
Surgery Partners (SGRY) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
776.0M
Gross Profit
161.9M
20.86%
Operating Income
89.6M
11.55%
Net Income
-300.0K
-0.04%
EPS (Diluted)
$-0.30
Balance Sheet Metrics
Total Assets
7.9B
Total Liabilities
4.4B
Shareholders Equity
3.6B
Debt to Equity
1.22
Cash Flow Metrics
Operating Cash Flow
-1.5M
Free Cash Flow
-16.7M
Revenue & Profitability Trend
Surgery Partners Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.1B | 2.7B | 2.5B | 2.2B | 1.9B |
Cost of Goods Sold | 2.4B | 2.1B | 2.0B | 1.7B | 1.5B |
Gross Profit | 745.6M | 647.5M | 574.9M | 491.4M | 379.8M |
Gross Margin % | 23.9% | 23.6% | 22.6% | 22.1% | 20.4% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 138.7M | 120.9M | 102.2M | 104.0M | 97.1M |
Other Operating Expenses | - | -1.1M | -2.4M | -37.9M | -46.2M |
Total Operating Expenses | 138.7M | 119.8M | 99.8M | 66.1M | 50.9M |
Operating Income | 454.3M | 409.6M | 360.3M | 326.5M | 234.1M |
Operating Margin % | 14.6% | 14.9% | 14.2% | 14.7% | 12.6% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 201.7M | 193.0M | 234.9M | 221.0M | 201.8M |
Other Non-Operating Income | -105.5M | -81.6M | -15.1M | -24.3M | -51.1M |
Pre-tax Income | 147.1M | 135.0M | 110.3M | 81.2M | -18.8M |
Income Tax | 134.6M | 300.0K | 23.3M | 10.5M | -20.1M |
Effective Tax Rate % | 91.5% | 0.2% | 21.1% | 12.9% | 0.0% |
Net Income | 12.5M | 135.3M | 87.0M | 70.7M | 1.3M |
Net Margin % | 0.4% | 4.9% | 3.4% | 3.2% | 0.1% |
Key Metrics | |||||
EBITDA | 646.4M | 548.3M | 504.2M | 452.1M | 341.4M |
EPS (Basic) | $-1.33 | $-0.09 | $-0.59 | $-1.12 | $-3.19 |
EPS (Diluted) | $-1.33 | $-0.09 | $-0.59 | $-1.12 | $-3.19 |
Basic Shares Outstanding | 126122000 | 125613000 | 91952000 | 72427000 | 48776000 |
Diluted Shares Outstanding | 126122000 | 125613000 | 91952000 | 72427000 | 48776000 |
Income Statement Trend
Surgery Partners Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 269.5M | 195.9M | 282.9M | 389.9M | 317.9M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 579.1M | 496.4M | 456.3M | 430.2M | 382.2M |
Inventory | 88.4M | 75.2M | 71.4M | 61.1M | 56.4M |
Other Current Assets | 182.4M | 127.5M | 110.4M | 64.9M | 45.0M |
Total Current Assets | 1.1B | 895.0M | 921.0M | 946.1M | 801.5M |
Non-Current Assets | |||||
Property, Plant & Equipment | 1.5B | 1.3B | 1.2B | 938.7M | 805.3M |
Goodwill | 10.2B | 8.7B | 8.3B | 7.9B | 7.0B |
Intangible Assets | 45.7M | 54.8M | 42.3M | 43.7M | 46.9M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 57.5M | 192.8M | 235.7M | 173.5M | 151.8M |
Total Non-Current Assets | 6.8B | 6.0B | 5.8B | 5.2B | 4.6B |
Total Assets | 7.9B | 6.9B | 6.7B | 6.1B | 5.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 208.7M | 171.8M | 151.6M | 124.9M | 100.2M |
Short-term Debt | 142.4M | 110.9M | 99.3M | 100.5M | 103.6M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 24.8M | 34.1M | 52.3M | 47.3M | 38.1M |
