Financhill
Buy
53

STC Quote, Financials, Valuation and Earnings

Last price:
$72.33
Seasonality move :
5.51%
Day range:
$70.90 - $72.32
52-week range:
$56.39 - $78.61
Dividend yield:
2.88%
P/E ratio:
19.81x
P/S ratio:
0.72x
P/B ratio:
1.35x
Volume:
171K
Avg. volume:
228.3K
1-year change:
2.3%
Market cap:
$2B
Revenue:
$2.5B
EPS (TTM):
$3.59
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.3B $3.3B $3.1B $2.3B $2.5B
Revenue Growth (YoY) 17.96% 44.46% -7.15% -26.45% 10.33%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $82.6M $291.1M $335.9M $263.6M $358.6M
Operating Expenses -$223.9M -$439M -$251.1M -$80.6M -$134.2M
Operating Income $223.9M $439M $251.1M $80.6M $134.2M
 
Net Interest Expenses $2.6M $5M $18.4M $19.7M $19.9M
EBT. Incl. Unusual Items $218.5M $434M $232.7M $60.9M $114.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $48.8M $94M $50.9M $15.3M $26.2M
Net Income to Company $169.7M $340M $181.8M $45.6M $88.2M
 
Minority Interest in Earnings $14.8M $16.8M $19.5M $15.2M $14.8M
Net Income to Common Excl Extra Items $169.7M $340M $181.8M $45.6M $88.2M
 
Basic EPS (Cont. Ops) $6.25 $12.05 $6.00 $1.12 $2.65
Diluted EPS (Cont. Ops) $6.22 $11.90 $5.94 $1.11 $2.61
Weighted Average Basic Share $24.8M $26.8M $27.1M $27.3M $27.6M
Weighted Average Diluted Share $24.9M $27.2M $27.3M $27.5M $28.1M
 
EBITDA -- -- -- -- --
EBIT $218.5M $434M $232.7M $60.9M $114.3M
 
Revenue (Reported) $2.3B $3.3B $3.1B $2.3B $2.5B
Operating Income (Reported) $223.9M $439M $251.1M $80.6M $134.2M
Operating Income (Adjusted) $218.5M $434M $232.7M $60.9M $114.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $836.7M $716.4M $601.7M $667.9M $796.9M
Revenue Growth (YoY) 40.46% -14.38% -16.01% 11.01% 19.31%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $61.9M $69.7M $68.2M $96.3M --
Operating Expenses -$117.2M -$50.1M -$32.1M -$47.7M -$66.1M
Operating Income $117.2M $50.1M $32.1M $47.7M $66.1M
 
Net Interest Expenses $712K $4.6M $5.1M $4.9M $4.9M
EBT. Incl. Unusual Items $116.4M $45.5M $27.1M $42.8M $61.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.1M $10.8M $9.1M $9.1M $13M
Net Income to Company $93.4M $34.7M $17.9M $33.7M --
 
Minority Interest in Earnings $4.7M $5.3M $3.9M $3.6M $3.9M
Net Income to Common Excl Extra Items $93.4M $34.7M $17.9M $33.7M $48.2M
 
Basic EPS (Cont. Ops) $3.30 $1.09 $0.51 $1.09 $1.58
Diluted EPS (Cont. Ops) $3.26 $1.08 $0.51 $1.07 $1.55
Weighted Average Basic Share $26.9M $27.1M $27.3M $27.7M $28M
Weighted Average Diluted Share $27.2M $27.4M $27.7M $28.2M $28.5M
 
EBITDA -- -- -- -- --
EBIT $116.4M $45.5M $27.1M $42.8M $61.2M
 
Revenue (Reported) $836.7M $716.4M $601.7M $667.9M $796.9M
Operating Income (Reported) $117.2M $50.1M $32.1M $47.7M $66.1M
Operating Income (Adjusted) $116.4M $45.5M $27.1M $42.8M $61.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.1B $3.4B $2.3B $2.4B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $176.1M $396.2M $256.9M $333M --
Operating Expenses -$399M -$342.5M -$82.5M -$117.5M -$169.2M
Operating Income $399M $342.5M $82.5M $117.5M $169.2M
 
