Badger Meter, Inc.
Badger Meter, Inc. manufactures and markets flow measurement, quality, control, and communication solutions in the United States, Asia, Canada, Europe, Mexico, the Middle East, and internationally. It offers mechanical or static water meters, and related…
Hardware, Equipment & Parts
US, Milwaukee [HQ]
BMI/Financial Reporting
Income Statements
Profit & Loss · 15 Statements · From 2023 to 2009Configuration
In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 250.00 | 276.00 | 262.00 | 319.00 | 334.00 | 364.00 | 377.00 | 393.00 | 402.00 | 433.00 | 424.00 | 425.00 | 505.00 | 565.00 | 703.00 | |
|
EPS
|
1.16 | 0.96 | 0.64 | 0.98 | 0.86 | 1.03 | 0.90 | 1.12 | 1.20 | 0.96 | 1.63 | 1.70 | 2.09 | 2.28 | 3.16 | |
| Diluted in mil. | 1.14 | 0.96 | 0.64 | 0.98 | 0.85 | 1.03 | 0.90 | 1.11 | 1.19 | 0.95 | 1.61 | 1.69 | 2.08 | 2.26 | 3.14 | |
|
Profit
|
97.00 | 102.00 | 89.00 | 122.00 | 116.00 | 131.00 | 135.00 | 150.00 | 155.00 | 162.00 | 163.00 | 168.00 | 205.00 | 219.00 | 276.00 | |
| Gross Margin | 38.75 | 37.17 | 34.16 | 38.24 | 35.01 | 35.95 | 35.95 | 38.24 | 38.70 | 37.43 | 38.51 | 39.54 | 40.67 | 38.89 | 39.29 | |
| Pre Tax | 42.00 | 44.00 | 27.00 | 43.00 | 38.00 | 44.00 | 41.00 | 49.00 | 54.00 | 35.00 | 61.00 | 64.00 | 78.00 | 87.00 | 121.00 | |
| Profit Margin | 16.91 | 16.06 | 10.40 | 13.60 | 11.38 | 12.31 | 10.90 | 12.66 | 13.63 | 8.27 | 14.51 | 15.27 | 15.56 | 15.51 | 17.33 | |
| ETR | 36.74 | 35.50 | 29.94 | 35.52 | 35.23 | 33.92 | 36.97 | 35.21 | 36.95 | 22.49 | 23.42 | 24.07 | 22.56 | 24.19 | 24.08 | |
| Net | 34.00 | 28.00 | 19.00 | 28.00 | 24.00 | 29.00 | 25.00 | 32.00 | 34.00 | 27.00 | 47.00 | 49.00 | 60.00 | 66.00 | 92.00 | |
| Profit Margin | 13.65 | 10.36 | 7.29 | 8.77 | 7.37 | 8.14 | 6.87 | 8.20 | 8.59 | 6.41 | 11.11 | 11.60 | 12.05 | 11.76 | 13.16 | |
| EBITDA | 42.00 | 44.00 | 27.00 | 44.00 | 39.00 | 46.00 | 42.00 | 50.00 | 55.00 | 37.00 | 86.00 | 90.00 | 106.00 | 113.00 | 146.00 | |
| EBITDA Margin | 16.95 | 16.20 | 10.47 | 13.91 | 11.70 | 12.62 | 11.22 | 12.89 | 13.82 | 8.53 | 20.25 | 21.20 | 21.07 | 20.05 | 20.77 | |
| Operating Income | 42.00 | 44.00 | 27.00 | 44.00 | 39.00 | 46.00 | 42.00 | 50.00 | 55.00 | 56.00 | 62.00 | 65.00 | 78.00 | 87.00 | 118.00 | |
| Operating Margin | 16.87 | 16.20 | 10.47 | 13.91 | 11.70 | 12.62 | 11.22 | 12.89 | 13.82 | 13.11 | 14.64 | 15.31 | 15.58 | 15.43 | 16.78 | |
| Interest Income | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 4.00 | |
| Loss | -208.00 | -231.00 | -235.00 | -275.00 | -295.00 | -318.00 | -335.00 | -342.00 | -346.00 | -396.00 | -362.00 | -360.00 | -426.00 | -478.00 | -585.00 | |
| Cost of Revenue | -153.00 | -173.00 | -173.00 | -197.00 | -217.00 | -233.00 | -241.00 | -243.00 | -246.00 | -271.00 | -261.00 | -257.00 | -299.00 | -345.00 | -427.00 | |
|
Operating Expenses
|
-54.00 | -58.00 | -62.00 | -77.00 | -77.00 | -85.00 | -93.00 | -99.00 | -100.00 | -125.00 | -101.00 | -103.00 | -126.00 | -132.00 | -158.00 | |
| R&D | - - | - - | - - | -9.00 | -10.00 | -9.00 | -10.00 | -10.00 | -10.00 | -11.00 | -11.00 | -11.00 | -14.00 | -15.00 | -19.00 | |
| G&A | -54.00 | -58.00 | -62.00 | -77.00 | -77.00 | -85.00 | -93.00 | -99.00 | -100.00 | -125.00 | -101.00 | -103.00 | -126.00 | -132.00 | -158.00 | |
| SG&A | -54.00 | -58.00 | -62.00 | -77.00 | -77.00 | -85.00 | -93.00 | -99.00 | -100.00 | -125.00 | -101.00 | -103.00 | -126.00 | -132.00 | -139.00 | |
| S&M | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | -19.00 | |
| Depreciation and Amortization | -8.00 | -8.00 | -9.00 | -12.00 | -13.00 | -15.00 | -20.00 | -22.00 | -24.00 | -24.00 | -24.00 | -25.00 | -27.00 | -26.00 | -28.00 | |
| Interest Expenses | - - | - - | - - | - - | -1.00 | -1.00 | -1.00 | - - | - - | -1.00 | - - | - - | - - | - - | - - | |
| Other Expenses | - - | - - | - - | - - | -1.00 | -1.00 | -1.00 | - - | - - | -19.00 | - - | - - | - - | - - | -3.00 | |
|
WA Shares Outstanding
|
29.00 | 29.00 | 29.00 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 29.00 | 29.00 | 29.00 | 29.00 | 29.00 | |
| Diluted | 29.00 | 30.00 | 30.00 | 28.00 | 28.00 | 28.00 | 28.00 | 29.00 | 29.00 | 29.00 | 29.00 | 29.00 | 29.00 | 29.00 | 29.00 |