STEINER LEISURE Ltd

EDGAR

84 filing records in this dataset, filed from 1997-03-31 to 2015-11-09. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

227 million iso4217-usd

2015 Q3 · iso4217-usd

Exact inputs and evidence
  • Revenue: 227405000 iso4217-usd Source

Operating margin

-8.21%

2015 Q3 · %

Exact inputs and evidence
  • Operating Income: -18663000 iso4217-usd Source
  • Revenue: 227405000 iso4217-usd Source

Operating cash flow

19.2 million iso4217-usd

2015 Q3 · iso4217-usd

Exact inputs and evidence
  • Operating Cash Flow: 58396000 iso4217-usd Source
  • Operating Cash Flow: 39189000 iso4217-usd Source

Free cash flow

16.1 million iso4217-usd

2015 Q3 · iso4217-usd

Exact inputs and evidence
  • Operating Cash Flow: 58396000 iso4217-usd Source
  • Operating Cash Flow: 39189000 iso4217-usd Source
  • Capital Expenditure: 21687000 iso4217-usd Source
  • Capital Expenditure: 18581000 iso4217-usd Source
Cash and cash equivalents
54.4 million iso4217-usd Source
Exact value

54404000 iso4217-usd

Long-term debt including current maturities
129 million USD Source
Exact value

128582000 USD

Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2015-11-09.

Financial data available through: 2014-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2014-12-31
  • Operating income: 11 of 11 periods available· newest 2014-12-31
  • Net income: 11 of 11 periods available· newest 2014-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2014-12-31
  • Capital expenditure: 10 of 11 periods available· newest 2014-12-31
  • Total assets: Multiple units; comparison withheld· newest 2014-12-31
  • liabilities: No compatible figures in this window
  • Current assets: Multiple units; comparison withheld· newest 2014-12-31
  • Current liabilities: Multiple units; comparison withheld· newest 2014-12-31
  • Cash and cash equivalents: Multiple units; comparison withheld· newest 2014-12-31
  • Long-term debt including current maturities: 4 of 11 periods available· newest 2014-12-31
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +0.9%

    Prior period

    USD 855.46 million

    –

    Current period

    USD 863.45 million

    –

    Exact inputs and evidence

    863454000 − 855462000 = 7992000 USD

    855462000 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    863454000 USD · 2014-01-01 – 2014-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -419.8%

    Prior period

    USD 49.44 million

    –

    Current period

    −USD 158.1 million

    –

    Exact inputs and evidence

    -158097000 − 49439000 = -207536000 USD

    49439000 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    -158097000 USD · 2014-01-01 – 2014-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -56%

    Prior period

    USD 98.84 million

    –

    Current period

    USD 43.48 million

    –

    Exact inputs and evidence

    43478000 − 98836000 = -55358000 USD

    98836000 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    43478000 USD · 2014-01-01 – 2014-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -43.7%

    Prior period

    USD 34.12 million

    –

    Current period

    USD 19.2 million

    –

    Exact inputs and evidence

    19197000 − 34119000 = -14922000 USD

    34119000 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    19197000 USD · 2014-01-01 – 2014-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2014 2014-01-01 – 2014-12-31

  • Revenue USD 863.45 million 100% of revenue
  • Cost of revenue USD 677.35 million 78% of revenue
  • Operating expenses USD 349.15 million 40% of revenue
  • Operating income −USD 163.05 million −19% of revenue
  • Tax, interest and other Derived −USD 4.95 million −0.6% of revenue
  • Net income −USD 158.1 million −18% of revenue

Cash

  • Operating cash flow USD 43.48 million 5% of revenue
  • Capital expenditure USD 19.2 million 2.2% of revenue
  • Free cash flow Derived USD 24.28 million 2.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2005 10%89%
  • 2006 9.8%90%
  • 2007 91%
  • 2008 91%
  • 2009 91%
  • 2010 91%
  • 2011 91%
  • 2012 92%
  • 2013 93%
  • 2014 Operating loss: operating costs were 119% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2005 2005-01-01 – 2005-12-31397218000 353795000 Derived 43423000 2255000 Derived 41168000 Unavailable
Source
2006 2006-01-01 – 2006-12-31470142000 423620000 Derived 46522000 377000 Derived 46145000 Unavailable
Source
2007 2007-01-01 – 2007-12-31529220000 481537000 Derived 47683000 2986000 Derived 44697000 37448000 Derived
Source
2008 2008-01-01 – 2008-12-31540769000 490572000 Derived 50197000 4315000 Derived 45882000 60476000 Derived
Source
2009 2009-01-01 – 2009-12-31490577000 447438000 Derived 43139000 5147000 Derived 37992000 62495000 Derived
Source
2010 2010-01-01 – 2010-12-31620385000 565532000 Derived 54853000 10530000 Derived 44323000 44732000 Derived
Source
2011 2011-01-01 – 2011-12-31701632000 641919000 Derived 59713000 8778000 Derived 50935000 60966000 Derived
Source
2012 2012-01-01 – 2012-12-31811481000 745709000 Derived 65772000 12670000 Derived 53102000 69330000 Derived
Source
2013 2013-01-01 – 2013-12-31855462000 795873000 Derived 59589000 10150000 Derived 49439000 64717000 Derived
Source
2014 2014-01-01 – 2014-12-31863454000 1026503000 Derived -163049000 -4952000 Derived -158097000 24281000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 863.5M 2014
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.932.5M699.4M466.3M233.1M0.0200520102014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Revenue397218000
2006Revenue470142000
2007Revenue529220000
2008Revenue540769000
2009Revenue490577000
2010Revenue620385000
2011Revenue701632000
2012Revenue811481000
2013Revenue855462000
2014Revenue863454000

Revenue growth

Change in revenue from the same financial period one year earlier.

0.9% 2014
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.29%19%9%-2%-12%200520102014
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2005Year over year16.3%
2006Year over year18.4%
2007Year over year12.6%
2008Year over year2.2%
2009Year over year-9.3%
2010Year over year26.5%
2011Year over year13.1%
2012Year over year15.7%
2013Year over year5.4%
2014Year over year0.9%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -18.9% 2014
Net margin -18.3% 2014
Free cash flow margin 2.8% 2014
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.15.3%6.1%-3.1%-12.2%-21.4%200520102014
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2005Operating margin10.9%
2006Operating margin9.9%
2007Operating margin9%
2008Operating margin9.3%
2009Operating margin8.8%
2010Operating margin8.8%
2011Operating margin8.5%
2012Operating margin8.1%
2013Operating margin7%
2014Operating margin-18.9%
2005Net margin10.4%
2006Net margin9.8%
2007Net margin8.4%
2008Net margin8.5%
2009Net margin7.7%
2010Net margin7.1%
2011Net margin7.3%
2012Net margin6.5%
2013Net margin5.8%
2014Net margin-18.3%
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported
2007Free cash flow margin7.1%
2008Free cash flow margin11.2%
2009Free cash flow margin12.7%
2010Free cash flow margin7.2%
2011Free cash flow margin8.7%
2012Free cash flow margin8.5%
2013Free cash flow margin7.6%
2014Free cash flow margin2.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 43.5M 2014
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.107.0M80.3M53.5M26.8M0.0200520102014
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Operating cash flowNot reportedNo source recorded
2006Operating cash flowNot reportedNo source recorded
2007Operating cash flow56555000
2008Operating cash flow66724000
2009Operating cash flow65034000
2010Operating cash flow51754000
2011Operating cash flow74526000
2012Operating cash flow99113000
2013Operating cash flow98836000
2014Operating cash flow43478000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 24.3M 2014
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.74.9M56.2M37.4M18.7M0.0200520102014
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Free cash flowUnavailable
2006Free cash flowUnavailableNo source recorded
2007Free cash flow37448000
2008Free cash flow60476000
2009Free cash flow62495000
2010Free cash flow44732000
2011Free cash flow60966000
2012Free cash flow69330000
2013Free cash flow64717000
2014Free cash flow24281000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2005-12-31Liabilities / assetsNot reportedNo source recorded
2006-12-31Liabilities / assetsNot reportedNo source recorded
2007-12-31Liabilities / assetsNot reportedNo source recorded
2008-12-31Liabilities / assetsNot reportedNo source recorded
2009-12-31Liabilities / assetsNot reportedNo source recorded
2010-12-31Liabilities / assetsNot reportedNo source recorded
2011-12-31Liabilities / assetsNot reportedNo source recorded
2012-12-31Liabilities / assetsNot reportedNo source recorded
2013-12-31Liabilities / assetsNot reportedNo source recorded
2014-12-31Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

Not enough comparable data to show this history.
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2005-12-31Current assets / current liabilitiesNot reportedNo source recorded
2006-12-31Current assets / current liabilitiesNot reportedNo source recorded
2007-12-31Current assets / current liabilitiesNot reportedNo source recorded
2008-12-31Current assets / current liabilitiesNot reportedNo source recorded
2009-12-31Current assets / current liabilitiesNot reportedNo source recorded
2010-12-31Current assets / current liabilitiesNot reportedNo source recorded
2011-12-31Current assets / current liabilitiesNot reportedNo source recorded
2012-12-31Current assets / current liabilitiesNot reportedNo source recorded
2013-12-31Current assets / current liabilitiesNot reportedNo source recorded
2014-12-31Current assets / current liabilitiesNot reportedNo source recorded

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2005 2005-01-01 – 2005-12-31
USD 41.17 million
Exact value

Exact value: 41168000 USD

2005-01-01 – 2005-12-31: 41168000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
USD 9.5 million
Exact value

Exact value: 9495000 USD

2005-01-01 – 2005-12-31: 9495000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

2006 2006-01-01 – 2006-12-31
USD 46.15 million
Exact value

Exact value: 46145000 USD

2006-01-01 – 2006-12-31: 46145000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2007 2007-01-01 – 2007-12-31
USD 44.7 million
Exact value

Exact value: 44697000 USD

2007-01-01 – 2007-12-31: 44697000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 56.56 million
Exact value

Exact value: 56555000 USD

2007-01-01 – 2007-12-31: 56555000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 19.11 million
Exact value

Exact value: 19107000 USD

2007-01-01 – 2007-12-31: 19107000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 37.45 million
Calculation and evidence

56555000 − 19107000 USD

Exact free cash flow: 37448000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2008 2008-01-01 – 2008-12-31
USD 45.88 million
Exact value

Exact value: 45882000 USD

2008-01-01 – 2008-12-31: 45882000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 66.72 million
Exact value

Exact value: 66724000 USD

2008-01-01 – 2008-12-31: 66724000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 6.25 million
Exact value

Exact value: 6248000 USD

2008-01-01 – 2008-12-31: 6248000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 60.48 million
Calculation and evidence

66724000 − 6248000 USD

Exact free cash flow: 60476000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2009 2009-01-01 – 2009-12-31
USD 37.99 million
Exact value

Exact value: 37992000 USD

2009-01-01 – 2009-12-31: 37992000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 65.03 million
Exact value

Exact value: 65034000 USD

2009-01-01 – 2009-12-31: 65034000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 2.54 million
Exact value

Exact value: 2539000 USD

2009-01-01 – 2009-12-31: 2539000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 62.5 million
Calculation and evidence

65034000 − 2539000 USD

Exact free cash flow: 62495000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2010 2010-01-01 – 2010-12-31
USD 44.32 million
Exact value

Exact value: 44323000 USD

2010-01-01 – 2010-12-31: 44323000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 51.75 million
Exact value

Exact value: 51754000 USD

2010-01-01 – 2010-12-31: 51754000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 7.02 million
Exact value

Exact value: 7022000 USD

2010-01-01 – 2010-12-31: 7022000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 44.73 million
Calculation and evidence

51754000 − 7022000 USD

Exact free cash flow: 44732000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2011 2011-01-01 – 2011-12-31
USD 50.94 million
Exact value

Exact value: 50935000 USD

2011-01-01 – 2011-12-31: 50935000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 74.53 million
Exact value

Exact value: 74526000 USD

2011-01-01 – 2011-12-31: 74526000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 13.56 million
Exact value

Exact value: 13560000 USD

2011-01-01 – 2011-12-31: 13560000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 60.97 million
Calculation and evidence

74526000 − 13560000 USD

Exact free cash flow: 60966000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2012 2012-01-01 – 2012-12-31
USD 53.1 million
Exact value

Exact value: 53102000 USD

2012-01-01 – 2012-12-31: 53102000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 99.11 million
Exact value

Exact value: 99113000 USD

2012-01-01 – 2012-12-31: 99113000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 29.78 million
Exact value

Exact value: 29783000 USD

2012-01-01 – 2012-12-31: 29783000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 69.33 million
Calculation and evidence

99113000 − 29783000 USD

Exact free cash flow: 69330000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2013 2013-01-01 – 2013-12-31
USD 49.44 million
Exact value

Exact value: 49439000 USD

2013-01-01 – 2013-12-31: 49439000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 98.84 million
Exact value

Exact value: 98836000 USD

2013-01-01 – 2013-12-31: 98836000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 34.12 million
Exact value

Exact value: 34119000 USD

2013-01-01 – 2013-12-31: 34119000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 64.72 million
Calculation and evidence

98836000 − 34119000 USD

Exact free cash flow: 64717000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2014 2014-01-01 – 2014-12-31
−USD 158.1 million
Exact value

Exact value: -158097000 USD

2014-01-01 – 2014-12-31: -158097000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 43.48 million
Exact value

Exact value: 43478000 USD

2014-01-01 – 2014-12-31: 43478000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 19.2 million
Exact value

Exact value: 19197000 USD

2014-01-01 – 2014-12-31: 19197000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 24.28 million
Calculation and evidence

43478000 − 19197000 USD

Exact free cash flow: 24281000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

84 filings · 3,277 latest values · 3,277 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001018946, 1018946, edgar:1018946, stnr

Also known as STEINER LEISURE LTD, STEINER LEISURE Ltd