LindenbergFlowServeDCF

LindenbergFlowServeDCF - Worldscope - Industrial Template -...

Info iconThis preview shows pages 1–6. Sign up to view the full content.

View Full Document Right Arrow Icon
Worldscope - Industrial Template - 10 Yr. Income Enter Ticker/Key Recent Price FLOWSERVE CORPORATION FLS-N 130.480 SEDOL: 2288406 Shares Out.: 56 Industry Group: Beta YTD High 130.520 Exchange: NYSE Market Val: 7,285 1.72 YTD Low 112.220 Scaling Factor : Millions USD Y2009 Y2008 Y2007 Y2006 Y2005 Y2004 Net Sales or Revenues 4,365.26 4,473.47 3,762.69 3,061.06 2,695.28 Cost Of Goods Sold 2,778.89 2,830.70 2,455.60 1,996.56 1,776.50 95.45 81.44 77.71 71.00 69.89 Gross Income 1,490.93 1,561.33 1,229.39 993.50 848.89 793.45 946.44 819.83 753.61 650.69 Other Operating Expenses 57.20 18.98 18.34 13.80 0.00 Operating Expenses - Total 3,724.98 3,877.56 3,371.47 2,834.96 2,497.08 Operating Income 640.28 595.91 391.22 226.10 198.19 Extraordinary Credit - Pretax 0.00 0.00 0.00 0.00 0.00 Extraordinary Charge - Pretax 26.60 0.00 0.43 1.99 35.84 Non-Operating Interest Income 3.25 8.39 4.32 7.61 3.40 Reserves - Increase/Decrease 0.00 0.00 0.00 0.00 0.00 Pretax Equity In Earnings 0.00 0.00 0.00 0.00 0.00 Other Income/Expense - Net (7.97) 20.16 6.38 6.43 (8.35) Earnings Before Interest And Taxes (EBIT 608.96 624.46 401.49 238.14 157.40 Interest Expense On Debt 40.01 51.29 60.12 65.69 74.13 Interest Capitalized 0.00 0.00 0.00 0.00 0.00 Pretax Income 568.96 573.17 341.37 172.46 83.27 IncomeTaxes 156.46 147.72 104.29 73.24 37.09 Current Domestic IncomeTaxes 26.11 16.78 27.85 25.74 7.42 Current Foreign IncomeTaxes 125.16 135.80 100.60 53.44 44.81 Deferred Domestic IncomeTaxes 4.07 1.60 (2.05) (2.47) (14.87) Deferred Foreign IncomeTaxes 1.12 (6.46) (22.11) (3.47) (0.28) Income Tax Credits 0.00 0.00 0.00 0.00 0.00 Minority Interest 0.44 0.00 0.00 0.00 0.00 Equity In Earnings 15.84 16.96 18.70 14.82 0.00 After Tax Other Income/Expense 0.00 0.00 0.00 0.00 0.00 Discontinued Operations 0.00 0.00 0.00 #N/A #N/A Net Income Before Extra Items/Preferred 427.89 442.41 255.77 114.04 46.18 Extraordinary Items & Gain/Loss Sale Of 0.00 0.00 0.00 0.99 (34.35) Net Income Before Preferred Dividends 427.89 442.41 255.77 115.03 11.84 Preferred Dividend Requirements 0.00 0.00 0.00 0.00 0.00 Net Income Available to Common 427.89 442.41 255.77 114.04 46.18 Average Pumps and pumping equipment
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Operating Income/Sales 0.15 0.13 0.1 0.07 0.07 0.11 Tax rate 0.27 0.26 0.31 0.42 0.45 0.34 PPE/Sales 0.27 0.26 0.28 0.31 0.31 0.29 Depreciation/Sales 0.02 0.02 0.02 0.02 0.03 0.02
Background image of page 2
Statement P/E Ratio Div. Yld.(%) Total Return 1 Yr.(%) 19.05 0.89 40.08 17.20 Ind. Ann Div. Total Return 5 Yr. (%) 14.79 1.14 184.75 Source: Worldscope Currency: native Y2003 Y2002 Y2001 Y2000
Background image of page 3

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Background image of page 4
Worldscope - Industrials Template - 10 Yr. Bal Enter Ticker/Key FLOWSERVE CORPORATION FLS-N SEDOL: 2288406 Shares Out.: 56 Industry Group: Beta YTD High Exchange: NYSE Market Val: 7,285 1.72 YTD Low Scaling Factor : Millions USD Y2009 Y2008 Y2007 Y2006 Y2005 Assets Cash And ST Investments 654.32 472.06 373.24 70.46 96.49 Cash #N/A 472.06 #N/A 70.46 #N/A ST Investments
Background image of page 5

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Image of page 6
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 09/07/2011 for the course BMGT 340 taught by Professor White during the Spring '08 term at Maryland.

Page1 / 21

LindenbergFlowServeDCF - Worldscope - Industrial Template -...

This preview shows document pages 1 - 6. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online