Financhill
Buy
56

STC Quote, Financials, Valuation and Earnings

Last price:
$61.10
Seasonality move :
2.34%
Day range:
$60.34 - $62.87
52-week range:
$58.61 - $78.44
Dividend yield:
3.15%
P/E ratio:
24.13x
P/S ratio:
0.69x
P/B ratio:
1.25x
Volume:
145.1K
Avg. volume:
163.1K
1-year change:
1.54%
Market cap:
$1.8B
Revenue:
$2.5B
EPS (TTM):
$2.60
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.3B $3.3B $3.1B $2.3B $2.5B
Revenue Growth (YoY) 17.96% 44.46% -7.15% -26.45% 10.33%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $613.2M $777M $802M $712.8M $745.4M
Other Inc / (Exp) $82.6M $291.1M $335.9M $263.6M $358.6M
Operating Expenses $1B $1.4B $1.5B $1.3B $1.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses $2.6M $5M $18.4M $19.7M $19.9M
EBT. Incl. Unusual Items $218.5M $434M $232.7M $60.9M $114.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $48.8M $94M $50.9M $15.3M $26.2M
Net Income to Company $169.7M $340M $181.8M $45.6M $88.2M
 
Minority Interest in Earnings -$14.8M -$16.8M -$19.5M -$15.2M -$14.8M
Net Income to Common Excl Extra Items $154.9M $323.2M $162.3M $30.4M $73.3M
 
Basic EPS (Cont. Ops) $6.25 $12.05 $6.00 $1.12 $2.65
Diluted EPS (Cont. Ops) $6.22 $11.90 $5.94 $1.11 $2.61
Weighted Average Basic Share $24.8M $26.8M $27.1M $27.3M $27.6M
Weighted Average Diluted Share $24.9M $27.2M $27.3M $27.5M $28.1M
 
EBITDA -- -- -- -- --
EBIT $221.1M $439M $251.1M $80.6M $134.2M
 
Revenue (Reported) $2.3B $3.3B $3.1B $2.3B $2.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $221.1M $439M $251.1M $80.6M $134.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $688.6M $852.9M $524.3M $554.3M $612M
Revenue Growth (YoY) 56.53% 23.87% -38.53% 5.72% 10.4%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $169.4M $205M $170.6M $172.4M $185.8M
Other Inc / (Exp) $55.9M $123.2M $62.6M $83M $97.1M
Operating Expenses $301.3M $408.5M $306.2M $324.8M $362M
Operating Income -- -- -- -- --
 
Net Interest Expenses $567K $4.4M $4.8M $5.1M $5M
EBT. Incl. Unusual Items $74M $79.6M -$10.2M $7.1M $5.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.9M $17.7M -$4.9M $936K $484K
Net Income to Company $57.1M $61.9M -$5.2M $6.2M $5.4M
 
Minority Interest in Earnings -$2.9M -$4M -$3M -$3.1M -$2.3M
Net Income to Common Excl Extra Items $54.2M $57.9M -$8.2M $3.1M $3.1M
 
Basic EPS (Cont. Ops) $2.03 $2.15 -$0.30 $0.11 $0.11
Diluted EPS (Cont. Ops) $2.01 $2.11 -$0.30 $0.11 $0.11
Weighted Average Basic Share $26.7M $27M $27.2M $27.5M $27.8M
Weighted Average Diluted Share $27M $27.4M $27.2M $28M $28.3M
 
EBITDA -- -- -- -- --
EBIT $74.6M $84M -$5.3M $12.2M $10.9M
 
Revenue (Reported) $688.6M $852.9M $524.3M $554.3M $612M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $74.6M $84M -$5.3M $12.2M $10.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.5B $3.5B $2.7B $2.3B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $646.9M $812.6M $767.6M $714.7M $758.8M
Other Inc / (Exp) $94.1M $358.4M $275.2M $284M $372.6M
Operating Expenses $1.1B $1.5B $1.4B $1.3B $1.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses $2.3M $8.9M $18.8M $19.9M $19.8M
EBT. Incl. Unusual Items $283.2M $439.6M $142.9M $78.2M $113.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $63.8M $94.8M $28.2M $21.1M $25.7M
Net Income to Company $219.4M $344.8M $114.7M $57M $87.4M
 
Minority Interest in Earnings -$15.5M -$17.9M -$18.4M -$15.3M -$14.1M
Net Income to Common Excl Extra Items $204M $326.9M $96.2M $41.8M $73.3M
 
Basic EPS (Cont. Ops) $7.92 $12.17 $3.56 $1.52 $2.65
Diluted EPS (Cont. Ops) $7.88 $11.99 $3.53 $1.52 $2.60
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $285.5M $448.5M $161.7M $98.1M $132.9M
 
Revenue (Reported) $2.5B $3.5B $2.7B $2.3B $2.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $285.5M $448.5M $161.7M $98.1M $132.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $688.6M $852.9M $524.3M $554.3M $612M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $169.4M $205M $170.6M $172.4M $185.8M
Other Inc / (Exp) $55.9M $123.2M $62.6M $83M $97.1M
Operating Expenses $301.3M $408.5M $306.2M $324.8M $362M
Operating Income -- -- -- -- --
 
Net Interest Expenses $567K $4.4M $4.8M $5.1M $5M
EBT. Incl. Unusual Items $74M $79.6M -$10.2M $7.1M $5.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.9M $17.7M -$4.9M $936K $484K
Net Income to Company $57.1M $61.9M -$5.2M $6.2M $5.4M
 
Minority Interest in Earnings -$2.9M -$4M -$3M -$3.1M -$2.3M
Net Income to Common Excl Extra Items $54.2M $57.9M -$8.2M $3.1M $3.1M
 
Basic EPS (Cont. Ops) $2.03 $2.15 -$0.30 $0.11 $0.11
Diluted EPS (Cont. Ops) $2.01 $2.11 -$0.30 $0.11 $0.11
Weighted Average Basic Share $26.7M $27M $27.2M $27.5M $27.8M
Weighted Average Diluted Share $27M $27.4M $27.2M $28M $28.3M
 
EBITDA -- -- -- -- --
EBIT $74.6M $84M -$5.3M $12.2M $10.9M
 
Revenue (Reported) $688.6M $852.9M $524.3M $554.3M $612M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $74.6M $84M -$5.3M $12.2M $10.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $432.7M $485.9M $248.4M $233.4M $216.3M
Short Term Investments $20.7M $17.7M $24.3M $39M $41.2M
Accounts Receivable, Net $90.6M $120.5M $107.3M $114.4M $124.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $541.2M $622.9M $390.4M $397.3M $398.3M
 
Property Plant And Equipment $231M $283.9M $282.7M $271.6M $264.7M
Long-Term Investments $215.2M $701.6M $739M $723.2M $714.9M
Goodwill $431.5M $924.8M $1.1B $1.1B $1.1B
Other Intangibles $37.4M $229.8M $199.1M $193.2M $173.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $2B $2.8B $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 $324.1M $287.3M $196.5M $190.1M $214.6M
 
Long-Term Debt $2.9M $482.5M $447M $445.3M $445.8M
Capital Leases -- -- -- -- --
Total Liabilities $966.2M $1.5B $1.4B $1.3B $1.3B
 
Common Stock $27.1M $27.2M $27.5M $27.7M $28.1M
Other Common Equity Adj -- -- -- -- -$43.4M
Common Equity $1B $1.3B $1.4B $1.4B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.3M $12.7M $8.1M $7.1M $8.9M
Total Equity $1B $1.3B $1.4B $1.4B $1.4B
 
Total Liabilities and Equity $2B $2.8B $2.7B $2.7B $2.7B
Cash and Short Terms $453.4M $503.6M $272.7M $272.4M $257.5M
Total Debt $101.8M $482.5M $447M $445.3M $445.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $412.8M $396.6M $174.8M $138.4M $148.5M
Short Term Investments $17.9M $18.1M $26.4M $42.8M $45.7M
Accounts Receivable, Net $100.8M $117.6M $112.1M $125.6M $135.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $527.7M $530.5M $332.1M $323.7M $351.4M
 
Property Plant And Equipment $237.4M $290.3M $282.2M $196.5M $184.1M
Long-Term Investments $721.2M $715M $720.1M $716.7M $720.6M
Goodwill $480.2M $932.6M $1.1B $1.1B $1.1B
Other Intangibles $38.9M $230.2M $190.8M $258.4M $240.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $2B $2.8B $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 $212.8M $233.1M $163M $166.4M $198.6M
 
Long-Term Debt $125.6M $445.9M $445.1M $445.4M $445.9M
Capital Leases -- -- -- -- --
Total Liabilities $994.9M $1.4B $1.3B $1.3B $1.3B
 
Common Stock $301M $311.9M $327.8M $341.3M $361.7M
Other Common Equity Adj -- -- -- -- -$37M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6M $12.3M $7.3M $6.5M $7.4M
Total Equity $1B $1.3B $1.4B $1.4B $1.4B
 
Total Liabilities and Equity $2B $2.8B $2.7B $2.7B $2.7B
Cash and Short Terms $430.6M $414.7M $201.2M $181.1M $194.2M
Total Debt $125.6M $445.9M $445.1M $445.4M $445.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $169.7M $340M $181.8M $45.6M $88.2M
Depreciation & Amoritzation $19.2M $36.4M $57.2M $62.4M $61.6M
Stock-Based Compensation $5.8M $12M $12.3M $10.9M $13.6M
Change in Accounts Receivable -$6.6M -$18.8M $10.2M -$5.4M -$12.1M
Change in Inventories -- -- -- -- --
Cash From Operations $275.8M $390.3M $191.9M $83M $135.6M
 
Capital Expenditures $15M $39.8M $47.9M $37.8M $40.5M
Cash Acquisitions -$199.5M -$600M -$142.9M -$25.1M -$14.4M
Cash From Investing -$231.4M -$645.3M -$300.7M -$30M -$87.3M
 
Dividends Paid (Ex Special Dividend) -$30.2M -$36.6M -$44.7M -$50.5M -$53.9M
Special Dividend Paid
Long-Term Debt Issued $16.5M $1.2B $39.5M $3.5M $3.4M
Long-Term Debt Repaid -$25.6M -$809.8M -$76.5M -$5.8M -$3.4M
Repurchase of Common Stock -$1.1M -$2.3M -$3.3M -$1.8M -$3.8M
Other Financing Activities -$14.3M -$41M -$44.1M -$19.5M -$13.8M
Cash From Financing $54.3M $310.4M -$123.2M -$69.1M -$61M
 
Beginning Cash (CF) $330.6M $432.7M $485.9M $248.4M $233.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $98.7M $55.4M -$232M -$16M -$12.6M
Ending Cash (CF) $432.7M $485.9M $248.4M $233.4M $216.3M
 
Levered Free Cash Flow $260.8M $350.5M $143.9M $45.3M $95.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $57.1M $61.9M -$5.2M $6.2M $5.4M
Depreciation & Amoritzation $6.4M $13.7M $14.9M $15.4M $15.3M
Stock-Based Compensation $3.2M $2.2M $2.8M $2.7M $3.5M
Change in Accounts Receivable -$3.5M $6.2M -$13.7M -$12.7M -$15.2M
Change in Inventories -- -- -- -- --
Cash From Operations $47.4M $34.9M -$51.1M -$29.6M -$29.9M
 
Capital Expenditures $5.7M $12.3M $8.9M $10.2M $12.3M
Cash Acquisitions -$68.7M -$17.9M -$21.5M -- -$7.4M
Cash From Investing -$73.6M -$65.2M -$4.8M -$47.4M -$20M
 
Dividends Paid (Ex Special Dividend) -$8.8M -$10.1M -$12.3M -$13.1M -$13.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $179M $140K $3.5M $3.4M $995K
Long-Term Debt Repaid -$154.9M -$37.8M -$5.6M -$3.4M -$1.1M
Repurchase of Common Stock -$1.9M -$2.5M -$1.3M -$3.4M -$3.4M
Other Financing Activities -$7.2M -$10.8M -$3.8M -$3.9M -$4.1M
Cash From Financing $6.2M -$58.6M -$17.4M -$16.8M -$18.6M
 
Beginning Cash (CF) $432.7M $485.9M $248.4M $233.4M $216.3M
Foreign Exchange Rate Adjustment $69K -$367K -$295K -$1.3M $791K
Additions / Reductions -$20M -$88.9M -$73.3M -$93.7M -$68.6M
Ending Cash (CF) $412.8M $396.6M $174.8M $138.4M $148.5M
 
Levered Free Cash Flow $41.7M $22.6M -$60M -$39.8M -$42.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $219.4M $344.8M $114.7M $57M $87.4M
Depreciation & Amoritzation $21.4M $43.7M $58.3M $62.9M $61.6M
Stock-Based Compensation $8M $11M $12.8M $10.8M $14.4M
Change in Accounts Receivable -$21.7M -$9.1M -$9.8M -$4.3M -$14.6M
Change in Inventories -- -- -- -- --
Cash From Operations $334.6M $377.7M $105.9M $104.5M $135.3M
 
Capital Expenditures $15.9M $46.4M $44.6M $39.1M $42.6M
Cash Acquisitions -$266.7M -$549.2M -$146.5M -$3.6M -$21.8M
Cash From Investing -$301.7M -$636.9M -$240.3M -$72.5M -$59.9M
 
Dividends Paid (Ex Special Dividend) -$32M -$37.9M -$46.8M -$51.3M -$54.8M
Special Dividend Paid
Long-Term Debt Issued $195.2M $1B $42.9M $3.4M $995K
Long-Term Debt Repaid -$172.3M -$692.7M -$44.3M -$3.6M -$1.1M
Repurchase of Common Stock -$2.6M -$2.8M -$2.1M -$3.9M -$3.8M
Other Financing Activities -$18.1M -$44.6M -$37.1M -$19.7M -$14M
Cash From Financing $79.3M $245.7M -$82M -$68.5M -$62.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $112.2M -$13.5M -$216.4M -$36.5M $12.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $318.7M $331.4M $61.4M $65.4M $92.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $57.1M $61.9M -$5.2M $6.2M $5.4M
Depreciation & Amoritzation $6.4M $13.7M $14.9M $15.4M $15.3M
Stock-Based Compensation $3.2M $2.2M $2.8M $2.7M $3.5M
Change in Accounts Receivable -$3.5M $6.2M -$13.7M -$12.7M -$15.2M
Change in Inventories -- -- -- -- --
Cash From Operations $47.4M $34.9M -$51.1M -$29.6M -$29.9M
 
Capital Expenditures $5.7M $12.3M $8.9M $10.2M $12.3M
Cash Acquisitions -$68.7M -$17.9M -$21.5M -- -$7.4M
Cash From Investing -$73.6M -$65.2M -$4.8M -$47.4M -$20M
 
Dividends Paid (Ex Special Dividend) -$8.8M -$10.1M -$12.3M -$13.1M -$13.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $179M $140K $3.5M $3.4M $995K
Long-Term Debt Repaid -$154.9M -$37.8M -$5.6M -$3.4M -$1.1M
Repurchase of Common Stock -$1.9M -$2.5M -$1.3M -$3.4M -$3.4M
Other Financing Activities -$7.2M -$10.8M -$3.8M -$3.9M -$4.1M
Cash From Financing $6.2M -$58.6M -$17.4M -$16.8M -$18.6M
 
Beginning Cash (CF) $432.7M $485.9M $248.4M $233.4M $216.3M
Foreign Exchange Rate Adjustment $69K -$367K -$295K -$1.3M $791K
Additions / Reductions -$20M -$88.9M -$73.3M -$93.7M -$68.6M
Ending Cash (CF) $412.8M $396.6M $174.8M $138.4M $148.5M
 
Levered Free Cash Flow $41.7M $22.6M -$60M -$39.8M -$42.2M

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

GET BETTER TRADE IDEAS

Popular

Will Palantir Crash?
Will Palantir Crash?

AI and data analytics software major Palantir (NASDAQ:PLTR) has been…

Is Target’s Dividend Worth Buying?
Is Target’s Dividend Worth Buying?

Retail giant Target (NYSE:TGT) has been through an extremely volatile…

Where Will AST SpaceMobile Be In 5 Years?
Where Will AST SpaceMobile Be In 5 Years?

Ever tried to send a text from the Nevada desert…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 40x

Buy
60
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Sell
37
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
49
RGC alert for Jun 17

Regencell Bioscience Holdings [RGC] is down 89.92% over the past day.

Sell
11
VEON alert for Jun 16

VEON [VEON] is up 4.61% over the past day.

Buy
64
INOD alert for Jun 17

Innodata [INOD] is up 13.78% over the past day.

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

Show me the best stock