NYSE : STAG
STAG Industrial, Inc. — Financial statements
Real Estate · REIT - Industrial · United States
Last price 37.27 USD (Oct 30, 2026, 9:03 AM EDT) · Market cap 7.24B
Overview · Financial statements · Key statistics · Dividends · Company profile · Price history · Reports
Financial statements
Income statement
Fiscal year January - December; amounts in USD.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Rental Revenue | 898.56M | 843.01M | 762.89M | 705.16M | 654.38M | 559.43M |
| Other Revenue | 1.96M | 2.17M | 4.49M | 2.67M | 2.97M | 2.73M |
| Total Revenue | 900.52M | 845.18M | 767.38M | 707.84M | 657.35M | 562.16M |
| Property Expenses | 184.16M | 171.82M | 154.83M | 139.60M | 125.70M | 107.99M |
| Selling, General & Administrative | 55.78M | 51.93M | 49.20M | 47.49M | 46.96M | 48.13M |
| Depreciation & Amortization | 318.85M | 301.80M | 293.08M | 278.45M | 275.04M | 238.70M |
| Other Operating Expenses | 2.42M | 1.80M | 2.33M | 4.69M | 4.36M | 2.88M |
| Total Operating Expenses | 561.21M | 527.35M | 499.44M | 470.23M | 452.06M | 397.69M |
| Operating Income | 339.31M | 317.83M | 267.94M | 237.61M | 205.28M | 164.47M |
| Interest Expense | -146.85M | -132.16M | -113.17M | -94.58M | -78.02M | -63.48M |
| Interest & Investment Income | 170.00K | 385.00K | 44.00K | 68.00K | 103.00K | 121.00K |
| EBT Excluding Unusual Items | 192.63M | 186.06M | 154.82M | 143.10M | 127.37M | 101.10M |
| Gain (Loss) on Sale of Assets | 83.64M | 93.75M | 32.27M | 54.10M | 57.49M | 97.98M |
| Asset Writedown | -888.00K | -4.97M | -1.78M | |||
| Other Unusual Items | -1.59M | 352.00K | 11.14M | -838.00K | -2.65M | |
| Pretax Income | 274.68M | 279.27M | 193.27M | 197.20M | 182.23M | 196.43M |
| Earnings From Continuing Operations | 274.68M | 279.27M | 193.27M | 197.20M | 182.23M | 196.43M |
| Minority Interest in Earnings | -5.57M | -5.75M | -4.05M | -4.36M | -3.91M | -4.10M |
| Net Income | 269.11M | 273.52M | 189.22M | 192.84M | 178.33M | 192.33M |
| Preferred Dividends & Other Adjustments | 156.00K | 169.00K | 182.00K | 212.00K | 237.00K | 4.16M |
| Net Income to Common | 268.95M | 273.35M | 189.04M | 192.63M | 178.09M | 188.18M |
| Basic Shares Outstanding | 190.67M | 186.84M | 182.16M | 180.22M | 178.75M | 163.44M |
| Diluted Shares Outstanding | 190.92M | 187.17M | 182.40M | 180.56M | 178.94M | 164.09M |
| EPS (Basic) | 1.41 | 1.46 | 1.04 | 1.07 | 1.00 | 1.15 |
| EPS (Diluted) | 1.41 | 1.46 | 1.04 | 1.07 | 1.00 | 1.15 |
| Dividend Per Share | 1.54 | 1.49 | 1.48 | 1.47 | 1.46 | 1.45 |
| Operating Margin | 37.68% | 37.60% | 34.92% | 33.57% | 31.23% | 29.26% |
| Profit Margin | 29.87% | 32.34% | 24.63% | 27.21% | 27.09% | 33.47% |
| EBITDA | 656.37M | 617.09M | 560.42M | 515.17M | 479.97M | 405.22M |
| EBITDA Margin | 72.89% | 73.01% | 73.03% | 72.78% | 73.02% | 72.08% |
| D&A For Ebitda | 317.06M | 299.26M | 292.48M | 277.56M | 274.69M | 240.75M |
| EBIT | 339.31M | 317.83M | 267.94M | 237.61M | 205.28M | 164.47M |
| EBIT Margin | 37.68% | 37.60% | 34.92% | 33.57% | 31.23% | 29.26% |
| Funds From Operations (FFO) | 509.01M | 487.33M | 458.21M | 420.77M | 400.80M | 332.23M |
| Adjusted Funds From Operations (AFFO) | 487.33M | 458.21M | 420.77M | 400.80M | 332.23M | |
| FFO Payout Ratio | 48.58% | 58.27% | 60.00% | 63.59% | 66.57% | |
| Revenue as Reported | 900.52M | 845.18M | 767.38M | 707.84M | 657.35M | 562.16M |
Balance sheet
Fiscal year January - December; amounts in USD.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Property, Plant & Equipment | 6.76B | 6.44B | 6.10B | 5.57B | 5.39B | 5.08B |
| Cash & Equivalents | 12.22M | 14.91M | 36.28M | 20.74M | 25.88M | 18.98M |
| Accounts Receivable | 168.24M | 156.46M | 136.36M | 128.27M | 115.51M | 93.60M |
| Other Receivables | 3.00M | |||||
| Other Intangible Assets | 398.44M | 394.97M | 428.87M | 435.72M | 508.94M | 567.66M |
| Restricted Cash | 670.00K | 85.97M | 1.11M | 1.13M | 905.00K | 4.21M |
| Other Current Assets | 126.09M | 104.48M | 96.19M | 74.16M | 71.18M | 55.75M |
| Trading Asset Securities | 38.61M | 13.53M | 36.47M | 50.42M | 72.22M | 5.22M |
| Deferred Long-Term Charges | 3.30M | 5.20M | 5.20M | |||
| Total Assets | 7.50B | 7.21B | 6.83B | 6.28B | 6.18B | 5.83B |
| Current Portion of Long-Term Debt | 131.31M | 175.00M | 50.00M | 103.30M | 46.61M | |
| Current Portion of Leases | 633.00K | 3.52M | ||||
| Long-Term Debt | 3.41B | 3.12B | 2.85B | 2.57B | 2.40B | 2.19B |
| Long-Term Leases | 51.16M | 33.52M | 35.30M | 33.58M | 35.10M | 33.11M |
| Accounts Payable | 130.53M | 123.50M | 113.11M | 68.55M | 84.27M | 67.88M |
| Accrued Expenses | 29.60M | 11.90M | 13.70M | 14.60M | 13.10M | 8.60M |
| Other Current Liabilities | 76.24M | 24.19M | 23.47M | 22.73M | 22.28M | 21.91M |
| Long-Term Unearned Revenue | 31.44M | 32.92M | 32.27M | 22.44M | 21.75M | 21.94M |
| Other Long-Term Liabilities | 50.68M | 51.87M | 57.23M | 51.71M | 51.53M | 50.92M |
| Total Liabilities | 3.78B | 3.54B | 3.30B | 2.84B | 2.73B | 2.44B |
| Common Stock | 1.93M | 1.91M | 1.86M | 1.82M | 1.79M | 1.78M |
| Additional Paid-In Capital | 4.68B | 4.62B | 4.45B | 4.27B | 4.19B | 4.13B |
| Distributions in Excess of Earnings | -1.07B | -1.03B | -1.03B | -948.72M | -876.14M | -792.33M |
| Comprehensive Income & Other | 37.72M | 11.85M | 35.58M | 49.21M | 70.50M | -11.78M |
| Total Common Equity | 3.65B | 3.60B | 3.46B | 3.37B | 3.38B | 3.33B |
| Minority Interest | 78.41M | 75.33M | 71.46M | 71.13M | 73.36M | 65.89M |
