Mueller Industries Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 28, 2026	Dec '25 Dec 27, 2025	Dec '24 Dec 28, 2024	Dec '23 Dec 30, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 25, 2021
Revenue	4,371	4,179	3,769	3,420	3,982	3,769
Revenue Growth (YoY)	11.54%	10.87%	10.19%	-14.12%	5.65%	57.18%
Cost of Revenue	3,072	2,966	2,724	2,434	2,865	2,939
Gross Profit	1,299	1,212	1,044	986.83	1,118	830.36
Selling, General & Admin	252.38	248.65	226.7	208.17	203.09	184.05
Depreciation & Amortization Expenses	68.09	68.56	53.13	39.95	43.73	45.39
Other Operating Expenses	-86.05	-63.29	-5.78	-17.35	-6.37	-54.93
Total Operating Expenses	234.42	253.92	274.05	230.78	240.44	174.51
Operating Income	1,065	958.54	770.39	756.05	877.15	655.85
Interest Income	52.19	49.65	55.62	23.39	16.57	0.2
Interest Expense	-0.08	-0.11	-0.41	-1.22	-0.81	-7.71
Other Non-Operating Income (Expense)	16.66	12.86	-2.99	52.19	-6.77	-7.35
Total Non-Operating Income (Expense)	68.77	62.4	52.23	74.36	8.99	-14.86
Pretax Income	1,122	1,012	820.46	845.23	876.03	641.14
Provision for Income Taxes	275.43	247.35	205.08	220.76	223.32	165.86
Net Income	846.78	765.19	604.88	602.9	658.32	468.52
Minority Interest in Earnings	8.92	8.4	12.66	6.75	4.5	6.6
Net Income to Common	846.78	765.19	604.88	602.9	658.32	468.52
Net Income Growth	35.71%	26.50%	0.33%	-8.42%	40.51%	235.87%
Shares Outstanding (Basic)	109	109	111	111	112	112
Shares Outstanding (Diluted)	111	111	114	114	113	114
Shares Change (YoY)	-2.42%	-2.17%	0.27%	0.49%	-0.43%	0.72%
EPS (Basic)	7.77	6.99	5.43	5.41	5.90	4.18
EPS (Diluted)	7.64	6.86	5.31	5.30	5.82	4.12
EPS Growth	39.16%	29.19%	0.19%	-8.94%	41.26%	233.60%
Shares Outstanding	110.56	111.18	113.75	114.16	114	114.59
Free Cash Flow	652.18	686.64	565.71	618.74	686.3	279.87
Free Cash Flow Growth	-5.02%	21.38%	-8.57%	-9.84%	145.22%	39.11%
Free Cash Flow Per Share	5.88	6.16	4.96	5.44	6.07	2.46
Dividends Per Share	1.100	1.000	0.800	0.600	0.500	0.260
Dividend Growth	10.00%	25.00%	33.33%	20.00%	92.31%	30.00%
Gross Margin	29.71%	29.02%	27.71%	28.85%	28.06%	22.03%
Operating Margin	24.35%	22.94%	20.44%	22.10%	22.03%	17.40%
Profit Margin	19.57%	18.51%	16.39%	17.82%	16.64%	12.60%
FCF Margin	14.92%	16.43%	15.01%	18.09%	17.23%	7.42%
EBITDA	1,116	1,027	823.52	796.01	920.88	701.24
EBITDA Margin	25.52%	24.58%	21.85%	23.27%	23.12%	18.60%
EBIT	1,065	958.54	770.39	756.05	877.15	655.85
EBIT Margin	24.35%	22.94%	20.44%	22.10%	22.03%	17.40%
Effective Tax Rate	24.55%	24.43%	25.00%	26.12%	25.49%	25.87%

Updated Apr 22, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q