.69% |
-44.91% |
110.50% |
39.45% |
-241.35% |
EBITDA Q/Q Growth |
|
30.80% |
36.01% |
-17.46% |
-7.09% |
101.59% |
122.38% |
-80.06% |
527.47% |
54.41% |
-101.73% |
EBIT Q/Q Growth |
|
119.99% |
82.66% |
-60.53% |
-84.40% |
3,955.29% |
224.28% |
-98.44% |
8,275.19% |
57.55% |
-105.52% |
NOPAT Q/Q Growth |
|
120.42% |
28.36% |
-61.13% |
-85.18% |
4,208.62% |
223.36% |
-98.90% |
11,799.49% |
58.31% |
-103.68% |
Net Income Q/Q Growth |
|
9.61% |
-57.39% |
-45.77% |
-65.02% |
808.69% |
303.82% |
-111.99% |
1,111.57% |
35.56% |
-101.80% |
EPS Q/Q Growth |
|
11.11% |
-57.39% |
-50.00% |
-83.33% |
808.69% |
303.82% |
-114.13% |
953.85% |
446.85% |
-104.12% |
Operating Cash Flow Q/Q Growth |
|
-10.61% |
-29.44% |
-18.56% |
100.70% |
-22.90% |
-28.76% |
-14.05% |
66.43% |
-44.72% |
-184.76% |
Free Cash Flow Firm Q/Q Growth |
|
29.01% |
68.78% |
96.33% |
7,464.54% |
59.81% |
12.14% |
-25.82% |
58.15% |
454.29% |
139.49% |
Invested Capital Q/Q Growth |
|
-0.46% |
-3.55% |
0.73% |
-0.19% |
-0.87% |
-0.29% |
-2.96% |
4.30% |
-23.26% |
-72.29% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
64.00% |
138.64% |
55.66% |
52.49% |
70.55% |
102.08% |
29.77% |
88.75% |
98.27% |
0.00% |
EBIT Margin |
|
28.05% |
81.60% |
9.32% |
1.48% |
39.93% |
84.25% |
1.86% |
73.97% |
83.57% |
0.00% |
Profit (Net Income) Margin |
|
45.49% |
30.87% |
12.86% |
4.57% |
27.67% |
72.70% |
-14.62% |
70.26% |
68.29% |
0.00% |
Tax Burden Percent |
|
99.61% |
-1,973.08% |
98.63% |
93.67% |
99.52% |
121.79% |
101.08% |
99.88% |
99.94% |
49.12% |
Interest Burden Percent |
|
162.82% |
-1.92% |
139.85% |
330.16% |
69.63% |
70.85% |
-777.96% |
95.09% |
81.77% |
54.35% |
Effective Tax Rate |
|
0.39% |
0.00% |
1.37% |
6.33% |
0.48% |
0.77% |
0.00% |
0.12% |
0.06% |
0.00% |
Return on Invested Capital (ROIC) |
|
3.63% |
7.28% |
1.26% |
0.18% |
5.61% |
15.06% |
0.25% |
18.18% |
30.84% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.05% |
5.86% |
1.51% |
0.39% |
4.42% |
13.27% |
-1.28% |
17.50% |
23.79% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.41% |
4.80% |
1.30% |
0.34% |
3.78% |
10.29% |
-1.03% |
13.28% |
10.33% |
0.00% |
Return on Equity (ROE) |
|
8.04% |
12.08% |
2.56% |
0.53% |
9.39% |
25.34% |
-0.78% |
31.46% |
41.17% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
-1.04% |
1.72% |
2.23% |
5.63% |
6.80% |
8.75% |
10.16% |
12.11% |
49.00% |
156.03% |
Operating Return on Assets (OROA) |
|
3.43% |
9.76% |
1.21% |
0.18% |
5.30% |
14.18% |
0.34% |
17.29% |
29.08% |
0.00% |
Return on Assets (ROA) |
|
5.56% |
3.69% |
1.66% |
0.57% |
3.67% |
12.24% |
-2.67% |
16.42% |
23.76% |
0.00% |
Return on Common Equity (ROCE) |
|
7.35% |
11.02% |
2.34% |
0.48% |
8.59% |
23.23% |
-0.71% |
28.94% |
38.11% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
9.46% |
0.00% |
8.34% |
5.68% |
4.76% |
0.00% |
10.68% |
19.70% |
27.68% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
41 |
52 |
11 |
1.62 |
70 |
226 |
2.10 |
249 |
395 |
-15 |
NOPAT Margin |
|
27.94% |
57.12% |
9.20% |
1.38% |
39.74% |
83.60% |
1.30% |
73.57% |
83.51% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
-1.41% |
1.42% |
-0.25% |
-0.20% |
1.19% |
1.78% |
1.53% |
0.68% |
7.05% |
-0.91% |
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 |
|
71.95% |
18.40% |
90.68% |
98.52% |
60.07% |
15.75% |
98.14% |
26.03% |
16.43% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
