Income Statement

Revenue

+5%

+74%

10Y

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Apr-2005	Jul-2005	Oct-2005	Dec-2005	Apr-2006	Jul-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Apr-2011	Jul-2011	Oct-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Apr-2016	Jul-2016	Oct-2016	Dec-2016	Apr-2017	Jul-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Apr-2023	Jul-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	2	2	2	1	1	1	1	1	1	1	1	4	9	13	18	20	19	20	20	20	21	22	22	22	22	22	21	19	16	13	11	10	10	10	11	12	12	12	12	12	11	11	8	7	5	3	4	4	4	5	5	6	7	8	8	8	7	7	7	7	8	13	16	20	23	23	24	25	26	27	27	26	24	22	21	19	18	15	11	8	3	2	1	1	1	1	1	1	1	1	1	0	0	0	0	0
Revenue	1 000 N/A	986 -1%	966 -2%	953 -1%	936 -2%	924 -1%	947 +3%	999 +5%	1 113 +11%	1 246 +12%	1 317 +6%	1 379 +5%	1 435 +4%	1 465 +2%	1 576 +8%	1 730 +10%	1 879 +9%	2 248 +20%	2 450 +9%	2 511 +2%	2 570 +2%	2 563 0%	2 620 +2%	2 698 +3%	2 792 +3%	2 773 -1%	2 745 -1%	2 558 -7%	2 181 -15%	1 795 -18%	1 550 -14%	1 547 0%	1 706 +10%	1 879 +10%	1 966 +5%	2 060 +5%	2 262 +10%	2 375 +5%	2 453 +3%	2 418 -1%	2 308 -5%	2 249 -3%	2 177 -3%	2 190 +1%	2 172 -1%	2 160 -1%	2 175 +1%	2 159 -1%	2 173 +1%	2 241 +3%	2 315 +3%	2 364 +2%	2 327 -2%	2 233 -4%	2 165 -3%	2 100 -3%	2 096 0%	2 084 -1%	2 056 -1%	2 056 +0%	2 101 +2%	2 171 +3%	2 215 +2%	2 266 +2%	2 328 +3%	2 377 +2%	2 472 +4%	2 508 +1%	2 480 -1%	2 483 +0%	2 446 -2%	2 431 -1%	2 422 0%	2 256 -7%	2 266 +0%	2 398 +6%	2 613 +9%	3 126 +20%	3 489 +12%	3 769 +8%	3 961 +5%	4 099 +3%	4 061 -1%	3 983 -2%	3 944 -1%	3 691 -6%	3 566 -3%	3 420 -4%	3 299 -4%	3 400 +3%	3 578 +5%	3 769 +5%	3 919 +4%	4 060 +4%	4 140 +2%	4 179 +1%
Gross Profit
Cost of Revenue	(767)	(758)	(747)	(745)	(745)	(747)	(773)	(816)	(905)	(1 005)	(1 066)	(1 116)	(1 169)	(1 211)	(1 308)	(1 430)	(1 553)	(1 845)	(2 013)	(2 109)	(2 189)	(2 214)	(2 288)	(2 325)	(2 400)	(2 400)	(2 385)	(2 233)	(1 909)	(1 561)	(1 326)	(1 327)	(1 453)	(1 606)	(1 689)	(1 775)	(1 952)	(2 059)	(2 145)	(2 116)	(2 019)	(1 968)	(1 894)	(1 905)	(1 894)	(1 872)	(1 879)	(1 862)	(1 875)	(1 931)	(1 996)	(2 043)	(2 009)	(1 921)	(1 867)	(1 810)	(1 795)	(1 782)	(1 739)	(1 724)	(1 767)	(1 833)	(1 884)	(1 934)	(1 984)	(2 022)	(2 118)	(2 155)	(2 126)	(2 128)	(2 068)	(2 039)	(2 026)	(1 866)	(1 857)	(1 966)	(2 126)	(2 522)	(2 766)	(2 939)	(3 015)	(3 036)	(2 971)	(2 865)	(2 799)	(2 618)	(2 518)	(2 434)	(2 363)	(2 449)	(2 593)	(2 724)	(2 844)	(2 904)	(2 920)	(2 966)
Gross Profit	233 N/A	228 -2%	218 -4%	208 -5%	191 -8%	177 -8%	175 -1%	183 +5%	208 +14%	240 +16%	251 +4%	263 +5%	266 +1%	254 -5%	268 +6%	300 +12%	326 +9%	404 +24%	438 +8%	402 -8%	381 -5%	349 -8%	332 -5%	373 +12%	392 +5%	374 -5%	360 -4%	325 -10%	272 -16%	234 -14%	223 -5%	220 -1%	253 +15%	273 +8%	276 +1%	285 +3%	311 +9%	316 +2%	308 -2%	302 -2%	289 -4%	281 -3%	284 +1%	286 +1%	278 -3%	288 +4%	296 +3%	297 +0%	299 +1%	310 +4%	319 +3%	321 +1%	319 -1%	312 -2%	298 -4%	290 -3%	300 +3%	302 +1%	317 +5%	332 +5%	334 +1%	338 +1%	331 -2%	332 +0%	344 +4%	354 +3%	355 +0%	353 0%	354 +0%	355 +0%	378 +6%	392 +4%	395 +1%	390 -1%	410 +5%	432 +5%	487 +13%	603 +24%	723 +20%	830 +15%	946 +14%	1 062 +12%	1 091 +3%	1 118 +2%	1 145 +2%	1 073 -6%	1 048 -2%	987 -6%	935 -5%	950 +2%	985 +4%	1 044 +6%	1 075 +3%	1 156 +7%	1 220 +6%	1 212 -1%
Operating Income
Operating Expenses	(127)	(126)	(125)	(122)	(125)	(126)	(130)	(134)	(137)	(143)	(143)	(147)	(151)	(152)	(161)	(168)	(173)	(183)	(185)	(183)	(183)	(184)	(186)	(187)	(191)	(186)	(186)	(181)	(174)	(169)	(160)	(158)	(164)	(167)	(168)	(172)	(169)	(168)	(172)	(173)	(167)	(166)	(163)	(161)	(161)	(163)	(164)	(167)	(26)	(167)	(170)	(166)	(167)	(164)	(161)	(165)	(157)	(171)	(171)	(171)	(170)	(172)	(172)	(175)	(175)	(177)	(184)	(185)	(192)	(195)	(199)	(205)	(207)	(207)	(204)	(204)	(226)	(218)	(226)	(229)	(231)	(236)	(240)	(247)	(252)	(258)	(255)	(248)	(244)	(240)	(254)	(280)	(301)	(324)	(331)	(317)
Selling, General & Administrative	(87)	(87)	(87)	(85)	(86)	(88)	(91)	(95)	(98)	(103)	(103)	(106)	(110)	(111)	(120)	(127)	(132)	(143)	(144)	(141)	(141)	(140)	(142)	(143)	(147)	(142)	(142)	(137)	(130)	(126)	(117)	(117)	(123)	(126)	(127)	(131)	(129)	(129)	(135)	(136)	(132)	(132)	(130)	(130)	(129)	(130)	(131)	(135)	(136)	(134)	(136)	(132)	(131)	(131)	(128)	(130)	(133)	(134)	(135)	(136)	(136)	(137)	(138)	(141)	(140)	(142)	(146)	(145)	(151)	(153)	(156)	(162)	(164)	(157)	(155)	(160)	(162)	(172)	(180)	(184)	(186)	(191)	(196)	(203)	(208)	(215)	(214)	(208)	(206)	(202)	(213)	(227)	(240)	(255)	(257)	(249)
Depreciation & Amortization	(40)	(39)	(38)	(37)	(38)	(39)	(39)	(39)	(39)	(40)	(40)	(41)	(41)	(41)	(41)	(41)	(41)	(41)	(41)	(42)	(43)	(43)	(45)	(44)	(44)	(44)	(44)	(44)	(44)	(43)	(42)	(42)	(41)	(41)	(41)	(40)	(40)	(39)	(38)	(37)	(35)	(33)	(33)	(32)	(32)	(33)	(33)	(32)	(32)	(33)	(34)	(34)	(34)	(33)	(33)	(35)	(36)	(37)	(37)	(35)	(35)	(34)	(33)	(34)	(35)	(36)	(38)	(40)	(41)	(42)	(42)	(43)	(43)	(44)	(44)	(45)	(46)	(46)	(46)	(45)	(44)	(45)	(45)	(44)	(44)	(43)	(41)	(40)	(38)	(38)	(40)	(53)	(61)	(69)	(74)	(69)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	142	0	0	0	(3)	0	0	0	12	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(6)	(6)	0	(18)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	106 N/A	103 -3%	93 -9%	86 -8%	67 -22%	51 -24%	45 -11%	49 +10%	71 +43%	98 +39%	107 +10%	116 +9%	115 -1%	102 -12%	108 +6%	132 +22%	153 +16%	221 +44%	252 +14%	219 -13%	197 -10%	165 -16%	146 -12%	186 +27%	201 +8%	187 -7%	174 -7%	144 -17%	99 -32%	66 -33%	64 -3%	62 -3%	89 +44%	106 +18%	109 +3%	113 +4%	142 +25%	148 +5%	136 -8%	129 -5%	122 -6%	115 -6%	121 +5%	125 +3%	116 -7%	125 +7%	132 +6%	129 -2%	272 +110%	143 -48%	149 +4%	156 +5%	152 -3%	148 -2%	137 -7%	125 -9%	143 +15%	131 -9%	145 +11%	161 +11%	164 +2%	166 +2%	160 -4%	157 -2%	169 +8%	177 +5%	171 -4%	169 -1%	162 -4%	160 -1%	179 +12%	188 +5%	188 +0%	182 -3%	205 +13%	228 +11%	261 +15%	385 +47%	497 +29%	601 +21%	715 +19%	827 +16%	851 +3%	871 +2%	893 +3%	815 -9%	793 -3%	739 -7%	691 -6%	710 +3%	731 +3%	765 +5%	774 +1%	832 +7%	889 +7%	895 +1%
