10 Year Financial Data of Stag Industrial, Inc. (STAG)

23.59 (1y: +71%)

Market Cap	1.01 B	P/E(ttm)
Enterprise Value	1.26 B	P/B	2.33

STAG- NYSE (USA)
Stag Industrial, Inc.

Not Rated

Top Ranked Predictable Companies

$23.59

4 Severe Warning Signs 4 Medium Warning Signs

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	0	0	6.2
EBITDA Growth (%)	0	0	80.2
Free Cash Flow Growth (%)	0	0	0
Book Value Growth (%)	0	0	-9.5

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.

Trendline:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals					Quarterly
Fiscal Period	Dec08	Dec09	Dec10	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	--	--	4.31	3.41	3.24	1.14	1.02	0.73	0.74	0.75
EBITDA per Share	--	--	1.13	2.31	1.73	-0.40	0.69	0.38	0.60	0.06
Free Cashflow per Share	--	--	--	-15.10	-11.68	1.51	-3.31	-2.98	-5.54	0.15
Earnings per Share ($)	--	--	0.05	-0.51	-0.43	-0.12	-0.11	-0.18	-0.10	-0.04
Dividends Per Share	--	--	--	1.07	1.11	0.26	0.27	0.27	0.27	0.30
Book Value per Share	--	--	11.10	17.07	12.80	14.14	16.35	14.45	12.20	12.80
Month End Stock Price	--	--	--	17.97	21.27	13.96	14.58	16.26	17.97	21.27
Ratios	Annuals					Quarterly
Fiscal Period	Dec08	Dec09	Dec10	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	-117	--	0.40	-1.50	--	-0.80	-0.80	-3.60	-1.60	--
Return on Assets %	-3.30	-2.50	0.10	-0.60	--	-0.40	-0.40	-2.00	-0.80	--
Return on Capital - Joel Greenblatt %	4.40	5.50	3.90	1.30	2.00	2.00	2.40	-0.40	2.40	2.00
Debt to Equity	32.95	-139	1.54	1.12	0.38	1.51	0.92	0.64	1.12	0.38

Gross Margin %	90.40	82.30	84.50	93.00	91.10	90.20	93.20	93.80	94.00	91.10
Operating Margin %	27.20	34.50	26.20	11.20	13.90	14.40	15.90	-1.80	18.60	13.90
Net Margin %	-24.60	-18.40	1.10	-7.60	-0.50	-2.20	-3.20	-16.90	-7.40	-0.50

Days Sales Outstanding	41.80	43.70	27.90	39.90	31.10	28.80	28.30	29.70	33.00	31.10

Debt to Revenue	6.91	7.03	3.97	5.61	6.43	18.71	14.64	12.61	18.59	6.43
COGS to Revenue	0.10	0.18	0.15	0.07	0.09	0.10	0.07	0.06	0.06	0.09
Interest Exp. to Revenue %	-47.71	-47.28	-24.55	-18.82	-15.31	-23.13	-20.86	-16.43	-16.37	-15.31

Asset Turnover	0.14	0.14	0.12	0.09	0.03	0.03	0.03	0.03	0.03	0.03
Buyback Ratio	--	--	--	2,382	1,401	--	-6,425	2,648	225	1,401
Income Statement	Annuals (USD $) View: $ %					Quarterly
Fiscal Period	Dec08	Dec09	Dec10	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	31.27	30.17	60.45	85.49	97.81	18.02	19.96	21.73	25.77	30.35
Cost of Goods Sold	3.01	5.34	9.36	6.00	6.96	1.76	1.35	1.35	1.56	2.71
Gross Profit	28.26	24.82	51.09	79.49	90.85	16.26	18.61	20.38	24.22	27.64

Selling, General, &Admin. Expense	1.11	1.08	9.09	14.55	16.06	3.00	3.31	3.66	4.59	4.51
Earnings Before DDA	20.57	21.41	15.85	57.91	48.09	-6.33	13.53	11.18	21.13	2.26

Depreciation, Depletion and Amortization	12.06	10.99	--	48.31	36.31	-8.92	10.36	11.58	16.34	-1.97

Operating Income	8.51	10.42	15.85	9.60	11.78	2.59	3.17	-0.40	4.78	4.23
Interest Income/Expense	-14.92	-14.26	-14.84	-16.09	-16.60	-4.17	-4.16	-3.57	-4.22	-4.65
Net Income	-7.68	-5.56	0.64	-6.48	-6.38	-0.39	-0.64	-3.67	-1.92	-0.15

Preferred dividends	--	--	--	6.21	6.21	1.55	1.55	1.55	1.55	1.55
Earnings per Share ($)	--	--	0.05	-0.51	-0.43	-0.12	-0.11	-0.18	-0.10	-0.04
Total Shares Outstanding	--	--	14.03	25.05	40.52	15.83	19.49	29.75	35.04	40.52
Balance Sheet	Annuals (USD $) View: $ %					Quarterly
Fiscal Period	Dec08	Dec09	Dec10	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Cash and cash equivalents	3.37	2.77	1.00	19.01	11.98	18.46	5.11	10.68	19.01	11.98
Accounts Receivable	3.59	3.61	4.62	9.35	10.37	5.71	6.21	7.10	9.35	10.37
Other Current Assets	1.66	2.57	6.10	7.05	11.20	9.71	11.98	11.47	7.05	11.20
Total Current Assets	8.62	8.95	11.71	35.41	33.55	33.88	23.30	29.26	35.41	33.55

Property, Plant and Equipment	191	186	413	770	812	499	549	614	770	812
Intangible Assets	--	--	4.02	4.92	4.92	4.92	4.92	155	4.92	4.92
Other Long Term Assets	30.35	25.23	80.06	195	199	119	133	5.36	195	199
Total Assets	230	220	509	1,005	1,049	657	710	804	1,005	1,049

Accounts Payable	2.19	2.95	8.00	23.89	25.42	12.44	16.04	21.53	23.89	25.42
Current Portion of Long-Term Debt	216	212	240	--	--	40.00	5.00	--	--	--
Other Current Liabilities	0.00	-0.00	11.00	5.69	6.81	1.97	4.45	5.51	5.69	6.81
Total Current Liabilities	218	215	259	29.58	32.23	54.41	25.49	27.04	29.58	32.23

Long-Term Debt	--	--	--	479	195	297	287	274	479	195
Other Long-Term Liabilities	4.81	6.56	94.41	68.73	303	81.79	78.50	73.14	68.73	303
Total Liabilities	223	222	353	578	530	433	391	374	578	530

Common Stock	--	--	--	0.36	0.42	0.16	0.25	0.35	0.36	0.42
Preferred Stock	--	--	--	69.00	69.00	69.00	69.00	69.00	69.00	69.00
Retained Earnings	--	--	--	-61.02	-75.38	-24.49	-33.42	-47.92	-61.02	-75.38
Additional Paid-In Capital	--	--	--	420	525	179	283	409	420	525
Total Equity	6.56	-1.52	156	428	519	224	318	430	428	519
Cashflow Statement	Annuals (USD $) View: $ %					Quarterly
Fiscal Period	Dec08	Dec09	Dec10	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	-7.68	-5.56	--	-10.20	-2.56	5.34	-1.53	-4.92	-2.39	6.28
Depreciation, Depletion and Amortization	12.06	10.99	--	48.31	36.31	-8.92	10.36	11.58	16.34	-1.97
Cash Flow from Others	4.06	2.93	--	9.90	6.03	-1.45	0.85	5.97	3.86	-4.65
Cash Flow from Operations	8.43	8.37	--	48.01	39.79	-5.03	9.69	12.63	17.81	-0.34

Investment for Property, Plant & Equipement	-0.38	-1.30	--	-426	-381	28.97	-74.27	-101	-212	6.37
Cash Flow from Investing	-0.41	-2.04	--	-417	-368	33.99	-72.25	-100	-206	10.27

Net Issuance of Stock	--	--	--	243	-50.64	--	-98.18	130	5.38	-88.02
Net Issuance of Debt	-1.18	-4.05	--	183	195	147	-44.87	-18.39	205	52.64
Cash Flow for Dividends	--	--	--	-38.61	-34.80	--	-6.46	-10.29	-14.31	-3.74
Other Financing	-7.34	-2.88	--	-15.26	202	-185	199	-8.12	-0.01	11.75
Cash Flow from Financing	-8.52	-6.92	--	372	312	-37.42	49.21	93.39	196	-27.38

Net Change in Cash	-0.50	-0.60	--	2.51	-16.90	-8.46	-13.35	5.57	8.32	-17.45

Free Cash Flow	8.05	7.07	--	-378	-341	23.94	-64.58	-88.62	-194	6.03
Valuation Ratios (Daily)	Annuals					Quarterly
Fiscal Period	Dec08	Dec09	Dec10	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Price to Tangible Book
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Valuation and Quality	Annuals					Quarterly
Fiscal Period	Dec08	Dec09	Dec10	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
Median PS (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles