Financhill
Sell
41

STBFY Quote, Financials, Valuation and Earnings

Last price:
$15.19
Seasonality move :
2.5%
Day range:
$15.17 - $15.21
52-week range:
$14.51 - $18.05
Dividend yield:
0%
P/E ratio:
16.24x
P/S ratio:
0.82x
P/B ratio:
1.11x
Volume:
29.3K
Avg. volume:
63.5K
1-year change:
-5.29%
Market cap:
$9.4B
Revenue:
$11.2B
EPS (TTM):
$0.94
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11B $11.5B $11B $11.3B $11.2B
Revenue Growth (YoY) -7.43% 4.66% -4.52% 2.65% -1.06%
 
Cost of Revenues $6.9B $7.1B $7.1B $7.4B $7.2B
Gross Profit $4.2B $4.4B $3.9B $3.9B $4B
Gross Profit Margin 37.88% 38.38% 35.5% 34.68% 35.84%
 
R&D Expenses $75.8M $77.6M $69M $69.6M $74.8M
Selling, General & Admin $3.6B $3.6B $3.2B $3.2B $3.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.2B $3.3B $2.9B $2.9B $2.9B
Operating Income $950.9M $1.1B $1B $1B $1.1B
 
Net Interest Expenses $21M $17.5M $15.4M $20.9M $29.9M
EBT. Incl. Unusual Items $882M $1.1B $1.1B $1B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $279.8M $309.7M $290.4M $265.3M $286.6M
Net Income to Company $882M $1.1B $1.1B $1B $1.1B
 
Minority Interest in Earnings $113.2M $130.6M $142.8M $154.6M $159.3M
Net Income to Common Excl Extra Items $602.2M $755.7M $768.7M $743M $776.5M
 
Basic EPS (Cont. Ops) $0.79 $1.01 $1.01 $0.95 $1.00
Diluted EPS (Cont. Ops) $0.79 $1.01 $1.01 $0.95 $1.00
Weighted Average Basic Share $618M $618M $618M $618M $618M
Weighted Average Diluted Share $618M $618M $618M $618M $618M
 
EBITDA $1.6B $1.8B $1.5B $1.5B $1.6B
EBIT $950.9M $1.1B $1B $1B $1.1B
 
Revenue (Reported) $11B $11.5B $11B $11.3B $11.2B
Operating Income (Reported) $950.9M $1.1B $1B $1B $1.1B
Operating Income (Adjusted) $950.9M $1.1B $1B $1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.1B $2.9B $3.1B $3.1B $3.2B
Revenue Growth (YoY) -2.34% -5.26% 5.65% 0.37% 3.69%
 
Cost of Revenues $1.8B $1.8B $1.9B $1.9B $2B
Gross Profit $1.3B $1.1B $1.1B $1.2B $1.2B
Gross Profit Margin 41.48% 37% 37.23% 39.26% 37.84%
 
R&D Expenses $17.3M $431.6M $15.9M -- --
Selling, General & Admin $905.7M $783.7M $810.7M $805.4M $840.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $905.7M $783.7M $810.7M $805.4M $840.2M
Operating Income $367.9M $292.5M $333.3M $405.4M $370.2M
 
Net Interest Expenses $1.6M $3.7M $7.9M $8.6M $4.5M
EBT. Incl. Unusual Items $363.9M $249.1M $333.4M $388.3M $372.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $94.1M $76.8M $96.2M $103.2M $101.3M
Net Income to Company $364.3M $241.9M $330.5M $364.7M $376.6M
 
Minority Interest in Earnings $22.7M $34.1M $37.5M $38.7M $38M
Net Income to Common Excl Extra Items $270.2M $173.5M $236.7M $285M $270.1M
 
Basic EPS (Cont. Ops) $0.40 $0.23 $0.32 $0.40 $0.38
Diluted EPS (Cont. Ops) $0.40 $0.23 $0.32 $0.40 $0.38
Weighted Average Basic Share $618M $618M $618M $618M $618M
Weighted Average Diluted Share $618M $618M $618M $618M $618M
 
EBITDA $529.7M $426.7M $453.9M $529.3M $508.3M
EBIT $367.9M $292.5M $333.3M $405.4M $370.2M
 
Revenue (Reported) $3.1B $2.9B $3.1B $3.1B $3.2B
Operating Income (Reported) $367.9M $292.5M $333.3M $405.4M $370.2M
Operating Income (Adjusted) $367.9M $292.5M $333.3M $405.4M $370.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11.5B $11.3B $11.2B $11.1B $11.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.7B $6.9B $7B $6.9B $7.1B
Gross Profit $4.7B $4.4B $4.2B $4.2B $4.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $75.5M $491.8M $68.3M -- --
Selling, General & Admin $3.6B $3.4B $3.1B $3.1B $3.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.6B $3.4B $3.1B $3.1B $3.2B
Operating Income $1.1B $1B $1B $1.1B $1.1B
 
Net Interest Expenses $21.3M $16.5M $21.2M $36.2M $32.2M
EBT. Incl. Unusual Items $1.1B $1B $1B $1.1B $989.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $366M $294.3M $281.4M $272.9M $263M
Net Income to Company $1.1B $1B $1B $1.1B $1B
 
Minority Interest in Earnings $128.8M $140.5M $152.8M $157.6M $147.4M
Net Income to Common Excl Extra Items $720.7M $747.8M $736.2M $814.1M $725.8M
 
Basic EPS (Cont. Ops) $0.96 $0.98 $0.94 $1.06 $0.94
Diluted EPS (Cont. Ops) $0.96 $0.98 $0.94 $1.06 $0.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.8B $1.6B $1.5B $1.6B $1.6B
EBIT $1.1B $1B $1B $1.1B $1.1B
 
Revenue (Reported) $11.5B $11.3B $11.2B $11.1B $11.4B
Operating Income (Reported) $1.1B $1B $1B $1.1B $1.1B
Operating Income (Adjusted) $1.1B $1B $1B $1.1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.7B $8.4B $8.6B $8.4B $8.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5B $5.2B $5.4B $5.2B $5.4B
Gross Profit $3.6B $3.2B $3.2B $3.3B $3.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $51.6M $466.3M $49.2M $32.2M --
Selling, General & Admin $2.7B $2.4B $2.4B $2.3B $2.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.7B $2.4B $2.4B $2.3B $2.4B
Operating Income $930.7M $809.2M $843.9M $935.6M $872.5M
 
Net Interest Expenses $13.8M $11.8M $17.5M $24.1M $24.9M
EBT. Incl. Unusual Items $911.7M $885.5M $843.7M $921.4M $847.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $267.7M $251.8M $242.7M $249.1M $225.6M
Net Income to Company $913.3M $897M $848.2M $904.7M $849.8M
 
Minority Interest in Earnings $100.1M $109.6M $119.6M $122.4M $110.7M
Net Income to Common Excl Extra Items $644.6M $635.5M $602M $673.6M $621.9M
 
Basic EPS (Cont. Ops) $0.88 $0.85 $0.78 $0.89 $0.83
Diluted EPS (Cont. Ops) $0.88 $0.85 $0.78 $0.89 $0.83
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 $1.4B $1.2B $1.2B $1.3B $1.3B
EBIT $930.7M $809.2M $843.9M $935.6M $872.5M
 
Revenue (Reported) $8.7B $8.4B $8.6B $8.4B $8.6B
Operating Income (Reported) $930.7M $809.2M $843.9M $935.6M $872.5M
Operating Income (Adjusted) $930.7M $809.2M $843.9M $935.6M $872.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $1.5B $1.5B $1.2B $1B
Short Term Investments $7M $10.9M $23.8M $11.8M $29M
Accounts Receivable, Net $1.7B $1.9B $1.9B $2B $2B
Inventory $767.7M $762.5M $804M $822.6M $753.4M
Prepaid Expenses $114.6M $101.2M $79.4M $79.8M $78M
Other Current Assets $227.8M $208.2M $195M $199.8M $217.8M
Total Current Assets $4.5B $4.6B $4.6B $4.5B $4.2B
 
Property Plant And Equipment $4B $3.7B $3.3B $3.3B $3.5B
Long-Term Investments $149.2M $129M $121.9M $103.5M $94M
Goodwill $2.4B $2.2B $2B $2B $1.8B
Other Intangibles $3.9B $3.7B $3.5B $3.5B $3.4B
Other Long-Term Assets $91.4M $64M $54.4M $55.9M $48.2M
Total Assets $15.2B $14.6B $13.5B $13.6B $13.1B
 
Accounts Payable $1.2B $1.2B $1.2B $1.3B $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $48.4M $48.1M $63M $43.3M $42.9M
Total Current Liabilities $4.3B $4B $3.8B $3.8B $3.5B
 
Long-Term Debt $1.5B $1.3B $750.3M $415.2M $288.2M
Capital Leases -- -- -- -- --
Total Liabilities $6.9B $6.4B $5.5B $5.2B $4.7B
 
Common Stock $1.6B $1.5B $1.3B $1.2B $1.1B
Other Common Equity Adj -- -- -- -- --
Common Equity $7.6B $7.5B $7.3B $7.7B $7.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $753.6M $723.9M $719.1M $692.7M $672.5M
Total Equity $8.3B $8.2B $8B $8.4B $8.4B
 
Total Liabilities and Equity $15.2B $14.6B $13.5B $13.6B $13.1B
Cash and Short Terms $1.6B $1.5B $1.5B $1.2B $1B
Total Debt $2B $1.8B $1.2B $786.6M $532.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.5B $1.4B $990.9M $1B $957M
Short Term Investments $15.2M $33M $21.6M $10.9M --
Accounts Receivable, Net $2B $2.1B $2.4B $2.5B $2.6B
Inventory $806M $746.1M $819.3M $868M $965.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $215.1M $179.4M $189.7M $240.5M --
Total Current Assets $4.5B $4.5B $4.5B $4.6B $4.8B
 
Property Plant And Equipment $3.8B $3B $3.1B $3.6B $3.7B
Long-Term Investments $141M $110.9M $111.1M $99.9M $99.3M
Goodwill $2.3B $1.8B $1.9B $2B --
Other Intangibles $3.8B $3.2B $3.4B $3.6B --
Other Long-Term Assets $61.7M $47.5M $66.2M $57.6M --
Total Assets $14.7B $12.7B $13B $14B $14.4B
 
Accounts Payable $3.2B $2.9B $3.1B $3.2B $3.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $69M $65.2M $57.5M $62.2M --
Total Current Liabilities $4.1B $3.8B $3.8B $3.8B $3.8B
 
Long-Term Debt $1B $447.7M $167.5M $4M $3.5M
Capital Leases -- -- -- -- --
Total Liabilities $6.5B $5.3B $5.1B $5.1B $5.2B
 
Common Stock $1.5B $1.2B $1.1B $1.2B $1.1B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $722.6M $686.2M $670.6M $709.8M $737.2M
Total Equity $8.2B $7.4B $7.9B $8.8B $9.2B
 
Total Liabilities and Equity $14.7B $12.7B $13B $14B $14.4B
Cash and Short Terms $1.5B $1.4B $990.9M $1B $957M
Total Debt $1.4B $844.5M $517.3M $227.9M $63M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $882M $1.1B $1.1B $1B $1.1B
Depreciation & Amoritzation $661.7M $631.4M $538.2M $519.7M $508M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$52M -$333.4M -$179.5M -$208.6M -$136.7M
Change in Inventories $47.4M -$50.1M -$146.1M -$33.3M $14.1M
Cash From Operations $1.3B $1.4B $1.1B $1.1B $1.3B
 
Capital Expenditures $585.2M $510.8M $457.9M $563.5M $714.9M
Cash Acquisitions -- $20.2M -- -- $14.2M
Cash From Investing -$573.4M -$517.6M -$322.3M -$553.3M -$682.9M
 
Dividends Paid (Ex Special Dividend) $225.7M $219.4M $183.2M $178M $193.8M
Special Dividend Paid
Long-Term Debt Issued $281.1M $283.6M $50.8M -- --
Long-Term Debt Repaid -$535.8M -$390.3M -$336.1M -$320.7M -$270.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$168.6K -$9.1K -$23K -$14.3K -$14.3M
Cash From Financing -$437.9M -$874.7M -$701M -$820.7M -$725.3M
 
Beginning Cash (CF) $1.6B $1.5B $1.5B $1.2B $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $224M $83.5M $182.3M -$196.1M -$82.9M
Ending Cash (CF) $1.8B $1.7B $1.8B $1.1B $984.7M
 
Levered Free Cash Flow $670M $928.9M $686.4M $562.2M $563.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $364.3M $241.9M $330.5M $364.7M $376.6M
Depreciation & Amoritzation $161.3M $134.1M $117.1M $115M $140.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $70.1M -$114.4M -$216.6M $80M -$45.5M
Change in Inventories $57.3M $14.3M $91.3M $48M $47.6M
Cash From Operations $431.7M $367.7M $367.7M $599.4M $503.9M
 
Capital Expenditures $134.5M $97.7M $122.8M $145.7M $125.7M
Cash Acquisitions -$8.9K -- -- -- --
Cash From Investing -$129.6M -$118.8M -$123.3M -$146M -$113.2M
 
Dividends Paid (Ex Special Dividend) $109.9M $89.9M $86.1M $108.5M $127.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $180.5M -$2M -- -- --
Long-Term Debt Repaid -$223.6M -$181.4M -$92.9M -$141.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $100 -$6.3K -$13.5K -$14.1K --
Cash From Financing -$255.5M -$401.1M -$482.5M -$462.5M -$437.8M
 
Beginning Cash (CF) $1.5B $1.4B $990.9M $1B $957M
Foreign Exchange Rate Adjustment -$8.1M -$23.7M -$17.5M -$37.2M $15.3M
Additions / Reductions $38.5M -$175.9M -$255.6M -$46.4M -$31.8M
Ending Cash (CF) $1.5B $1.2B $717.8M $949.7M $940.5M
 
Levered Free Cash Flow $297.2M $269.9M $244.9M $453.8M $378.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.1B $1B $1B $1.1B $1B
Depreciation & Amoritzation $650M $571.5M $497.6M $489.5M $559.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$36.7M -$492.6M -$367M $133M -$205M
Change in Inventories -$5.6M -$118.7M -$59.4M -$10.1M -$105.6M
Cash From Operations $1.6B $1.2B $801.6M $1.3B $1.2B
 
Capital Expenditures $509.7M $487.6M $501.3M $693.4M $625M
Cash Acquisitions $20.2M $71.4K -- -- $14.3M
Cash From Investing -$515.6M -$350.1M -$493.5M -$651.3M -$608.2M
 
Dividends Paid (Ex Special Dividend) $222.8M $186.3M $174M $185.6M $267M
Special Dividend Paid
Long-Term Debt Issued $281.1M -- -- -- --
Long-Term Debt Repaid -$386M -$281.2M -$367.7M -$284.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$12.7K -$22.1K -$20.4K --
Cash From Financing -$1.4B -$617.6M -$783.9M -$683.3M -$626.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$329.1M $331.2M -$438.3M $23.4M -$49.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $723.4M $300.2M $634M $539.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $913.3M $897M $848.2M $904.7M $849.8M
Depreciation & Amoritzation $480.9M $420.7M $384.9M $360.7M $409.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$226.5M -$385.6M -$574.6M -$235.4M -$303.1M
Change in Inventories -$81.7M -$150.3M -$64.9M -$42.1M -$161.8M
Cash From Operations $1.3B $1B $693M $907.7M $786.8M
 
Capital Expenditures $342.5M $319.1M $366.6M $503M $409.7M
Cash Acquisitions $20.2M -- -- -- --
Cash From Investing -$353.2M -$185.5M -$359.6M -$464M -$386.1M
 
Dividends Paid (Ex Special Dividend) $221.3M $188.3M $180.7M $190.4M $262.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $282.7M $47.6M -- -- --
Long-Term Debt Repaid -$389M -$279.9M -$311.5M -$275.4M -$131.2K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$18.2K -$21.7K -$20.8K -$26.9K -$52.5K
Cash From Financing -$926.8M -$669.3M -$758.4M -$630.5M -$527.9M
 
Beginning Cash (CF) $4.6B $4.4B $3.6B $3B $2.8B
Foreign Exchange Rate Adjustment $15.4M $67.2M $44M $23.1M -$3.1M
Additions / Reductions -$9.6M $238M -$380.9M -$163.7M -$130.3M
Ending Cash (CF) $4.6B $4.7B $3.3B $2.9B $2.7B
 
Levered Free Cash Flow $912.3M $706.5M $326.4M $404.7M $377.2M

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
57
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock