Data is not available at this time.
Sirius XM Holdings Inc. operates as a leading radio company in the Media & Entertainment sector, specializing in satellite and Internet radio services. Its core revenue model is subscription-based, offering premium audio content, including music, talk shows, and sports, through its satellite and streaming platforms. The company serves a diverse customer base, including individual subscribers, automotive partners, and rental car companies, leveraging its proprietary satellite fleet and digital infrastructure. Sirius XM distinguishes itself through exclusive content partnerships, such as live sports and curated music channels, enhancing its value proposition. The development of 360L, an integrated in-vehicle entertainment platform, underscores its innovation in merging satellite and Internet services. With a strong foothold in the North American market, the company competes with traditional radio and digital streaming services by offering ad-free, high-quality audio experiences. Its strategic alliances with automakers for embedded satellite radio further solidify its market position.
In FY 2022, Sirius XM reported revenue of EUR 9.0 billion, reflecting steady demand for its subscription services. Net income stood at EUR 1.2 billion, with diluted EPS of EUR 0.28, indicating robust profitability. Operating cash flow was EUR 1.98 billion, supported by high-margin recurring subscriptions, while capital expenditures of EUR -426 million were directed toward technology and content enhancements.
The company demonstrates strong earnings power, driven by its scalable subscription model and low incremental costs for additional users. Capital efficiency is evident in its ability to generate significant operating cash flow relative to its revenue base, though high total debt of EUR 9.8 billion warrants monitoring for leverage management.
Sirius XM's balance sheet shows EUR 57 million in cash and equivalents, alongside substantial total debt of EUR 9.8 billion, indicating a leveraged position. The company's ability to service debt is supported by consistent cash flow generation, but its financial health depends on maintaining subscriber growth and cost discipline.
Growth is anchored in subscriber retention and expansion, particularly through automotive partnerships and digital adoption. The company paid a dividend of EUR 0.10 per share, signaling a commitment to shareholder returns, though its payout ratio remains conservative to prioritize debt reduction and reinvestment.
With a market cap of EUR 17.0 billion, the company trades at a premium reflective of its dominant market position and recurring revenue model. Investors likely anticipate sustained growth in streaming adoption and margin stability, though competition from free digital platforms poses a risk.
Sirius XM's strategic advantages include exclusive content, embedded automotive partnerships, and a hybrid satellite-streaming infrastructure. The outlook remains positive, contingent on successful 360L adoption and leveraging its content library to differentiate from competitors. However, evolving consumer preferences toward on-demand audio may require continued innovation.
Company filings, market data
show cash flow forecast
| Fiscal year | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |