Mueller Water Products, Inc.

EDGAR

10 filing records in this dataset, filed from 2004-09-10 to 2006-02-03. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

297 million USD

2005-07-02 · USD

Exact inputs and evidence

Operating margin

16.47%

2005-07-02 · %

Exact inputs and evidence
  • Operating Income: 48900000 USD Source
  • Revenue: 296900000 USD Source

Operating cash flow

27.4 million USD

2005-07-02 · USD

Exact inputs and evidence
  • Operating Cash Flow: 33100000 USD Source
  • Operating Cash Flow: 5700000 USD Source

Free cash flow

20.2 million USD

2005-07-02 · USD

Exact inputs and evidence
  • Operating Cash Flow: 33100000 USD Source
  • Operating Cash Flow: 5700000 USD Source
  • Capital Expenditure: 20800000 USD Source
  • Capital Expenditure: 13600000 USD Source
Cash and cash equivalents
113 million USD Source
Exact value

112800000 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: 2006-02-03.

Financial data available through: 2005-09-30.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2005-09-30
  • Operating income: 3 of 11 periods available· newest 2005-09-30
  • Net income: 4 of 11 periods available· newest 2005-09-30
  • Operating cash flow: 4 of 11 periods available· newest 2005-09-30
  • Capital expenditure: 4 of 11 periods available· newest 2005-09-30
  • Total assets: 3 of 11 periods available· newest 2005-09-30
  • Total liabilities: 3 of 11 periods available· newest 2005-09-30
  • Current assets: 3 of 11 periods available· newest 2005-09-30
  • Current liabilities: 3 of 11 periods available· newest 2005-09-30
  • Cash and cash equivalents: 3 of 11 periods available· newest 2005-09-30
  • 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

    +9.5%

    Prior period

    USD 1.05 billion

    –

    Current period

    USD 1.15 billion

    –

    Exact inputs and evidence

    1148900000 − 1049200000 = 99700000 USD

    1049200000 USD · 2003-10-01 – 2004-09-30

    Inspect prior input Prior source

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

    Inspect current input Current source
    Share or cite

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

  • Net income

    +49.4%

    Prior period

    USD 33.2 million

    –

    Current period

    USD 49.6 million

    –

    Exact inputs and evidence

    49600000 − 33200000 = 16400000 USD

    33200000 USD · 2003-10-01 – 2004-09-30

    Inspect prior input Prior source

    49600000 USD · 2004-10-01 – 2005-09-30

    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

    -17.1%

    Prior period

    USD 89 million

    –

    Current period

    USD 73.8 million

    –

    Exact inputs and evidence

    73800000 − 89000000 = -15200000 USD

    89000000 USD · 2003-10-01 – 2004-09-30

    Inspect prior input Prior source

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

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +20.9%

    Prior period

    USD 22.5 million

    –

    Current period

    USD 27.2 million

    –

    Exact inputs and evidence

    27200000 − 22500000 = 4700000 USD

    22500000 USD · 2003-10-01 – 2004-09-30

    Inspect prior input Prior source

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

    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.

2005 2004-10-01 – 2005-09-30

  • Revenue USD 1.15 billion 100% of revenue
  • Operating costs Derived USD 976.1 million 85% of revenue
  • Operating income USD 172.8 million 15% of revenue
  • Tax, interest and other Derived USD 123.2 million 11% of revenue
  • Net income USD 49.6 million 4.3% of revenue

Cash

  • Operating cash flow USD 73.8 million 6.4% of revenue
  • Capital expenditure USD 27.2 million 2.4% of revenue
  • Free cash flow Derived USD 46.6 million 4.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2003 90%
  • 2004 89%
  • 2005 11%85%
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 58400000 Derived 32800000 53800000 Derived
Source
2004 2003-10-01 – 2004-09-301049200000 936500000 Derived 112700000 79500000 Derived 33200000 66500000 Derived
Source
2005 2004-10-01 – 2005-09-301148900000 976100000 Derived 172800000 123200000 Derived 49600000 46600000 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 1.1B 2005
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.1.2B930.6M620.4M310.2M0.0200320042005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue922900000
2004Revenue1049200000
2005Revenue1148900000

Revenue growth

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

9.5% 2005
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.14.8%11.1%7.4%3.7%0.0%200320042005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2004Year over year13.7%
2005Year over year9.5%

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 15% 2005
Net margin 4.3% 2005
Free cash flow margin 4.1% 2005
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.16.2%12.2%8.1%4.1%0.0%200320042005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003Operating margin9.9%
2004Operating margin10.7%
2005Operating margin15%
2003Net margin3.6%
2004Net margin3.2%
2005Net margin4.3%
2003Free cash flow margin5.8%
2004Free cash flow margin6.3%
2005Free cash flow margin4.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 73.8M 2005
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.96.1M72.1M48.1M24.0M0.0200320042005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow73800000
2004Operating cash flow89000000
2005Operating cash flow73800000

Free cash flow

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

USD 46.6M 2005
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.71.8M53.9M35.9M18.0M0.0200320042005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flow53800000
2004Free cash flow66500000
2005Free cash flow46600000

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.

116.1% 2005
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.133%100%67%33%0%200320042005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2003Liabilities / assets78.4%
2004Liabilities / assets123.3%
2005Liabilities / assets116.1%

Current assets to current liabilities

Current assets divided by current liabilities.

3.83× 2005
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.4.26×3.20×2.13×1.07×0.00×200320042005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003Current assets / current liabilities3.95×
2004Current assets / current liabilities3.66×
2005Current assets / current liabilities3.83×

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 12.3 million
Exact value

Exact value: 12300000 USD

2001-10-01 – 2002-09-30: 12300000 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 32.8 million
Exact value

Exact value: 32800000 USD

2002-10-01 – 2003-09-30: 32800000 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 33.2 million
Exact value

Exact value: 33200000 USD

2003-10-01 – 2004-09-30: 33200000 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 million
Exact value

Exact value: 89000000 USD

2003-10-01 – 2004-09-30: 89000000 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 66.5 million
Calculation and evidence

89000000 − 22500000 USD

Exact free cash flow: 66500000 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 49.6 million
Exact value

Exact value: 49600000 USD

2004-10-01 – 2005-09-30: 49600000 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.

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.

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.