Revenue
297 million USD
2005-07-02 · USD
Exact inputs and evidence
- Revenue: 296900000 USD Source
10 filing records in this dataset, filed from 2004-09-10 to 2006-02-03. Explore the available filing history and original sources.
297 million USD
2005-07-02 · USD
16.47%
2005-07-02 · %
27.4 million USD
2005-07-02 · USD
20.2 million USD
2005-07-02 · USD
112800000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-02-03.
Financial data available through: 2005-09-30.
Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.
Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.
Prior period
USD 1.05 billion
–
Current period
USD 1.15 billion
–
1148900000 − 1049200000 = 99700000 USD
1049200000 USD · 2003-10-01 – 2004-09-30
Inspect prior input Prior source1148900000 USD · 2004-10-01 – 2005-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 33.2 million
–
Current period
USD 49.6 million
–
49600000 − 33200000 = 16400000 USD
33200000 USD · 2003-10-01 – 2004-09-30
Inspect prior input Prior source49600000 USD · 2004-10-01 – 2005-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 89 million
–
Current period
USD 73.8 million
–
73800000 − 89000000 = -15200000 USD
89000000 USD · 2003-10-01 – 2004-09-30
Inspect prior input Prior source73800000 USD · 2004-10-01 – 2005-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 22.5 million
–
Current period
USD 27.2 million
–
27200000 − 22500000 = 4700000 USD
22500000 USD · 2003-10-01 – 2004-09-30
Inspect prior input Prior source27200000 USD · 2004-10-01 – 2005-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.
| Period | Revenue | Operating costs | Operating income | Tax, interest and other | Net income | Free cash flow | Source |
|---|---|---|---|---|---|---|---|
| 2003 2002-10-01 – 2003-09-30 | 922900000 | 831700000 Derived | 91200000 | 58400000 Derived | 32800000 | 53800000 Derived | Source
|
| 2004 2003-10-01 – 2004-09-30 | 1049200000 | 936500000 Derived | 112700000 | 79500000 Derived | 33200000 | 66500000 Derived | Source
|
| 2005 2004-10-01 – 2005-09-30 | 1148900000 | 976100000 Derived | 172800000 | 123200000 Derived | 49600000 | 46600000 Derived | Source
|
Amounts are exact, in USD.
Sales over time and how quickly they are changing.
Revenue reported for each complete financial period.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Revenue | 922900000 |
|
| 2004 | Revenue | 1049200000 |
|
| 2005 | Revenue | 1148900000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003 | Year over year | No prior comparable period |
|
| 2004 | Year over year | 13.7% |
|
| 2005 | Year over year | 9.5% |
|
How much revenue becomes profit, and how much cash operations generate.
Operating income, net income and free cash flow as a share of revenue.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003 | Operating margin | 9.9% |
|
| 2004 | Operating margin | 10.7% |
|
| 2005 | Operating margin | 15% |
|
| 2003 | Net margin | 3.6% |
|
| 2004 | Net margin | 3.2% |
|
| 2005 | Net margin | 4.3% |
|
| 2003 | Free cash flow margin | 5.8% |
|
| 2004 | Free cash flow margin | 6.3% |
|
| 2005 | Free cash flow margin | 4.1% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Operating cash flow | 73800000 |
|
| 2004 | Operating cash flow | 89000000 |
|
| 2005 | Operating cash flow | 73800000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Free cash flow | 53800000 |
|
| 2004 | Free cash flow | 66500000 |
|
| 2005 | Free cash flow | 46600000 |
|
Liabilities and short-term ability to meet obligations at each period end.
Total liabilities as a share of total assets.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003 | Liabilities / assets | 78.4% |
|
| 2004 | Liabilities / assets | 123.3% |
|
| 2005 | Liabilities / assets | 116.1% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003 | Current assets / current liabilities | 3.95× |
|
| 2004 | Current assets / current liabilities | 3.66× |
|
| 2005 | Current assets / current liabilities | 3.83× |
|
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.
| Period | Net income | Operating cash flow | Capital expenditure | Free cash flow |
|---|---|---|---|---|
| 2002 2001-10-01 – 2002-09-30 | USD 12.3 million Exact valueExact value: 12300000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 47.6 million Exact valueExact value: 47600000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 31.3 million Exact valueExact value: 31300000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16.3 million Calculation and evidence47600000 − 31300000 USD Exact free cash flow: 16300000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-10-01 – 2003-09-30 | USD 32.8 million Exact valueExact value: 32800000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 73.8 million Exact valueExact value: 73800000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20 million Exact valueExact value: 20000000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 53.8 million Calculation and evidence73800000 − 20000000 USD Exact free cash flow: 53800000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-10-01 – 2004-09-30 | USD 33.2 million Exact valueExact value: 33200000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 89 million Exact valueExact value: 89000000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 22.5 million Exact valueExact value: 22500000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 66.5 million Calculation and evidence89000000 − 22500000 USD Exact free cash flow: 66500000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-10-01 – 2005-09-30 | USD 49.6 million Exact valueExact value: 49600000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 73.8 million Exact valueExact value: 73800000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 27.2 million Exact valueExact value: 27200000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 46.6 million Calculation and evidence73800000 − 27200000 USD Exact free cash flow: 46600000 USD
Share or citeThe 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.
Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.
10 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001291000, 1291000, edgar:1291000
Also known as Mueller Holdings (N.A.), Inc.