Financhill
Buy
65

STT Quote, Financials, Valuation and Earnings

Last price:
$132.48
Seasonality move :
8.41%
Day range:
$130.01 - $131.30
52-week range:
$72.81 - $131.36
Dividend yield:
2.39%
P/E ratio:
13.83x
P/S ratio:
1.76x
P/B ratio:
1.52x
Volume:
2.7M
Avg. volume:
1.9M
1-year change:
33.14%
Market cap:
$36.5B
Revenue:
$21.2B
EPS (TTM):
$9.45
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.2B $11.2B $12.8B $17.6B $21.2B
Revenue Growth (YoY) -10.49% 0.57% 13.83% 37.76% 20.47%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $4M $57M -$2M -$294M -$13M
Operating Expenses -$3B -$3.2B -$3.4B -$2.3B -$3.4B
Operating Income $3B $3.2B $3.4B $2.3B $3.4B
 
Net Interest Expenses $430M $225M $402M $928M $1.7B
EBT. Incl. Unusual Items $2.9B $3.2B $3.3B $2.3B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $479M $478M $553M $372M $708M
Net Income to Company $2.4B $2.7B $2.8B $1.9B $2.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.4B $2.7B $2.8B $1.9B $2.7B
 
Basic EPS (Cont. Ops) $6.40 $7.30 $7.28 $5.65 $8.34
Diluted EPS (Cont. Ops) $6.32 $7.19 $7.19 $5.58 $8.22
Weighted Average Basic Share $352.9M $352.6M $365.2M $322.3M $297.9M
Weighted Average Diluted Share $357.1M $358M $370.1M $326.6M $302.2M
 
EBITDA -- -- -- -- --
EBIT $3.3B $3.2B $4.9B $8.7B $12.4B
 
Revenue (Reported) $11.2B $11.2B $12.8B $17.6B $21.2B
Operating Income (Reported) $3B $3.2B $3.4B $2.3B $3.4B
Operating Income (Adjusted) $3.3B $3.2B $4.9B $8.7B $12.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.8B $3.2B $4.2B $5.4B $5.5B
Revenue Growth (YoY) 5.33% 13.87% 31.54% 28.45% 1.74%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1M -- -$294M -$14M --
Operating Expenses -$894M -$869M -$524M -$926M -$1.1B
Operating Income $894M $869M $524M $926M $1.1B
 
Net Interest Expenses $51M $97M $243M $443M $435M
EBT. Incl. Unusual Items $876M $849M $511M $925M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $162M $159M $89M $195M $241M
Net Income to Company $714M $690M $422M $730M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $714M $690M $422M $730M $860M
 
Basic EPS (Cont. Ops) $1.99 $1.82 $1.27 $2.29 $2.83
Diluted EPS (Cont. Ops) $1.96 $1.80 $1.25 $2.26 $2.78
Weighted Average Basic Share $347.7M $367.8M $313.1M $297.4M $283.4M
Weighted Average Diluted Share $353.5M $372.4M $317.3M $301.8M $288.2M
 
EBITDA -- -- -- -- --
EBIT $876M $1.3B $2.2B $3.3B $3.3B
 
Revenue (Reported) $2.8B $3.2B $4.2B $5.4B $5.5B
Operating Income (Reported) $894M $869M $524M $926M $1.1B
Operating Income (Adjusted) $876M $1.3B $2.2B $3.3B $3.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11B $11.7B $16.7B $20.7B $21.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $54M $56M -$294M -$14M --
Operating Expenses -$3.1B -$3.2B -$3.1B -$2.6B -$3.8B
Operating Income $3.1B $3.2B $3.1B $2.6B $3.8B
 
Net Interest Expenses $243M $290M $834M $1.2B $1.7B
EBT. Incl. Unusual Items $3.1B $3.2B $3B $2.6B $3.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $549M $430M $537M $522M $792M
Net Income to Company $2.5B $2.7B $2.5B $2.1B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.5B $2.7B $2.5B $2.1B $3B
 
Basic EPS (Cont. Ops) $6.90 $7.16 $6.95 $6.42 $9.59
Diluted EPS (Cont. Ops) $6.80 $7.06 $6.86 $6.33 $9.45
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $3.1B $3.7B $8.5B $11.3B $12.8B
 
Revenue (Reported) $11B $11.7B $16.7B $20.7B $21.7B
Operating Income (Reported) $3.1B $3.2B $3.1B $2.6B $3.8B
Operating Income (Adjusted) $3.1B $3.7B $8.5B $11.3B $12.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.3B $8.9B $12.8B $15.7B $16.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $52M -$2M -$294M -$14M --
Operating Expenses -$2.4B -$2.5B -$2.1B -$2.5B -$2.8B
Operating Income $2.4B $2.5B $2.1B $2.5B $2.8B
 
