Financhill
Buy
56

STC Quote, Financials, Valuation and Earnings

Last price:
$71.52
Seasonality move :
1.38%
Day range:
$70.82 - $72.50
52-week range:
$56.39 - $78.61
Dividend yield:
2.87%
P/E ratio:
17.70x
P/S ratio:
0.70x
P/B ratio:
1.32x
Volume:
257.9K
Avg. volume:
252.4K
1-year change:
4.64%
Market cap:
$2.2B
Revenue:
$2.9B
EPS (TTM):
$4.04
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.3B $3.1B $2.3B $2.5B $2.9B
Revenue Growth (YoY) 44.46% -7.15% -26.45% 10.33% 17.32%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $291.1M $335.9M $263.6M $358.6M --
Operating Expenses -$439M -$251.1M -$80.6M -$134.2M -$186M
Operating Income $439M $251.1M $80.6M $134.2M $186M
 
Net Interest Expenses $5M $18.4M $19.7M $19.9M $20.4M
EBT. Incl. Unusual Items $434M $232.7M $60.9M $114.3M $165.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $94M $50.9M $15.3M $26.2M $35.4M
Net Income to Company $340M $181.8M $45.6M $88.2M --
 
Minority Interest in Earnings $16.8M $19.5M $15.2M $14.8M $14.6M
Net Income to Common Excl Extra Items $340M $181.8M $45.6M $88.2M $130.2M
 
Basic EPS (Cont. Ops) $12.05 $6.00 $1.12 $2.65 --
Diluted EPS (Cont. Ops) $11.90 $5.94 $1.11 $2.61 $4.05
Weighted Average Basic Share $26.8M $27.1M $27.3M $27.6M --
Weighted Average Diluted Share $27.2M $27.3M $27.5M $28.1M $28.6M
 
EBITDA -- -- -- -- --
EBIT $434M $232.7M $60.9M $114.3M $165.6M
 
Revenue (Reported) $3.3B $3.1B $2.3B $2.5B $2.9B
Operating Income (Reported) $439M $251.1M $80.6M $134.2M $186M
Operating Income (Adjusted) $434M $232.7M $60.9M $114.3M $165.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $961.7M $655.9M $582.2M $665.9M $790.6M
Revenue Growth (YoY) 30.53% -31.8% -11.24% 14.39% 18.71%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $115M $54.7M $61.4M $87M --
Operating Expenses -$117.1M -$25.7M -$23.7M -$40.5M -$57.4M
Operating Income $117.1M $25.7M $23.7M $40.5M $57.4M
 
Net Interest Expenses $3.1M $4.9M $5M $5.1M $5.6M
EBT. Incl. Unusual Items $114.1M $20.8M $18.8M $35.4M $51.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.4M $2.5M $5.7M $8.2M $10.8M
Net Income to Company $90.6M $18.3M $13.1M $27.2M --
 
Minority Interest in Earnings $5.1M $4.9M $4.3M $4.5M $4.6M
Net Income to Common Excl Extra Items $90.6M $18.3M $13.1M $27.2M $40.9M
 
Basic EPS (Cont. Ops) $3.18 $0.49 $0.32 $0.82 --
Diluted EPS (Cont. Ops) $3.12 $0.49 $0.32 $0.80 $1.25
Weighted Average Basic Share $26.9M $27.1M $27.4M $27.8M --
Weighted Average Diluted Share $27.4M $27.3M $27.8M $28.3M $29.1M
 
EBITDA -- -- -- -- --
EBIT $114.1M $20.8M $18.8M $35.4M $51.7M
 
Revenue (Reported) $961.7M $655.9M $582.2M $665.9M $790.6M
Operating Income (Reported) $117.1M $25.7M $23.7M $40.5M $57.4M
Operating Income (Adjusted) $114.1M $20.8M $18.8M $35.4M $51.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.3B $3.1B $2.3B $2.5B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $291.1M $335.9M $263.6M $358.6M --
Operating Expenses -$431.7M -$251.1M -$80.6M -$134.2M -$186M
Operating Income $431.7M $251.1M $80.6M $134.2M $186M
 
Net Interest Expenses $5M $18.4M $19.7M $19.9M $20.4M
EBT. Incl. Unusual Items $434M $232.7M $60.9M $114.3M $165.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $94M $50.9M $15.3M $26.2M $35.4M
Net Income to Company $340M $181.8M $45.6M $88.2M --
 
Minority Interest in Earnings $16.8M $19.5M $15.2M $14.8M $14.6M
Net Income to Common Excl Extra Items $340M $181.8M $45.6M $88.2M $130.2M
 
Basic EPS (Cont. Ops) $12.05 $6.01 $1.11 $2.65 --
Diluted EPS (Cont. Ops) $11.88 $5.93 $1.10 $2.60 $4.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $434M $232.7M $60.9M $114.3M $165.6M
 
Revenue (Reported) $3.3B $3.1B $2.3B $2.5B $2.9B
Operating Income (Reported) $431.7M $251.1M $80.6M $134.2M $186M
Operating Income (Adjusted) $434M $232.7M $60.9M $114.3M $165.6M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $3.1B $2.3B $2.5B $2.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $335.9M $263.6M $358.6M $209.7M --
Operating Expenses -$251.1M -$80.6M -$134.2M -$186M --
Operating Income $251.1M $80.6M $134.2M $186M --
 
Net Interest Expenses $18.4M $19.7M $19.9M $20.4M --
EBT. Incl. Unusual Items $232.7M $60.9M $114.3M $165.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50.9M $15.3M $26.2M $35.4M --
Net Income to Company $181.8M $45.6M $88.2M $41.1M --
 
Minority Interest in Earnings $19.5M $15.2M $14.8M $14.6M --
Net Income to Common Excl Extra Items $181.8M $45.6M $88.2M $130.2M --
 
Basic EPS (Cont. Ops) $6.01 $1.11 $2.65 $2.83 --
Diluted EPS (Cont. Ops) $5.93 $1.10 $2.60 $4.04 --
Weighted Average Basic Share $108.2M $109.2M $110.6M $83.8M --
Weighted Average Diluted Share $109.4M $110M $112.5M $114.2M --
 
EBITDA -- -- -- -- --
EBIT $232.7M $60.9M $114.3M $165.6M --
 
Revenue (Reported) $3.1B $2.3B $2.5B $2.9B --
Operating Income (Reported) $251.1M $80.6M $134.2M $186M --
Operating Income (Adjusted) $232.7M $60.9M $114.3M $165.6M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $485.9M $248.4M $233.4M $216.3M $321.8M
Short Term Investments $17.7M $24.3M $39M $41.2M --
Accounts Receivable, Net $120.5M $107.3M $114.4M $124.4M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $694.8M $468.6M $497.1M $466.5M $559.7M
 
Property Plant And Equipment $283.9M $282.7M $271.6M $264.7M $273M
Long-Term Investments $4.8M $4.6M $4.2M $4.6M --
Goodwill $924.8M $1.1B $1.1B $1.1B --
Other Intangibles $229.8M $199.1M $193.2M $173.1M --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.8B $2.7B $2.7B $2.7B $3.3B
 
Accounts Payable $287.3M $196.5M $190.1M $214.6M $255.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $602.5M $597M $574.1M $553.5M $524.5M
 
Long-Term Debt $580.1M $547.5M $535.2M $522.7M $768.8M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.4B $1.3B $1.3B $1.6B
 
Common Stock $27.2M $27.5M $27.7M $28.1M $520.2M
Other Common Equity Adj -- -- -- -$43.4M --
Common Equity $1.3B $1.4B $1.4B $1.4B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $12.7M $8.1M $7.1M $8.9M $9.3M
Total Equity $1.3B $1.4B $1.4B $1.4B $1.7B
 
Total Liabilities and Equity $2.8B $2.7B $2.7B $2.7B $3.3B
Cash and Short Terms $503.6M $272.7M $272.4M $257.5M --
Total Debt $632.9M $595M $580.9M $564.7M $768.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $485.9M $248.4M $233.4M $216.3M $321.8M
Short Term Investments $17.7M $24.3M $39M $41.2M --
Accounts Receivable, Net $120.5M $107.3M $114.4M $124.4M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $694.8M $468.6M $497.1M $466.5M $559.7M
 
Property Plant And Equipment $283.9M $282.7M $271.6M $264.7M $273M
Long-Term Investments $4.8M $4.6M $4.2M $4.6M --
Goodwill $924.8M $1.1B $1.1B $1.1B --
Other Intangibles $229.8M $199.1M $193.2M $173.1M --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.8B $2.7B $2.7B $2.7B $3.3B
 
Accounts Payable $287.3M $196.5M $190.1M $214.6M $255.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $602.5M $597M $574.1M $553.5M $524.5M
 
Long-Term Debt $580.1M $547.5M $535.2M $522.7M $768.8M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.4B $1.3B $1.3B $1.6B
 
Common Stock $27.2M $27.5M $27.7M $28.1M $520.2M
Other Common Equity Adj -- -- -- -$43.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $12.7M $8.1M $7.1M $8.9M $9.3M
Total Equity $1.3B $1.4B $1.4B $1.4B $1.7B
 
Total Liabilities and Equity $2.8B $2.7B $2.7B $2.7B $3.3B
Cash and Short Terms $503.6M $272.7M $272.4M $257.5M --
Total Debt $632.9M $595M $580.9M $564.7M $768.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $340M $181.8M $45.6M $88.2M --
Depreciation & Amoritzation $36.4M $57.2M $62.4M $61.6M --
Stock-Based Compensation $12M $12.3M $10.9M $13.6M --
Change in Accounts Receivable -$18.8M $10.2M -$5.4M -$12.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $390.3M $191.9M $83M $135.6M --
 
Capital Expenditures $39.8M $47.9M $37.8M $40.5M --
Cash Acquisitions $605.6M $146.7M $25.1M $14.4M --
Cash From Investing -$650.9M -$304.5M -$30M -$87.3M --
 
Dividends Paid (Ex Special Dividend) $36.6M $44.7M $50.5M $53.9M --
Special Dividend Paid
Long-Term Debt Issued $1.2B $39.5M $3.5M $3.4M --
Long-Term Debt Repaid -$809.8M -$76.5M -$5.8M -$3.4M --
Repurchase of Common Stock $2.3M $3.3M $1.8M $3.8M --
Other Financing Activities -$41M -$44.1M -$19.5M -$13.8M --
Cash From Financing $316M -$119.4M -$69.1M -$61M --
 
Beginning Cash (CF) $485.9M $248.4M $233.4M $216.3M $321.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $53.2M -$237.6M -$15M -$17.1M --
Ending Cash (CF) $537M $5.3M $219.4M $194.8M --
 
Levered Free Cash Flow $350.5M $143.9M $45.3M $95.1M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $90.6M $18.3M $13.1M $27.2M --
Depreciation & Amoritzation $14M $15.1M $15.6M $15.6M --
Stock-Based Compensation $3.5M $3M $610K $4M --
Change in Accounts Receivable $1.9M $633K -$12.4M $10.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $133M $24.8M $39.5M $68M --
 
Capital Expenditures $13.6M $12.7M $8.3M $12.3M --
Cash Acquisitions $434M $43.7M -- -- --
Cash From Investing -$444.6M -$79.1M $6.8M -$15.7M --
 
Dividends Paid (Ex Special Dividend) $10.1M $12.2M $13M $13.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $865.6M $1.5M -- -- --
Long-Term Debt Repaid -$651.8M -$981K -- -- --
Repurchase of Common Stock $107K $94K $207K $226K --
Other Financing Activities -$13.4M -$13.3M -$4.9M -$3M --
Cash From Financing $190.2M -$21.3M -$17.9M -$15.3M --
 
Beginning Cash (CF) $485.9M $248.4M $233.4M $216.3M $321.8M
Foreign Exchange Rate Adjustment -$255K $3M $2.1M -$4.4M --
Additions / Reductions -$121.7M -$72.6M $30.4M $32.5M --
Ending Cash (CF) $364M $178.8M $265.8M $244.4M --
 
Levered Free Cash Flow $119.4M $12.1M $31.2M $55.6M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $340M $181.8M $45.6M $88.2M --
Depreciation & Amoritzation $36.4M $57.2M $62.4M $61.6M --
Stock-Based Compensation $12M $12.3M $10.9M $13.6M --
Change in Accounts Receivable -$18.8M $10.2M -$5.4M -$12.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $390.3M $191.9M $83M $135.6M --
 
Capital Expenditures $39.8M $47.9M $37.8M $40.5M $46.2M
Cash Acquisitions $605.6M $146.7M $25.1M $14.4M --
Cash From Investing -$650.9M -$304.5M -$30M -$87.3M --
 
Dividends Paid (Ex Special Dividend) $36.6M $44.7M $50.5M $53.9M --
Special Dividend Paid
Long-Term Debt Issued $1.2B $39.5M $3.5M $3.4M --
Long-Term Debt Repaid -$809.8M -$76.5M -$5.8M -$3.4M --
Repurchase of Common Stock $2.3M $3.3M $1.8M $3.8M --
Other Financing Activities -$41M -$44.1M -$19.5M -$13.8M --
Cash From Financing $316M -$119.4M -$69.1M -$61M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $53.2M -$237.6M -$15M -$17.1M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $350.5M $143.9M $45.3M $95.1M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $181.8M $45.6M $88.2M $41.1M --
Depreciation & Amoritzation $57.2M $62.4M $61.6M $45.9M --
Stock-Based Compensation $12.3M $10.9M $13.6M $13M --
Change in Accounts Receivable $10.2M -$5.4M -$12.1M -$21.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $191.9M $83M $135.6M $116.1M --
 
Capital Expenditures $47.9M $37.8M $40.5M $46.2M --
Cash Acquisitions $146.7M $25.1M $14.4M $38.6M --
Cash From Investing -$304.5M -$30M -$87.3M -$92M --
 
Dividends Paid (Ex Special Dividend) $44.7M $50.5M $53.9M $42.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $39.5M $3.5M $3.4M $995K --
Long-Term Debt Repaid -$76.5M -$5.8M -$3.4M -$1.1M --
Repurchase of Common Stock $3.3M $1.8M $3.8M $3.6M --
Other Financing Activities -$44.1M -$19.5M -$13.8M -$6.9M --
Cash From Financing -$119.4M -$69.1M -$61M -$54.7M --
 
Beginning Cash (CF) $1.4B $801.2M $671.8M $836.9M --
Foreign Exchange Rate Adjustment -$5.5M $1M -$4.5M $2.8M --
Additions / Reductions -$237.6M -$15M -$17.1M -$27.8M --
Ending Cash (CF) $1.1B $787.2M $650.3M $490.1M --
 
Levered Free Cash Flow $143.9M $45.3M $95.1M $70M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 7

Bill Holdings, Inc. [BILL] is up 37.11% over the past day.

Buy
75
PRLB alert for Feb 7

Proto Labs, Inc. [PRLB] is up 28.33% over the past day.

Sell
30
MSTR alert for Feb 7

Strategy, Inc. [MSTR] is up 26.08% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock