SAUER DANFOSS INC

EDGAR

64 filing records in this dataset, filed from 1998-06-24 to 2013-02-21. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

483 million USD

2011-09-30 · USD

Exact inputs and evidence

Operating margin

17.37%

2011-09-30 · %

Exact inputs and evidence
  • Operating Income: 83937000 USD Source
  • Revenue: 483297000 USD Source

Operating cash flow

114 million USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 283244000 USD Source
  • Operating Cash Flow: 169157000 USD Source

Free cash flow

105 million USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 283244000 USD Source
  • Operating Cash Flow: 169157000 USD Source
  • Capital Expenditure: 22839000 USD Source
  • Capital Expenditure: 14052000 USD Source
Cash and cash equivalents
66.9 million USD Source
Exact value

66904000 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.

Revenue

2.04 billion USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Revenue: 1640583000 USD · 2010-01-01 – 2010-12-31 Source
  • Revenue: 1211645000 USD · 2010-01-01 – 2010-09-30 Source
  • Revenue: 564742000 USD · 2011-01-01 – 2011-03-31 Source
  • Revenue: 563317000 USD · 2011-04-01 – 2011-06-30 Source
  • Revenue: 483297000 USD · 2011-07-01 – 2011-09-30 Source

Net income

328 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Net income: 213399000 USD · 2010-01-01 – 2010-12-31 Source
  • Net income: 87380000 USD · 2010-01-01 – 2010-09-30 Source
  • Net income: 70554000 USD · 2011-01-01 – 2011-03-31 Source
  • Net income: 74875000 USD · 2011-04-01 – 2011-06-30 Source
  • Net income: 56997000 USD · 2011-07-01 – 2011-09-30 Source

Capital expenditure

36.3 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Capital expenditure: 26218000 USD · 2010-01-01 – 2010-12-31 Source
  • Capital expenditure: 12728000 USD · 2010-01-01 – 2010-09-30 Source
  • Capital expenditure: 5518000 USD · 2011-01-01 – 2011-03-31 Source
  • Capital expenditure: 14052000 USD · 2011-01-01 – 2011-06-30 Source
  • Capital expenditure: 5518000 USD · 2011-01-01 – 2011-03-31 Source
  • Capital expenditure: 22839000 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 14052000 USD · 2011-01-01 – 2011-06-30 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: 2013-02-21.

Financial data available through: 2010-12-31.

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: 10 of 11 periods available· newest 2010-12-31
  • Operating income: 10 of 11 periods available· newest 2010-12-31
  • Net income: 11 of 11 periods available· newest 2010-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2010-12-31
  • Capital expenditure: 11 of 11 periods available· newest 2010-12-31
  • Total assets: 10 of 11 periods available· newest 2010-12-31
  • Total liabilities: 5 of 11 periods available· newest 2010-12-31
  • Current assets: 10 of 11 periods available· newest 2010-12-31
  • Current liabilities: 10 of 11 periods available· newest 2010-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2010-12-31
  • 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

    +41.5%

    Prior period

    USD 1.16 billion

    –

    Current period

    USD 1.64 billion

    –

    Exact inputs and evidence

    1640583000 − 1159031000 = 481552000 USD

    1159031000 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    1640583000 USD · 2010-01-01 – 2010-12-31

    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 559.17 million

    Prior period

    −USD 345.77 million

    –

    Current period

    USD 213.4 million

    –

    Exact inputs and evidence

    213399000 − -345766000 = 559165000 USD

    -345766000 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    213399000 USD · 2010-01-01 – 2010-12-31

    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

    +210.1%

    Prior period

    USD 86.84 million

    –

    Current period

    USD 269.33 million

    –

    Exact inputs and evidence

    269329000 − 86844000 = 182485000 USD

    86844000 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    269329000 USD · 2010-01-01 – 2010-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -39%

    Prior period

    USD 42.97 million

    –

    Current period

    USD 26.22 million

    –

    Exact inputs and evidence

    26218000 − 42972000 = -16754000 USD

    42972000 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    26218000 USD · 2010-01-01 – 2010-12-31

    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.

2010 2010-01-01 – 2010-12-31

  • Revenue USD 1.64 billion 100% of revenue
  • Cost of revenue USD 1.14 billion 70% of revenue
  • Operating expenses USD 254.7 million 16% of revenue
  • Operating income USD 243.43 million 15% of revenue
  • Tax, interest and other Derived USD 30.03 million 1.8% of revenue
  • Net income USD 213.4 million 13% of revenue

Cash

  • Operating cash flow USD 269.33 million 16% of revenue
  • Capital expenditure USD 26.22 million 1.6% of revenue
  • Free cash flow Derived USD 243.11 million 15% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2001 96%
  • 2002 95%
  • 2003 96%
  • 2004 93%
  • 2005 95%
  • 2006 93%
  • 2007 94%
  • 2008 Net loss: net income was −1.4% of revenue.
  • 2009 Operating loss: operating costs were 118% of revenue.
  • 2010 13%85%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2001 2001-01-01 – 2001-12-31855279000 824168000 Derived 31111000 26775000 Derived 4336000 -2431000 Derived
Source
2002 2002-01-01 – 2002-12-31952308000 900149000 Derived 52159000 38454000 Derived 13705000 56005000 Derived
Source
2003 2003-01-01 – 2003-12-311126774000 1079852000 Derived 46922000 35689000 Derived 11233000 35567000 Derived
Source
2004 2004-01-01 – 2004-12-311404159000 1312249000 Derived 91910000 58724000 Derived 33186000 45555000 Derived
Source
2005 2005-01-01 – 2005-12-311547816000 1467264000 Derived 80552000 45738000 Derived 34814000 21065000 Derived
Source
2006 2006-01-01 – 2006-12-311739088000 1623015000 Derived 116073000 62074000 Derived 53999000 51668000 Derived
Source
2007 2007-01-01 – 2007-12-311972548000 1858619000 Derived 113929000 66731000 Derived 47198000 -37493000 Derived
Source
2008 2008-01-01 – 2008-12-312090513000 2064121000 Derived 26392000 55533000 Derived -29141000 -15116000 Derived
Source
2009 2009-01-01 – 2009-12-311159031000 1369401000 Derived -210370000 135396000 Derived -345766000 43872000 Derived
Source
2010 2010-01-01 – 2010-12-311640583000 1397156000 Derived 243427000 30028000 Derived 213399000 243111000 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 1.6B 2010
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.2.3B1.7B1.1B564.4M0.0200120062010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Revenue855279000
2002Revenue952308000
2003Revenue1126774000
2004Revenue1404159000
2005Revenue1547816000
2006Revenue1739088000
2007Revenue1972548000
2008Revenue2090513000
2009Revenue1159031000
2010Revenue1640583000

Revenue growth

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

41.5% 2010
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.48%23%-2%-26%-51%200120062010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2001Year over yearNo prior comparable period
2002Year over year11.3%
2003Year over year18.3%
2004Year over year24.6%
2005Year over year10.2%
2006Year over year12.4%
2007Year over year13.4%
2008Year over year6%
2009Year over year-44.6%
2010Year over year41.5%

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 14.8% 2010
Net margin 13% 2010
Free cash flow margin 14.8% 2010
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.18%5%-7%-20%-33%200120062010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2001Operating margin3.6%
2002Operating margin5.5%
2003Operating margin4.2%
2004Operating margin6.5%
2005Operating margin5.2%
2006Operating margin6.7%
2007Operating margin5.8%
2008Operating margin1.3%
2009Operating margin-18.2%
2010Operating margin14.8%
2001Net margin0.5%
2002Net margin1.4%
2003Net margin1%
2004Net margin2.4%
2005Net margin2.2%
2006Net margin3.1%
2007Net margin2.4%
2008Net margin-1.4%
2009Net margin-29.8%
2010Net margin13%
2001Free cash flow margin-0.3%
2002Free cash flow margin5.9%
2003Free cash flow margin3.2%
2004Free cash flow margin3.2%
2005Free cash flow margin1.4%
2006Free cash flow margin3%
2007Free cash flow margin-1.9%
2008Free cash flow margin-0.7%
2009Free cash flow margin3.8%
2010Free cash flow margin14.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 269.3M 2010
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.290.9M218.2M145.4M72.7M0.0200120062010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Operating cash flow67266000
2002Operating cash flow98283000
2003Operating cash flow95558000
2004Operating cash flow124812000
2005Operating cash flow116312000
2006Operating cash flow167912000
2007Operating cash flow98140000
2008Operating cash flow183518000
2009Operating cash flow86844000
2010Operating cash flow269329000

Free cash flow

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

USD 243.1M 2010
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.265.6M184.2M102.8M21.4M-59.9M200120062010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Free cash flow-2431000
2002Free cash flow56005000
2003Free cash flow35567000
2004Free cash flow45555000
2005Free cash flow21065000
2006Free cash flow51668000
2007Free cash flow-37493000
2008Free cash flow-15116000
2009Free cash flow43872000
2010Free cash flow243111000

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.

67.3% 2010
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.92%69%46%23%0%2001-12-3120062010
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported
2006Liabilities / assets60.6%
2007Liabilities / assets60.9%
2008Liabilities / assets67.4%
2009Liabilities / assets85.5%
2010Liabilities / assets67.3%

Current assets to current liabilities

Current assets divided by current liabilities.

1.4× 2010
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.1.99×1.50×1.00×0.50×0.00×200120062010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2001Current assets / current liabilities1.85×
2002Current assets / current liabilities1.64×
2003Current assets / current liabilities1.08×
2004Current assets / current liabilities1.06×
2005Current assets / current liabilities1.25×
2006Current assets / current liabilities1.38×
2007Current assets / current liabilities1.29×
2008Current assets / current liabilities1.53×
2009Current assets / current liabilities1.05×
2010Current assets / current liabilities1.4×

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
2001 2001-01-01 – 2001-12-31
USD 4.34 million
Exact value

Exact value: 4336000 USD

2001-01-01 – 2001-12-31: 4336000 USD Inspect Net Income Open source
Share or cite