Net Interest Expenses $169M $235M $667M $1.2B $1.3B
EBT. Incl. Unusual Items $2.4B $2.4B $2.1B $2.4B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $445M $397M $381M $531M $615M
Net Income to Company $2B $2B $1.7B $1.9B $1.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2B $2B $1.7B $1.9B $2.2B
 
Basic EPS (Cont. Ops) $5.49 $5.35 $5.01 $5.86 $7.10
Diluted EPS (Cont. Ops) $5.41 $5.28 $4.95 $5.77 $6.99
Weighted Average Basic Share $1B $1.1B $983.6M $899.9M $858.3M
Weighted Average Diluted Share $1.1B $1.1B $996.3M $912.6M $871.4M
 
EBITDA -- -- -- -- --
EBIT $2.4B $3B $6.6B $9.2B $9.6B
 
Revenue (Reported) $8.3B $8.9B $12.8B $15.7B $16.2B
Operating Income (Reported) $2.4B $2.5B $2.1B $2.5B $2.8B
Operating Income (Adjusted) $2.4B $3B $6.6B $9.2B $9.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.5B $3.6B $4B $4B $3.1B
Short Term Investments $59B $73.4B $40.6B $44.5B $18.4B
Accounts Receivable, Net $3.5B $3.5B $3.8B $4.4B $4.5B
Inventory -- -- -- -- --
Prepaid Expenses $843M $1.2B $558M $598M $738M
Other Current Assets -- -- -- -- --
Total Current Assets $147B $140.7B $132.9B $128.7B $166.5B
 
Property Plant And Equipment $2.9B $2.8B $2.8B $3.2B $3.5B
Long-Term Investments $125.9B $113.6B $112.5B $96B $127.5B
Goodwill $7.7B $7.6B $7.5B $7.6B $7.7B
Other Intangibles $1.8B $1.8B $1.5B $1.3B $1.1B
Other Long-Term Assets -- -- -- -- --
Total Assets $314.7B $314.6B $301.5B $297.3B $353.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $4B $128M $2.1B $3.7B $9.8B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $58.6B $58.4B $52.3B $39.3B $48.2B
 
Long-Term Debt $13B $13.9B $13.4B $18.4B $22.6B
Capital Leases -- -- -- -- --
Total Liabilities $288.5B $287.3B $276.3B $273.5B $327.9B
 
Common Stock $504M $504M $504M $504M $504M
Other Common Equity Adj -- -$1.1B -$3.7B -$2.4B -$2.1B
Common Equity $23.7B $25.4B $23.2B $21.8B $22.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $26.2B $27.4B $25.2B $23.8B $25.3B
 
Total Liabilities and Equity $314.7B $314.6B $301.5B $297.3B $353.2B
Cash and Short Terms $179.5B $183.5B $146.2B $136.2B $134.6B
Total Debt $14.5B $14B $15.4B $19.5B $23.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $4.6B $2.7B $4B $4.1B $4.8B
Short Term Investments $13.7B $8.3B $16.2B $14.3B --
Accounts Receivable, Net $3.8B $3.9B $4.3B $4.7B --
Inventory -- -- -- -- --
Prepaid Expenses $474M $1.4B $610M $839M --
Other Current Assets -- -- -- -- --
Total Current Assets $147.6B $126.6B $113.2B $159.9B $184.6B
 
Property Plant And Equipment $2.8B $2.8B $3.2B $3.5B $3.9B
Long-Term Investments $118.3B $113.6B $87.4B $112.6B $129.5B
Goodwill $7.7B $7.4B $7.5B $7.8B --
Other Intangibles $1.9B $1.6B $1.4B $1.2B --
Other Long-Term Assets -- -- -- -- --
Total Assets $323.1B $303.6B $284.4B $338.5B $371.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $549M $109M $8M $10B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $66.1B $60.3B $38.9B $43.6B $44.4B
 
Long-Term Debt $13B $14B $18.6B $20.9B $24.7B
Capital Leases -- -- -- -- --
Total Liabilities $295.8B $277.9B $260.8B $312.7B $343.4B
 
Common Stock $504M $504M $504M $504M $504M
Other Common Equity Adj -$682M -$4.3B -$3B -$1.6B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- $342M --
Minority Interest, Total -- -- -- -- --
Total Equity $27.3B $25.6B $23.6B $25.8B $27.6B
 
Total Liabilities and Equity $323.1B $303.6B $284.4B $338.5B $371.1B
Cash and Short Terms $125.9B $110.3B $97B $123.5B --
Total Debt $13B $14B $18.6B $20.9B $24.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.4B $2.7B $2.8B $1.9B $2.7B
Depreciation & Amoritzation $234M $245M $238M $239M $230M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $127M -$173M -$156M -$359M -$224M
Change in Inventories -- -- -- -- --
Cash From Operations $6.4B $895M $4B $3.1B -$1.1B
 
Capital Expenditures $2B $1B $984M $952M $1.1B
Cash Acquisitions -- $346M -- $61M $194M
Cash From Investing -$65.4B -$2.1B $6.9B $12.6B -$39.5B
 
Dividends Paid (Ex Special Dividend) $889M $866M $972M $970M $1B
Special Dividend Paid
Long-Term Debt Issued $5.8B $1.3B $5.7B $7.8B $12.7B
Long-Term Debt Repaid -$1.9B -$5.3B -$1.6B -$2.5B -$2B
Repurchase of Common Stock $1.1B $1.4B $1.6B $3.9B $2.9B
Other Financing Activities -- -- -- $57M -$20M
Cash From Financing $59.2B $1.4B -$10.6B -$15.6B $39.7B
 
Beginning Cash (CF) $3.3B $3.5B $3.6B $4B $4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $165M $164M $339M $77M -$902M
Ending Cash (CF) $3.5B $3.6B $4B $4B $3.1B
 
Levered Free Cash Flow $4.4B -$132M $3B $2.1B -$2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $714M $690M $422M $730M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$48M -$123M -$142M -$95M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.6B $1.5B -$838M $5.5B -$3.2B
 
Capital Expenditures $213M $236M $135M $290M $344M
Cash Acquisitions $89M -- -- -- --
Cash From Investing $2.6B -$5.3B $10.2B -$6.3B -$36M
 
Dividends Paid (Ex Special Dividend) $199M $230M $227M $249M $275M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $746M $1.5B $996M --
Long-Term Debt Repaid -$8M $20M -$13M -$11M --
Repurchase of Common Stock -- $96M $1B $963M $416M
Other Financing Activities -- -- -- -$4M --
Cash From Financing -$4.2B $3B -$9.2B $2B $4B
 
Beginning Cash (CF) $4.6B $3.5B $3.9B $2.9B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$13M -$767M $79M $1.2B $736M
Ending Cash (CF) $4.6B $2.7B $4B $4.1B --
 
Levered Free Cash Flow $1.4B $1.3B -$973M $5.2B -$3.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.5B $2.7B $2.5B $2.1B --
Depreciation & Amoritzation $3.3B $1.1B $1.1B $677M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$115M -$119M -$348M -$270M --
Change in Inventories -- -- -- -- --
Cash From Operations $4.4B $4.3B $2.7B $8.4B -$1.3B
 
Capital Expenditures $1B $1.1B $748M $1.2B $1.4B
Cash Acquisitions $346M -- -- $255M --
Cash From Investing -$39.8B $6.3B $25.4B -$42.3B -$26.1B
 
Dividends Paid (Ex Special Dividend) $846M $947M $987M $1B $1.1B
Special Dividend Paid
Long-Term Debt Issued $4.1B $3.2B $7.7B $5B --
Long-Term Debt Repaid -$3.4B -$5.3B -$1.1B -$1.5B --
Repurchase of Common Stock $1.4B $129M $4.9B $2.8B $1.5B
Other Financing Activities -- -- -- -- --
Cash From Financing $35.2B -$12.4B -$26.9B $34B $28.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$242M -$1.9B $1.3B $58M $689M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.4B $3.2B $2B $7.1B -$2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2B $2B $1.7B $1.9B $1.3B
Depreciation & Amoritzation $58M $61M $60M $60M $171M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$302M -$248M -$440M -$351M -$555M
Change in Inventories -- -- -- -- --
Cash From Operations -$3.3B $84M -$1.2B $4.1B $3.9B
 
Capital Expenditures $678M $723M $487M $781M $1.1B
Cash Acquisitions $346M -- -- $194M --
Cash From Investing -$384M $8B $26.5B -$28.5B -$15B
 
Dividends Paid (Ex Special Dividend) $623M $704M $719M $755M $824M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $844M $2.7B $4.7B $2B $4.7B
Long-Term Debt Repaid -$1.5B -$1.5B -$1B -$35M -$2.3B
Repurchase of Common Stock $1.4B $96M $3.4B $2.3B $887M
Other Financing Activities -- -- -- -$16M -$10M
Cash From Financing $4.8B -$9B -$25.2B $24.4B $12.8B
 
Beginning Cash (CF) $12.6B $10.1B $11.6B $10.4B $7.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B -$883M $39M $20M $1.6B
Ending Cash (CF) $13.8B $9.2B $11.6B $10.4B $8.7B
 
Levered Free Cash Flow -$4B -$639M -$1.7B $3.3B $2.7B

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