Financhill
Sell
47

STBFY Quote, Financials, Valuation and Earnings

Last price:
$16.10
Seasonality move :
2.86%
Day range:
$16.10 - $16.72
52-week range:
$15.30 - $19.90
Dividend yield:
2.01%
P/E ratio:
15.13x
P/S ratio:
0.89x
P/B ratio:
1.22x
Volume:
95.9K
Avg. volume:
45.5K
1-year change:
-1.23%
Market cap:
$9.9B
Revenue:
$11.3B
EPS (TTM):
$1.06
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $11.9B $11B $11.6B $11.1B $11.3B
Revenue Growth (YoY) 1.74% -7.42% 4.78% -3.82% 2%
 
Cost of Revenues $7B $6.5B $6.8B $6.9B $7.1B
Gross Profit $4.9B $4.5B $4.8B $4.2B $4.2B
Gross Profit Margin 41.26% 41.07% 41.23% 38.09% 37.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8B $3.6B $3.6B $3.2B $3.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.9B $3.6B $3.7B $3.2B $3.2B
Operating Income $1B $901.9M $1.1B $1.1B $1B
 
Net Interest Expenses $16.2M $18.8M $13.8M $3M --
EBT. Incl. Unusual Items $1B $882.2M $1.1B $1.1B $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $294.6M $279.9M $310.1M $292.9M $265.9M
Net Income to Company $1B $882.2M $1.1B $1.1B $1B
 
Minority Interest in Earnings -$102.7M -$113.2M -$130.8M -$144M -$154.9M
Net Income to Common Excl Extra Items $632.1M $489.2M $625.9M $631.3M $589.7M
 
Basic EPS (Cont. Ops) $1.02 $0.79 $1.01 $1.02 $0.95
Diluted EPS (Cont. Ops) $1.02 $0.79 $1.01 $1.02 $0.95
Weighted Average Basic Share $618M $618M $618M $618M $618M
Weighted Average Diluted Share $618M $618M $618M $618M $618M
 
EBITDA $1.7B $1.6B $1.7B $1.6B $1.6B
EBIT $1.1B $909.1M $1.1B $1.1B $1B
 
Revenue (Reported) $11.9B $11B $11.6B $11.1B $11.3B
Operating Income (Reported) $1B $901.9M $1.1B $1.1B $1B
Operating Income (Adjusted) $1.1B $909.1M $1.1B $1.1B $1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.1B $3.1B $2.9B $3.1B $3.1B
Revenue Growth (YoY) -4.42% -2.33% -5.14% 5.59% 0.76%
 
Cost of Revenues $1.8B $1.8B $1.8B $1.9B $1.9B
Gross Profit $1.3B $1.3B $1.1B $1.1B $1.2B
Gross Profit Margin 42.33% 41.48% 37% 37.23% 39.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $932.4M $905.8M $784.8M $811.4M $809.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $938.9M $911.4M $828.6M $812.5M $822.5M
Operating Income $391.9M $362.4M $249.2M $332.4M $394M
 
Net Interest Expenses $7.2M -- -- -- $3.9M
EBT. Incl. Unusual Items $384.7M $364.3M $250.6M $333.2M $390M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $104M $94.1M $76.9M $96.3M $103.7M
Net Income to Company $389.2M $361.3M $212.2M $307.9M $415.9M
 
Minority Interest in Earnings -$32.4M -$22.7M -$34.1M -$37.5M -$38.9M
Net Income to Common Excl Extra Items $248.2M $247.6M $139.6M $199.3M $247.5M
 
Basic EPS (Cont. Ops) $0.40 $0.40 $0.23 $0.32 $0.40
Diluted EPS (Cont. Ops) $0.40 $0.40 $0.23 $0.32 $0.40
Weighted Average Basic Share $618M $618M $618M $618M $618M
Weighted Average Diluted Share $618M $618M $618M $618M $618M
 
