STAG Industrial Inc. logo

STAG Industrial Inc.

STAG | NYSE
Chart Builder DCF Calculator
$37.51
-$0.09 (-0.24%)
At close: Sep 21, 2026, 4:00 PM ET
$37.51
$0 (0.00%)
After-hours: Sep 21, 2026, 5:55 PM ET
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
251.12M 248.17M 278.22M 245.03M 239.16M 247.84M 191.06M 180.73M 189.17M 182.23M 196.25M 185.02M 198.57M 178.85M 182.23M 239.91M 224.77M 225.07M 196.43M 206.55M 181.17M 167.11M
Depreciation & Amortization
313.62M 306.43M 301.15M 297.6M 293.61M 294.67M 292.78M 290.77M 288.25M 280.57M 277.96M 275.5M 275.4M 276.22M 274.69M 269.64M 259.74M 248.15M 240.75M 232.24M 228.17M 225.29M
Stock-Based Compensation
13.27M 13M 12.72M 12.5M 12.31M 12.02M 11.74M 11.3M 10.95M 11.3M 11.49M 11.65M 11.79M 11.9M 12.07M 12M 12.49M 13.6M 14.96M 15.32M 15.05M 13.44M
Other Working Capital
-25.46M -29.27M -24.97M -19.02M -20.32M -13.34M -15.49M -23.28M -10.78M -7.22M -7.98M -4.92M -16.39M -22.15M -18.61M -19.43M -5.12M 4.15M 8.27M 7.97M -3.33M -3.55M
Other Non-Cash Items
-84.03M -75.67M -109.54M -84.09M -84.01M -100.6M -47.15M 124.54M 127.98M 150.75M 127.76M -34.78M -66.52M -65.83M -69.17M -68.51M -37.27M -37.94M -14.59M -14.23M -14.19M -12.33M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a -164.83M -176.52M -194.05M -194.05M -29.22M -17.53M n/a n/a -62.68M -85.35M -91.32M -97.73M -111.51M -94.74M -88.97M
Change in Working Capital
-17.63M -14.64M -19.16M -7.19M -12.77M 4.74M 11.87M 4.45M -17.57M -20.96M -28.31M -18.6M -8.74M -15.3M -11.51M -10.57M -9.04M -5.99M -3.67M -3.96M -7.26M -7.74M
Operating Cash Flow
476.36M 477.29M 463.39M 463.85M 448.3M 458.67M 460.29M 446.95M 422.27M 409.83M 391.09M 389.57M 392.97M 385.47M 387.93M 379.41M 364.97M 351.57M 336.15M 324.4M 308.21M 296.8M
Capital Expenditures
-31.88M -45.83M -40.74M -38.66M -63.43M -102.89M -127.09M -120.07M -117.2M -106.47M -103.81M -73.53M -67.56M -60.78M -52.72M -137.23M -176.99M -166.84M -160.38M -154.2M -121.96M -109.27M
Cash Acquisitions
-265.04M n/a n/a n/a 605K 2.53M -245K -245K 480K -1.51M 2M 2M 2.05M 3.42M 1.52M 1.52M -3.01M -7.2M -4.48M -3.33M -1.51M 1.54M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
21.88M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-498.96M -518.56M -456.56M -538.73M -510.25M -596.6M -645.58M -429.22M -497.46M -384.5M -307.63M -270.96M -131.85M -259.21M -396.33M -959.3M -1.25B -1.2B -1.14B -964.06M -656.1M -568.43M
Investing Cash Flow
-816.08M -564.39M -497.3M -577.39M -573.08M -679.72M -731.06M -477.71M -542.35M -406.44M -320.35M -283.36M -138.22M -288.89M -447.52M -1.01B -1.35B -1.29B -1.22B -1.04B -701.55M -598.15M
Debt Repayment
396M 160.95M 225.95M 176.95M 248.78M 376.78M 406.79M 377.6M 357.56M 196.53M 123.5M 88.66M 4.06M 154.56M 282.06M 489.41M 554.7M 473.72M 511.78M 372.01M 281.92M 4.98M
Common Stock Repurchased
467K -485K n/a n/a -565K -364K -342K -342K -244K -61K n/a n/a n/a -76K n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
-242.01M -237.29M -283.97M -281.81M -279.34M -277.23M -274.92M -274.29M -273.72M -272.33M -267.57M -265.82M -264.7M -264.5M -266.82M -263.9M -257.05M -251.94M -245.72M -238.21M -234.63M -229.4M
Other Financial Acitivies
317K -1.66M -614K -684K -9.75M -10.15M -12.85M -12.96M -4.48M -2.11M -1.08M -1.15M -3.9M -6.02M -6.81M -11.75M -10.45M -8.43M -10.92M -5.94M -4.22M -5.68M
Financial Cash Flow
370.43M 78.21M 97.4M 60.83M 126.1M 256.02M 286.29M 89.88M 140.07M -8.48M -75.67M -108.63M -256.06M -116.41M 63.19M 603.63M 985.68M 953.83M 887.12M 690.57M 297.26M -17.72M
Net Cash Flow
30.71M -8.9M 63.49M -52.72M 1.33M 34.96M 15.53M 59.11M 19.99M -5.08M -4.92M -2.42M -1.31M -19.83M 3.59M -31.72M -2.67M 15.69M 2.86M -28.59M -96.09M -319.07M
Free Cash Flow
444.47M 431.46M 422.65M 425.19M 384.88M 355.78M 333.2M 326.88M 305.07M 303.37M 287.28M 316.04M 325.41M 324.69M 335.22M 242.19M 187.98M 184.73M 175.77M 170.21M 186.24M 187.53M
Adj. Free Cash Flow
431.2M 418.46M 409.93M 412.69M 372.57M 343.76M 321.46M 315.57M 294.11M 292.06M 275.79M 304.39M 313.63M 312.79M 323.15M 230.18M 175.49M 171.13M 160.82M 154.89M 171.2M 174.08M
Maintenance CapEx
-52.49M -43.2M -37.32M -24.74M -42.22M -69.54M -84.54M -70.13M -62.41M -49.8M -36.33M -23.51M -23.51M -6.86M n/a -28.44M -28.44M -28.44M -28.44M n/a n/a n/a
Growth CapEx
20.6M -2.63M -3.42M -13.92M -21.21M -33.35M -42.55M -49.94M -54.79M -56.66M -67.49M -50.02M -44.04M -53.92M -52.72M -108.78M -148.55M -138.4M -131.94M -154.2M -121.96M -109.27M
Owner Earnings
423.87M 434.09M 426.07M 439.11M 406.09M 389.13M 375.76M 376.82M 359.85M 360.03M 354.77M 366.05M 369.45M 378.61M 387.93M 350.97M 336.53M 323.13M 307.71M 324.4M 308.21M 296.8M

© 2026 bestshares.com. All rights reserved.