Mueller Group, Inc.

EDGAR

17 filing records in this dataset, filed from 2004-09-10 to 2007-05-09. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

460 million USD

2007-03-31 · USD

Exact inputs and evidence

Operating margin

11.51%

2007-03-31 · %

Exact inputs and evidence
  • Operating Income: 52900000 USD Source
  • Revenue: 459700000 USD Source

Operating cash flow

32.8 million USD

2007-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 57400000 USD Source
  • Operating Cash Flow: 24600000 USD Source

Free cash flow

10.3 million USD

2007-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 57400000 USD Source
  • Operating Cash Flow: 24600000 USD Source
  • Capital Expenditure: 42500000 USD Source
  • Capital Expenditure: 20000000 USD Source
Cash and cash equivalents
67.6 million USD Source
Exact value

67600000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Net income

96.1 million USD

2006-04-01 – 2007-03-31

Exact inputs and evidence
  • Net income: 23600000 USD · 2006-04-01 – 2006-06-30 Source
  • Net income: 16600000 USD · 2005-10-01 – 2006-09-30 Source
  • Net income: -16300000 USD · 2005-10-01 – 2006-06-30 Source
  • Net income: 19400000 USD · 2006-10-01 – 2006-12-31 Source
  • Net income: 20200000 USD · 2007-01-01 – 2007-03-31 Source

Operating cash flow

109 million USD

2006-04-01 – 2007-03-31

Exact inputs and evidence
  • Operating cash flow: 99700000 USD · 2005-10-01 – 2006-06-30 Source
  • Operating cash flow: 70100000 USD · 2005-10-01 – 2006-03-31 Source
  • Operating cash flow: 121900000 USD · 2005-10-01 – 2006-09-30 Source
  • Operating cash flow: 99700000 USD · 2005-10-01 – 2006-06-30 Source
  • Operating cash flow: 24600000 USD · 2006-10-01 – 2006-12-31 Source
  • Operating cash flow: 57400000 USD · 2006-10-01 – 2007-03-31 Source
  • Operating cash flow: 24600000 USD · 2006-10-01 – 2006-12-31 Source

Capital expenditure

82.7 million USD

2006-04-01 – 2007-03-31

Exact inputs and evidence
  • Capital expenditure: 48000000 USD · 2005-10-01 – 2006-06-30 Source
  • Capital expenditure: 30900000 USD · 2005-10-01 – 2006-03-31 Source
  • Capital expenditure: 71100000 USD · 2005-10-01 – 2006-09-30 Source
  • Capital expenditure: 48000000 USD · 2005-10-01 – 2006-06-30 Source
  • Capital expenditure: 20000000 USD · 2006-10-01 – 2006-12-31 Source
  • Capital expenditure: 42500000 USD · 2006-10-01 – 2007-03-31 Source
  • Capital expenditure: 20000000 USD · 2006-10-01 – 2006-12-31 Source

Free cash flow

26.5 million USD

2006-04-01 – 2007-03-31

Exact inputs and evidence
  • Operating cash flow: 99700000 USD · 2005-10-01 – 2006-06-30 Source
  • Operating cash flow: 70100000 USD · 2005-10-01 – 2006-03-31 Source
  • Operating cash flow: 121900000 USD · 2005-10-01 – 2006-09-30 Source
  • Operating cash flow: 99700000 USD · 2005-10-01 – 2006-06-30 Source
  • Operating cash flow: 24600000 USD · 2006-10-01 – 2006-12-31 Source
  • Operating cash flow: 57400000 USD · 2006-10-01 – 2007-03-31 Source
  • Operating cash flow: 24600000 USD · 2006-10-01 – 2006-12-31 Source
  • Capital expenditure: 48000000 USD · 2005-10-01 – 2006-06-30 Source
  • Capital expenditure: 30900000 USD · 2005-10-01 – 2006-03-31 Source
  • Capital expenditure: 71100000 USD · 2005-10-01 – 2006-09-30 Source
  • Capital expenditure: 48000000 USD · 2005-10-01 – 2006-06-30 Source
  • Capital expenditure: 20000000 USD · 2006-10-01 – 2006-12-31 Source
  • Capital expenditure: 42500000 USD · 2006-10-01 – 2007-03-31 Source
  • Capital expenditure: 20000000 USD · 2006-10-01 – 2006-12-31 Source

Company performance

Up to ten complete financial years · consolidated figures

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

Latest filing recorded: 2007-05-09.

Financial data available through: 2006-09-30.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2006-09-30
  • Operating income: 5 of 11 periods available· newest 2006-09-30
  • Net income: 6 of 11 periods available· newest 2006-09-30
  • Operating cash flow: 6 of 11 periods available· newest 2006-09-30
  • Capital expenditure: 6 of 11 periods available· newest 2006-09-30
  • Total assets: 4 of 11 periods available· newest 2006-09-30
  • Total liabilities: 4 of 11 periods available· newest 2006-09-30
  • Current assets: 4 of 11 periods available· newest 2006-09-30
  • Current liabilities: 4 of 11 periods available· newest 2006-09-30
  • Cash and cash equivalents: 4 of 11 periods available· newest 2006-09-30
  • 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

    +68.3%

    Prior period

    USD 1.15 billion

    –

    Current period

    USD 1.93 billion

    –

    Exact inputs and evidence

    1933400000 − 1148900000 = 784500000 USD

    1148900000 USD · 2004-10-01 – 2005-09-30

    Inspect prior input Prior source

    1933400000 USD · 2005-10-01 – 2006-09-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    -74.1%

    Prior period

    USD 64 million

    –

    Current period

    USD 16.6 million

    –

    Exact inputs and evidence

    16600000 − 64000000 = -47400000 USD

    64000000 USD · 2004-10-01 – 2005-09-30

    Inspect prior input Prior source

    16600000 USD · 2005-10-01 – 2006-09-30

    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

    +65.2%

    Prior period

    USD 73.8 million

    –

    Current period

    USD 121.9 million

    –

    Exact inputs and evidence

    121900000 − 73800000 = 48100000 USD

    73800000 USD · 2004-10-01 – 2005-09-30

    Inspect prior input Prior source

    121900000 USD · 2005-10-01 – 2006-09-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +161.4%

    Prior period

    USD 27.2 million

    –

    Current period

    USD 71.1 million

    –

    Exact inputs and evidence

    71100000 − 27200000 = 43900000 USD

    27200000 USD · 2004-10-01 – 2005-09-30

    Inspect prior input Prior source

    71100000 USD · 2005-10-01 – 2006-09-30

    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.

2006 2005-10-01 – 2006-09-30

  • Revenue USD 1.93 billion 100% of revenue
  • Cost of revenue USD 1.53 billion 79% of revenue
  • Operating expenses USD 278.7 million 14% of revenue
  • Operating income USD 129 million 6.7% of revenue
  • Tax, interest and other Derived USD 112.4 million 5.8% of revenue
  • Net income USD 16.6 million 0.9% of revenue

Cash

  • Operating cash flow USD 121.9 million 6.3% of revenue
  • Capital expenditure USD 71.1 million 3.7% of revenue
  • Free cash flow Derived USD 50.8 million 2.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2003 90%
  • 2004 89%
  • 2004 Net loss: net income was −2.7% of revenue.
  • 2005 9.5%85%
  • 2006 93%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2003 2002-10-01 – 2003-09-30922900000 831700000 Derived 91200000 58600000 Derived 32600000 53800000 Derived
Source
2004 2003-10-01 – 2004-09-301049200000 936300000 Derived 112900000 74200000 Derived 38700000 67000000 Derived
Source
2004 2004-01-01 – 2004-12-31578400000 577400000 Derived 1000000 16500000 Derived -15500000 -14600000 Derived
Source
2005 2004-10-01 – 2005-09-301148900000 976100000 Derived 172800000 108800000 Derived 64000000 46600000 Derived
Source
2006 2005-10-01 – 2006-09-301933400000 1804400000 Derived 129000000 112400000 Derived 16600000 50800000 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 1.9B 2006
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.2.1B1.6B1.0B522.0M0.020032004200420052006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue922900000
2004Revenue1049200000
2004Revenue578400000
2005Revenue1148900000
2006Revenue1933400000

Revenue growth

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

68.3% 2006
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.74%55%37%18%0%20032004200420052006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2004Year over year13.7%
2004Year over yearNo prior comparable period
2005Year over year9.5%
2006Year over year68.3%

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 6.7% 2006
Net margin 0.9% 2006
Free cash flow margin 2.6% 2006
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.16.5%11.3%6.2%1.0%-4.1%20032004200420052006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003Operating margin9.9%
2004Operating margin10.8%
2004Operating margin0.2%
2005Operating margin15%
2006Operating margin6.7%
2003Net margin3.5%
2004Net margin3.7%
2004Net margin-2.7%
2005Net margin5.6%
2006Net margin0.9%
2003Free cash flow margin5.8%
2004Free cash flow margin6.4%
2004Free cash flow margin-2.5%
2005Free cash flow margin4.1%
2006Free cash flow margin2.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 121.9M 2006
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.131.7M98.7M65.8M32.9M0.020032004200420052006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow73800000
2004Operating cash flow89500000
2004Operating cash flow5800000
2005Operating cash flow73800000
2006Operating cash flow121900000

Free cash flow

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

USD 50.8M 2006
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.73.5M49.9M26.2M2.5M-21.1M20032004200420052006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flow53800000
2004Free cash flow67000000
2004Free cash flow-14600000
2005Free cash flow46600000
2006Free cash flow50800000

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.

