VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
STAGSTAG Industrial, Inc.
$39.42$7.5B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksSTAGCash Flow

STAG Industrial, Inc. (STAG) Cash Flow Statement

18Y historyFree accessUpdated daily

FFO to Net Income ratios frequently exceed 2.0x, peaking at 3.06x in 2024Q3, which highlights the significant impact of non-cash depreciation on reported earnings.

STAG Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08
Cash from Operations477.29M463.39M460.29M391.09M387.93M336.15M293.92M233.36M197.77M162.56M135.42M121.71M96.68M82.69M48.01M15.28M9.33M8.37M8.43M
Operating CF Growth %16.65%0.67%17.69%0.81%15.4%14.37%25.95%17.99%21.66%20.04%11.27%25.89%16.92%72.23%214.31%63.65%11.58%-0.78%-
Operating CF / Revenue %55.25%54.83%59.98%55.25%59.01%59.8%60.8%57.48%56.35%53.99%54.12%55.67%55.62%61.76%57.12%34.67%36.01%27.73%26.96%
Net Income244.08M279.27M189.22M197.2M182.23M196.43M206.79M50.66M96.25M32.2M35.59M-31.47M-5.04M4.9M-10.2M-6.93M-2.95M-5.56M-7.68M
Depreciation & Amortization306.43M299.26M293.08M278.45M274.69M240.75M219.08M190.31M167.62M150.88M125.44M112.55M88.06M70.6M43.47M21.41M9.6M10.99M12.06M
Stock-Based Compensation13M12.72M11.74M11.49M12.07M14.96M11.68M9.89M8.92M9.55M9.73M7.58M7.31M2.97M1.94M376K000
Other Non-Cash Items-82.82M-108.7M-45.61M-67.73M-69.55M-14.59M-11.31M-9.19M-4.68M-1.32M6.03M6.65M4.24M4.68M3.22M-824K-393K1.72M5M
Working Capital Changes-7.49M-19.16M11.87M-28.31M-11.51M-3.67M-3M-10.72M-4.33M-6.4M348K2.09M1.25M4.84M4.52M3.47M3.07M1.21M-944K
Cash from Investing-564.39M-497.3M-731.06M-320.35M-447.52M-1.22B-554.62M-1.22B-507.2M-566.05M-347.11M-372.04M-421.71M-325.23M-417.2M-73.19M-2.09M-2.04M-409K
Acquisitions (Net)-450K0000027K3.85M-4.92M0000000000
Purchase of Investments0000000000000000000
Sale of Investments0000000000000000000
Other Investing-529.34M-493.81M-727.5M-301.88M-443.98M-1.21B-550.67M-1.02B-392M-475.93M-256.68M-286.71M-334.89M-250.2M-316.8M-73.19M-2.09M-747K-25K
Cash from Financing78.2M97.4M286.29M-75.67M63.19M887.12M269.18M978.54M303.85M415.86M211.87M238.46M342.23M230.23M371.7M67.04M-8.45M-6.92M-8.52M
Dividends Paid-237.29M-283.97M-274.92M-267.57M-266.82M-245.72M-224.28M-189.58M-158.87M-141.01M-117.44M-105.89M-84.64M-75.84M-38.61M-10.23M-3.87M00
Common Dividends-213.01M-283.97M-274.92M-267.57M-266.82M-245.72M-224.28M-189.58M-158.87M-141.01M-117.44M-105.89M-84.64M-75.84M-38.61M-10.23M-3.87M-2.52M0
Debt Issuance (Net)3M1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K-1000K-1000K-1000K-1000K
Share Repurchases159K0000000000-64K-1.7M000000
Other Financing-64.36M-2.44M-12.85M-1.08M-6.81M-10.92M-3.06M-2.83M-5.99M-2.19M-10.91M-4.9M-14.16M-10.66M-15.26M-20.97M0-2.88M-7.34M
Net Change in Cash-8.9M63.49M15.53M-4.92M3.59M2.86M8.47M-10.68M-5.59M12.37M181K-11.87M17.19M-12.32M2.51M-1.29M-1.21M-599K-500K
Exchange Rate Effect0000000000000000000
Cash at Beginning100.88M37.39M21.87M26.79M23.2M20.34M11.86M22.54M28.13M12.19M12.01M23.88M6.69M19.01M16.5M1.57M2.77M3.37M3.87M
Cash at End39.15M100.88M37.39M21.87M26.79M23.2M20.34M11.86M22.54M24.56M12.19M12.01M23.88M6.69M19.01M275K1.57M2.77M3.37M
Free Cash Flow442.69M401.81M375.06M372.63M335.22M175.77M179.1M27.74M87.48M66.86M45.85M36.38M9.26M5.74M-52.39M15.28M9.33M7.07M8.05M
FCF Growth %24.43%7.13%0.65%11.16%90.71%-1.86%545.72%-68.3%30.85%45.82%26.03%292.98%61.24%110.96%-443%63.65%32.02%-12.14%-
FCF / Revenue %51.25%47.54%48.88%52.64%51%31.27%37.05%6.83%24.92%22.2%18.32%16.64%5.33%4.29%-62.34%34.67%36.01%23.44%25.73%

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetMixed
Cash FlowMixed
Top Statement Risk

Single-tenant lease expiration volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

FFO Divergence From Operating Cash

As reported in quarterly financial filings, the ratio of FFO to Net Income frequently exceeds 2.0x, with a peak of 3.06x in 2024Q3, illustrating that GAAP-based operating cash flow metrics consistently fail to capture the underlying economic earnings power of the industrial portfolio.

The persistent spread between GAAP operating cash flow and FFO suggests that non-cash adjustments and property-level accounting treatments significantly distort the perceived cash generation of the firm. Investors should monitor this conversion quality, as the reliance on FFO as a proxy for performance may mask underlying operational volatility in the secondary markets where STAG operates.

AFFO Coverage and Dividend Sustainability

Based on the provided financial data, the dividend payout ratio relative to AFFO has fluctuated between 0.43 and 0.64 over the last two years, indicating that while the dividend appears covered, the margin of safety remains sensitive to periodic spikes in recurring capital expenditures.

The company maintains a consistent buffer between its AFFO and total dividend distributions, which suggests a disciplined approach to capital preservation. However, the variability in this coverage ratio warrants further investigation into whether future leasing commissions and tenant improvement costs might compress this margin during periods of elevated lease turnover.

Maintenance Capex Impacting Free Cash

According to recent financial statements, STAG's recurring capital expenditures, including tenant improvements and leasing commissions, show significant quarterly variance, reaching a high of $40.7 million in 2025Q4, which directly impacts the net cash available for distribution to shareholders.

The lumpy nature of these capital outflows suggests that the single-tenant model requires intensive, non-linear reinvestment to maintain asset competitiveness. This volatility in maintenance spending appears to be a primary driver of the fluctuations in FCF margins, necessitating a cautious view on the stability of cash flows available for external growth.

Depreciation Obscuring Economic Reality

Financial data indicates that non-cash depreciation charges consistently create a massive wedge between GAAP Net Income and FFO, with the 2026Q1 report showing Net Income of $62.0 million compared to $140.6 million in FFO, highlighting the inadequacy of traditional accounting for industrial REITs.

This structural distortion implies that GAAP Net Income is a poor indicator of the company's ability to fund its dividend or service debt. Analysts should prioritize FFO and AFFO metrics, as the GAAP figures appear to significantly understate the actual cash-generating capacity of the industrial assets held on the balance sheet.

STAG — Frequently Asked Questions

Quick answers to the most common questions about buying STAG stock.

How much cash does STAG Industrial, Inc. (STAG) generate from operations?

STAG Industrial, Inc. (STAG) generated $463.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is STAG Industrial, Inc.'s free cash flow?

STAG Industrial, Inc. (STAG) generated $401.8M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is STAG Industrial, Inc.'s capital expenditure (CapEx)?

STAG Industrial, Inc. (STAG) spent $3.5M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does STAG Industrial, Inc. distribute cash to shareholders?

In 2025, STAG Industrial, Inc. (STAG) returned $284.0M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.