Stifel Financial Corp. (SF-PD) Income Annual - Discounting Cash Flows
SF-PD
Stifel Financial Corp.
SF-PD (NYSE)
Period Ending: LTM
(Last Twelve Months)
2024
12-31
2023
12-31
2022
12-31
2021
12-31
2020
12-31
2019
12-31
2018
12-31
2017
12-31
2016
12-31
2015
12-31
2014
12-31
2013
12-31
2012
12-31
2011
12-31
2010
12-31
2009
12-31
2008
12-31
2007
12-31
2006
12-31
2005
12-31
2004
12-31
2003
12-31
2002
12-31
2001
12-31
2000
12-31
1999
12-31
1998
12-31
1997
12-31
1996
12-31
1995
12-31
1994
12-31
1993
07-31
1992
07-31
1991
07-31
1990
07-31
1989
07-31
1988
07-31
1987
07-31
1986
07-31
Report Filing 2025-05-07 2025-02-26 2024-02-16 2023-02-17 2022-02-18 2021-02-19 2020-02-19 2019-02-20 2018-02-26 2017-02-23 2016-03-01 2015-03-02 2014-03-03 2013-03-01 2012-02-28 2011-02-28 2010-02-26 2009-02-27 2008-03-04 2007-03-16 2006-03-16 2005-03-15 2004-03-15 2003-03-31 2002-03-27 2001-04-02 2000-03-30 1999-03-30 1998-03-27 1997-03-24 1996-03-26 1995-03-31 1993-07-31 1992-07-31 1991-07-31 1990-07-31 1989-07-31 1988-07-31 1987-07-31 1986-07-31
Revenue 5,450 5,889 5,101 4,535 4,677 3,696 3,293 2,983 2,882 2,531 2,289 2,172 2,020 1,646 1,442 1,382 1,091 870.3 763.1 226.9 263.7 246.8 216.5 187.8 177.9 177.5 141.1 127.5 123.1 101.7 87.1 87.8 108.7 102.5 71.3 72.8 71.5 0 0 0
Cost of Revenue 988.4 1,007 835.3 234.9 3,456 2,846 2,546 2,308 2,479 2,249 1,774 1,774 1,651 34.96 1,175 1,286 892.1 719.7 599.1 375.7 192.2 174.8 0 0 0 3.42 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Gross Profit 4,500 3,035 4,266 4,334 1,327 849.8 746.6 674.6 403 282.2 514.9 397.7 285 289.5 241.2 96 198.6 150.7 163.9 90.17 71.57 76.42 216.5 187.8 177.9 174.1 141.1 127.5 123.1 101.7 87.1 87.8 108.7 102.5 71.3 72.8 71.5 0 0 0
Operating Expenses 3,326 2,107 3,496 3,449 153 138.3 82.89 -29.82 133.5 72.77 349.6 218.6 112 59.79 77.28 83.02 65.93 40.4 80.05 9.98 36.55 39.8 186.3 176.7 162.8 177.3 120 109.2 100.5 87.9 77.5 90.9 92.7 87.3 68.2 64.9 62.1 1.6 -4.7 -3.3
Research & Development 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Selling, General and Administrative 2,965 2,916 2,555 2,586 2,820 2,279 1,978 1,771 1,959 1,726 1,569 1,404 1,311 1,010 887.2 1,056 796.3 582.8 543 329.7 174.8 157.3 141 126.7 120.9 117.2 92.8 87 82.1 66.8 59.2 63.6 71.6 66.1 47.7 48.5 47.8 0 0 0
Other Operating Expenses 361.5 -809.2 941.1 862.3 -2,667 -2,141 -1,895 -1,801 -1,825 -1,653 -1,219 -1,185 -1,199 -950.4 -809.9 -973.2 -730.3 -542.4 -463 -319.7 -138.2 -117.5 45.37 49.95 41.9 60.07 27.2 22.2 18.4 21.1 18.3 27.3 21.1 21.2 20.5 16.4 14.3 1.6 -4.7 -3.3
Operating Income 1,174 928.4 769.9 885.1 1,174 711.5 663.7 704.4 269.5 209.5 165.4 179.1 172.9 229.7 164 12.98 132.6 110.3 83.87 80.19 35.02 36.62 30.17 11.11 15.11 -3.19 21.1 18.3 22.6 13.8 9.6 -3.1 16 15.2 3.1 7.9 9.4 -1.6 4.7 3.3
Net Non-Operating Interest 1,045 1,035 1,145 897.7 502.4 458.1 547 476.4 384.4 227.5 133.7 144.7 96.17 75.33 63.9 52.12 34.63 31.64 29.05 -19.58 11.75 8.69 7.13 8.22 10.14 14.88 10.4 9.1 8.4 5.6 -8.3 -6.1 -4.8 -5.5 2.7 3 2.5 1.6 -4.7 -3.3
Interest Income 1,985 2,016 1,956 1,099 548.4 523.8 724.9 646.4 454.4 294.3 179.1 186 142.5 108.7 89.2 65.33 46.86 50.15 59.07 86.36 18.02 13.05 12.24 14.54 21.87 35.48 20.5 18.9 21.4 13.8 0 0 0 0 8.6 10.4 10.9 0 0 0
Interest Expense 940.3 981.4 810.3 201.4 46 65.78 177.9 170.1 70.03 66.87 45.4 41.26 46.37 33.37 25.3 13.21 12.23 18.51 30.02 105.9 6.28 4.37 5.11 6.32 11.72 20.59 10.1 9.8 13 8.2 8.3 6.1 4.8 5.5 5.9 7.4 8.4 -1.6 4.7 3.3
Equity & Other Income/(Expense) -1,446 -1,035 -1,209 -897.7 -609.1 -518.4 -611.5 -646.4 -384.4 -294.3 -157.5 -33.04 -83.85 -79.21 -89.24 -65.33 -46.86 -50.15 -59.07 -34.24 -14.05 -8.69 -12.24 -14.54 -21.87 3 -20.5 -18.9 -21.4 -13.8 0 0 0 -0.6 -2.7 -10.4 -10.9 0 0 0
Income Before Tax 773.1 928.4 706.7 885.1 1,067 651.2 599.1 534.4 269.5 142.6 141.6 290.8 185.2 225.9 138.6 -0.229 120.4 91.77 53.85 26.37 32.72 36.62 25.06 4.79 3.39 14.69 11 8.5 9.6 5.6 1.3 -9.2 11.2 9.1 3.1 0.5 1 0 0 0
Income Tax Expense 152.3 197.1 184.2 223 242.2 147.7 149.2 140.4 86.67 61.06 49.23 111.7 12.32 87.3 54.47 -2.14 44.62 36.27 21.68 10.94 13.08 13.47 10.05 2.01 1.38 5.49 3.8 3.3 3.8 2.2 0.7 -3.7 4.2 3.4 5.9 0.2 0.4 1.6 -4.7 -3.3
Income Attributable to Non-Controlling Interest 0 0 0 0 0 0 1.59 0 0 0 0 3.06 10.89 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -0.6 0 0 0 0 0 0
Net Income 620.8 731.4 522.5 662.2 824.9 503.5 448.4 394 182.9 81.52 92.34 176.1 162 138.6 84.13 1.91 75.8 55.5 32.17 15.43 19.64 23.15 15.01 2.78 2.01 9.2 7.2 5.2 5.8 3.4 0.6 -5.5 7 6.3 -2.8 0.3 0.6 -1.6 4.7 3.3
Depreciation and Amortization 84.86 85.97 81.46 70.21 63.76 60.48 54.38 40.45 44.63 57.57 47.14 41.65 46.12 34.96 33.58 29.36 25.98 17.03 15.66 7.26 12.91 16.71 15.62 12.17 11.55 8.13 5.7 4.4 2.9 2.9 3.1 2.7 2.2 2 2.1 1.4 1.4 0 0 0
EBITDA 1,259 1,014 851.4 955.3 1,237 772 718.1 744.9 314.2 267 212.5 220.8 219 264.7 197.5 42.34 158.6 127.3 99.53 87.45 47.93 53.32 45.78 23.29 26.66 4.94 26.8 22.7 25.5 16.7 12.7 -0.4 18.2 17.2 5.2 9.3 10.8 -1.6 4.7 3.3
Earnings Per Share (EPS) 5.61 7.39 4.55 5.74 7.34 4.49 3.99 3.57 1.69 0.77 0.9 1.77 1.7 1.73 1.07 0.027 1.19 1.03 0.66 0.4 0.59 0.71 0.48 0.089 0.062 0.29 0.24 0.17 0.22 0.15 0.026 -0.22 0.32 0.3 -0.14 0.02 0.027 -0.073 0.21 0.15
Diluted Earnings Per Share 5.25 6.93 4.28 5.32 6.66 4.16 3.66 3.15 1.43 0.67 0.79 1.54 1.47 1.47 0.89 0.022 1.04 0.88 0.56 0.33 0.46 0.56 0.41 0.076 0.056 0.27 0.23 0.16 0.19 0.13 0.026 -0.22 0.27 0.3 -0.14 0.02 0.027 -0.073 0.2 0.15
Weighted Average Shares Outstanding 104.8 104.1 106.7 108.8 107.5 106.2 108 107.7 102.8 100.3 102.8 99.71 95.35 80.34 78.63 73.08 63.67 54.16 48.95 38.86 33.17 32.74 31.16 31.27 32.3 31.69 30 30.39 25.85 23.17 23.44 24.49 21.71 20.84 20.64 14.99 22.49 21.81 22.49 21.83
Diluted Weighted Average Shares Outstanding 110.6 111 113.5 117.5 118.5 114.6 117.9 122 121.6 116.3 117.8 114.6 110.3 94.41 94.59 86.51 72.66 63.16 57.88 46.94 42.48 41.56 37.03 36.79 36.18 34.51 31.46 32.05 29.79 25.92 23.44 24.49 26.02 20.84 20.64 14.99 22.49 21.81 23.49 21.83
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us