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

USD 67.27 million
Exact value

Exact value: 67266000 USD

2001-01-01 – 2001-12-31: 67266000 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 69.7 million
Exact value

Exact value: 69697000 USD

2001-01-01 – 2001-12-31: 69697000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.43 million
Calculation and evidence

67266000 − 69697000 USD

Exact free cash flow: -2431000 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
USD 13.71 million
Exact value

Exact value: 13705000 USD

2002-01-01 – 2002-12-31: 13705000 USD Inspect Net Income Open source
Share or cite

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

USD 98.28 million
Exact value

Exact value: 98283000 USD

2002-01-01 – 2002-12-31: 98283000 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 42.28 million
Exact value

Exact value: 42278000 USD

2002-01-01 – 2002-12-31: 42278000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 56.01 million
Calculation and evidence

98283000 − 42278000 USD

Exact free cash flow: 56005000 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
USD 11.23 million
Exact value

Exact value: 11233000 USD

2003-01-01 – 2003-12-31: 11233000 USD Inspect Net Income Open source
Share or cite

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

USD 95.56 million
Exact value

Exact value: 95558000 USD

2003-01-01 – 2003-12-31: 95558000 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 59.99 million
Exact value

Exact value: 59991000 USD

2003-01-01 – 2003-12-31: 59991000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 35.57 million
Calculation and evidence

95558000 − 59991000 USD

Exact free cash flow: 35567000 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 33.19 million
Exact value

Exact value: 33186000 USD

2004-01-01 – 2004-12-31: 33186000 USD Inspect Net Income Open source
Share or cite

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

USD 124.81 million
Exact value

Exact value: 124812000 USD

2004-01-01 – 2004-12-31: 124812000 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 79.26 million
Exact value

Exact value: 79257000 USD

2004-01-01 – 2004-12-31: 79257000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 45.56 million
Calculation and evidence

124812000 − 79257000 USD

Exact free cash flow: 45555000 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
USD 34.81 million
Exact value

Exact value: 34814000 USD

2005-01-01 – 2005-12-31: 34814000 USD Inspect Net Income Open source
Share or cite

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

USD 116.31 million
Exact value

Exact value: 116312000 USD

2005-01-01 – 2005-12-31: 116312000 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 95.25 million
Exact value

Exact value: 95247000 USD

2005-01-01 – 2005-12-31: 95247000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 21.07 million
Calculation and evidence

116312000 − 95247000 USD

Exact free cash flow: 21065000 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
USD 54 million
Exact value

Exact value: 53999000 USD

2006-01-01 – 2006-12-31: 53999000 USD Inspect Net Income Open source
Share or cite

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

USD 167.91 million
Exact value

Exact value: 167912000 USD

2006-01-01 – 2006-12-31: 167912000 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 116.24 million
Exact value

Exact value: 116244000 USD

2006-01-01 – 2006-12-31: 116244000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 51.67 million
Calculation and evidence

167912000 − 116244000 USD

Exact free cash flow: 51668000 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
USD 47.2 million
Exact value

Exact value: 47198000 USD

2007-01-01 – 2007-12-31: 47198000 USD Inspect Net Income Open source
Share or cite

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

USD 98.14 million
Exact value

Exact value: 98140000 USD

2007-01-01 – 2007-12-31: 98140000 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 135.63 million
Exact value

Exact value: 135633000 USD

2007-01-01 – 2007-12-31: 135633000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 37.49 million
Calculation and evidence

98140000 − 135633000 USD

Exact free cash flow: -37493000 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 29.14 million
Exact value

Exact value: -29141000 USD

2008-01-01 – 2008-12-31: -29141000 USD Inspect Net Income Open source
Share or cite

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

USD 183.52 million
Exact value

Exact value: 183518000 USD

2008-01-01 – 2008-12-31: 183518000 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 198.63 million
Exact value

Exact value: 198634000 USD

2008-01-01 – 2008-12-31: 198634000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.12 million
Calculation and evidence

183518000 − 198634000 USD

Exact free cash flow: -15116000 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
−USD 345.77 million
Exact value

Exact value: -345766000 USD

2009-01-01 – 2009-12-31: -345766000 USD Inspect Net Income Open source
Share or cite

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

USD 86.84 million
Exact value

Exact value: 86844000 USD

2009-01-01 – 2009-12-31: 86844000 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 42.97 million
Exact value

Exact value: 42972000 USD

2009-01-01 – 2009-12-31: 42972000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 43.87 million
Calculation and evidence

86844000 − 42972000 USD

Exact free cash flow: 43872000 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
USD 213.4 million
Exact value

Exact value: 213399000 USD

2010-01-01 – 2010-12-31: 213399000 USD Inspect Net Income Open source
Share or cite

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

USD 269.33 million
Exact value

Exact value: 269329000 USD

2010-01-01 – 2010-12-31: 269329000 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 26.22 million
Exact value

Exact value: 26218000 USD

2010-01-01 – 2010-12-31: 26218000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 243.11 million
Calculation and evidence

269329000 − 26218000 USD

Exact free cash flow: 243111000 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.

64 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000865754, 865754, edgar:865754

Also known as SAUER INC