| Shareholders' Equity | 3.73B | 3.67B | 3.53B | 3.45B | 3.46B | 3.39B |
| Total Liabilities & Equity | 7.50B | 7.21B | 6.83B | 6.28B | 6.18B | 5.83B |
| Total Debt | 3.46B | 3.29B | 3.06B | 2.66B | 2.53B | 2.27B |
| Net Cash (Debt) | -3.41B | -3.26B | -2.99B | -2.59B | -2.44B | -2.24B |
| Net Cash Per Share | -17.84 | -17.44 | -16.40 | -14.33 | -13.61 | -13.68 |
| Filing Date Shares Outstanding | 192.82M | 191.04M | 186.56M | 181.78M | 179.33M | 177.95M |
| Total Common Shares Outstanding | 192.82M | 191.01M | 186.52M | 181.69M | 179.25M | 177.77M |
| Book Value Per Share | 18.93 | 18.83 | 18.54 | 18.57 | 18.88 | 18.72 |
| Tangible Book Value | 3.25B | 3.20B | 3.03B | 2.94B | 2.88B | 2.76B |
| Tangible Book Value Per Share | 16.86 | 16.76 | 16.24 | 16.18 | 16.04 | 15.53 |
| Land | 853.18M | 811.57M | 771.79M | 698.63M | 647.10M | 617.30M |
| Buildings | 6.89B | 6.71B | 6.38B | 5.59B | 5.30B | 4.94B |
| Construction In Progress | 138.88M | 98.85M | 89.98M | 36.49M |
Cash flow statement
Fiscal year January - December; amounts in USD.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Net Income | 269.11M | 273.52M | 189.22M | 192.84M | 178.33M | 192.33M |
| Depreciation & Amortization | 317.06M | 299.26M | 292.48M | 277.56M | 274.69M | 240.75M |
| Gain (Loss) on Sale of Assets | -83.64M | -93.75M | -32.27M | -54.10M | -57.49M | -97.98M |
| Asset Writedown | 888.00K | 4.97M | 1.78M | |||
| Stock-Based Compensation | 14.21M | 12.72M | 11.74M | 11.49M | 12.07M | 14.96M |
| Change in Accounts Receivable | 379.00K | 1.16M | 4.61M | 1.92M | -6.44M | -36.00K |
| Change in Accounts Payable | 5.17M | 4.65M | 22.75M | -9.24M | 13.53M | 6.76M |
| Change in Other Net Operating Assets | -34.84M | -28.02M | -27.43M | -23.87M | -21.87M | -18.66M |
| Other Operating Activities | -11.39M | -10.09M | -17.70M | -8.39M | -9.93M | -10.24M |
| Operating Cash Flow | 480.34M | 463.39M | 460.29M | 391.09M | 387.93M | 336.15M |
| Acquisition of Real Estate Assets | -846.75M | -602.93M | -775.17M | -411.85M | -533.44M | -1.25B |
| Sale of Real Estate Assets | 203.18M | 164.24M | 126.48M | 105.60M | 135.35M | 187.97M |
| Net Sale / Acq. of Real Estate Assets | -643.57M | -438.70M | -648.69M | -306.25M | -398.09M | -1.06B |
| Cash Acquisition | -1.52M | -350.00K | -450.00K | -3.13M | ||
| Other Investing Activities | -2.30M | -167.00K | -243.00K | 4.36M | -261.00K | 20.00K |
| Investing Cash Flow | -755.42M | -497.30M | -731.06M | -320.35M | -447.52M | -1.22B |
| Long-Term Debt Issued | 2.00B | 2.43B | 1.17B | 2.06B | 4.12B | |
| Long-Term Debt Repaid | -1.77B | -2.02B | -1.04B | -1.78B | -3.60B | |
| Net Debt Issued (Repaid) | 302.77M | 227.78M | 406.79M | 123.50M | 282.06M | 511.77M |
| Issuance of Common Stock | 216.00M | 156.69M | 167.28M | 69.48M | 54.75M | 706.99M |
| Repurchase of Common Stock | -644.00K | -649.00K | -1.05M | -812.00K | -1.60M | -1.34M |
| Preferred Share Repurchases | -75.00M | |||||
| Common Dividends Paid | -247.27M | -283.97M | -274.92M | -267.57M | -266.82M | |
| Common & Preferred Dividends Paid | -245.72M | |||||
| Total Dividends Paid | -247.27M | -283.97M | -274.92M | -267.57M | -266.82M | -245.72M |
| Other Financing Activities | -1.32M | -2.44M | -11.80M | -270.00K | -5.21M | -9.58M |
| Net Cash Flow | -5.54M | 63.49M | 15.53M | -4.92M | 3.59M | 2.86M |
| Levered Free Cash Flow | 468.64M | 324.05M | 418.24M | 345.68M | 353.55M | 144.52M |
| Unlevered Free Cash Flow | 560.42M | 406.65M | 488.97M | 404.79M | 402.31M | 184.19M |
| Cash Interest Paid | 141.17M | 127.68M | 108.82M | 89.98M | 72.74M | 58.39M |
| Change in Working Capital | -25.01M | -19.16M | 11.87M | -28.31M | -11.51M | -3.67M |
Ratios
Fiscal year January - December; amounts in USD.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Market Capitalization | 7.28B | 6.86B | 6.16B | 7.13B | 5.79B | 8.45B |
| Enterprise Value | 10.69B | 10.04B | 9.09B | 9.70B | 8.27B | 10.49B |
| Last Close Price | 37.49 | 35.63 | 31.45 | 35.07 | 27.67 | 39.34 |
| PE Ratio | 26.63 | 25.11 | 32.60 | 37.01 | 32.52 | 44.91 |
| PS Ratio | 8.09 | 8.12 | 8.03 | 10.07 | 8.81 | 15.03 |
| PB Ratio | 1.98 | 1.87 | 1.75 | 2.07 | 1.67 | 2.49 |
| P/OCF Ratio | 15.16 | 14.81 | 13.39 | 18.23 | 14.93 | 25.14 |
| EV/Sales Ratio | 11.87 | 11.88 | 11.85 | 13.70 | 12.58 | 18.67 |
| EV/EBITDA Ratio | 16.28 | 16.27 | 16.23 | 18.83 | 17.23 | 25.90 |
| EV/EBIT Ratio | 31.50 | 31.60 | 33.94 | 40.82 | 40.28 | 63.81 |
| Debt / Equity Ratio | 0.93 | 0.90 | 0.87 | 0.77 | 0.73 | 0.67 |
| Debt / EBITDA Ratio | 5.23 | 5.30 | 5.43 | 5.12 | 5.23 | 5.55 |
| Net Debt / Equity Ratio | 0.91 | 0.89 | 0.85 | 0.75 | 0.70 | 0.66 |
| Net Debt / EBITDA Ratio | 5.19 | 5.29 | 5.34 | 5.02 | 5.08 | 5.54 |
| Asset Turnover | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 |
| Quick Ratio | 0.92 | 0.63 | 0.64 | 1.30 | 0.96 | 0.81 |
| Current Ratio | 1.46 | 1.27 | 0.94 | 1.78 | 1.28 | 1.23 |
| Return on Equity (ROE) | 7.60% | 7.76% | 5.54% | 5.71% | 5.32% | 6.37% |
| Return on Assets (ROA) | 2.94% | 2.83% | 2.55% | 2.38% | 2.14% | 1.95% |
| Earnings Yield | 3.76% | 3.98% | 3.07% | 2.71% | 3.08% | 2.28% |
| Dividend Yield | 4.16% | 4.15% | 4.48% | 3.75% | 4.52% | 3.05% |
| Payout Ratio | 110.10% | 103.82% | 145.29% | 138.75% | 149.62% | 127.76% |
| Buyback Yield / Dilution | -2.70% | -2.61% | -1.02% | -0.90% | -9.05% | -9.97% |
| Total Shareholder Return | 1.46% | 1.53% | 3.45% | 2.84% | -4.53% | -6.92% |