Financhill
Buy
53

STC Quote, Financials, Valuation and Earnings

Last price:
$69.53
Seasonality move :
6.38%
Day range:
$68.12 - $70.92
52-week range:
$56.16 - $78.44
Dividend yield:
2.79%
P/E ratio:
33.02x
P/S ratio:
0.81x
P/B ratio:
1.38x
Volume:
392K
Avg. volume:
149.6K
1-year change:
22.79%
Market cap:
$1.9B
Revenue:
$2.3B
EPS (TTM):
$2.12
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.9B $2.3B $3.3B $3.1B $2.3B
Revenue Growth (YoY) 1.7% 17.96% 44.46% -7.15% -26.45%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $567.2M $613.2M $777M $802M $712.8M
Other Inc / (Exp) -- $82.6M $291.1M $335.9M $263.6M
Operating Expenses $935M $1B $1.4B $1.5B $1.3B
Operating Income -- -- -- -- --
 
Net Interest Expenses $4.3M $2.6M $5M $18.4M $19.7M
EBT. Incl. Unusual Items $117M $218.5M $434M $232.7M $60.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.7M $48.8M $94M $50.9M $15.3M
Net Income to Company $90.3M $169.7M $340M $181.8M $45.6M
 
Minority Interest in Earnings -$11.7M -$14.8M -$16.8M -$19.5M -$15.2M
Net Income to Common Excl Extra Items $78.6M $154.9M $323.2M $162.3M $30.4M
 
Basic EPS (Cont. Ops) $3.33 $6.25 $12.05 $6.00 $1.12
Diluted EPS (Cont. Ops) $3.31 $6.22 $11.90 $5.94 $1.11
Weighted Average Basic Share $23.6M $24.8M $26.8M $27.1M $27.3M
Weighted Average Diluted Share $23.8M $24.9M $27.2M $27.3M $27.5M
 
EBITDA -- -- -- -- --
EBIT $121.3M $221.1M $439M $251.1M $80.6M
 
Revenue (Reported) $1.9B $2.3B $3.3B $3.1B $2.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $121.3M $221.1M $439M $251.1M $80.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $595.7M $836.7M $716.4M $601.7M $667.9M
Revenue Growth (YoY) 6.47% 40.46% -14.38% -16.01% 11.01%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $155.6M $197.6M $195.1M $181.5M $193.9M
Other Inc / (Exp) -- $61.9M $69.7M $68.2M $96.3M
Operating Expenses $259.3M $359.3M $360.3M $328.4M $365M
Operating Income -- -- -- -- --
 
Net Interest Expenses $562K $712K $4.6M $5.1M $4.9M
EBT. Incl. Unusual Items $76.3M $116.4M $45.5M $27.1M $42.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.1M $23.1M $10.8M $9.1M $9.1M
Net Income to Company $60.3M $93.4M $34.7M $17.9M $33.7M
 
Minority Interest in Earnings -$4.4M -$4.7M -$5.3M -$3.9M -$3.6M
Net Income to Common Excl Extra Items $55.9M $88.7M $29.4M $14M $30.1M
 
Basic EPS (Cont. Ops) $2.22 $3.30 $1.09 $0.51 $1.09
Diluted EPS (Cont. Ops) $2.21 $3.26 $1.08 $0.51 $1.07
Weighted Average Basic Share $25.1M $26.9M $27.1M $27.3M $27.7M
Weighted Average Diluted Share $25.3M $27.2M $27.4M $27.7M $28.2M
 
EBITDA -- -- -- -- --
EBIT $76.9M $117.2M $50.1M $32.1M $47.7M
 
Revenue (Reported) $595.7M $836.7M $716.4M $601.7M $667.9M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $76.9M $117.2M $50.1M $32.1M $47.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.1B $3.1B $3.4B $2.3B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $583M $739.8M $831.8M $726.4M $724.1M
Other Inc / (Exp) $70.6M $176.1M $396.2M $256.9M $333M
Operating Expenses $940.8M $1.3B $1.6B $1.3B $1.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses $3M $2.5M $16.5M $19.7M $19.7M
EBT. Incl. Unusual Items $138.4M $403.8M $326M $62.8M $97.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30M $90.1M $71.8M $12.1M $23.7M
Net Income to Company $108.4M $313.7M $254.2M $50.8M $74M
 