EBITDA $559.3M $527.8M $390.2M $461.8M $523.3M
EBIT $393.2M $366M $254.4M $341.1M $398.7M
 
Revenue (Reported) $3.1B $3.1B $2.9B $3.1B $3.1B
Operating Income (Reported) $391.9M $362.4M $249.2M $332.4M $394M
Operating Income (Adjusted) $393.2M $366M $254.4M $341.1M $398.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11.2B $11.5B $11.3B $11.2B $11.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.6B $6.7B $6.9B $7.1B $6.9B
Gross Profit $4.6B $4.7B $4.4B $4.2B $4.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.6B $3.6B $3.4B $3.2B $3.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.7B $3.6B $3.3B $3.2B $3.1B
Operating Income $937.1M $1.1B $1B $1B $1.1B
 
Net Interest Expenses $17.2M $14.4M $6.7M -- $4M
EBT. Incl. Unusual Items $919.2M $1.1B $1B $1B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $265.3M $366.1M $294.7M $282M $273.4M
Net Income to Company $912.2M $1.1B $994.6M $1.1B $1.1B
 
Minority Interest in Earnings -$110.7M -$128.9M -$140.7M -$153.1M -$157.8M
Net Income to Common Excl Extra Items $543.2M $592M $608.2M $584.5M $657.8M
 
Basic EPS (Cont. Ops) $0.88 $0.96 $0.98 $0.95 $1.06
Diluted EPS (Cont. Ops) $0.88 $0.96 $0.98 $0.95 $1.06
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.6B $1.8B $1.6B $1.5B $1.6B
EBIT $947.1M $1.1B $1.1B $1B $1.1B
 
Revenue (Reported) $11.2B $11.5B $11.3B $11.2B $11.2B
Operating Income (Reported) $937.1M $1.1B $1B $1B $1.1B
Operating Income (Adjusted) $947.1M $1.1B $1.1B $1B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.2B $8.7B $8.4B $8.6B $8.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.8B $5B $5.2B $5.4B $5.2B
Gross Profit $3.4B $3.6B $3.2B $3.2B $3.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7B $2.7B $2.4B $2.4B $2.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.7B $2.7B $2.4B $2.4B $2.3B
Operating Income $722.4M $920M $888.1M $840M $922.8M
 
Net Interest Expenses $12.7M $9.7M $1.4M -- $4.8M
EBT. Incl. Unusual Items $708.8M $912.5M $888.8M $846.2M $924.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $183.1M $267.7M $252.2M $243.1M $249.6M
Net Income to Company $715.5M $903.5M $831.2M $813.4M $939.2M
 
Minority Interest in Earnings -$84.5M -$100.1M -$109.8M -$119.9M -$122.6M
Net Income to Common Excl Extra Items $441.3M $544.6M $526.7M $483.1M $552.3M
 
Basic EPS (Cont. Ops) $0.71 $0.88 $0.85 $0.78 $0.89
Diluted EPS (Cont. Ops) $0.71 $0.88 $0.85 $0.78 $0.89
Weighted Average Basic Share $1.9B $1.9B $1.9B $1.9B $1.9B
Weighted Average Diluted Share $1.9B $1.9B $1.9B $1.9B $1.9B
 
EBITDA $1.2B $1.4B $1.3B $1.3B $1.3B
EBIT $728.3M $926.3M $900.6M $863.7M $948.6M
 
Revenue (Reported) $8.2B $8.7B $8.4B $8.6B $8.5B
Operating Income (Reported) $722.4M $920M $888.1M $840M $922.8M
Operating Income (Adjusted) $728.3M $926.3M $900.6M $863.7M $948.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.3B $1.6B $1.5B $1.5B $1.2B
Short Term Investments $56.9M $7M $10.9M $23.8M $11.8M
Accounts Receivable, Net $1.8B $1.9B $2.1B $2.1B $2.2B
Inventory $779.8M $768.5M $763M $809.1M $822.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $186.3M $227.8M $208.2M $195M $199.8M
Total Current Assets $4.1B $4.5B $4.6B $4.6B $4.5B
 
Property Plant And Equipment $3.9B $4B $3.7B $3.3B $3.3B
Long-Term Investments -- -- -- -- --
Goodwill $2.3B $2.4B $2.2B $2B $2B
Other Intangibles $3.8B $3.9B $3.7B $3.5B $3.5B
Other Long-Term Assets $88M $91.4M $64M $54.4M $55.9M
Total Assets $14.4B $15.3B $14.6B $13.6B $13.6B
 