Total Current Liabilities | 624.4M | 523.0M | 493.4M | 536.8M | 556.8M |
Non-Current Liabilities | |||||
Long-term Debt | 3.6B | 3.0B | 2.8B | 3.2B | 3.1B |
Deferred Tax Liabilities | 39.2M | - | - | - | - |
Other Non-Current Liabilities | 30.2M | 41.1M | 75.4M | 87.0M | 139.7M |
Total Non-Current Liabilities | 3.6B | 3.0B | 2.9B | 3.3B | 3.2B |
Total Liabilities | 4.3B | 3.5B | 3.4B | 3.8B | 3.8B |
Equity | |||||
Common Stock | 1.3M | 1.3M | 1.3M | 900.0K | 500.0K |
Retained Earnings | -737.3M | -569.2M | -557.3M | -502.7M | -431.8M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 3.6B | 3.4B | 3.3B | 2.3B | 1.6B |
Key Metrics | |||||
Total Debt | 3.7B | 3.1B | 2.9B | 3.3B | 3.2B |
Working Capital | 495.0M | 372.0M | 427.6M | 409.3M | 244.7M |
Balance Sheet Composition
Surgery Partners Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 12.5M | 135.3M | 87.0M | 70.7M | 1.3M |
Depreciation & Amortization | 152.6M | 118.1M | 114.8M | 98.8M | 94.8M |
Stock-Based Compensation | 33.3M | 17.7M | 18.4M | 17.4M | 13.2M |
Working Capital Changes | -118.9M | -62.3M | -102.3M | -75.5M | -55.3M |
Operating Cash Flow | 256.4M | 266.1M | 134.6M | 75.6M | 207.2M |
Investing Activities | |||||
Capital Expenditures | -87.8M | -63.0M | -67.7M | -51.6M | 15.6M |
Acquisitions | -375.9M | -128.9M | -228.7M | -280.4M | -104.6M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -488.5M | -225.6M | -307.9M | -331.7M | -88.4M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | 0 |
Dividends Paid | - | 0 | 0 | -5.1M | 0 |
Debt Issuance | 1.7B | 826.6M | 217.8M | 299.4M | 429.4M |
Debt Repayment | -1.3B | -807.1M | -862.0M | -343.2M | -216.3M |
Financing Cash Flow | 262.0M | -155.2M | 42.1M | 316.3M | 66.7M |
Free Cash Flow | 209.7M | 205.0M | 78.2M | 29.5M | 204.0M |
Net Change in Cash | 29.9M | -114.7M | -131.2M | 60.2M | 185.5M |
Cash Flow Trend
Surgery Partners Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
2,956.00
Forward P/E
16.79
Price to Book
1.54
Price to Sales
0.84
PEG Ratio
-35.47
Profitability Ratios
Profit Margin
-5.57%
Operating Margin
14.68%
Return on Equity
0.12%
Return on Assets
3.92%
Financial Health
Current Ratio
1.93
Debt to Equity
108.74
Beta
1.84
Per Share Data
EPS (TTM)
$-1.43
Book Value per Share
$13.73
Revenue per Share
$25.59
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
sgry | 2.8B | 2,956.00 | 1.54 | 0.12% | -5.57% | 108.74 |
HCA Healthcare | 100.9B | 18.04 | -81.93 | 13,631.68% | 8.21% | -37.45 |
Tenet Healthcare | 18.0B | 12.77 | 4.78 | 29.65% | 7.18% | 158.70 |
DaVita | 9.4B | 12.92 | 6.41 | 57.94% | 6.35% | 825.19 |
Chemed | 6.8B | 22.80 | 5.37 | 24.14% | 11.56% | 12.15 |
Option Care Health | 4.5B | 21.83 | 3.28 | 15.25% | 3.93% | 90.35 |
Financial data is updated regularly. All figures are in the company's reporting currency.