Net Interest Expenses $2.5M $16.5M $19.7M $19.7M $20M
EBT. Incl. Unusual Items $403.8M $326M $62.8M $97.7M $149.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $90.1M $71.8M $12.1M $23.7M $32.8M
Net Income to Company $313.7M $254.2M $50.8M $74M --
 
Minority Interest in Earnings $16.3M $19.7M $15.8M $14.7M $14.5M
Net Income to Common Excl Extra Items $313.7M $254.2M $50.8M $74M $116.5M
 
Basic EPS (Cont. Ops) $11.10 $8.69 $1.28 $2.15 $3.65
Diluted EPS (Cont. Ops) $10.98 $8.56 $1.27 $2.12 $3.59
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $403.8M $326M $62.8M $97.7M $149.2M
 
Revenue (Reported) $3.1B $3.4B $2.3B $2.4B $2.8B
Operating Income (Reported) $399M $342.5M $82.5M $117.5M $169.2M
Operating Income (Adjusted) $403.8M $326M $62.8M $97.7M $149.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.3B $2.4B $1.7B $1.8B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $176.1M $281.2M $202.2M $271.6M $209.7M
Operating Expenses -$314.6M -$225.4M -$56.9M -$93.7M -$128.7M
Operating Income $314.6M $225.4M $56.9M $93.7M $128.7M
 
Net Interest Expenses $2M $13.5M $14.8M $14.8M $14.8M
EBT. Incl. Unusual Items $319.9M $211.9M $42.1M $78.9M $113.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $70.5M $48.4M $9.6M $18M $24.6M
Net Income to Company $249.4M $163.5M $32.5M $60.9M $41.1M
 
Minority Interest in Earnings $11.6M $14.5M $10.9M $10.4M $10M
Net Income to Common Excl Extra Items $249.4M $163.5M $32.5M $60.9M $89.2M
 
Basic EPS (Cont. Ops) $8.87 $5.52 $0.79 $1.83 $2.83
Diluted EPS (Cont. Ops) $8.76 $5.44 $0.78 $1.80 $2.79
Weighted Average Basic Share $80.4M $81.1M $81.8M $82.8M $83.8M
Weighted Average Diluted Share $81.3M $82.1M $82.3M $84.2M $85.2M
 
EBITDA -- -- -- -- --
EBIT $319.9M $211.9M $42.1M $78.9M $113.8M
 
Revenue (Reported) $2.3B $2.4B $1.7B $1.8B $2.1B
Operating Income (Reported) $314.6M $225.4M $56.9M $93.7M $128.7M
Operating Income (Adjusted) $319.9M $211.9M $42.1M $78.9M $113.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $432.7M $485.9M $248.4M $233.4M $216.3M
Short Term Investments $20.7M $17.7M $24.3M $39M $41.2M
Accounts Receivable, Net $90.6M $120.5M $107.3M $114.4M $124.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $621.6M $694.8M $468.6M $497.1M $466.5M
 
Property Plant And Equipment $231M $283.9M $282.7M $271.6M $264.7M
Long-Term Investments $6.8M $4.8M $4.6M $4.2M $4.6M
Goodwill $431.5M $924.8M $1.1B $1.1B $1.1B
Other Intangibles $37.4M $229.8M $199.1M $193.2M $173.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $2B $2.8B $2.7B $2.7B $2.7B
 
Accounts Payable $225.2M $287.3M $196.5M $190.1M $214.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $536.6M $602.5M $597M $574.1M $553.5M
 
Long-Term Debt $180.5M $580.1M $547.5M $535.2M $522.7M
Capital Leases -- -- -- -- --
Total Liabilities $966.2M $1.5B $1.4B $1.3B $1.3B
 
Common Stock $27.1M $27.2M $27.5M $27.7M $28.1M
Other Common Equity Adj -- -- -- -- -$43.4M
Common Equity $1B $1.3B $1.4B $1.4B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.3M $12.7M $8.1M $7.1M $8.9M
Total Equity $1B $1.3B $1.4B $1.4B $1.4B
 
