Financhill
Sell
44

STN Quote, Financials, Valuation and Earnings

Last price:
$76.18
Seasonality move :
1.04%
Day range:
$75.57 - $77.09
52-week range:
$75.57 - $88.42
Dividend yield:
0.8%
P/E ratio:
34.63x
P/S ratio:
1.65x
P/B ratio:
4.29x
Volume:
97.7K
Avg. volume:
106.6K
1-year change:
-5.34%
Market cap:
$8.7B
Revenue:
$4.8B
EPS (TTM):
$2.20
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3.6B $3.5B $3.7B $4.4B $4.8B
Revenue Growth (YoY) 10.03% -2.94% 3.41% 19.53% 9.97%
 
Cost of Revenues $2.1B $2.1B $2.1B $2.5B $2.8B
Gross Profit $1.5B $1.4B $1.6B $1.9B $2B
Gross Profit Margin 41.61% 40.81% 42.9% 42.58% 42.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1B $1.1B $1.3B $1.4B
Other Inc / (Exp) $3.2M -$58.2M -$9.3M $5.4M $3.6M
Operating Expenses $1.3B $1.2B $1.3B $1.6B $1.7B
Operating Income $251.6M $260.3M $253.6M $300.8M $381.6M
 
Net Interest Expenses $54.8M $40.4M $34.5M $56.3M $68.9M
EBT. Incl. Unusual Items $200M $161.7M $209.8M $249.9M $316.4M
Earnings of Discontinued Ops. -- $9M -- -- --
Income Tax Expense $53.6M $43M $49.7M $60M $71.1M
Net Income to Company -- $118.7M $160.1M $189.9M $245.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $146.5M $127.7M $160.1M $189.9M $245.3M
 
Basic EPS (Cont. Ops) $1.31 $1.14 $1.44 $1.71 $2.21
Diluted EPS (Cont. Ops) $1.31 $1.14 $1.44 $1.71 $2.21
Weighted Average Basic Share $111.6M $111.6M $111.2M $110.9M $111.2M
Weighted Average Diluted Share $111.6M $111.9M $111.6M $111.1M $111.2M
 
EBITDA $436.8M $372.1M $420.7M $521.3M $602.5M
EBIT $255.3M $201.4M $243.8M $303.4M $392.4M
 
Revenue (Reported) $3.6B $3.5B $3.7B $4.4B $4.8B
Operating Income (Reported) $251.6M $260.3M $253.6M $300.8M $381.6M
Operating Income (Adjusted) $255.3M $201.4M $243.8M $303.4M $392.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $883.8M $927.6M $1.1B $1.3B $1.4B
Revenue Growth (YoY) -5.95% 4.95% 21.63% 11.83% 12.06%
 
Cost of Revenues $524.3M $525M $648.1M $724.4M $807M
Gross Profit $359.5M $402.5M $480.2M $537.3M $606.8M
Gross Profit Margin 40.67% 43.4% 42.56% 42.59% 42.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $243.2M $280.4M $341.1M $365.7M $418.9M
Other Inc / (Exp) $1.9M $397K $536.1K -$2.4M -$8.5M
Operating Expenses $286.3M $324.3M $395.3M $418.2M $481.7M
Operating Income $73.2M $78.3M $84.9M $119.1M $125.1M
 
Net Interest Expenses $9.3M $8.8M $17.2M $19.5M $19.7M
EBT. Incl. Unusual Items $65.7M $69.9M $68.2M $97.2M $96.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.1M $14.3M $16.2M $21.7M $21.3M
Net Income to Company $49M $53.3M $50.3M $69.6M $73.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $46.6M $55.6M $52.1M $75.5M $75.6M
 
Basic EPS (Cont. Ops) $0.41 $0.50 $0.47 $0.68 $0.66
Diluted EPS (Cont. Ops) $0.41 $0.50 $0.47 $0.68 $0.66
Weighted Average Basic Share $111.9M $111.1M $110.7M $111M $114.1M
Weighted Average Diluted Share $112.4M $111.5M $110.9M $111M $114.1M
 
EBITDA $117.5M $121.3M $136.7M $168.4M $179.3M
EBIT $74.4M $77.5M $82.6M $115.9M $116.4M
 
Revenue (Reported) $883.8M $927.6M $1.1B $1.3B $1.4B
Operating Income (Reported) $73.2M $78.3M $84.9M $119.1M $125.1M
Operating Income (Adjusted) $74.4M $77.5M $82.6M $115.9M $116.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.6B $3.6B $4.2B $4.7B $5.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2.1B $2.4B $2.7B $3B
Gross Profit $1.5B $1.5B $1.8B $2B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1.1B $1.3B $1.4B $1.6B
Other Inc / (Exp) -$8.3M -$37M -$23.1M $10.8M -$16.8M
Operating Expenses $1.2B $1.2B $1.5B $1.6B $1.8B
Operating Income $253.4M $271M $267.4M $372.3M $424.7M
 
