STAG
Stag Industrial Inc.
$38.15
+$0.06(+0.16%)
80
Overall
100
Value
90
Tech
50
Quality
Market Cap
$7.21B
Volume
1.31M
52W Range
$33.72 - $39.99
Target Price
$41.70
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $250.2M | $301.1M | $351.0M | $405.4M | $482.8M | $559.4M | $654.4M | $705.2M | $762.9M | $843.0M | ||
| Total Revenue | $250.2M | $301.1M | $351.0M | $405.9M | $483.4M | $562.2M | $657.3M | $707.8M | $767.4M | $845.2M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $48.9M | $57.7M | $69.0M | $75.2M | $89.4M | $108.0M | $125.7M | $139.6M | $154.8M | $171.8M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $201.0M | $243.4M | $282.0M | $330.8M | $394.1M | $454.2M | $531.6M | $568.2M | $612.6M | $673.4M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $160.0M | $186.3M | $202.9M | $223.5M | $256.8M | $290.2M | $322.0M | $52.4M | $51.7M | $53.9M | ||
| Research & Development | -- | -- | -- | -- | -- | -- | -- | $212.0K | -- | -- | ||
| Selling, General & Administrative | $33.4M | $33.7M | $34.1M | $36.3M | $40.1M | $48.6M | $47.0M | $47.5M | $49.2M | $51.9M | ||
| Selling & Marketing Expenses | $384.0K | $334.0K | -- | $314.0K | -- | $288.0K | -- | -- | $293.1M | -- | ||
| General & Administrative Expenses | $33.4M | $33.7M | $34.1M | $35.9M | $40.1M | $48.6M | $47.0M | $47.5M | $49.2M | $51.9M | ||
| Promotion & Advertising | -- | -- | -- | -- | -- | $288.0K | -- | -- | -- | -- | ||
| Depreciation & Amortization | $125.4M | $150.9M | $167.6M | $185.4M | $214.7M | $238.7M | $275.0M | -- | $182.0K | $169.0K | ||
| Depreciation & Amortization | $125.4M | $150.9M | $167.6M | $185.4M | $214.7M | $238.7M | $275.0M | -- | $182.0K | $169.0K | ||
| Amortization | $-1.7M | $-4.6M | $-4.2M | $475.1M | $499.8M | $567.7M | $508.9M | $435.7M | $182.0K | $169.0K | ||
| Other Operating Expenses | $1.1M | $1.8M | $1.3M | $1.8M | $2.0M | $2.9M | $4.4M | $4.7M | $2.3M | $1.8M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $41.0M | $57.0M | $79.0M | $106.7M | $136.6M | $161.2M | $202.3M | $234.7M | $556.3M | $617.3M | ||
| EBITDA | $209.8M | $229.8M | $316.8M | $287.9M | $488.2M | $500.7M | $534.9M | $515.2M | $566.6M | $616.9M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $42.9M | $42.5M | $48.8M | $54.6M | $62.3M | $63.5M | $78.0M | $94.6M | $113.2M | $132.2M | ||
| Interest Income Operating | $10.0K | $12.0K | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Intinc | -- | $12.0K | $20.0K | $87.0K | $446.0K | $121.0K | $103.0K | $68.0K | $44.0K | $385.0K | ||
| Net Non-Operating Interest Income/Expense | $-42.9M | $-42.5M | $-48.8M | $-54.6M | $-61.9M | $-63.4M | $-77.9M | $-94.5M | $-113.1M | $-131.8M | ||
| Other Income/Expense | $-54.0M | $-18.8M | $-72.2M | $-313.4M | $1.1M | $2.2M | $50.5M | $-540.4M | $703.0K | $1.5M | ||
| Other Special Charges | $-3.3M | $-15.0K | $-13.0K | $313.4M | $-834.0K | $-2.2M | $-838.0K | -- | $-703.0K | $-1.5M | ||
| SPECIAL ITEMS | ||||||||||||
| Special Income Charges | $-16.8M | $-1.6M | $-6.2M | $-9.2M | $-2.8M | $2.7M | $948.0K | $2.7M | $-281.8M | $3.2M | ||
| Impairment of Capital Assets | $16.8M | $1.9M | $6.2M | $9.8M | $5.6M | -- | $1.8M | -- | $5.0M | $888.0K | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $78.1M | $74.3M | $145.1M | $97.6M | $269.1M | $259.9M | $260.3M | $237.7M | $274.2M | $317.7M | ||
| Pre-Tax Income | $35.2M | $31.9M | $96.0M | $43.0M | $70.8M | $98.2M | $182.2M | $142.9M | $160.8M | $185.4M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | -- | $465.0K | $-900.0K | $1.2M | $1.7M | $1.7M | -- | $278.4M | -- | -- | ||
| NET INCOME | ||||||||||||
| Net Income | $34.1M | $30.9M | $92.7M | $49.3M | $202.1M | $192.3M | $178.3M | $192.8M | $189.2M | $273.5M | ||
| Net Income (Continuing Operations) | $34.1M | $30.9M | $92.7M | $49.3M | $202.1M | $192.3M | $182.2M | $143.1M | $161.0M | $185.5M | ||
| Net Income (Discontinued Operations) | $34.1M | $30.9M | $92.7M | $49.3M | $202.1M | $192.3M | $178.3M | $192.8M | $189.2M | $273.5M | ||
| Net Income (Common Stockholders) | $20.2M | $21.1M | $82.4M | $43.8M | $196.7M | $188.2M | $178.1M | $192.8M | $189.0M | $273.4M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $180.4M | ||
| TOTALS | ||||||||||||
| Total Expenses | $208.9M | $244.1M | $272.0M | $298.7M | $346.2M | $398.2M | $447.7M | $192.0M | $206.5M | $225.7M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $70.6M | $89.5M | $103.4M | $125.4M | $148.8M | $163.4M | $178.8M | $180.2M | $182.2M | $186.8M | ||
| Average Shares Outstanding (Diluted) | $70.9M | $90.0M | $103.8M | $125.7M | $149.2M | $164.1M | $178.9M | $180.6M | $182.4M | $187.2M | ||
| Shares Outstanding | $82.1M | $97.2M | $112.5M | $148.7M | $158.4M | $178.0M | $179.3M | $181.8M | $186.6M | $191.0M | ||
| Basic EPS | -- | -- | -- | $0.35 | $1.32 | $1.15 | $1 | $1.07 | $1.04 | $1.46 | ||
| Basic EPS (Continuing Operations) | $0.29 | $0.24 | $0.80 | $0.35 | $1.32 | $1.15 | $1 | $1.07 | $1.04 | $1.46 | ||
| Diluted EPS | -- | -- | -- | $0.35 | $1.32 | $1.15 | $1 | $1.07 | $1.04 | $1.46 | ||
| Diluted EPS (Continuing Operations) | $0.29 | $0.23 | $0.79 | $0.35 | $1.32 | $1.15 | $1 | $1.07 | $1.04 | $1.46 | ||
| Dividend Per Share | $1.39 | $1.405 | $1.42 | $1.43 | $1.44 | $1.45 | $1.46 | $1.47 | -- | $1.49 | ||
| OTHER METRICS | ||||||||||||
| Accretion On Preferred Stock | -- | -- | -- | -- | -- | $2.6M | -- | -- | -- | -- | ||
| Accrued Preferred Stock Dividends | $13.9M | $9.8M | $10.3M | $5.2M | $5.2M | $1.3M | -- | -- | -- | -- | ||
| Commission Expenses | -- | $334.0K | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Development Expense | -- | -- | -- | -- | -- | -- | -- | $212.0K | -- | -- | ||
| Excise Taxes | -- | -- | -- | -- | -- | -- | -- | $278.4M | -- | -- | ||
| Fees | $-384.0K | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | $61.8M | $24.2M | $72.2M | $7.4M | -- | -- | -- | -- | -- | -- | ||
| Gains Loss On Disposal Of Discontinued Operations | -- | -- | -- | $7.4M | $135.7M | $98.0M | $57.5M | $54.1M | $32.3M | $93.8M | ||
| Interest Expense Operating | -- | -- | $276.0K | -- | -- | $288.0K | -- | -- | -- | $301.8M | ||
| Marketing Expense | -- | -- | -- | $314.0K | -- | -- | -- | -- | -- | -- | ||
| Minority Interests | $-1.1M | $-941.0K | $-3.3M | $-1.4M | $-4.6M | $-4.1M | $-3.9M | $-4.4M | $-4.0M | $-5.8M | ||
| Net Income Discontinuous Operations | -- | -- | -- | $7.4M | $135.7M | $98.0M | $57.5M | $54.1M | $32.3M | $93.8M | ||
| Non Recurring Operation Expense | -- | $-325.0K | -- | -- | $-2.2M | -- | -- | -- | $-11.8M | $-1.9M | ||
| Other Gand A | $33.4M | $33.7M | $34.1M | $35.9M | $40.1M | $48.6M | $47.0M | $47.5M | $49.2M | $51.9M | ||
| Other Impairment Of Capital Assets | $-2.6M | $-2.2M | $-6.2M | $9.8M | -- | -- | -- | -- | -- | -- | ||
| Other Write Off | -- | -- | $276.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Preferred Stock Dividends | $13.9M | $9.8M | $10.3M | $5.2M | $5.2M | $3.9M | -- | -- | -- | -- | ||
| Rent And Landing Fees | $33.4M | $33.7M | $34.1M | $314.0K | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $384.0K | -- | -- | -- | -- | -- | -- | -- | $293.1M | -- | ||
| Write Down | -- | -- | -- | -- | -- | -- | -- | -- | $293.1M | -- | ||
| Write Off | -- | -- | -- | -- | -- | -- | $237.0K | -- | -- | -- | ||
| Othspecchg | -- | -- | -- | $-600.0K | $-586.0K | $-2.7M | $-3.0M | $-2.7M | $-4.5M | $-2.2M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | STAG | $38.15 | +0.2% | 1.31M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |