STAG Industrial, Inc. Financial Ratios — STAG Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-0.8	-0.8	0.49	-0.25	-1.55	1.69	1.28	3.21	1.36	4.56	3.65	2.97	3.09	2.89	3.9
Return on Capital (%)	- -	- -	4.41	- -	- -	9.35	8.74	16.03	10.54	23.68	19.02	15.49	16.11	15.34	18.01
Return on Invested Capital (%)	- -	- -	2.22	- -	- -	2.16	2.52	2.88	3.12	3.27	3.29	3.6	4.01	4.26	4.72
Gross Margin (%)	87.6	84.72	82.07	80.79	80.5	80.46	80.84	80.34	81.48	81.51	80.79	80.88	80.28	79.82	79.67
EBITDA Margin (%)	72.15	68.58	70.99	65.61	67.35	67.11	71.28	71.82	73.82	74.12	72.51	73.68	73.44	73.33	73.23
Operating Margin (%)	23.56	16.86	18.27	15.15	16.85	16.98	19.65	22.88	26.94	28.8	29.68	31.89	34.23	35.22	37.82
Incremental Operating Margin (%)	2.13	9.47	20.65	4.68	23.44	17.92	32.76	42.37	52.9	38.56	35.05	44.97	64.68	46.98	63.43
Pretax Margin (%)	- -	-9.3	0.08	-2.7	-13.42	14.22	10.69	27.42	12.48	42.78	34.94	27.72	27.86	25.19	33.04
Profit Margin (%)	-10.32	-7.71	4.12	-2.12	-12.52	13.79	10.38	26.48	12.14	41.82	34.21	27.13	27.24	24.66	32.36
Net Income to Common Margin (%)	-10.32	-15.1	-2.97	-8.37	-17.49	8.24	7.13	24.31	10.87	40.75	33.98	27.13	27.24	24.66	32.36
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	-147.16	-182.54	-662.83	-446.55	-225.46	454.94	562.01	164.49	393.29	106.22	122.68	143.34	132.75	139.33	99.63
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	297	479	556	686	980	1,036	1,174	1,326	1,662	1,731	2,251	2,534	2,658	3,064	3,291
ST Debt	- -	99	80	131	56	28	271	100	146	107	296	175	402	409	262
LT Debt	297	380	476	555	924	1,008	903	1,225	1,516	1,624	1,955	2,359	2,256	2,655	3,029
Total Debt/EBITDA	9.34	8.31	5.85	6.02	6.66	6.17	5.47	5.26	5.55	4.83	5.52	5.23	5.11	5.45	5.32
Net Debt/EBITDA	8.82	7.98	5.78	5.81	6.58	6.1	5.35	5.23	5.46	4.71	5.4	5.11	5.01	5.32	5.23
Total Debt/EBIT	28.59	33.83	22.73	26.07	26.61	24.38	19.84	16.51	15.2	12.43	13.49	12.09	10.97	11.34	10.3
Net Debt/EBIT	27	32.48	22.46	25.16	26.29	24.09	19.43	16.41	14.96	12.12	13.18	11.8	10.74	11.07	10.13
EBITDA to Interest Expense	2.04	3.58	4.68	4.54	4.08	3.91	5.05	5.16	5.48	5.75	6.42	6.21	5.5	4.97	4.68
EBITDA-CapEx/Interest Expense	0.87	-2.65	0.99	1.08	1.72	1.83	2.8	2.9	1.72	3.91	3.89	5.53	5.3	4.22	4.22
EBIT to Interest Expense	0.67	0.88	1.2	1.05	1.02	0.99	1.39	1.64	2	2.23	2.63	2.69	2.56	2.39	2.42
Interest Expense	16	16	20	25	36	43	42	49	55	62	63	78	95	113	132
Common Equity/Total Assets	-2.92	-6.04	-9.17	-12.43	-17.44	-18.76	-19.24	-18.82	-17.33	-15.78	-13.55	-14.14	-15.07	-15.04	-14.33
Long-Term Debt/Equity (%)	95.76	77.62	70.5	62.29	107.74	94.49	64.01	73.39	64.13	58.61	57.62	68.21	65.46	75.24	82.52
Long-Term Debt/Capital (%)	69.54	69.15	73.15	85.42	112.29	124.33	105.67	140.39	141.19	144.95	128.08	136.12	126.59	125.97	129.81
Long-Term Debt/Total Assets (%)	47.52	37.8	37.44	34.08	48.6	46.11	33.68	39.5	36.4	34.61	33.52	38.14	35.9	38.86	42.03
Total Debt/Equity (%)	95.76	97.91	82.44	76.99	114.27	97.11	83.23	79.41	70.31	62.47	66.34	73.27	77.13	86.83	89.66
Total Debt/Capital (%)	69.54	87.22	85.53	105.57	119.1	127.78	137.39	151.9	154.78	154.5	147.47	146.22	149.15	145.37	141.04
Total Debt/Total Assets (%)	47.52	47.68	43.78	42.12	51.54	47.4	43.79	42.74	39.91	36.89	38.6	40.97	42.3	44.85	45.66
Net Debt to Equity	90.44	94.02	81.45	74.31	112.87	95.97	81.49	78.94	69.21	60.9	64.81	71.51	75.55	84.8	88.24
Net Debt/Capital (%)	68.32	86.77	85.38	105.79	119.38	128.21	138.5	152.38	153.65	152.74	145.87	144.87	147.82	144.46	139.71
EBITDA	32	58	95	114	147	168	215	252	300	358	408	484	520	563	619
EBITDA-CapEx	14	-43	20	27	62	78	119	142	94	243	247	432	501	478	557
Operating Income (Loss)	10	14	24	26	37	42	59	80	109	139	167	210	242	270	320

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	1.35	0.15	0.06	0.15	0.13	0.17	0.08	0.05	0.04	0.08	0.05	0.09	0.04	0.06	0.04
Current Ratio	2.79	0.35	0.42	0.44	0.67	0.93	0.33	0.64	0.69	0.72	0.45	0.74	0.45	0.48	0.86
Quick Ratio	1.84	0.24	0.2	0.25	0.37	0.51	0.18	0.31	0.31	0.48	0.29	0.48	0.29	0.31	0.41
CFO/Avg Current Liab	0.11	0.71	0.73	0.73	0.97	1.67	0.81	0.81	1.24	1.42	1.14	1.13	0.97	0.86	0.94
Common Equity/Total Assets	-2.92	-6.04	-9.17	-12.43	-17.44	-18.76	-19.24	-18.82	-17.33	-15.78	-13.55	-14.14	-15.07	-15.04	-14.33
Long-Term Debt/Equity (%)	95.76	77.62	70.5	62.29	107.74	94.49	64.01	73.39	64.13	58.61	57.62	68.21	65.46	75.24	82.52
Long-Term Debt/Capital (%)	69.54	69.15	73.15	85.42	112.29	124.33	105.67	140.39	141.19	144.95	128.08	136.12	126.59	125.97	129.81
Long-Term Debt/Total Assets (%)	47.52	37.8	37.44	34.08	48.6	46.11	33.68	39.5	36.4	34.61	33.52	38.14	35.9	38.86	42.03
Total Debt/Equity (%)	95.76	97.91	82.44	76.99	114.27	97.11	83.23	79.41	70.31	62.47	66.34	73.27	77.13	86.83	89.66
Total Debt/Capital (%)	69.54	87.22	85.53	105.57	119.1	127.78	137.39	151.9	154.78	154.5	147.47	146.22	149.15	145.37	141.04
Total Debt/Total Assets (%)	47.52	47.68	43.78	42.12	51.54	47.4	43.79	42.74	39.91	36.89	38.6	40.97	42.3	44.85	45.66
CFO/Total Liabilities	4.86	9.31	13.88	13.1	11.66	12.13	12.76	13.8	12.96	15.3	13.78	14.23	13.78	13.93	13.1
CFO/CapEx	0.84	0.48	1.1	1.11	1.43	1.52	1.69	1.79	1.13	2.56	2.1	7.36	21.18	5.4	7.52
Altman's Z-Score	0.47	0.47	0.85	0.98	0.6	0.8	0.95	0.98	1.23	1.42	1.88	1.28	1.47	1.1	1.22

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	15.76	11.25	11.57	11.35	11.41	10.72	10.24	9.26	8.13	7.14	6.56	6.29	5.81	5.8	5.77
Days Sales Outstanding	23.16	32.45	31.54	32.15	31.98	34.06	35.66	39.43	44.88	51.11	55.64	58.06	62.85	62.93	63.23
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	1.05	1.41	1.56	1.66	1.81	1.6	1.47	1.56	1.52	1.45	1.48	1.45	1.55	1.47	1.31
Accounts Payable Turnover Days	348.39	258.02	233.24	219.36	202.16	227.83	248.62	234.59	240.92	252.23	247.15	252.4	236.01	247.49	278.5
Cash Conversion Cycle	-325.23	-225.58	-201.69	-187.21	-170.18	-193.77	-212.96	-195.16	-196.04	-201.12	-191.51	-194.34	-173.15	-184.55	-215.27
Inventory to Cash Days	23.16	32.45	31.54	32.15	31.98	34.06	35.66	39.43	44.88	51.11	55.64	58.06	62.85	62.93	63.23
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	182	450	864	1,325	1,223	1,686	2,447	2,573	3,959	4,660	7,839	5,776	7,075	6,161	6,868
- Cash & Cash Equivalents	16	19	7	24	12	12	25	8	9	16	19	26	21	36	15
+ Preferred Equity and Hybrid Capital	69	69	139	139	139	145	145	75	75	75	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	79	62	72	27	35	40	51	56	58	55	66	73	71	71	75
+ Total Debt	297	479	556	686	980	1,036	1,174	1,326	1,662	1,731	2,251	2,534	2,658	3,064	3,291
Enterprise Value	611	1,041	1,624	2,154	2,366	2,895	3,793	4,021	5,745	6,506	10,137	8,357	9,783	9,260	10,220
Total Capital	427	549	650	650	823	811	854	873	1,074	1,121	1,527	1,733	1,782	2,108	2,334
Total Debt/Capital (%)	69.54	87.22	85.53	105.57	119.1	127.78	137.39	151.9	154.78	154.5	147.47	146.22	149.15	145.37	141.04
Total Debt / EV	0.49	0.46	0.34	0.32	0.41	0.36	0.31	0.33	0.29	0.27	0.22	0.3	0.27	0.33	0.32
EV/Sales	13.87	12.39	12.13	12.39	10.82	11.57	12.6	11.46	14.15	13.46	18.03	12.71	13.82	12.07	12.09
EV/EBITDA	19.22	18.06	17.08	18.89	16.07	17.24	17.67	15.95	19.17	18.16	24.87	17.25	18.82	16.46	16.51
EV/EBIT	58.86	73.49	66.38	81.81	64.23	68.12	64.11	50.08	52.52	46.72	60.76	39.86	40.38	34.26	31.98
EV/Cash Flow to Firm	- -	16.24	15.76	17.69	14.99	16.2	18.54	16.31	19.95	18.26	25.37	17.94	20.14	16.15	17.16
EV/Free Cash Flow to Firm	- -	6.33	9.12	10.33	9.73	10.79	12.63	11.27	11.64	13.81	18.1	16.11	19.41	14.06	15.55
Diluted Market Cap	182	450	864	1,325	1,223	1,691	2,460	2,583	3,968	4,673	7,870	5,782	7,089	6,169	6,881
Diluted Enterprise Value	611	1,041	1,624	2,154	2,366	2,900	3,805	4,031	5,754	6,519	10,168	8,363	9,797	9,269	10,232
EV per Share	38.42	41.57	38.33	39.82	35.68	40.98	42.36	38.89	45.82	43.72	62.02	46.75	54.29	50.84	54.7
TTM Sales	44	84	134	174	219	250	301	351	406	483	562	657	708	767	845
TTM EBITDA	32	58	95	114	147	168	215	252	300	358	408	484	520	563	619
TTM Operating Income	10	14	24	26	37	42	59	80	109	139	167	210	242	270	320
TTM Cash Flow to Firm	- -	64	103	122	158	179	205	247	288	356	400	466	486	573	596
TTM Free Cash Flow to Firm	- -	165	178	209	243	268	300	357	494	471	560	519	504	659	657

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	5.44	3.03	5.48	7.22	5.91	7.5	9.54	8.38	9.04	11.43	15.85	13.12	17.31	11.31	13.11
EV/EBIT	58.86	73.49	66.38	81.81	64.23	68.12	64.11	50.08	52.52	46.72	60.76	39.86	40.38	34.26	31.98
Enterprise Value	611	1,041	1,624	2,154	2,366	2,895	3,793	4,021	5,745	6,506	10,137	8,357	9,783	9,260	10,220
Low Price	9.55	11.44	17.97	19.75	16.66	14.97	22.7	22.42	23.98	17.54	29.4	26.56	31.01	33.18	28.61
EV/Sales	13.87	12.39	12.13	12.39	10.82	11.57	12.6	11.46	14.15	13.46	18.03	12.71	13.82	12.07	12.09
EV/EBITDA	19.22	18.06	17.08	18.89	16.07	17.24	17.67	15.95	19.17	18.16	24.87	17.25	18.82	16.46	16.51
Price/Earnings	- -	- -	- -	- -	- -	81.76	114	30.15	89.71	23.66	41.03	32.39	36.69	32.56	25.11
Price/Earnings Average	-39.96	-29.22	-222.71	-86.43	-36.87	74.16	111.38	31.51	83.64	22.34	32.75	34.93	32.82	35.93	24.45
Price/Earnings High	-45.41	-37.64	-259.64	-93.96	-47.89	87.38	120.76	35.23	89.97	26.06	41.3	48.28	37.01	40.08	27.14
Price/Earnings Low	-33.41	-22.58	-191.61	-73.46	-28.9	51.28	94.69	27.17	68.14	13.25	25.15	26.62	28.98	31.94	19.54
Price/Book Value	-10.01	-7.42	-7.42	-6.54	-3.69	-4.11	-4.74	-4.41	-5.49	-6.29	-9.92	-6.61	-7.47	-5.99	-6.65
Price/Book Value Average	-9.96	-6.11	-7.6	-6.2	-4.25	-3.73	-4.64	-4.6	-5.11	-5.94	-7.91	-7.12	-6.68	-6.61	-6.47
Price/Book Value High	-11.32	-7.87	-8.86	-6.74	-5.52	-4.39	-5.03	-5.15	-5.5	-6.93	-9.98	-9.85	-7.54	-7.38	-7.19
Price/Book Value Low	-8.33	-4.72	-6.54	-5.27	-3.33	-2.58	-3.94	-3.97	-4.17	-3.52	-6.08	-5.43	-5.9	-5.88	-5.17
Price/Tangible Book Value	0.77	1.08	1.63	2.63	2.76	2.69	2.57	2.05	2.18	2.12	2.77	1.96	2.35	1.99	2.1
Price/Tangible Book Value Average	0.77	0.89	1.67	2.49	3.19	2.44	2.51	2.15	2.03	2	2.21	2.11	2.1	2.19	2.04
Price/Tangible Book Value High	0.87	1.15	1.94	2.71	4.14	2.87	2.72	2.4	2.19	2.34	2.79	2.92	2.37	2.45	2.27
Price/Tangible Book Value Low	0.64	0.69	1.43	2.12	2.5	1.69	2.13	1.85	1.66	1.19	1.7	1.61	1.86	1.95	1.63
Price/Sales	4.14	5.35	6.45	7.62	5.6	6.74	8.13	7.33	9.75	9.64	13.94	8.79	10	8.03	8.13
Price/Sales Average	4.12	4.41	6.61	7.23	6.45	6.11	7.94	7.66	9.09	9.1	11.13	9.48	8.94	8.86	7.91
Price/Sales High	4.68	5.68	7.7	7.86	8.37	7.2	8.61	8.56	9.78	10.62	14.03	13.1	10.08	9.88	8.78
Price/Sales Low	3.45	3.41	5.69	6.15	5.05	4.23	6.75	6.6	7.41	5.4	8.55	7.22	7.9	7.88	6.32
Price/Cash Flow	11.94	9.37	10.45	13.71	10.05	12.42	15.1	13.01	16.96	15.86	23.32	14.89	18.09	13.38	14.82
Price/Cash Flow Average	11.89	7.72	10.7	13	11.58	11.26	14.75	13.59	15.81	14.97	18.61	16.06	16.19	14.77	14.43
Price/Cash Flow High	13.51	9.95	12.48	14.13	15.04	13.27	15.99	15.2	17.01	17.46	23.47	22.19	18.25	16.48	16.02
Price/Cash Flow Low	9.94	5.97	9.21	11.05	9.08	7.79	12.54	11.72	12.89	8.88	14.29	12.24	14.29	13.13	11.54
Price/Free Cash Flow Average	5.41	2.5	5.61	6.85	6.81	6.81	9.32	8.76	8.43	10.79	12.65	14.15	15.48	12.48	12.76
Price/Free Cash Flow High	6.15	3.22	6.54	7.45	8.84	8.02	10.11	9.8	9.06	12.59	15.95	19.56	17.46	13.92	14.17
Price/Free Cash Flow Low	4.53	1.93	4.83	5.82	5.34	4.71	7.92	7.55	6.87	6.4	9.72	10.79	13.67	11.09	10.2
EV/Sales Average	13.85	11.44	12.28	12	11.67	10.94	12.41	11.79	13.49	12.92	15.22	13.4	12.77	12.9	11.88
EV/Sales High	14.41	12.71	13.38	12.63	13.6	12.03	13.08	12.69	14.18	14.44	18.12	17.02	13.91	13.92	12.75
EV/Sales Low	13.17	10.44	11.36	10.91	10.28	9.06	11.22	10.73	11.81	9.22	12.64	11.15	11.72	11.92	10.29
EV/EBITDA Average	19.19	16.69	17.3	18.29	17.33	16.3	17.41	16.41	18.28	17.43	20.99	18.19	17.39	17.59	16.22
EV/EBITDA High	19.97	18.54	18.85	19.25	20.19	17.93	18.35	17.67	19.21	19.48	24.99	23.1	18.94	18.98	17.41
EV/EBITDA Low	18.26	15.23	16	16.64	15.26	13.49	15.74	14.94	15.99	12.43	17.43	15.13	15.96	16.25	14.05
EV/EBIT Average	58.78	67.9	67.24	79.21	69.29	64.43	63.16	51.52	50.07	44.85	51.28	42.03	37.3	36.62	31.41
EV/EBIT High	61.17	75.44	73.24	83.37	80.72	70.84	66.56	55.47	52.63	50.12	61.06	53.38	40.63	39.53	33.71
EV/EBIT Low	55.92	61.95	62.19	72.05	61.01	53.32	57.1	46.91	43.82	32	42.58	34.96	34.24	33.83	27.21
Last Price	11.47	17.97	20.39	24.5	18.45	23.87	27.33	24.88	31.57	31.32	47.96	32.31	39.26	33.82	36.76
High Price	12.98	19.07	24.35	25.26	27.61	25.51	28.95	29.07	31.66	34.5	48.27	48.16	39.6	41.63	39.73
Enterprise Value Average	610	962	1,645	2,086	2,552	2,738	3,736	4,137	5,477	6,245	8,555	8,811	9,038	9,897	10,039
Enterprise Value High	635	1,069	1,791	2,195	2,973	3,011	3,938	4,455	5,756	6,979	10,188	11,190	9,845	10,683	10,775
Enterprise Value Low	580	878	1,521	1,897	2,247	2,266	3,378	3,767	4,793	4,455	7,103	7,329	8,297	9,144	8,697

Shares Outstanding	16	36	45	64	68	80	97	112	143	158	178	179	182	187	191
Diluted Weighted Avg Shares	16	25	42	54	66	71	90	104	126	149	164	179	181	182	187
Basic Weighted Avg Shares	16	25	42	54	66	71	90	103	125	149	163	179	180	182	187
Revenue per Share	2.77	3.36	3.16	3.21	3.3	3.54	3.36	3.39	3.24	3.25	3.44	3.68	3.93	4.21	4.52
EBITDA per Share	2	2.3	2.24	2.11	2.22	2.38	2.4	2.44	2.39	2.41	2.49	2.71	2.88	3.09	3.31
Operating Income per Share	0.65	0.57	0.58	0.49	0.56	0.6	0.66	0.78	0.87	0.94	1.02	1.17	1.34	1.48	1.71
Basic EPS, GAAP	-0.29	-0.51	-0.09	-0.27	-0.58	0.29	0.24	0.83	0.35	1.32	1.17	1	1.07	1.04	1.46
Basic EPS from Cont Ops	-0.44	-0.31	- -	-0.09	-0.44	0.5	0.36	0.93	0.4	1.39	1.2	1.02	1.09	1.06	1.49
Diluted EPS, GAAP	-0.29	-0.51	-0.09	-0.27	-0.58	0.29	0.24	0.82	0.35	1.32	1.16	1	1.07	1.04	1.46
Diluted EPS from Cont Ops	-0.44	-0.31	- -	-0.09	-0.44	0.5	0.36	0.93	0.4	1.39	1.2	1.02	1.09	1.06	1.49
Dividend per Share	0.64	1.54	1.79	1.56	1.6	1.66	1.57	1.54	1.51	1.51	1.5	1.49	1.48	1.51	1.52
Cash Flow per Share	0.96	1.92	1.95	1.79	1.84	1.92	1.81	1.91	1.86	1.98	2.06	2.17	2.17	2.53	2.48
Free Cash Flow per Basic Share	-0.19	-2.09	0.18	0.18	0.55	0.65	0.74	0.85	0.22	1.2	1.08	1.88	2.07	2.06	2.15
Cash & Equivalents per Share	1.04	0.76	0.16	0.44	0.18	0.17	0.27	0.08	0.07	0.11	0.12	0.14	0.12	0.2	0.08
Book Value per Share	-1.15	-2.42	-2.75	-3.75	-5	-5.81	-5.76	-5.65	-5.75	-4.98	-4.84	-4.89	-5.25	-5.64	-5.53
Tangible Book Value per Share	14.84	16.59	12.53	9.33	6.67	8.88	10.63	12.11	14.46	14.76	17.29	16.5	16.7	17.02	17.53

STAG Industrial, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)