Net Interest Expenses $44M $34.8M $48.6M $67.7M $74.1M
EBT. Incl. Unusual Items $198.1M $199.2M $195.7M $315.5M $333.9M
Earnings of Discontinued Ops. $7.6M $1.4M -- -- --
Income Tax Expense $59.4M $40.6M $47.6M $72.5M $75M
Net Income to Company -- $156.7M $146.8M $240.3M $255.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $146.3M $160M $148.1M $243M $258.9M
 
Basic EPS (Cont. Ops) $1.31 $1.43 $1.33 $2.19 $2.20
Diluted EPS (Cont. Ops) $1.30 $1.43 $1.33 $2.19 $2.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $419.3M $404.4M $453.6M $596.2M $647.5M
EBIT $243M $233.7M $242.4M $383.1M $416.6M
 
Revenue (Reported) $3.6B $3.6B $4.2B $4.7B $5.3B
Operating Income (Reported) $253.4M $271M $267.4M $372.3M $424.7M
Operating Income (Adjusted) $243M $233.7M $242.4M $383.1M $416.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.7B $2.7B $3.2B $3.6B $4.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.5B $1.8B $2.1B $2.3B
Gross Profit $1.1B $1.2B $1.4B $1.5B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $765.3M $827.8M $1B $1.1B $1.2B
Other Inc / (Exp) -$9.4M $10.1M -$2.7M $3.1M -$17.3M
Operating Expenses $894.5M $957.2M $1.2B $1.2B $1.4B
Operating Income $196.1M $206.8M $220.4M $292.9M $327.6M
 
Net Interest Expenses $31.3M $25.7M $40.9M $52.5M $57.7M
EBT. Incl. Unusual Items $152.4M $191.2M $176.8M $243.5M $252.7M
Earnings of Discontinued Ops. $7.6M -- -- -- --
Income Tax Expense $45.8M $44M $41.8M $54.6M $56.4M
Net Income to Company $108.2M $146.2M $132.9M $183.3M $193.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $114.1M $147.2M $134.9M $188.9M $196.3M
 
Basic EPS (Cont. Ops) $1.02 $1.33 $1.21 $1.70 $1.72
Diluted EPS (Cont. Ops) $1.01 $1.33 $1.21 $1.70 $1.72
Weighted Average Basic Share $334.6M $333.6M $333M $332.9M $342.2M
Weighted Average Diluted Share $336.1M $335.1M $333.6M $332.9M $342.2M
 
EBITDA $310.5M $344.2M $376.8M $453.3M $490.1M
EBIT $181.2M $214.8M $212.9M $294.1M $310M
 
Revenue (Reported) $2.7B $2.7B $3.2B $3.6B $4.1B
Operating Income (Reported) $196.1M $206.8M $220.4M $292.9M $327.6M
Operating Income (Adjusted) $181.2M $214.8M $212.9M $294.1M $310M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $171.1M $223.5M $152.1M $109.3M $266M
Short Term Investments $8.9M $27.2M $16.8M $6.7M $11.9M
Accounts Receivable, Net $602.7M $551.1M $617.9M $728M $765.9M
Inventory -- -- -- -- --
Prepaid Expenses $32.8M $30.9M $35.9M $35.8M $40.6M
Other Current Assets $5M $5.8M $1.6M $810.5K $980K
Total Current Assets $1.2B $1.2B $1.3B $1.4B $1.7B
 
Property Plant And Equipment $646.9M $538.8M $557M $531.3M $535.5M
Long-Term Investments $143.8M $140M $169.4M $153.6M $197.9M
Goodwill $1.3B $1.3B $1.7B $1.7B $1.8B
Other Intangibles $168.1M $142.7M $292.8M $236.1M $200.3M
Other Long-Term Assets $14.7M $10M $10.1M $11.9M $12.6M
Total Assets $3.5B $3.4B $4.1B $4.2B $4.6B
 
Accounts Payable $172.6M $170.6M $167.1M $221.5M $265.3M
Accrued Expenses $64.5M $63.5M $56.5M $63.8M $56.2M
Current Portion Of Long-Term Debt $35.9M $36.5M $40M $38.5M $110.6M
Current Portion Of Capital Lease Obligations $76.5M $81.2M $97.2M $72.9M $76.4M
Other Current Liabilities $9.3M $11.2M $27.1M $26.5M $41.5M
Total Current Liabilities $770.4M $774.2M $925M $1B $1.2B
 
Long-Term Debt $623.1M $497.3M $936.5M $872.1M $740.5M
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $1.9B $2.5B $2.5B $2.5B
 
Common Stock $673.5M $731M $762.7M $724.9M $958.3M
Other Common Equity Adj $41.4M $19.4M -$19.4M $103.6M $67.6M
Common Equity $1.4B $1.5B $1.6B $1.7B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2M $627.4K $392.2K -- --
Total Equity $1.4B $1.5B $1.6B $1.7B $2.1B
 
Total Liabilities and Equity $3.5B $3.4B $4.1B $4.2B $4.6B
Cash and Short Terms $180M $250.7M $168.9M $116M $277.9M
Total Debt $674M $537.6M $982.2M $958.7M $868.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $170.6M $174M $101.4M $126.5M $194.3M
Short Term Investments -- $21.6M $15.8M $6.4M $12.4M
Accounts Receivable, Net $546.4M $571.2M $685.4M $764.7M $821.7M
Inventory -- -- -- -- --
Prepaid Expenses $28.2M $25.5M $35.1M $37.2M $44.4M
Other Current Assets $28.2M $4M $731.2K $882.8K $962.2K
Total Current Assets $1.2B $1.2B $1.4B $1.7B $1.9B
 
Property Plant And Equipment $574.6M $514.5M $509.9M $529.7M $576.6M
Long-Term Investments $7.2M $161.3M $134.5M $185.4M $206.6M
Goodwill $1.3B $1.3B $1.7B $1.8B $2B
Other Intangibles $136.8M $156.4M $245M $214.2M $323.9M
Other Long-Term Assets $138M $8.9M $9.9M $12.1M $13.5M
Total Assets $3.4B $3.5B $4.1B $4.5B $5.1B
 
Accounts Payable $424M $457.2M $532M $629.6M $730.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $30.6M $156.3M $31.9M $108.9M $133.5M
Current Portion Of Capital Lease Obligations $78.7M $78.9M $74.1M $75M $81.4M
Other Current Liabilities $9M $22.7M $26.4M $32.1M $32.3M
Total Current Liabilities $745.2M $918.1M $945M $1.2B $1.4B
 
Long-Term Debt $452.1M $389.7M $973M $925.4M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $1.9B $2.5B $2.7B $3.1B
 
Common Stock $700.8M $757.1M $717.6M $730.9M $941M
Other Common Equity Adj $77.5M -$7.3M $77.9M $92.8M $118.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $896.5K $392K $292.5K -- --
Total Equity $1.5B $1.6B $1.6B $1.8B $2B
 
Total Liabilities and Equity $3.4B $3.5B $4.1B $4.5B $5.1B
Cash and Short Terms $170.6M $195.7M $117.2M $132.9M $206.6M
Total Debt $506.5M $557.2M $1B $1.1B $1.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- $118.7M $160.1M $189.9M $245.3M
Depreciation & Amoritzation -- $170.8M $176.9M $217.9M $210M
Stock-Based Compensation -- $12.2M $37.2M $20M $44.5M
Change in Accounts Receivable -- $89.3M -$77.7M -$260.7M -$88.9M
Change in Inventories -- -- -- -- --
Cash From Operations -- $450.7M $316.7M $233.9M $403.4M
 
Capital Expenditures $45.4M $25.5M $40.4M $57.6M $74.5M
Cash Acquisitions -$58.1M -$37.8M -$560.3M -$38.7M -$56M
Cash From Investing -$101.9M -$76.1M -$610M -$56.7M -$149.4M
 
Dividends Paid (Ex Special Dividend) -$48.2M -$50.8M -$57.7M -$60.1M -$62.9M
Special Dividend Paid
Long-Term Debt Issued $38M $222.3M $434.5M -- $258.3M
Long-Term Debt Repaid -$188.4M -$463.3M -$148.7M -$181.9M -$468.5M
Repurchase of Common Stock -$31M -$59.9M -$40.4M -$50.2M -$7.4M
Other Financing Activities -- -- -- -- --
Cash From Financing -$215.5M -$307.9M $220.5M -$228.1M -$99.2M
 
Beginning Cash (CF) $139.5M $152.3M $227.2M $143.5M $109.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.6M $66.6M -$72.8M -$50.9M $154.8M
Ending Cash (CF) $153.7M $212.6M $148.9M $114M $261.4M
 
Levered Free Cash Flow -- $425.1M $276.3M $176.3M $328.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $49M $53.3M $50.3M $69.6M $73.3M
Depreciation & Amoritzation $46.5M $41.7M $51.8M $52.8M $63.2M
Stock-Based Compensation $1.2M $8.1M $8M $9.4M $3.4M
Change in Accounts Receivable $12.2M -$56M -$94.4M -$57.6M -$109.6M
Change in Inventories -- -- -- -- --
Cash From Operations $128.8M $77.5M $71.3M $144.1M $116.9M
 
Capital Expenditures $6.3M $13.3M $15M $29.8M $25.9M
Cash Acquisitions -- -$1.9M $796.1K -$132.1K -$1.2M
Cash From Investing -$10.5M -$20.9M -$34M -$34.9M -$25.2M
 
Dividends Paid (Ex Special Dividend) -$13.9M -$13.8M -$14.6M -$16.2M -$17.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$8.1M -$153.8M $609.6K $334.9M
Long-Term Debt Repaid -$161.5M -$35.8M -$27.6M -$180.8M -$13.5M
Repurchase of Common Stock -$968.1K $1M $1.1M -- --
Other Financing Activities -- -- -- -$1.2K --
Cash From Financing -$165.2M -$53.6M -$83.5M -$152.2M -$60.3M
 
Beginning Cash (CF) $192.1M $163.3M $132.4M $169.3M $159.4M
Foreign Exchange Rate Adjustment -$3.6M $8.1M $23.2M $1.6M $822.2K
Additions / Reductions -$47M $3M -$46.2M -$43M $31.4M
Ending Cash (CF) $147.4M $168.6M $106.2M $128.2M $192.4M
 
Levered Free Cash Flow $122.5M $64.2M $56.3M $114.3M $91M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $156.7M $146.8M $240.3M $255.1M
Depreciation & Amoritzation -- $168.2M $209.3M $216.7M $229.8M
Stock-Based Compensation $8.3M $26.2M $28.9M $36M $36.6M
Change in Accounts Receivable -- -$1.5M -$216.9M -$225.1M -$104.8M
Change in Inventories -- -- -- -- --
Cash From Operations -- $358.6M $202.7M $355.8M $426.1M
 
Capital Expenditures $24.1M $34.8M $47.6M $81.9M $84.9M
Cash Acquisitions $270.3K -$68.2M -$566.4M -$58.6M -$406.4M
Cash From Investing -$35.5M -$107.4M -$588.3M -$143.9M -$462.5M
 
Dividends Paid (Ex Special Dividend) -$50M -$55.6M -$59.4M -$62.7M -$67.1M
Special Dividend Paid
Long-Term Debt Issued -- $222.3M $434.5M $259.9M $333.3M
Long-Term Debt Repaid -$320.9M -$350.1M -$148.6M -$318.1M -$341.8M
Repurchase of Common Stock -$37.9M -$75.1M -$50.2M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$402.3M -$228M $304.4M -$180.9M $98.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.4M $23.2M -$81.3M $30.9M $62.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $323.8M $155M $273.8M $341.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $108.2M $146.2M $132.9M $183.3M $193.1M
Depreciation & Amoritzation $131.2M $128.6M $161.1M $159.8M $179.6M
Stock-Based Compensation $8.3M $22.3M $13.9M $30M $22.1M
Change in Accounts Receivable -$600.3K -$91.4M -$230.6M -$195M -$210.8M
Change in Inventories -- -- -- -- --
Cash From Operations $278.5M $186.5M $72.5M $194.4M $217.1M
 
Capital Expenditures $18.9M $28.2M $35.5M $59.8M $70.3M
Cash Acquisitions -- -$30.4M -$36.5M -$56.3M -$406.7M
Cash From Investing -$33.5M -$64.8M -$43.1M -$130.3M -$443.5M
 
Dividends Paid (Ex Special Dividend) -$38M -$42.8M -$44.6M -$47.2M -$51.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $259.9M $334.9M
Long-Term Debt Repaid -$233.4M -$120.3M -$120.2M -$256.4M -$129.7M
Repurchase of Common Stock -$25.1M -$40.3M -$50M -- --
Other Financing Activities -- -- -- -$521.6K --
Cash From Financing -$255.1M -$175.1M -$91.3M -$44.2M $153.8M
 
Beginning Cash (CF) $443.3M $584.8M $431.4M $376.4M $569M
Foreign Exchange Rate Adjustment $4.4M -$4.1M $25.1M -$2.2M $6.3M
Additions / Reductions -$10.1M -$53.4M -$61.9M $19.9M -$72.5M
Ending Cash (CF) $438.6M $528.7M $390.3M $395M $499.7M
 
Levered Free Cash Flow $259.6M $158.3M $37.1M $134.6M $146.9M

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

GET BETTER TRADE IDEAS

Popular

4 Top Dividend Stocks to Buy Now
4 Top Dividend Stocks to Buy Now

If you’re looking for steady income, dividend stocks are a…

Will Uber Stock Recover?
Will Uber Stock Recover?

Shares of Uber Technologies (NYSE:UBER) have had a rough few…

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 39x

Sell
47
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 114x

Sell
39
Is MSFT Stock a Buy?

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

Alerts

Buy
87
CEG alert for Jan 11

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
1
MCY alert for Jan 11

Mercury General [MCY] is down 19.87% over the past day.

Buy
84
ATZAF alert for Jan 11

Aritzia [ATZAF] is up 17.63% over the past day.

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

Show me the best stock