41 |
75 |
11 |
1.73 |
70 |
228 |
3.00 |
251 |
395 |
-22 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
93 |
127 |
66 |
62 |
124 |
276 |
48 |
301 |
465 |
-8.06 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.09 |
0.39 |
1.31 |
1.42 |
0.37 |
0.39 |
1.56 |
1.41 |
0.35 |
1.55 |
Price to Tangible Book Value (P/TBV) |
|
1.09 |
0.39 |
1.31 |
1.42 |
0.37 |
0.39 |
1.56 |
1.41 |
0.35 |
1.55 |
Price to Revenue (P/Rev) |
|
4.20 |
1.56 |
4.64 |
5.11 |
1.26 |
1.13 |
4.19 |
3.21 |
0.70 |
2.63 |
Price to Earnings (P/E) |
|
11.23 |
4.74 |
15.31 |
25.34 |
7.93 |
3.04 |
14.09 |
6.77 |
1.21 |
1.55 |
Dividend Yield |
|
5.16% |
14.80% |
4.50% |
4.13% |
15.89% |
18.40% |
4.68% |
4.69% |
0.00% |
300.85% |
Earnings Yield |
|
8.90% |
21.10% |
6.53% |
3.95% |
12.61% |
32.91% |
7.10% |
14.76% |
82.63% |
64.37% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.04 |
0.69 |
1.14 |
1.20 |
0.67 |
0.52 |
1.14 |
0.92 |
0.09 |
1.27 |
Enterprise Value to Revenue (EV/Rev) |
|
8.12 |
5.45 |
8.34 |
8.88 |
4.65 |
2.90 |
5.82 |
3.74 |
0.21 |
3.40 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
13.90 |
7.39 |
14.06 |
15.19 |
7.64 |
3.75 |
9.32 |
5.12 |
0.26 |
1.29 |
Enterprise Value to EBIT (EV/EBIT) |
|
46.19 |
18.01 |
44.34 |
55.94 |
22.83 |
6.38 |
17.15 |
7.15 |
0.33 |
1.65 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
46.50 |
18.11 |
44.54 |
56.32 |
23.00 |
6.43 |
17.31 |
7.20 |
0.33 |
1.65 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
15.13 |
10.16 |
17.53 |
18.15 |
10.40 |
8.30 |
17.87 |
16.23 |
1.41 |
9.24 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
40.41 |
51.24 |
20.90 |
9.65 |
5.97 |
11.05 |
7.63 |
0.16 |
0.29 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.86 |
0.82 |
0.87 |
0.89 |
0.85 |
0.74 |
0.74 |
0.65 |
0.11 |
0.58 |
Long-Term Debt to Equity |
|
0.86 |
0.82 |
0.87 |
0.89 |
0.85 |
0.74 |
0.74 |
0.65 |
0.11 |
0.58 |
Financial Leverage |
|
0.87 |
0.82 |
0.86 |
0.89 |
0.86 |
0.77 |
0.80 |
0.76 |
0.43 |
0.71 |
Leverage Ratio |
|
1.99 |
1.94 |
1.98 |
2.01 |
1.97 |
1.90 |
1.91 |
1.86 |
1.52 |
1.86 |
Compound Leverage Factor |
|
3.25 |
-0.04 |
2.76 |
6.63 |
1.37 |
1.35 |
-14.83 |
1.77 |
1.24 |
1.01 |
Debt to Total Capital |
|
46.25% |
44.93% |
46.57% |
47.00% |
45.95% |
42.39% |
42.43% |
39.34% |
10.19% |
36.84% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
46.25% |
44.93% |
46.57% |
47.00% |
45.95% |
42.39% |
42.43% |
39.34% |
10.19% |
36.84% |
Preferred Equity to Total Capital |
|
4.44% |
4.61% |
4.57% |
4.58% |
4.62% |
4.63% |
4.74% |
4.55% |
5.93% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.15% |
0.15% |
0.15% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
49.16% |
50.32% |
48.71% |
48.42% |
49.43% |
52.98% |
52.83% |
56.11% |
83.88% |
63.16% |
Debt to EBITDA |
|
6.19 |
4.83 |
5.73 |
5.96 |
5.24 |
3.03 |
3.46 |
2.19 |
0.29 |
0.37 |
Net Debt to EBITDA |
|
6.10 |
4.77 |
5.65 |
5.87 |
5.05 |
1.96 |
2.23 |
0.47 |
-0.76 |
0.29 |
Long-Term Debt to EBITDA |
|
6.19 |
4.83 |
5.73 |
5.96 |
5.24 |
3.03 |
3.46 |
2.19 |
0.29 |
0.37 |
Debt to NOPAT |
|
20.69 |
11.83 |
18.16 |
22.11 |
15.78 |
5.20 |
6.42 |
3.08 |
0.37 |
0.48 |
Net Debt to NOPAT |
|
20.42 |
11.68 |
17.90 |
21.76 |
15.21 |
3.35 |
4.13 |
0.67 |
-0.96 |
0.37 |
Long-Term Debt to NOPAT |
|
20.69 |
11.83 |
18.16 |
22.11 |
15.78 |
5.20 |
6.42 |
3.08 |
0.37 |
0.48 |
Noncontrolling Interest Sharing Ratio |
|
8.69% |
8.74% |
8.82% |
8.65% |
8.54% |
8.34% |
8.53% |
8.03% |
7.45% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-88 |
-27 |
-1.89 |
139 |
222 |
249 |
140 |
222 |
1,229 |
2,943 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-4.36 |
0.00 |
-0.09 |
6.65 |
0.00 |
0.00 |
0.00 |
12.03 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
3.64 |
0.00 |
2.12 |
4.05 |
0.00 |
0.00 |
0.00 |
3.61 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.64 |
0.00 |
2.12 |
4.05 |
0.00 |
0.00 |
0.00 |
3.61 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.12 |
0.12 |
0.13 |
0.12 |
0.13 |
0.17 |
0.18 |
0.23 |
0.35 |
0.12 |
Fixed Asset Turnover |
|
0.14 |
0.13 |
0.14 |
0.13 |
0.14 |
0.22 |
0.21 |
0.29 |
0.45 |
0.19 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,939 |
3,800 |
3,827 |
3,820 |
3,787 |
3,776 |
3,689 |
3,848 |
2,953 |
818 |
Invested Capital Turnover |
|
0.13 |
0.13 |
0.14 |
0.13 |
0.14 |
0.18 |
0.19 |
0.25 |
0.37 |
0.13 |
Increase / (Decrease) in Invested Capital |
|
128 |
80 |
13 |
-138 |
-153 |
-24 |
-138 |
28 |
-834 |
-2,958 |
Enterprise Value (EV) |
|
4,095 |
2,613 |
4,371 |
4,574 |
2,537 |
1,981 |
4,223 |
3,541 |
267 |
1,035 |
Market Capitalization |
|
2,116 |
747 |
2,433 |
2,632 |
685 |
773 |
3,039 |
3,038 |
875 |
802 |
Book Value per Share |
|
$9.05 |
$9.00 |
$8.86 |
$8.84 |
$8.94 |
$9.56 |
$9.30 |
$10.30 |
$11.82 |
$9.86 |
Tangible Book Value per Share |
|
$9.05 |
$9.00 |
$8.86 |
$8.84 |
$8.94 |
$9.56 |
$9.30 |
$10.30 |
$11.82 |
$9.86 |
Total Capital |
|
3,939 |
3,800 |
3,827 |
3,820 |
3,787 |
3,776 |
3,689 |
3,848 |
2,953 |
818 |
Total Debt |
|
1,822 |
1,707 |
1,782 |
1,795 |
1,740 |
1,601 |
1,565 |
1,514 |
301 |
301 |
Total Long-Term Debt |
|
1,822 |
1,707 |
1,782 |
1,795 |
1,740 |
1,601 |
1,565 |
1,514 |
301 |
301 |
Net Debt |
|
1,798 |
1,686 |
1,757 |
1,767 |
1,677 |
1,032 |
1,009 |
328 |
-783 |
234 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
-26 |
24 |
-4.36 |
-3.73 |
21 |
29 |
26 |
11 |
72 |
-8.69 |
Net Nonoperating Obligations (NNO) |
|
1,822 |
1,707 |
1,782 |
1,795 |
1,740 |
1,601 |
1,565 |
1,514 |
301 |
301 |
Total Depreciation and Amortization (D&A) |
|
52 |
52 |
55 |
60 |
54 |
48 |
45 |
50 |
70 |
14 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.20 |
$0.48 |
$0.24 |
$0.04 |
$0.88 |
$3.68 |
($0.52) |
$4.48 |
$6.09 |
($0.25) |
Adjusted Weighted Average Basic Shares Outstanding |
|
53.13M |
52.59M |
52.31M |
52.32M |
52.33M |
52.34M |
52.39M |
52.39M |
52.43M |
52.43M |
Adjusted Diluted Earnings per Share |
|
$1.20 |
$0.48 |
$0.24 |
$0.04 |
$0.88 |
$3.68 |
($0.52) |
$4.44 |
$6.07 |
($0.25) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
53.13M |
52.59M |
52.31M |
52.32M |
52.33M |
52.34M |
52.39M |
52.39M |
52.43M |
52.43M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.48 |
$0.00 |
$0.00 |
$0.00 |
$3.68 |
$0.00 |
$0.00 |
$0.00 |
($0.25) |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
53.13M |
52.59M |
52.31M |
52.32M |
52.33M |
52.34M |
52.39M |
52.39M |
52.43M |
52.43M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
63 |
63 |
34 |
23 |
91 |
234 |
63 |
268 |
411 |
-15 |
Normalized NOPAT Margin |
|
43.21% |
68.89% |
28.40% |
19.34% |
51.62% |
86.52% |
39.17% |
79.16% |
86.93% |
0.00% |
Pre Tax Income Margin |
|
45.67% |
-1.56% |
13.04% |
4.88% |
27.80% |
59.69% |
-14.46% |
70.34% |
68.33% |
0.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.03 |
0.00 |
0.56 |
0.08 |
0.00 |
0.00 |
0.00 |
13.61 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
2.02 |
0.00 |
0.55 |
0.08 |
0.00 |
0.00 |
0.00 |
13.54 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
2.03 |
0.00 |
0.56 |
0.08 |
0.00 |
0.00 |
0.00 |
13.61 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
2.02 |
0.00 |
0.55 |
0.08 |
0.00 |
0.00 |
0.00 |
13.54 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
58.97% |
71.10% |
71.80% |
105.62% |
124.03% |
45.36% |
67.84% |
33.49% |
20.99% |
24.08% |
Augmented Payout Ratio |
|
71.93% |
96.14% |
112.28% |
165.46% |
168.12% |
55.37% |
67.84% |
33.49% |
20.99% |
24.08% |
Key Financial Trends
Over the last four years, SITE Centers Corp. (NYSE: SITC) has displayed considerable volatility in its financial performance, with notable fluctuations in net income, cash flow, and balance sheet components. Here’s a summary of key trends and takeaways based on the recent quarterly data:
- The company posted strong net income in most quarters of 2023 and the first three quarters of 2024, reaching a peak of approximately $322.95 million in Q3 2024 attributable to common shareholders.
- Total revenue showed healthy increases through 2023 into early 2024, peaking at $472.9 million in Q3 2024 before a steep decline in Q4 2024.
- Operating cash flows were generally positive in 2023 and early 2024 quarters with a high of $66.49 million in Q2 2024, indicating solid operating efficiency before the sharp reversal in Q4 2024.
- The company consistently paid dividends to common shareholders, maintaining quarterly dividend payments at or near $0.13-$0.14 per share in 2023 and early 2024.
- Total assets have hovered around $4 billion, with some quarter-to-quarter fluctuations primarily reflecting changes in premises and equipment and cash balances.
- Long-term debt levels fluctuated but have remained substantial, ranging from approximately $1.5 billion to $1.8 billion over the last two years, indicating significant leverage.
- Q4 2024 marks a sharp deterioration with a net loss of $13.25 million attributable to common shareholders, a drastic reversal from the prior strong quarters.
- Total revenue plunged to a negative $668 million in Q4 2024, primarily due to an extraordinary net realized & unrealized capital loss of approximately $638 million on investments, severely impacting income.
- Operating cash flows turned deeply negative in Q4 2024 at -$31.15 million and net cash from financing activities was significantly negative at about -$979 million, suggesting cash strain during this period.
- Preferred stock dividends declared remain a consistent expense, amounting to roughly $2.8 to $7.4 million per quarter, which could pressure earnings in weaker periods.
In summary, SITE Centers’ financials have been strong through most of 2023 and into Q3 2024, characterized by healthy earnings, stable revenues, and positive operating cash flows. However, Q4 2024’s results present a stark contrast, marked by a significant investment loss that drove the company to report substantial quarterly net losses and negative cash flow—this will be a critical period for investors to watch for recovery signs or underlying investment portfolio risks.
09/13/25 05:04 PM ETAI Generated. May Contain Errors.