Minority Interest in Earnings -$13.2M -$16.3M -$19.7M -$15.8M -$14.7M
Net Income to Common Excl Extra Items $95.2M $297.4M $234.5M $34.9M $59.4M
 
Basic EPS (Cont. Ops) $3.88 $11.10 $8.70 $1.28 $2.15
Diluted EPS (Cont. Ops) $3.87 $10.99 $8.57 $1.28 $2.12
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $141.5M $406.3M $342.5M $82.5M $117.5M
 
Revenue (Reported) $2.1B $3.1B $3.4B $2.3B $2.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $141.5M $406.3M $342.5M $82.5M $117.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6B $2.3B $2.4B $1.7B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $428.8M $555.5M $610.3M $534.7M $546M
Other Inc / (Exp) $70.6M $176.1M $281.2M $202.2M $271.6M
Operating Expenses $687.3M $993.7M $1.2B $962.1M $1B
Operating Income -- -- -- -- --
 
Net Interest Expenses $2.1M $2M $13.5M $14.8M $14.8M
EBT. Incl. Unusual Items $134.6M $319.9M $211.9M $42.1M $78.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.3M $70.5M $48.4M $9.6M $18M
Net Income to Company $105.3M $249.4M $163.5M $32.5M $60.9M
 
Minority Interest in Earnings -$10.1M -$11.6M -$14.5M -$10.9M -$10.4M
Net Income to Common Excl Extra Items $95.2M $237.7M $149M $21.6M $50.6M
 
Basic EPS (Cont. Ops) $3.88 $8.87 $5.52 $0.79 $1.83
Diluted EPS (Cont. Ops) $3.87 $8.77 $5.45 $0.79 $1.80
Weighted Average Basic Share $72.4M $80.4M $81.1M $81.8M $82.8M
Weighted Average Diluted Share $72.8M $81.3M $82.1M $82.3M $84.2M
 
EBITDA -- -- -- -- --
EBIT $136.7M $321.9M $225.4M $56.9M $93.7M
 
Revenue (Reported) $1.6B $2.3B $2.4B $1.7B $1.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $136.7M $321.9M $225.4M $56.9M $93.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $330.6M $432.7M $485.9M $248.4M $233.4M
Short Term Investments $23.5M $20.7M $17.7M $24.3M $39M
Accounts Receivable, Net $72.4M $90.6M $120.5M $107.3M $114.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $426.1M $541.2M $622.9M $390.4M $397.3M
 
Property Plant And Equipment $222.1M $231M $283.9M $282.7M $271.6M
Long-Term Investments $191.3M $215.2M $701.6M $739M $723.2M
Goodwill $248.9M $431.5M $924.8M $1.1B $1.1B
Other Intangibles $4.6M $37.4M $229.8M $199.1M $193.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.6B $2B $2.8B $2.7B $2.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $225.7M $324.1M $287.3M $196.5M $190.1M
 
Long-Term Debt $11.8M $2.9M $482.5M $447M $445.3M
Capital Leases -- -- -- -- --
Total Liabilities $839M $966.2M $1.5B $1.4B $1.3B
 
Common Stock $24.1M $27.1M $27.2M $27.5M $27.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $747.3M $1B $1.3B $1.4B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.5M $7.3M $12.7M $8.1M $7.1M
Total Equity $753.8M $1B $1.3B $1.4B $1.4B
 
Total Liabilities and Equity $1.6B $2B $2.8B $2.7B $2.7B
Cash and Short Terms $354.1M $453.4M $503.6M $272.7M $272.4M
Total Debt $110.6M $101.8M $482.5M $447M $445.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $381.6M $607.6M $320.9M $203M $183.8M
Short Term Investments $21.3M $17.2M $18.1M $37.2M $44.9M
Accounts Receivable, Net $80M $114M $109M $104.9M $134.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $482.1M $739.1M $455.9M $354.9M $381M
 
Property Plant And Equipment $233.9M $250.5M $284.3M $280.5M $195.5M
Long-Term Investments $678.7M $739.7M $692M $702.3M $733.6M
Goodwill $382.2M $536.2M $961.7M $1.1B $1.1B
Other Intangibles $22M $72.5M $174.4M $201.5M $251.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.8B $2.4B $2.7B $2.7B $2.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $143.2M $209.1M $184.1M $177.2M $196.7M
 
Long-Term Debt $101.3M $275.3M $446.4M $445.2M $445.7M
Capital Leases -- -- -- -- --
Total Liabilities $869.3M $1.2B $1.3B $1.3B $1.3B
 
Common Stock $300.6M $306.3M $321.5M $337.9M $353.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7M $8.8M $12.5M $7.3M $7.3M
Total Equity $950.9M $1.2B $1.4B $1.4B $1.4B
 
Total Liabilities and Equity $1.8B $2.4B $2.7B $2.7B $2.7B
Cash and Short Terms $402.8M $624.8M $339M $240.2M $228.7M
Total Debt $101.3M $275.3M $446.4M $445.2M $445.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $90.3M $169.7M $340M $181.8M $45.6M
Depreciation & Amoritzation $22.5M $19.2M $36.4M $57.2M $62.4M
Stock-Based Compensation $2.1M $5.8M $12M $12.3M $10.9M
Change in Accounts Receivable -$2.9M -$6.6M -$18.8M $10.2M -$5.4M
Change in Inventories -- -- -- -- --
Cash From Operations $166.4M $275.8M $390.3M $191.9M $83M
 
Capital Expenditures $17.1M $15M $39.8M $47.9M $37.8M
Cash Acquisitions -- -$199.5M -$600M -$142.9M -$25.1M
Cash From Investing $7M -$231.4M -$645.3M -$300.7M -$30M
 
Dividends Paid (Ex Special Dividend) -$28.3M -$30.2M -$36.6M -$44.7M -$50.5M
Special Dividend Paid
Long-Term Debt Issued $30.5M $16.5M $1.2B $39.5M $3.5M
Long-Term Debt Repaid -$27.9M -$25.6M -$809.8M -$76.5M -$5.8M
Repurchase of Common Stock -$532K -$1.1M -$2.3M -$3.3M -$1.8M
Other Financing Activities -$11.5M -$14.3M -$41M -$44.1M -$19.5M
Cash From Financing -$37.8M $54.3M $310.4M -$123.2M -$69.1M
 
Beginning Cash (CF) $192.1M $330.6M $432.7M $485.9M $248.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $135.6M $98.7M $55.4M -$232M -$16M
Ending Cash (CF) $330.6M $432.7M $485.9M $248.4M $233.4M
 
Levered Free Cash Flow $149.3M $260.8M $350.5M $143.9M $45.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $60.3M $93.4M $34.7M $17.9M $33.7M
Depreciation & Amoritzation $5.1M $9.1M $14.1M $16.4M $15.5M
Stock-Based Compensation $1.8M $2.6M $2.8M $3.3M $3.3M
Change in Accounts Receivable -$13.1M $1.6M $6.6M $13.7M -$3.6M
Change in Inventories -- -- -- -- --
Cash From Operations $90.8M $106.9M $48.9M $59.5M $76.1M
 
Capital Expenditures $3.7M $9.8M $9M $14M $8.7M
Cash Acquisitions -$113.1M -$18M -$79.6M -$2.7M -$6.1M
Cash From Investing -$117.7M -$27M -$114.2M -$29.4M -$15.3M
 
Dividends Paid (Ex Special Dividend) -$8M -$8.9M -$12.2M -$13M -$13.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2M $150M $32.3M -- --
Long-Term Debt Repaid -$2.4M -$369K -$31M -- --
Repurchase of Common Stock -$358K -$143K -$617K -$223K -$101K
Other Financing Activities -$3.9M -$13.8M -$5.4M -$5.1M -$3.1M
Cash From Financing $96.2M $129.3M -$13.8M -$15.5M -$12.1M
 
Beginning Cash (CF) $310.8M $400.5M $405.3M $190M $133.4M
Foreign Exchange Rate Adjustment $1.4M -$2.1M -$5.2M -$1.7M $1.6M
Additions / Reductions $69.3M $209.2M -$79.2M $14.6M $48.7M
Ending Cash (CF) $381.6M $607.6M $320.9M $203M $183.8M
 
Levered Free Cash Flow $87.1M $97.1M $39.8M $45.5M $67.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $108.4M $313.7M $254.2M $50.8M $74M
Depreciation & Amoritzation $18.5M $28.2M $56.1M $61.9M $61.7M
Stock-Based Compensation $3M $10M $12.7M $13.4M $10.2M
Change in Accounts Receivable $1.6M -$23.1M $11.5M $7.6M -$35.2M
Change in Inventories -- -- -- -- --
Cash From Operations $199.9M $392.3M $300M $68.4M $107.1M
 
Capital Expenditures $15.6M $30.7M $48.9M $42.2M $36.4M
Cash Acquisitions -$146.5M -$219M -$536.8M -$65.1M -$14.4M
Cash From Investing -$202.4M -$275.9M -$670M -$112.1M -$64.8M
 
Dividends Paid (Ex Special Dividend) -$29.3M -$34.6M -$42.5M -$49.7M -$53M
Special Dividend Paid
Long-Term Debt Issued $9.3M $345.9M $903.6M $5M $3.4M
Long-Term Debt Repaid -$13.4M -$171.9M -$727.3M -$6.8M -$3.4M
Repurchase of Common Stock -$877K -$2.4M -$3.3M -$1.7M -$3.8M
Other Financing Activities -$12.8M -$31.9M -$44.2M -$28M -$15.6M
Cash From Financing $61.9M $107.8M $92.1M -$76.2M -$63.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $59.4M $224.1M -$277.9M -$119.9M -$21.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $184.3M $361.5M $251.2M $26.2M $70.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $105.3M $249.4M $163.5M $32.5M $60.9M
Depreciation & Amoritzation $13.4M $22.4M $42.1M $46.8M $46.1M
Stock-Based Compensation $4.2M $8.5M $9.2M $10.3M $9.6M
Change in Accounts Receivable -$4.3M -$20.8M $9.5M $7M -$22.8M
Change in Inventories -- -- -- -- --
Cash From Operations $140.9M $257.3M $167M $43.6M $67.7M
 
Capital Expenditures $10.5M $26.2M $35.3M $29.5M $28.1M
Cash Acquisitions -$146.5M -$166M -$102.9M -$25.1M -$14.4M
Cash From Investing -$156.1M -$200.7M -$225.3M -$36.8M -$71.6M
 
Dividends Paid (Ex Special Dividend) -$22.2M -$26.6M -$32.5M -$37.5M -$40M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.4M $331.8M $38M $3.5M $3.4M
Long-Term Debt Repaid -$11.7M -$158M -$75.5M -$5.8M -$3.4M
Repurchase of Common Stock -$826K -$2.1M -$3.2M -$1.6M -$3.6M
Other Financing Activities -$9.9M -$27.6M -$30.8M -$14.7M -$10.8M
Cash From Financing $66.7M $120.2M -$98.1M -$51.2M -$45.7M
 
Beginning Cash (CF) $935M $1.2B $1.3B $613.2M $505.1M
Foreign Exchange Rate Adjustment -$479K -$1.9M -$8.5M -$1M -$9K
Additions / Reductions $51.4M $176.8M -$156.4M -$44.3M -$49.6M
Ending Cash (CF) $986M $1.4B $1.1B $567.8M $455.5M
 
Levered Free Cash Flow $130.4M $231.1M $131.8M $14.1M $39.5M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

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…

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 23

Quantum [QMCO] is up 2.15% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 10.25% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.43% over the past day.

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

Show me the best stock