Mueller Industries Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Sep '25 Sep 27, 2025	Dec '24 Dec 28, 2024	Dec '23 Dec 30, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 25, 2021	Dec '20 Dec 26, 2020	2015 - 2019
Revenue	4,140	3,769	3,420	3,982	3,769	2,398	Upgrade
Revenue Growth (YoY)	15.71%	10.19%	-14.12%	5.65%	57.18%	-1.34%	Upgrade
Cost of Revenue	2,920	2,724	2,434	2,865	2,939	1,966	Upgrade
Gross Profit	1,220	1,044	986.83	1,118	830.36	431.88	Upgrade
Selling, General & Admin	251.8	227	207.41	199.92	182.15	157.77	Upgrade
Operating Expenses	325.67	280.13	247.36	243.65	227.54	202.61	Upgrade
Operating Income	894.34	764.31	739.47	873.94	602.82	229.27	Upgrade
Interest Expense	-0.12	-0.41	-1.22	-0.81	-7.71	-19.25	Upgrade
Interest & Investment Income	39.64	53.47	38.21	6.46	0.35	1.1	Upgrade
Earnings From Equity Investments	14.2	2.16	-14.82	10.11	-0.16	-10.22	Upgrade
Other Non Operating Income (Expenses)	-4.08	-4.87	2.03	0.25	-3.58	-3.68	Upgrade
EBT Excluding Unusual Items	943.97	814.66	763.67	889.95	591.73	197.22	Upgrade
Merger & Restructuring Charges	-5.8	-	-	-	-	-	Upgrade
Impairment of Goodwill	-	-	-	-	-2.09	-	Upgrade
Gain (Loss) on Sale of Investments	6.31	0.91	41.87	2.92	-	-	Upgrade
Gain (Loss) on Sale of Assets	28.48	5.78	4.14	6.37	57.76	-	Upgrade
Asset Writedown	-2.02	-	-6.26	-	-0.74	-3.77	Upgrade
Legal Settlements	-	-	-	-	-	22.05	Upgrade
Other Unusual Items	-3.57	1.27	7.53	-13.1	-5.67	-16.54	Upgrade
Pretax Income	1,009	822.62	830.41	886.14	640.98	198.97	Upgrade
Income Tax Expense	249.91	205.08	220.76	223.32	165.86	55.32	Upgrade
Earnings From Continuing Operations	758.62	617.54	609.65	662.82	475.12	143.65	Upgrade
Minority Interest in Earnings	-9.49	-12.66	-6.75	-4.5	-6.6	-4.16	Upgrade
Net Income	749.13	604.88	602.9	658.32	468.52	139.49	Upgrade
Net Income to Common	749.13	604.88	602.9	658.32	468.52	139.49	Upgrade
Net Income Growth	27.74%	0.33%	-8.42%	40.51%	235.87%	38.15%	Upgrade
Shares Outstanding (Basic)	110	111	111	112	112	112	Upgrade
Shares Outstanding (Diluted)	112	114	114	113	114	113	Upgrade
Shares Change (YoY)	-1.53%	0.27%	0.49%	-0.43%	0.72%	0.08%	Upgrade
EPS (Basic)	6.81	5.43	5.41	5.90	4.18	1.25	Upgrade
EPS (Diluted)	6.68	5.31	5.30	5.82	4.12	1.24	Upgrade
EPS Growth	29.94%	0.19%	-8.94%	41.26%	233.60%	37.99%	Upgrade
Free Cash Flow	676.46	565.71	618.74	686.3	279.87	201.19	Upgrade
Free Cash Flow Per Share	6.03	4.96	5.44	6.07	2.46	1.78	Upgrade
Dividend Per Share	0.950	0.800	0.600	0.500	0.260	0.200	Upgrade
Dividend Growth	26.67%	33.33%	20.00%	92.31%	30.00%	-	Upgrade
Gross Margin	29.47%	27.71%	28.85%	28.06%	22.03%	18.01%	Upgrade
Operating Margin	21.60%	20.28%	21.62%	21.95%	15.99%	9.56%	Upgrade
Profit Margin	18.10%	16.05%	17.63%	16.53%	12.43%	5.82%	Upgrade
Free Cash Flow Margin	16.34%	15.01%	18.09%	17.23%	7.42%	8.39%	Upgrade
EBITDA	967.97	817.44	779.43	917.68	648.21	274.11	Upgrade
EBITDA Margin	23.38%	21.69%	22.79%	23.04%	17.20%	11.43%	Upgrade
D&A For EBITDA	73.63	53.13	39.95	43.73	45.39	44.84	Upgrade
EBIT	894.34	764.31	739.47	873.94	602.82	229.27	Upgrade
EBIT Margin	21.60%	20.28%	21.62%	21.95%	15.99%	9.56%	Upgrade
Effective Tax Rate	24.78%	24.93%	26.58%	25.20%	25.88%	27.80%	Upgrade

Source: S&P Global Market Intelligence. Standard template. Financial Sources.