Mueller Industries, Inc.
Mueller Industries, Inc. manufactures and sells copper, brass, aluminum, and plastic products in the United States, the United Kingdom, Canada, South Korea, the Middle East, China, and Mexico. It operates through three segments: Piping Systems, Industria…
Manufacturing - Metal Fabrication
US, Collierville [HQ]
MLI/Financial Reporting
Income Statements
16 Sheets · Starting from 2009In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,547.00 | 2,059.00 | 2,417.00 | 2,189.00 | 2,158.00 | 2,364.00 | 2,100.00 | 2,055.00 | 2,266.00 | 2,507.00 | 2,430.00 | 2,398.00 | 3,769.00 | 3,982.00 | 3,420.00 | - - | |
|
EPS
|
0.07 | 1.15 | 1.14 | 0.58 | 1.55 | 0.91 | 0.78 | 0.88 | 0.75 | 0.92 | 0.90 | 1.25 | 4.18 | 5.90 | 5.41 | - - | |
| Diluted in mil. | 0.06 | 1.14 | 1.13 | 0.57 | 1.53 | 0.90 | 0.77 | 0.87 | 0.75 | 0.91 | 0.90 | 1.24 | 4.12 | 5.82 | 5.30 | - - | |
|
Profit
|
220.00 | 284.00 | 302.00 | 285.00 | 296.00 | 320.00 | 290.00 | 332.00 | 325.00 | 357.00 | 395.00 | 431.00 | 830.00 | 1,117.00 | 944.00 | - - | |
| Gross Margin | 14.23 | 13.84 | 12.50 | 13.04 | 13.73 | 13.56 | 13.82 | 16.16 | 14.36 | 14.25 | 16.25 | 18.01 | 22.03 | 28.06 | 27.62 | - - | |
| Pre Tax | 23.00 | 121.00 | 130.00 | 120.00 | 271.00 | 148.00 | 131.00 | 146.00 | 126.00 | 150.00 | 166.00 | 209.00 | 641.00 | 876.00 | 845.00 | - - | |
| Profit Margin | 1.49 | 5.92 | 5.38 | 5.50 | 12.57 | 6.26 | 6.28 | 7.10 | 5.60 | 6.00 | 6.83 | 8.72 | 17.01 | 22.00 | 24.71 | - - | |
| ETR | 76.93 | 28.16 | 33.09 | 30.48 | 36.15 | 30.73 | 32.92 | 32.96 | 29.84 | 20.58 | 21.23 | 26.45 | 25.87 | 25.49 | 26.12 | - - | |
| Net | 4.00 | 86.00 | 86.00 | 82.00 | 172.00 | 101.00 | 87.00 | 99.00 | 85.00 | 104.00 | 100.00 | 139.00 | 468.00 | 658.00 | 602.00 | - - | |
| Profit Margin | 0.30 | 4.18 | 3.57 | 3.76 | 8.00 | 4.30 | 4.18 | 4.85 | 3.78 | 4.17 | 4.15 | 5.82 | 12.43 | 16.53 | 17.63 | - - | |
| EBITDA | 104.00 | 176.00 | 166.00 | 156.00 | 166.00 | 188.00 | 162.00 | 195.00 | 180.00 | 211.00 | 234.00 | 273.00 | 639.00 | 927.00 | 776.00 | - - | |
| EBITDA Margin | 6.76 | 8.58 | 6.89 | 7.17 | 7.70 | 7.99 | 7.74 | 9.53 | 7.97 | 8.44 | 9.64 | 11.39 | 16.97 | 23.29 | 22.71 | - - | |
| Operating Income | 32.00 | 136.00 | 139.00 | 126.00 | 270.00 | 153.00 | 137.00 | 152.00 | 151.00 | 172.00 | 191.00 | 245.00 | 655.00 | 877.00 | 736.00 | - - | |
| Operating Margin | 2.08 | 6.61 | 5.78 | 5.79 | 12.55 | 6.51 | 6.54 | 7.43 | 6.71 | 6.90 | 7.87 | 10.25 | 17.40 | 22.03 | 21.54 | - - | |
| Interest Income | 1.00 | - - | - - | - - | - - | - - | 1.00 | 1.00 | - - | - - | - - | 1.00 | - - | 6.00 | 38.00 | - - | |
| Loss | -1,485.00 | -1,923.00 | -2,288.00 | -2,065.00 | -2,029.00 | -2,209.00 | -1,974.00 | -1,896.00 | -2,121.00 | -2,340.00 | -2,241.00 | -2,174.00 | -3,173.00 | -3,112.00 | -2,683.00 | - - | |
| Cost of Revenue | -1,327.00 | -1,774.00 | -2,115.00 | -1,904.00 | -1,862.00 | -2,043.00 | -1,809.00 | -1,723.00 | -1,940.00 | -2,150.00 | -2,035.00 | -1,966.00 | -2,938.00 | -2,864.00 | -2,475.00 | - - | |
|
Operating Expenses
|
-158.00 | -148.00 | -172.00 | -160.00 | -167.00 | -165.00 | -164.00 | -172.00 | -180.00 | -189.00 | -205.00 | -208.00 | -234.00 | -248.00 | -208.00 | - - | |
| R&D | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| G&A | -116.00 | -108.00 | - - | -129.00 | -134.00 | -131.00 | -130.00 | -137.00 | -139.00 | -148.00 | -161.00 | -159.00 | -184.00 | -203.00 | - - | - - | |
| SG&A | -116.00 | -108.00 | -135.00 | -129.00 | -134.00 | -131.00 | -130.00 | -137.00 | -139.00 | -148.00 | -161.00 | -159.00 | -184.00 | -203.00 | -208.00 | - - | |
| S&M | - - | - - | - - | - - | - - | - - | - - | - - | - - | -3.00 | - - | - - | - - | - - | - - | - - | |
| Depreciation and Amortization | -41.00 | -40.00 | -37.00 | -31.00 | -32.00 | -34.00 | -35.00 | -35.00 | -34.00 | -39.00 | -43.00 | -45.00 | -45.00 | -44.00 | -39.00 | - - | |
| Interest Expenses | -9.00 | -11.00 | -11.00 | -6.00 | -3.00 | -5.00 | -7.00 | -7.00 | -19.00 | -25.00 | -25.00 | -19.00 | -7.00 | - - | -1.00 | - - | |
| Other Expenses | -29.00 | -2.00 | -12.00 | -2.00 | -146.00 | -1.00 | -14.00 | -6.00 | -1.00 | -7.00 | -25.00 | -36.00 | -14.00 | -1.00 | -108.00 | - - | |
|
WA Shares Outstanding
|
74.00 | 75.00 | 75.00 | 142.00 | 112.00 | 113.00 | 113.00 | 114.00 | 114.00 | 113.00 | 111.00 | 111.00 | 112.00 | 111.00 | 111.00 | - - | |
| Diluted | 74.00 | 75.00 | 76.00 | 143.00 | 112.00 | 113.00 | 114.00 | 114.00 | 114.00 | 114.00 | 112.00 | 112.00 | 113.00 | 113.00 | 113.00 | - - |