Stewart & Stevenson LLC

EDGAR

23 filing records in this dataset, filed from 2007-09-18 to 2012-12-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

351 million USD

2011-10-29 · USD

Exact inputs and evidence

Operating margin

10.71%

2011-10-29 · %

Exact inputs and evidence
  • Operating Income: 37621000 USD Source
  • Revenue: 351333000 USD Source
Cash and cash equivalents
10.2 million USD Source
Exact value

10190000 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: 2012-12-14.

Financial data available through: 2011-01-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2011-01-31
  • Operating income: 5 of 11 periods available· newest 2011-01-31
  • Net income: 5 of 11 periods available· newest 2011-01-31
  • Operating cash flow: 5 of 11 periods available· newest 2011-01-31
  • Capital expenditure: 5 of 11 periods available· newest 2011-01-31
  • Total assets: 5 of 11 periods available· newest 2011-01-31
  • Total liabilities: 5 of 11 periods available· newest 2011-01-31
  • Current assets: 5 of 11 periods available· newest 2011-01-31
  • Current liabilities: 5 of 11 periods available· newest 2011-01-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2011-01-31
  • 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

    +25.1%

    Prior period

    USD 688.68 million

    –

    Current period

    USD 861.23 million

    –

    Exact inputs and evidence

    861234000 − 688676000 = 172558000 USD

    688676000 USD · 2009-02-01 – 2010-01-31

    Inspect prior input Prior source

    861234000 USD · 2010-02-01 – 2011-01-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 13.87 million

    Prior period

    −USD 23.9 million

    –

    Current period

    −USD 10.03 million

    –

    Exact inputs and evidence

    -10032000 − -23899000 = 13867000 USD

    -23899000 USD · 2009-02-01 – 2010-01-31

    Inspect prior input Prior source

    -10032000 USD · 2010-02-01 – 2011-01-31

    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

    -14.3%

    Prior period

    USD 66.32 million

    –

    Current period

    USD 56.86 million

    –

    Exact inputs and evidence

    56864000 − 66321000 = -9457000 USD

    66321000 USD · 2009-02-01 – 2010-01-31

    Inspect prior input Prior source

    56864000 USD · 2010-02-01 – 2011-01-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -12.8%

    Prior period

    USD 2.54 million

    –

    Current period

    USD 2.21 million

    –

    Exact inputs and evidence

    2211000 − 2536000 = -325000 USD

    2536000 USD · 2009-02-01 – 2010-01-31

    Inspect prior input Prior source

    2211000 USD · 2010-02-01 – 2011-01-31

    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.

2011 2010-02-01 – 2011-01-31

  • Revenue USD 861.23 million 100% of revenue
  • Operating costs Derived USD 850.68 million 99% of revenue
  • Operating income USD 10.55 million 1.2% of revenue
  • Tax, interest and other Derived USD 20.59 million 2.4% of revenue
  • Net income −USD 10.03 million −1.2% of revenue

Cash

  • Operating cash flow USD 56.86 million 6.6% of revenue
  • Capital expenditure USD 2.21 million 0.3% of revenue
  • Free cash flow Derived USD 54.65 million 6.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2007 93%
  • 2008 91%
  • 2009 94%
  • 2010 Operating loss: operating costs were 100% of revenue.
  • 2011 Net loss: net income was −1.2% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2007 2006-02-01 – 2007-01-31942148000 880165000 Derived 61983000 20498000 Derived 41485000 48708000 Derived
Source
2008 2007-02-01 – 2008-01-311335427000 1209354000 Derived 126073000 34250000 Derived 91823000 23171000 Derived
Source
2009 2008-02-01 – 2009-01-311217142000 1138996000 Derived 78146000 27590000 Derived 50556000 53001000 Derived
Source
2010 2009-02-01 – 2010-01-31688676000 691270000 Derived -2594000 21305000 Derived -23899000 63785000 Derived
Source
2011 2010-02-01 – 2011-01-31861234000 850680000 Derived 10554000 20586000 Derived -10032000 54653000 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 861.2M 2011
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.1.4B1.1B721.1M360.6M0.020072008200920102011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue942148000
2008Revenue1335427000
2009Revenue1217142000
2010Revenue688676000
2011Revenue861234000

Revenue growth

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

25.1% 2011
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.49%24%-1%-26%-50%20072008200920102011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over yearNo prior comparable period
2008Year over year41.7%
2009Year over year-8.9%
2010Year over year-43.4%
2011Year over year25.1%

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 1.2% 2011
Net margin -1.2% 2011
Free cash flow margin 6.3% 2011
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.10.5%6.7%3.0%-0.8%-4.5%20072008200920102011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007Operating margin6.6%
2008Operating margin9.4%
2009Operating margin6.4%
2010Operating margin-0.4%
2011Operating margin1.2%
2007Net margin4.4%
2008Net margin6.9%
2009Net margin4.2%
2010Net margin-3.5%
2011Net margin-1.2%
2007Free cash flow margin5.2%
2008Free cash flow margin1.7%
2009Free cash flow margin4.4%
2010Free cash flow margin9.3%
2011Free cash flow margin6.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 56.9M 2011
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.71.6M53.7M35.8M17.9M0.020072008200920102011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flow58177000
2008Operating cash flow39138000
2009Operating cash flow58470000
2010Operating cash flow66321000
2011Operating cash flow56864000

Free cash flow

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

USD 54.7M 2011
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.68.9M51.7M34.4M17.2M0.020072008200920102011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flow48708000
2008Free cash flow23171000
2009Free cash flow53001000
2010Free cash flow63785000
2011Free cash flow54653000

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.

73.7% 2011
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.86%64%43%21%0%20072008200920102011
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007Liabilities / assets79.2%
2008Liabilities / assets74%
2009Liabilities / assets72.5%
2010Liabilities / assets69.8%
2011Liabilities / assets73.7%

Current assets to current liabilities

Current assets divided by current liabilities.

2.02× 2011
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.3.02×2.27×1.51×0.76×0.00×20072008200920102011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007Current assets / current liabilities2.34×
2008Current assets / current liabilities2.53×
2009Current assets / current liabilities2.62×
2010Current assets / current liabilities2.8×
2011Current assets / current liabilities2.02×

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
2007 2006-02-01 – 2007-01-31
USD 41.49 million
Exact value

Exact value: 41485000 USD

2006-02-01 – 2007-01-31: 41485000 USD Inspect Net Income Open source
Share or cite

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

USD 58.18 million
Exact value

Exact value: 58177000 USD

2006-02-01 – 2007-01-31: 58177000 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 9.47 million
Exact value

Exact value: 9469000 USD

2006-02-01 – 2007-01-31: 9469000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 48.71 million
Calculation and evidence

58177000 − 9469000 USD

Exact free cash flow: 48708000 USD

Share or cite

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

2008 2007-02-01 – 2008-01-31
USD 91.82 million
Exact value

Exact value: 91823000 USD

2007-02-01 – 2008-01-31: 91823000 USD Inspect Net Income Open source
Share or cite

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

USD 39.14 million
Exact value

Exact value: 39138000 USD

2007-02-01 – 2008-01-31: 39138000 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 15.97 million
Exact value

Exact value: 15967000 USD

2007-02-01 – 2008-01-31: 15967000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 23.17 million
Calculation and evidence

39138000 − 15967000 USD

Exact free cash flow: 23171000 USD

Share or cite

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

2009 2008-02-01 – 2009-01-31
USD 50.56 million
Exact value

Exact value: 50556000 USD

2008-02-01 – 2009-01-31: 50556000 USD Inspect Net Income Open source
Share or cite

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

USD 58.47 million
Exact value

Exact value: 58470000 USD

2008-02-01 – 2009-01-31: 58470000 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 5.47 million
Exact value

Exact value: 5469000 USD

2008-02-01 – 2009-01-31: 5469000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 53 million
Calculation and evidence

58470000 − 5469000 USD

Exact free cash flow: 53001000 USD

Share or cite

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

2010 2009-02-01 – 2010-01-31
−USD 23.9 million
Exact value

Exact value: -23899000 USD

2009-02-01 – 2010-01-31: -23899000 USD Inspect Net Income Open source
Share or cite

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

USD 66.32 million
Exact value

Exact value: 66321000 USD

2009-02-01 – 2010-01-31: 66321000 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: 2536000 USD

2009-02-01 – 2010-01-31: 2536000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 63.79 million
Calculation and evidence

66321000 − 2536000 USD

Exact free cash flow: 63785000 USD

Share or cite

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

2011 2010-02-01 – 2011-01-31
−USD 10.03 million
Exact value

Exact value: -10032000 USD

2010-02-01 – 2011-01-31: -10032000 USD Inspect Net Income Open source
Share or cite

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

USD 56.86 million
Exact value

Exact value: 56864000 USD

2010-02-01 – 2011-01-31: 56864000 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 2.21 million
Exact value

Exact value: 2211000 USD

2010-02-01 – 2011-01-31: 2211000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 54.65 million
Calculation and evidence

56864000 − 2211000 USD

Exact free cash flow: 54653000 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.

23 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001381455, 1381455, edgar:1381455