Total Liabilities and Equity $2B $2.8B $2.7B $2.7B $2.7B
Cash and Short Terms $453.4M $503.6M $272.7M $272.4M $257.5M
Total Debt $220.9M $632.9M $595M $580.9M $564.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $607.6M $320.9M $203M $183.8M $188.5M
Short Term Investments $17.2M $18.1M $37.2M $44.9M --
Accounts Receivable, Net $114M $109M $104.9M $134.4M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $804.8M $543.3M $458.8M $465M $502.1M
 
Property Plant And Equipment $250.5M $284.3M $280.5M $271.6M $269.3M
Long-Term Investments $21.7M $4.3M $4.3M -- --
Goodwill $536.2M $961.7M $1.1B $1.1B --
Other Intangibles $72.5M $174.4M $201.5M $251.2M --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.4B $2.7B $2.7B $2.7B $2.8B
 
Accounts Payable $209.1M $184.1M $177.2M $196.7M $234.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $534.6M $547.2M $521.4M $517.6M $520.4M
 
Long-Term Debt $404.3M $592.7M $587.2M $568.5M $571.1M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.3B $1.3B $1.3B $1.4B
 
Common Stock $306.3M $321.5M $337.9M $353.2M $375.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.8M $12.5M $7.3M $7.3M $8.5M
Total Equity $1.2B $1.4B $1.4B $1.4B $1.5B
 
Total Liabilities and Equity $2.4B $2.7B $2.7B $2.7B $2.8B
Cash and Short Terms $624.8M $339M $240.2M $228.7M --
Total Debt $404.3M $592.7M $587.2M $568.5M $571.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $169.7M $340M $181.8M $45.6M $88.2M
Depreciation & Amoritzation $19.2M $36.4M $57.2M $62.4M $61.6M
Stock-Based Compensation $5.8M $12M $12.3M $10.9M $13.6M
Change in Accounts Receivable -$6.6M -$18.8M $10.2M -$5.4M -$12.1M
Change in Inventories -- -- -- -- --
Cash From Operations $275.8M $390.3M $191.9M $83M $135.6M
 
Capital Expenditures $15M $39.8M $47.9M $37.8M $40.5M
Cash Acquisitions $199.5M $605.6M $146.7M $25.1M $14.4M
Cash From Investing -$231.4M -$650.9M -$304.5M -$30M -$87.3M
 
Dividends Paid (Ex Special Dividend) $30.2M $36.6M $44.7M $50.5M $53.9M
Special Dividend Paid
Long-Term Debt Issued $16.5M $1.2B $39.5M $3.5M $3.4M
Long-Term Debt Repaid -$25.6M -$809.8M -$76.5M -$5.8M -$3.4M
Repurchase of Common Stock $1.1M $2.3M $3.3M $1.8M $3.8M
Other Financing Activities -$14.3M -$41M -$44.1M -$19.5M -$13.8M
Cash From Financing $54.3M $316M -$119.4M -$69.1M -$61M
 
Beginning Cash (CF) $432.7M $485.9M $248.4M $233.4M $216.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $102.1M $53.2M -$237.6M -$15M -$17.1M
Ending Cash (CF) $538.1M $537M $5.3M $219.4M $194.8M
 
Levered Free Cash Flow $260.8M $350.5M $143.9M $45.3M $95.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $93.4M $34.7M $17.9M $33.7M --
Depreciation & Amoritzation $9.1M $14.1M $16.4M $15.5M $15.4M
Stock-Based Compensation $2.6M $2.8M $3.3M $3.3M $4.1M
Change in Accounts Receivable $1.6M $6.6M $13.7M -$3.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $106.9M $48.9M $59.5M $76.1M $92.6M
 
Capital Expenditures $9.8M $9M $14M $8.7M $19.1M
Cash Acquisitions $18M $79.6M $2.7M $6.1M $30M
Cash From Investing -$27M -$114.3M -$29.4M -$15.3M -$62.5M
 
Dividends Paid (Ex Special Dividend) $8.9M $12.2M $13M $13.9M $14.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $150M $32.3M -- -- --
Long-Term Debt Repaid -$369K -$31M -- -- --
Repurchase of Common Stock $143K $617K $223K $101K $91K
Other Financing Activities -$13.8M -$5.4M -$5.1M -$3.1M --
Cash From Financing $129.3M -$13.8M -$15.5M -$12.1M -$19.1M
 
Beginning Cash (CF) $607.6M $320.9M $203M $183.8M $188.5M
Foreign Exchange Rate Adjustment -$2.1M -$5.2M -$1.7M $1.6M -$541K
Additions / Reductions $207.1M -$84.4M $12.9M $50.4M $10.4M
Ending Cash (CF) $812.6M $231.4M $214.3M $235.8M $198.4M
 
Levered Free Cash Flow $97.1M $39.8M $45.5M $67.4M $73.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $313.7M $254.2M $50.8M $74M --
Depreciation & Amoritzation $28.2M $56.1M $61.9M $61.7M $61.4M
Stock-Based Compensation $10M $12.7M $13.4M $10.2M $16.9M
Change in Accounts Receivable -$23.1M $11.5M $7.6M -$35.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $392.3M $300M $68.4M $107.1M $184.1M
 
Capital Expenditures $30.7M $48.9M $42.2M $36.4M $58.5M
Cash Acquisitions $224.6M $537M $68.8M $14.4M $38.6M
Cash From Investing -$281.6M -$670M -$115.8M -$64.7M -$107.8M
 
Dividends Paid (Ex Special Dividend) $34.6M $42.5M $49.7M $53M $56.5M
Special Dividend Paid
Long-Term Debt Issued $345.9M $903.6M $5M $3.4M --
Long-Term Debt Repaid -$171.9M -$727.3M -$6.8M -$3.4M --
Repurchase of Common Stock $2.4M $3.3M $1.7M $3.8M $3.8M
Other Financing Activities -$31.9M -$44.2M -$28M -$15.6M --
Cash From Financing $113.4M $92.1M -$72.5M -$63.6M -$69.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $226M -$286.7M -$117.9M -$19.2M $4.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $361.5M $251.2M $26.2M $70.7M $125.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $249.4M $163.5M $32.5M $60.9M $41.1M
Depreciation & Amoritzation $22.4M $42.1M $46.8M $46.1M $45.9M
Stock-Based Compensation $8.5M $9.2M $10.3M $9.6M $13M
Change in Accounts Receivable -$20.8M $9.5M $7M -$22.8M -$21.4M
Change in Inventories -- -- -- -- --
Cash From Operations $257.3M $167M $43.6M $67.7M $116.1M
 
Capital Expenditures $26.2M $35.3M $29.5M $28.1M $46.2M
Cash Acquisitions $171.6M $103M $25.1M $14.4M $38.6M
Cash From Investing -$206.3M -$225.4M -$36.8M -$71.5M -$92M
 
Dividends Paid (Ex Special Dividend) $26.6M $32.5M $37.5M $40M $42.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $331.8M $38M $3.5M $3.4M $995K
Long-Term Debt Repaid -$158M -$75.5M -$5.8M -$3.4M -$1.1M
Repurchase of Common Stock $2.1M $3.2M $1.6M $3.6M $3.6M
Other Financing Activities -$27.6M -$30.8M -$14.7M -$10.8M -$6.9M
Cash From Financing $125.8M -$98.1M -$51.2M -$45.7M -$54.7M
 
Beginning Cash (CF) $1.4B $1.1B $567.8M $455.5M $515.1M
Foreign Exchange Rate Adjustment -$1.9M -$8.5M -$1M -$9K $2.8M
Additions / Reductions $174.9M -$165M -$45.4M -$49.6M -$27.8M
Ending Cash (CF) $1.6B $949.4M $521.4M $405.9M $490.1M
 
Levered Free Cash Flow $231.1M $131.8M $14.1M $39.5M $70M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock