ST JOHN KNITS INTERNATIONAL INC

EDGAR

25 filing records in this dataset, filed from 1999-09-15 to 2005-03-16. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

99.9 million USD

2005-01-30 · USD

Exact inputs and evidence

Operating margin

13.59%

2005-01-30 · %

Exact inputs and evidence
  • Operating Income: 13579423 USD Source
  • Revenue: 99934321 USD Source

Operating cash flow

16.4 million USD

2005-01-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 16402334 USD Source

Free cash flow

15.7 million USD

2005-01-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 16402334 USD Source
  • Capital Expenditure: 683003 USD Source
Cash and cash equivalents
33.6 million USD Source
Exact value

33559040 USD

Long-term debt including current maturities
Not available
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: 2005-03-16.

Financial data available through: 2004-10-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2004-10-31
  • Operating income: 8 of 11 periods available· newest 2004-10-31
  • Net income: 8 of 11 periods available· newest 2004-10-31
  • Operating cash flow: 3 of 11 periods available· newest 2004-10-31
  • Capital expenditure: 3 of 11 periods available· newest 2004-10-31
  • Total assets: 6 of 11 periods available· newest 2004-10-31
  • Total liabilities: 6 of 11 periods available· newest 2004-10-31
  • Current assets: 6 of 11 periods available· newest 2004-10-31
  • Current liabilities: 6 of 11 periods available· newest 2004-10-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2004-10-31
  • long term debt: No compatible figures in this window
  • 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

    +6.9%

    Prior period

    USD 370.14 million

    –

    Current period

    USD 395.6 million

    –

    Exact inputs and evidence

    395602962 − 370143242 = 25459720 USD

    370143242 USD · 2002-11-03 – 2003-11-02

    Inspect prior input Prior source

    395602962 USD · 2003-11-01 – 2004-10-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -9.6%

    Prior period

    USD 14.88 million

    –

    Current period

    USD 13.45 million

    –

    Exact inputs and evidence

    13448057 − 14881613 = -1433556 USD

    14881613 USD · 2002-11-03 – 2003-11-02

    Inspect prior input Prior source

    13448057 USD · 2003-11-01 – 2004-10-31

    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

    -10.8%

    Prior period

    USD 34.63 million

    –

    Current period

    USD 30.9 million

    –

    Exact inputs and evidence

    30900704 − 34634786 = -3734082 USD

    34634786 USD · 2002-11-03 – 2003-11-02

    Inspect prior input Prior source

    30900704 USD · 2003-11-01 – 2004-10-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -41.8%

    Prior period

    USD 21.27 million

    –

    Current period

    USD 12.39 million

    –

    Exact inputs and evidence

    12387445 − 21267318 = -8879873 USD

    21267318 USD · 2002-11-03 – 2003-11-02

    Inspect prior input Prior source

    12387445 USD · 2003-11-01 – 2004-10-31

    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.

2004 2003-11-01 – 2004-10-31

  • Revenue USD 395.6 million 100% of revenue
  • Operating costs Derived USD 354.43 million 90% of revenue
  • Operating income USD 41.17 million 10% of revenue
  • Tax, interest and other Derived USD 27.72 million 7% of revenue
  • Net income USD 13.45 million 3.4% of revenue

Cash

  • Operating cash flow USD 30.9 million 7.8% of revenue
  • Capital expenditure USD 12.39 million 3.1% of revenue
  • Free cash flow Derived USD 18.51 million 4.7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 14%9.7%76%
  • 1998 12%81%
  • 1999 88%
  • 2000 14%79%
  • 2001 12%81%
  • 2002 11%82%
  • 2003 9.6%86%
  • 2004 90%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1996-11-01 – 1997-10-31242100843 184090057 Derived 58010786 23587135 Derived 34423651 Unavailable
Source
1998 1997-11-01 – 1998-10-31277900181 223847681 Derived 54052500 20631882 Derived 33420618 Unavailable
Source
1999 1998-11-01 – 1999-10-31294171410 260137700 Derived 34033710 19344643 Derived 14689067 Unavailable
Source
2000 1999-10-30 – 2000-10-29336458871 264348356 Derived 72110515 48297423 Derived 23813092 Unavailable
Source
2001 2000-10-29 – 2001-10-28365920697 296809281 Derived 69111416 43232066 Derived 25879350 Unavailable
Source
2002 2001-11-04 – 2002-11-03362234249 298412047 Derived 63822202 39517193 Derived 24305009 25018215 Derived
Source
2003 2002-11-03 – 2003-11-02370143242 319855440 Derived 50287802 35406189 Derived 14881613 13367468 Derived
Source
2004 2003-11-01 – 2004-10-31395602962 354430418 Derived 41172544 27724487 Derived 13448057 18513259 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 395.6M 2004
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.427.3M320.4M213.6M106.8M0.0199720012004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue242100843
1998Revenue277900181
1999Revenue294171410
2000Revenue336458871
2001Revenue365920697
2002Revenue362234249
2003Revenue370143242
2004Revenue395602962

Revenue growth

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

6.9% 2004
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.16.1%11.5%6.9%2.3%-2.3%199720012004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year14.8%
1999Year over year5.9%
2000Year over year14.4%
2001Year over year8.8%
2002Year over year-1%
2003Year over year2.2%
2004Year over year6.9%

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 10.4% 2004
Net margin 3.4% 2004
Free cash flow margin 4.7% 2004
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.25.9%19.4%12.9%6.5%0.0%199720012004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin24%
1998Operating margin19.5%
1999Operating margin11.6%
2000Operating margin21.4%
2001Operating margin18.9%
2002Operating margin17.6%
2003Operating margin13.6%
2004Operating margin10.4%
1997Net margin14.2%
1998Net margin12%
1999Net margin5%
2000Net margin7.1%
2001Net margin7.1%
2002Net margin6.7%
2003Net margin4%
2004Net margin3.4%
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow margin6.9%
2003Free cash flow margin3.6%
2004Free cash flow margin4.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 30.9M 2004
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.45.8M34.4M22.9M11.5M0.0199720012004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flowNot reportedNo source recorded
1998Operating cash flowNot reportedNo source recorded
1999Operating cash flowNot reportedNo source recorded
2000Operating cash flowNot reportedNo source recorded
2001Operating cash flowNot reportedNo source recorded
2002Operating cash flow42445425
2003Operating cash flow34634786
2004Operating cash flow30900704

Free cash flow

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

USD 18.5M 2004
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.27.0M20.3M13.5M6.8M0.0199720012004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flowUnavailableNo source recorded
1998Free cash flowUnavailableNo source recorded
1999Free cash flowUnavailableNo source recorded
2000Free cash flowUnavailableNo source recorded
2001Free cash flowUnavailableNo source recorded
2002Free cash flow25018215
2003Free cash flow13367468
2004Free cash flow18513259

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.

127.2% 2004
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.166%125%83%42%0%1997-10-3120012004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1997-10-31Liabilities / assetsNot reportedNo source recorded
1998-10-31Liabilities / assetsNot reportedNo source recorded
1999Liabilities / assets153.8%
2000Liabilities / assets142.4%
2001Liabilities / assets132.3%
2002Liabilities / assets132.1%
2003Liabilities / assets127.9%
2004Liabilities / assets127.2%

Current assets to current liabilities

Current assets divided by current liabilities.

2.1× 2004
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.4.21×3.16×2.11×1.05×0.00×1997-10-3120012004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997-10-31Current assets / current liabilitiesNot reportedNo source recorded
1998-10-31Current assets / current liabilitiesNot reportedNo source recorded
1999Current assets / current liabilities3.9×
2000Current assets / current liabilities2.42×
2001Current assets / current liabilities2.4×
2002Current assets / current liabilities2.82×
2003Current assets / current liabilities2.11×
2004Current assets / current liabilities2.1×

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
1997 1996-11-01 – 1997-10-31
USD 34.42 million
Exact value

Exact value: 34423651 USD

1996-11-01 – 1997-10-31: 34423651 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.

1998 1997-11-01 – 1998-10-31
USD 33.42 million
Exact value

Exact value: 33420618 USD

1997-11-01 – 1998-10-31: 33420618 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.

1999 1998-11-01 – 1999-10-31
USD 14.69 million
Exact value

Exact value: 14689067 USD

1998-11-01 – 1999-10-31: 14689067 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.

2000 1999-10-30 – 2000-10-29
USD 23.81 million
Exact value

Exact value: 23813092 USD

1999-10-30 – 2000-10-29: 23813092 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.

2001 2000-10-29 – 2001-10-28
USD 25.88 million
Exact value

Exact value: 25879350 USD

2000-10-29 – 2001-10-28: 25879350 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.

2002 2001-11-04 – 2002-11-03
USD 24.31 million
Exact value

Exact value: 24305009 USD

2001-11-04 – 2002-11-03: 24305009 USD Inspect Net Income Open source
Share or cite

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

USD 42.45 million
Exact value

Exact value: 42445425 USD

2001-11-04 – 2002-11-03: 42445425 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 17.43 million
Exact value

Exact value: 17427210 USD

2001-11-04 – 2002-11-03: 17427210 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 25.02 million
Calculation and evidence

42445425 − 17427210 USD

Exact free cash flow: 25018215 USD

Share or cite

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

2003 2002-11-03 – 2003-11-02
USD 14.88 million
Exact value

Exact value: 14881613 USD

2002-11-03 – 2003-11-02: 14881613 USD Inspect Net Income Open source
Share or cite

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

USD 34.63 million
Exact value

Exact value: 34634786 USD

2002-11-03 – 2003-11-02: 34634786 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 21.27 million
Exact value

Exact value: 21267318 USD

2002-11-03 – 2003-11-02: 21267318 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 13.37 million
Calculation and evidence

34634786 − 21267318 USD

Exact free cash flow: 13367468 USD

Share or cite

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

2004 2003-11-01 – 2004-10-31
USD 13.45 million
Exact value

Exact value: 13448057 USD

2003-11-01 – 2004-10-31: 13448057 USD Inspect Net Income Open source
Share or cite

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

USD 30.9 million
Exact value

Exact value: 30900704 USD

2003-11-01 – 2004-10-31: 30900704 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 12.39 million
Exact value

Exact value: 12387445 USD

2003-11-01 – 2004-10-31: 12387445 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 18.51 million
Calculation and evidence

30900704 − 12387445 USD

Exact free cash flow: 18513259 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.

25 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001080280, 1080280, edgar:1080280