58.6% 2006
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.142%106%71%35%0%200320042004-12-3120052006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2003Liabilities / assets78.4%
2004Liabilities / assets113.1%
2004-12-31Liabilities / assetsNot reportedNo source recorded
2005Liabilities / assets131.3%
2006Liabilities / assets58.6%

Current assets to current liabilities

Current assets divided by current liabilities.

3.57× 2006
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.4.26×3.20×2.13×1.07×0.00×200320042004-12-3120052006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003Current assets / current liabilities3.95×
2004Current assets / current liabilities3.67×
2004-12-31Current assets / current liabilitiesNot reportedNo source recorded
2005Current assets / current liabilities3.1×
2006Current assets / current liabilities3.57×

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
2002 2001-10-01 – 2002-09-30
USD 12 million
Exact value

Exact value: 12000000 USD

2001-10-01 – 2002-09-30: 12000000 USD Inspect Net Income Open source
Share or cite

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

USD 47.6 million
Exact value

Exact value: 47600000 USD

2001-10-01 – 2002-09-30: 47600000 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 31.3 million
Exact value

Exact value: 31300000 USD

2001-10-01 – 2002-09-30: 31300000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 16.3 million
Calculation and evidence

47600000 − 31300000 USD

Exact free cash flow: 16300000 USD

Share or cite

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

2003 2002-10-01 – 2003-09-30
USD 32.6 million
Exact value

Exact value: 32600000 USD

2002-10-01 – 2003-09-30: 32600000 USD Inspect Net Income Open source
Share or cite

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

USD 73.8 million
Exact value

Exact value: 73800000 USD

2002-10-01 – 2003-09-30: 73800000 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 20 million
Exact value

Exact value: 20000000 USD

2002-10-01 – 2003-09-30: 20000000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 53.8 million
Calculation and evidence

73800000 − 20000000 USD

Exact free cash flow: 53800000 USD

Share or cite

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

2004 2003-10-01 – 2004-09-30
USD 38.7 million
Exact value

Exact value: 38700000 USD

2003-10-01 – 2004-09-30: 38700000 USD Inspect Net Income Open source
Share or cite

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

USD 89.5 million
Exact value

Exact value: 89500000 USD

2003-10-01 – 2004-09-30: 89500000 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 22.5 million
Exact value

Exact value: 22500000 USD

2003-10-01 – 2004-09-30: 22500000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 67 million
Calculation and evidence

89500000 − 22500000 USD

Exact free cash flow: 67000000 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
−USD 15.5 million
Exact value

Exact value: -15500000 USD

2004-01-01 – 2004-12-31: -15500000 USD Inspect Net Income Open source
Share or cite

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

USD 5.8 million
Exact value

Exact value: 5800000 USD

2004-01-01 – 2004-12-31: 5800000 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 20.4 million
Exact value

Exact value: 20400000 USD

2004-01-01 – 2004-12-31: 20400000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.6 million
Calculation and evidence

5800000 − 20400000 USD

Exact free cash flow: -14600000 USD

Share or cite

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

2005 2004-10-01 – 2005-09-30
USD 64 million
Exact value

Exact value: 64000000 USD

2004-10-01 – 2005-09-30: 64000000 USD Inspect Net Income Open source
Share or cite

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

USD 73.8 million
Exact value

Exact value: 73800000 USD

2004-10-01 – 2005-09-30: 73800000 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 27.2 million
Exact value

Exact value: 27200000 USD

2004-10-01 – 2005-09-30: 27200000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 46.6 million
Calculation and evidence

73800000 − 27200000 USD

Exact free cash flow: 46600000 USD

Share or cite

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

2006 2005-10-01 – 2006-09-30
USD 16.6 million
Exact value

Exact value: 16600000 USD

2005-10-01 – 2006-09-30: 16600000 USD Inspect Net Income Open source
Share or cite

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

USD 121.9 million
Exact value

Exact value: 121900000 USD

2005-10-01 – 2006-09-30: 121900000 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 71.1 million
Exact value

Exact value: 71100000 USD

2005-10-01 – 2006-09-30: 71100000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 50.8 million
Calculation and evidence

121900000 − 71100000 USD

Exact free cash flow: 50800000 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.

17 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001290999, 1290999, edgar:1290999