Accounts Payable $3B $3B $3.1B $2.9B $3.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $55.4M $48.4M $48.1M $63M $43.3M
Total Current Liabilities $4.2B $4.3B $4B $3.8B $3.8B
 
Long-Term Debt $1.2B $1.2B $952.1M $493.9M $177.3M
Capital Leases -- -- -- -- --
Total Liabilities $6.7B $6.9B $6.4B $5.5B $5.2B
 
Common Stock $1.5B $1.6B $1.5B $1.3B $1.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $6.9B $7.6B $7.5B $7.4B $7.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $743.8M $754.4M $724.4M $723.7M $692.5M
Total Equity $7.7B $8.3B $8.2B $8.1B $8.4B
 
Total Liabilities and Equity $14.4B $15.3B $14.6B $13.6B $13.6B
Cash and Short Terms $1.4B $1.6B $1.5B $1.6B $1.2B
Total Debt $1.9B $2B $1.4B $936.2M $527.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.9B $1.5B $1.4B $989.8M $1B
Short Term Investments $10.8M $15.2M $33M $21.6M $10.9M
Accounts Receivable, Net $2B $2B $2.1B $2.4B $2.5B
Inventory $821M $803.4M $747.5M $818.4M $869.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $234.5M $215.1M $179.4M $189.7M $240.5M
Total Current Assets $5B $4.5B $4.5B $4.5B $4.6B
 
Property Plant And Equipment $3.8B $3.8B $3B $3.1B $3.6B
Long-Term Investments -- -- -- -- --
Goodwill $2.3B $2.3B $1.8B $1.9B $2B
Other Intangibles $3.8B $3.8B $3.2B $3.4B $3.6B
Other Long-Term Assets $92.1M $61.7M $47.5M $66.2M $57.6M
Total Assets $15.4B $14.7B $12.7B $13B $14B
 
Accounts Payable $3.1B $3.2B $2.9B $3.1B $3.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $75M $69M $65.2M $57.5M $62.2M
Total Current Liabilities $4.9B $4B $3.8B $3.8B $3.8B
 
Long-Term Debt $1.1B $1B $448.5M $167.4M $4M
Capital Leases -- -- -- -- --
Total Liabilities $7.4B $6.5B $5.3B $5.1B $5.1B
 
Common Stock $1.6B $1.5B $1.2B $1.1B $1.2B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $727.8M $720.2M $687.5M $669.9M $710.9M
Total Equity $8B $8.2B $7.4B $7.9B $8.8B
 
Total Liabilities and Equity $15.4B $14.7B $12.7B $13B $14B
Cash and Short Terms $1.9B $1.5B $1.5B $1B $1B
Total Debt $2.4B $1.4B $846.1M $516.7M $228.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1B $882.2M $1.1B $1.1B $1B
Depreciation & Amoritzation $651.8M $661.9M $632.3M $542.9M $520.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$64.4M -$52.1M -$333.9M -$181.1M -$209M
Change in Inventories $4M $47.4M -$50.2M -$147.3M -$33.4M
Cash From Operations $1.6B $1.3B $1.4B $1.2B $1.1B
 
Capital Expenditures $539.6M $585.4M $511.5M $461.9M $564.8M
Cash Acquisitions -$8.3M -- -$20.3M $141.1M $4.5M
Cash From Investing -$544.8M -$573.5M -$518.3M -$325.1M -$554.5M
 
Dividends Paid (Ex Special Dividend) -- -- -$219.7M -$184.8M -$178.4M
Special Dividend Paid
Long-Term Debt Issued -- $281.1M $283.6M $50.8M --
Long-Term Debt Repaid -$486.1M -$535.8M -$390.3M -$336.1M -$320.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.3M -$168.6K -$9.1K -$23K -$14.3K
Cash From Financing -$1.1B -$438M -$875.9M -$707.1M -$822.5M
 
Beginning Cash (CF) $1.3B $1.3B $1.5B $1.4B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$36.2M $244M $47.4M $122M -$248.8M
Ending Cash (CF) $1.3B $1.6B $1.6B $1.5B $1.2B
 
Levered Free Cash Flow $1B $670.2M $930.2M $692.3M $563.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $389.2M $361.3M $212.2M $307.9M $415.9M
Depreciation & Amoritzation $170.7M $160.1M $119.1M $107.6M $136.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$121.8M $68.8M -$101.1M -$201.5M $61.2M
Change in Inventories $67.8M $56.5M $16.2M $90.3M $43.6M
Cash From Operations $532.4M $428.5M $328.7M $347M $643.6M
 
Capital Expenditures $134.1M $133.5M $86.5M $113.5M $176M
Cash Acquisitions -- -$25.9K -$21.3M -$128.8K $1.3M
Cash From Investing -$131.2M -$128.6M -$108.8M -$114.2M -$173.6M
 
Dividends Paid (Ex Special Dividend) -- -$108.9M -$81.5M -$80.9M -$118.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.9M $180.5M -$2M -- --
Long-Term Debt Repaid -$239.7M -$223.6M -$181.4M -$92.9M -$141.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $9K $100 -$6.3K -$13.5K -$14.1K
Cash From Financing -$211M -$253.9M -$366.8M -$457.9M -$491.8M
 
Beginning Cash (CF) $1.7B $1.5B $1.7B $1.3B $995.1M
Foreign Exchange Rate Adjustment -$9.2M -$8M -$23.6M -$17.9M -$34.5M
Additions / Reductions $190.2M $46M -$147M -$225M -$21.8M
Ending Cash (CF) $1.9B $1.5B $1.5B $1B $996.4M
 
Levered Free Cash Flow $398.3M $295M $242.2M $233.5M $467.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $912.2M $1.1B $994.6M $1.1B $1.1B
Depreciation & Amoritzation $656.3M $638.8M $546.5M $522.1M $526.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $28.2M -$31.4M -$467.1M -$374.8M $97.6M
Change in Inventories -$3M -$4.3M -$108.6M -$70.3M -$14.8M
Cash From Operations $1.3B $1.6B $1.2B $868.3M $1.4B
 
Capital Expenditures $550.4M $500.8M $468.4M $517.7M $735.4M
Cash Acquisitions $133K -$20M $128.8M $16.2M $29.1M
Cash From Investing -$538.2M -$506.7M -$340.8M -$498M -$691.4M
 
Dividends Paid (Ex Special Dividend) -- -$219M -$175.2M -$183.6M -$202.7M
Special Dividend Paid
Long-Term Debt Issued -- $281.1M -- -- --
Long-Term Debt Repaid -$534.6M -$386M -$281.2M -$367.7M -$284.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $10.7K -- -$12.7K -$22.1K -$20.4K
Cash From Financing $16.8M -$1.4B -$579.4M -$814.1M -$749.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $827.4M -$362.2M $230.5M -$443.8M -$35.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $798.4M $1.1B $682.4M $350.6M $670.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $715.5M $903.5M $831.2M $813.4M $939.2M
Depreciation & Amoritzation $498.8M $475.7M $389.9M $369.1M $374.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$244.8M -$224.1M -$357.3M -$551M -$244.4M
Change in Inventories -$29.1M -$80.8M -$139.3M -$62.3M -$43.7M
Cash From Operations $940.3M $1.2B $950.4M $664.5M $942.3M
 
Capital Expenditures $423.4M $338.8M $295.7M $351.5M $522.2M
Cash Acquisitions -- -$20M $129.1M $4.2M $28.9M
Cash From Investing -$416.2M -$349.4M -$171.9M -$344.8M -$481.7M
 
Dividends Paid (Ex Special Dividend) -- -$219M -$174.5M -$173.3M -$197.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $282.7M $282.7M $47.6M -- --
Long-Term Debt Repaid -$538.9M -$389M -$279.9M -$311.5M -$275.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$18.9K -$18.2K -$21.7K -$20.8K -$26.9K
Cash From Financing $57.3M -$916.8M -$620.2M -$727.2M -$654.6M
 
Beginning Cash (CF) $4.2B $4.7B $4.6B $4.2B $3.2B
Foreign Exchange Rate Adjustment -$31.4M $15.3M $62.3M $42.2M $24M
Additions / Reductions $581.4M -$24.8M $158.3M -$407.5M -$194M
Ending Cash (CF) $4.8B $4.7B $4.6B $3.7B $3B
 
Levered Free Cash Flow $516.9M $902.5M $654.7M $313M $420.1M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock