Financhill
Sell
1

STBGY Quote, Financials, Valuation and Earnings

Last price:
$6.99
Seasonality move :
3.96%
Day range:
$6.99 - $6.99
52-week range:
$6.84 - $9.00
Dividend yield:
8.75%
P/E ratio:
8.22x
P/S ratio:
0.90x
P/B ratio:
0.84x
Volume:
--
Avg. volume:
12
1-year change:
-16.19%
Market cap:
$1.1B
Revenue:
$1.3B
EPS (TTM):
$0.85
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1B $1.2B $1.3B $1.2B $1.3B
Revenue Growth (YoY) -5.32% 21.76% 6.79% -5.18% 2.05%
 
Cost of Revenues $536.3M $657.9M $655.5M $631.5M $657.2M
Gross Profit $471.2M $568.8M $654.5M $610.6M $610.4M
Gross Profit Margin 46.77% 46.37% 49.96% 49.16% 48.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $305.6M $351.1M $362M $338.7M $360.8M
Operating Income $165.6M $217.7M $292.4M $271.9M $249.5M
 
Net Interest Expenses $12.5M $16.5M $15.5M $18.9M $27.5M
EBT. Incl. Unusual Items $142.2M $145.8M $281.4M $263.2M $216.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.1M $41.9M $60.1M $53.9M $44.8M
Net Income to Company $112.1M $103.9M $221.3M $209.3M $171.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $112.1M $103.9M $221.3M $209.3M $171.7M
 
Basic EPS (Cont. Ops) $0.56 $0.52 $1.16 $1.16 $0.99
Diluted EPS (Cont. Ops) $0.56 $0.52 $1.15 $1.15 $0.99
Weighted Average Basic Share $199.3M $198.7M $190.6M $181.1M $173.2M
Weighted Average Diluted Share $199.9M $199.3M $191.4M $181.7M $173.3M
 
EBITDA $229M $230.3M $355.3M $329.4M $294.5M
EBIT $153.6M $159.8M $297.4M $279.5M $240M
 
Revenue (Reported) $1B $1.2B $1.3B $1.2B $1.3B
Operating Income (Reported) $165.6M $217.7M $292.4M $271.9M $249.5M
Operating Income (Adjusted) $153.6M $159.8M $297.4M $279.5M $240M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $350.5M $345.9M $319.8M $331.3M $358.2M
Revenue Growth (YoY) 30.14% -1.31% -7.56% 3.61% 8.11%
 
Cost of Revenues $174M $171.2M $161.1M $171.8M $192.2M
Gross Profit $176.5M $174.7M $158.7M $159.5M $165.9M
Gross Profit Margin 50.37% 50.5% 49.62% 48.15% 46.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $95.5M $94.6M $85.4M $86M $100.9M
Operating Income $81.1M $80.1M $73.3M $73.5M $65.1M
 
Net Interest Expenses -- $4.6M $4.4M $6.5M $3.8M
EBT. Incl. Unusual Items $70.6M $77.6M $66.6M $66.2M $56.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.8M $16.8M $15M $14.9M $12.7M
Net Income to Company $58.4M $58.3M $46.7M $51.2M $45.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $55.9M $60.7M $51.6M $51.3M $43.8M
 
Basic EPS (Cont. Ops) $0.28 $0.32 $0.28 $0.30 $0.27
Diluted EPS (Cont. Ops) $0.28 $0.32 $0.28 $0.29 $0.27
Weighted Average Basic Share $197.6M $191.6M $181.7M $171.2M $160.6M
Weighted Average Diluted Share $197.6M $191.6M $181.7M $175.5M $165.1M
 
EBITDA $91.7M $100.7M $90.7M $96M $85.4M
EBIT $74.3M $84.2M $78.6M $81.6M $68M
 
Revenue (Reported) $350.5M $345.9M $319.8M $331.3M $358.2M
Operating Income (Reported) $81.1M $80.1M $73.3M $73.5M $65.1M
Operating Income (Adjusted) $74.3M $84.2M $78.6M $81.6M $68M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2B $1.3B $1.2B $1.2B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $620.5M $666.5M $629.9M $643.4M $700.2M
Gross Profit $550.8M $642M $617.7M $596.5M $611.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $332.9M $359.3M $353.6M $340.2M $386.2M
Operating Income $217.8M $282.6M $264.2M $256.3M $225.3M
 
Net Interest Expenses $11.7M $20.9M $18.3M $20.3M $32.5M
EBT. Incl. Unusual Items $171.6M $249.8M $246.9M $246.1M $180M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33.9M $67.9M $54.2M $50.2M $36.6M
Net Income to Company $141.2M $176.7M $187.5M $204.8M $144.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $137.7M $181.9M $192.7M $195.9M $143.5M
 
Basic EPS (Cont. Ops) $0.69 $0.94 $1.05 $1.13 $0.87
Diluted EPS (Cont. Ops) $0.69 $0.94 $1.04 $1.11 $0.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $267.5M $324.6M $330.4M $322M $257.3M
EBIT $186.6M $263.5M $278.2M $269.6M $197.6M
 
Revenue (Reported) $1.2B $1.3B $1.2B $1.2B $1.3B
Operating Income (Reported) $217.8M $282.6M $264.2M $256.3M $225.3M
Operating Income (Adjusted) $186.6M $263.5M $278.2M $269.6M $197.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $919.3M $1B $938.1M $939.5M $983.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $488.7M $497.4M $472M $486.3M $529.1M
Gross Profit $430.7M $503.1M $466.2M $453.3M $454.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $260.5M $268.7M $260.6M $262.5M $287.9M
Operating Income $170.2M $234.4M $205.6M $190.8M $166.5M
 
Net Interest Expenses $6.6M $9.8M $12.7M $14.2M $19.3M
EBT. Incl. Unusual Items $119.6M $222.5M $187.7M $171.7M $135.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.2M $48.3M $42.2M $38.6M $30.4M
Net Income to Company $99M $171.8M $138M $133.5M $105.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $96.4M $174.2M $145.5M $133.1M $104.8M
 
Basic EPS (Cont. Ops) $0.48 $0.90 $0.79 $0.77 $0.64
Diluted EPS (Cont. Ops) $0.48 $0.90 $0.79 $0.76 $0.63
Weighted Average Basic Share $607.5M $579.1M $549.2M $518.3M $496.2M
Weighted Average Diluted Share $607.5M $579.1M $549.2M $522.6M $505.4M
 
EBITDA $200M $284.1M $256.7M $249.9M $212.4M
EBIT $135.2M $238.3M $218.8M $209.4M $166.7M
 
Revenue (Reported) $919.3M $1B $938.1M $939.5M $983.5M
Operating Income (Reported) $170.2M $234.4M $205.6M $190.8M $166.5M
Operating Income (Adjusted) $135.2M $238.3M $218.8M $209.4M $166.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $134.6M $19.3M $26.4M $3.2M $14.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $120M $137.2M $129.8M $127.3M $143.1M
Inventory $379.3M $465.5M $446.9M $467.6M $485.4M
Prepaid Expenses $8.1M $8M $12.9M $14.5M $19.7M
Other Current Assets -- -- -- -- --
Total Current Assets $668.3M $666M $658.2M $628.1M $689.3M
 
Property Plant And Equipment $198.5M $232.3M $220.5M $250.4M $261.3M
Long-Term Investments -- -- -- -- --
Goodwill $694.1M $809.1M $782.9M $767.4M $777.3M
Other Intangibles $474.8M $559.4M $510.3M $483.4M $577.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $2.1B $2.3B $2.2B $2.2B $2.4B
 
Accounts Payable $50.1M $86.8M $76.8M $72.9M $75.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $10M $9M $7.4M $8.1M $8.8M
Other Current Liabilities $77.7M $121.7M $113.6M $98.9M $125.5M
Total Current Liabilities $161.8M $275M $223.2M $212.6M $230.2M
 
Long-Term Debt $402.1M $470M $444.2M $446.3M $542.9M
Capital Leases -- -- -- -- --
Total Liabilities $715M $929.5M $854.9M $832M $953.1M
 
Common Stock $15M $16.5M $14.8M $13.4M $12.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.4B $1.4B $1.4B $1.3B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.4B $1.4B $1.3B $1.4B
 
Total Liabilities and Equity $2.1B $2.3B $2.2B $2.2B $2.4B
Cash and Short Terms $134.6M $19.3M $26.4M $3.2M $14.8M
Total Debt $402.1M $470M $444.2M $446.3M $542.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $15M $19.2M $4.9M $7.6M $9.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $142.1M $146.2M $139.1M $158.3M $177.6M
Inventory $450.9M $455.3M $452.6M $501.9M $548M
Prepaid Expenses $7.9M $10.4M $17.7M $19.5M $25.1M
Other Current Assets -- -- -- -- --
Total Current Assets $640.3M $676M $648.3M $715.7M $803.7M
 
Property Plant And Equipment $219M $217.6M $233.7M $252.1M $297.8M
Long-Term Investments -- -- -- -- --
Goodwill $787.6M $788.2M $742.3M $759.7M $778.5M
Other Intangibles $546.2M $512.9M $458.7M $557.3M $581.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $2.2B $2.2B $2.1B $2.3B $2.5B
 
Accounts Payable $73M $65.7M $75.7M $81.9M $72.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $9.9M $6.4M $5.6M $4.9M $10.2M
Other Current Liabilities $117.9M $132.3M $102.1M $113.7M $133.1M
Total Current Liabilities $235M $256.3M $219.9M $236M $416.6M
 
Long-Term Debt $463M $460.4M $461.4M $566.5M $602.2M
Capital Leases -- -- -- -- --
Total Liabilities $873.8M $888.9M $868.2M $987.6M $1.2B
 
Common Stock $15.8M $15.2M $12.3M $12.3M $12.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.4B $1.3B $1.3B $1.3B
 
Total Liabilities and Equity $2.2B $2.2B $2.1B $2.3B $2.5B
Cash and Short Terms $15M $19.2M $4.9M $7.6M $9.7M
Total Debt $463M $460.4M $461.4M $566.5M $788.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $112.1M $103.9M $221.3M $209.3M $171.7M
Depreciation & Amoritzation $75.4M $70.5M $57.5M $49.9M $54.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $5.4M $9M -$1.5M -$3.8M -$16.5M
Change in Inventories $13.1M -$6.4M $6.6M -$32.3M -$2.4M
Cash From Operations $194.9M $242.9M $249.3M $197.4M $195.6M
 
Capital Expenditures $18.2M $30.8M $38.3M $55.2M $44.8M
Cash Acquisitions $9.4M -$239M -$620.6K -$524.5K -$84.5M
Cash From Investing -$7.5M -$268.4M -$28.2M -$18.7M -$127.1M
 
Dividends Paid (Ex Special Dividend) -$89.7M -$93.2M -$99.7M -$98.1M -$103.8M
Special Dividend Paid
Long-Term Debt Issued -- $1.2B -- -- --
Long-Term Debt Repaid -- -$1.1B -- -$567K -$609.8K
Repurchase of Common Stock -- -$28.9M -$96.6M -$110.1M -$26.2M
Other Financing Activities $1M $2.3M -$7.2M $19.6M $84.4M
Cash From Financing -$100.8M -$92.2M -$212.9M -$198.7M -$56.1M
 
Beginning Cash (CF) $46.6M $137.5M $18.6M $24.6M $3.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $86.5M -$117.7M $8.2M -$20M $12.4M
Ending Cash (CF) $134.6M $17.9M $27.6M $3.1M $14.5M
 
Levered Free Cash Flow $176.6M $212.2M $211M $142.2M $150.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $58.4M $58.3M $46.7M $51.2M $45.1M
Depreciation & Amoritzation $20.5M $15.8M $10.8M $14.4M $18M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $109.8M $98.5M $71.1M $101.3M $52.8M
 
Capital Expenditures $9.3M $11.7M $11M $10.9M $12.7M
Cash Acquisitions -$14.7M -- $28.8K $69.8K -$71.8M
Cash From Investing -$23.7M -$11M -$10.6M -$10.4M -$83.9M
 
Dividends Paid (Ex Special Dividend) -$5.7M $2.2M $5.4M $85.7K -$2.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $396.7M -- $60M $130.1M $442.5M
Long-Term Debt Repaid -$491.1M -- -$119.1K -$145.8K -$199.8M
Repurchase of Common Stock -$7.7M -$24.4M -$29.5M $12.4K -$33.3M
Other Financing Activities $1.3M $75.7K -- -- --
Cash From Financing -$109.6M -$104.2M -$64.8M -$99.4M $39.3M
 
Beginning Cash (CF) $31.3M $36.5M $10.7M $16.4M $1.2M
Foreign Exchange Rate Adjustment -$1.2M $101.1K -$31.6K -$57.7K -$234K
Additions / Reductions -$23.5M -$16.7M -$4.3M -$8.5M $8.2M
Ending Cash (CF) $15M $19.5M $5M $7.9M $9.5M
 
Levered Free Cash Flow $100.6M $86.8M $60.1M $90.4M $40.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $141.2M $176.7M $187.5M $204.8M $144.1M
Depreciation & Amoritzation $84.5M $47.8M $48.3M $54.6M $60M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $267.1M $236.5M $185.4M $180.9M $154.9M
 
Capital Expenditures $30.8M $34.9M $47M $49.8M $44.2M
Cash Acquisitions -$238.1M $6M -$1.1M -$85.1M -$83.6M
Cash From Investing -$267.5M -$26.2M -$37.7M -$98.3M -$125.2M
 
Dividends Paid (Ex Special Dividend) -$96.1M -$97M -$94M -$108.8M -$104M
Special Dividend Paid
Long-Term Debt Issued $1.2B -- -- -- --
Long-Term Debt Repaid -- $18.7M -$419.7K -$614.7K -$200.3M
Repurchase of Common Stock -- -$93.4M -$100.9M -$48.8M -$106.9M
Other Financing Activities -- -$3.5M -- -- --
Cash From Financing -$79.1M -$203.4M -$158M -$78.9M -$27.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$79.5M $6.9M -$10.3M $3.6M $1.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $236.3M $201.6M $138.5M $131.1M $110.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $99M $171.8M $138M $133.5M $105.9M
Depreciation & Amoritzation $67.8M $45.1M $35.9M $40.6M $46.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $205.6M $199.2M $135.3M $118.8M $78.1M
 
Capital Expenditures $24.9M $29M $37.7M $32.3M $31.7M
Cash Acquisitions -$245.1M -- -$500.9K -$85.1M -$84.2M
Cash From Investing -$269.1M -$26.9M -$36.3M -$116M -$114.1M
 
Dividends Paid (Ex Special Dividend) -$95.6M -$99.4M -$93.7M -$104.4M -$104.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B -- $60M $130.1M $442.5M
Long-Term Debt Repaid -$1.1B -- -$419.7K -$467.3K -$200.1M
Repurchase of Common Stock -$7.7M -$72.1M -$76.4M -$15.2M -$95.9M
Other Financing Activities $2.3M -$3.4M -- -- --
Cash From Financing -$60.7M -$171.8M -$117M $2.7M $31.1M
 
Beginning Cash (CF) $227M $82.6M $54.7M $17M $4.1M
Foreign Exchange Rate Adjustment -$1.9M $554.9K -$446.8K -$934.6K -$147.4K
Additions / Reductions -$124.2M $396.4K -$18M $5.6M -$5M
Ending Cash (CF) $109.5M $83.2M $33.5M $21.7M -$817.9K
 
Levered Free Cash Flow $180.8M $170.2M $97.6M $86.5M $46.3M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock