Annual Income Statements for SITE CENTERS
This table shows SITE CENTERS's 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'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 |
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's 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'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 |
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's 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'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 |
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's 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'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 |
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
Site Centers (NYSE: SITC) has experienced significant fluctuations in financial performance over the past two years, particularly noticeable in their quarterly reports from 2022 through 2024.
Positive trends and highlights:
- Strong net income in Q3 and Q4 of 2023 and in most quarters of 2024, with Q3 2024 showing consolidated net income of $322.95 million and EPS of approximately $6.09 (basic) and $6.07 (diluted).
- Consistent positive operating cash flows in many quarters, including $65.25 million in Q3 2023 and $66.49 million in Q2 2024, suggesting good cash generation from operations.
- Substantial net cash from investing activities in Q3 and Q2 of 2024 (over $1 billion and $647 million respectively), primarily driven by sales/maturities of investments, improving liquidity.
- Reduction in long-term debt from $1.79 billion in Q2 2023 to $300 million by Q3 2024, indicating deleveraging.
- Shareholders’ equity increased by approximately 14.8% from $2.03 billion in Q2 2023 to about $2.65 billion by Q3 2024, reflecting stronger net assets.
- Dividends per share remained stable around $0.13-$0.14 per quarter (annualized), providing consistent returns to shareholders.
Neutral observations:
- Net interest expense/income varied by quarter, with some quarters showing net interest income and others net interest expense, affecting overall income stability.
- Depreciation and amortization expenses were substantial and fairly consistent (~$30 million to $54 million per quarter), reflecting ongoing capital asset usage but also impacting EBITDA.
- Changes in operating assets and liabilities had mixed effects on cash flows, indicating varying working capital management efficiency each quarter.
Negative factors and risks:
- Huge net realized & unrealized capital losses of approximately $637.58 million in Q4 2024 leading to a consolidated net loss of $5.82 million and loss per share of $0.25, a stark reversal from prior quarters of strong profitability.
- Total revenue in Q4 2024 was negative $668 million, driven by large non-interest income losses, contrasting to positive revenue in previous quarters.
- Severe negative cash flows from financing activities in Q4 2024 at nearly $979 million, which may indicate significant debt repayments or other outflows impacting liquidity.
- Sharp decline in total assets from approximately $4.04 billion in Q2 2024 to about $3.13 billion by Q3 2024, possibly due to asset sales or write-downs.
- The income volatility, especially large impairment and special charge fluctuations in 2023 (e.g., $66.6 million impairment in Q1 2024), introduces risk.
Summary: Site Centers showed strong profitability and solid cash flow through 2023 and much of 2024, along with balance sheet improvements like debt reduction and growing equity. However, the very weak Q4 2024 results caused by significant unrealized investment losses and massive cash outflows from financing activities represent a major near-term setback. Investors should be cautious about this volatility while noting the company’s underlying operational strength in prior quarters.
10/03/25 08:52 PM ETAI Generated. May Contain Errors.