Pre-Tax Income
Interest Income Expense	(3)	(2)	(2)	2	(1)	(1)	(1)	1	(1)	(1)	(1)	(4)	(9)	(14)	(18)	(13)	(18)	(17)	(16)	(14)	(16)	(17)	(14)	(11)	(11)	(10)	(12)	(12)	(11)	(9)	(9)	(9)	(9)	(10)	(10)	(11)	(12)	(12)	(12)	(11)	(10)	(10)	(8)	(6)	(5)	(3)	(4)	(3)	(5)	(5)	(6)	(6)	(7)	(8)	(8)	(6)	(8)	(6)	(7)	(6)	(6)	(13)	(13)	(25)	(36)	(38)	(39)	(20)	(17)	(16)	(18)	(22)	(31)	(22)	(21)	(18)	(18)	(15)	(12)	(7)	(4)	(2)	(1)	9	6	34	42	37	48	34	37	54	41	48	46	60
Non-Reccuring Items	0	0	0	0	0	0	0	0	(4)	(4)	(4)	(4)	0	0	0	0	0	0	0	0	0	0	9	6	9	9	(0)	4	1	1	1	(30)	(7)	(9)	(9)	23	11	12	12	11	2	2	2	2	1	107	143	142	0	34	(2)	(1)	0	11	11	12	0	0	(3)	(7)	(7)	(5)	(2)	0	(3)	(4)	(2)	0	3	3	(0)	1	20	20	20	0	0	(19)	34	55	61	61	8	(7)	(12)	7	6	59	61	41	46	7	20	57	64	58
Gain/Loss on Disposition of Assets	0	0	0	1	0	0	0	(0)	0	0	0	6	0	0	0	4	0	(2)	(2)	(3)	0	2	2	3	(1)	(1)	(1)	(1)	(0)	(1)	(1)	(1)	(1)	(1)	0	0	(1)	0	0	0	0	0	0	0	0	0	0	3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	3	4	4	1	3	4	4	2	5	5	6	1	5	8	12	2	12	8	3	1	3	3	3	1	1	1	1	(14)	(15)	(14)	(15)	0	0	(3)	(3)	(4)	(2)	1	1	1	1	1	1	(0)	4	3	4	1	1	1	1	(1)	(0)	(0)	(0)	1	2	3	3	(2)	(1)	(1)	(1)	(5)	(4)	(4)	(3)	2	2	2	2	(0)	1	3	3	(1)	1	(7)	(10)	(7)	(7)	1	4	3	14	14	13	10	9	6	5	(5)	(6)	(5)	(5)	(1)
Pre-Tax Income	106 N/A	104 -2%	95 -8%	89 -7%	68 -23%	53 -23%	48 -10%	51 +8%	71 +38%	98 +37%	108 +11%	115 +7%	111 -3%	96 -14%	102 +6%	124 +22%	147 +19%	210 +43%	238 +13%	204 -14%	185 -9%	154 -16%	146 -5%	184 +26%	199 +8%	185 -7%	162 -12%	121 -26%	74 -39%	43 -43%	40 -5%	23 -43%	72 +213%	84 +16%	87 +3%	122 +40%	138 +13%	149 +8%	137 -8%	130 -5%	114 -13%	107 -6%	116 +8%	120 +4%	116 -4%	232 +100%	274 +18%	271 -1%	269 -1%	172 -36%	142 -18%	148 +4%	144 -2%	151 +5%	140 -7%	132 -6%	138 +5%	128 -7%	138 +8%	146 +6%	150 +3%	147 -2%	143 -3%	127 -11%	126 -1%	131 +5%	127 -4%	150 +19%	150 N/A	149 -1%	162 +9%	166 +2%	178 +7%	183 +3%	208 +13%	209 +1%	244 +16%	345 +41%	509 +48%	641 +26%	766 +19%	886 +16%	862 -3%	876 +2%	900 +3%	870 -3%	853 -2%	845 -1%	809 -4%	791 -2%	820 +4%	820 +0%	830 +1%	932 +12%	994 +7%	1 012 +2%
Net Income
Tax Provision	(39)	(37)	(21)	(17)	(11)	(5)	(6)	(7)	(13)	(22)	(33)	(36)	(35)	(29)	(32)	(35)	(40)	(61)	(58)	(55)	(50)	(42)	(54)	(68)	(74)	(69)	(59)	(38)	(22)	(12)	(10)	(18)	(30)	(32)	(35)	(34)	(45)	(49)	(45)	(43)	(34)	(32)	(36)	(37)	(39)	(81)	(99)	(98)	(97)	(57)	(42)	(46)	(45)	(53)	(46)	(43)	(46)	(40)	(46)	(48)	(46)	(45)	(43)	(50)	(46)	(45)	(40)	(31)	(33)	(31)	(35)	(35)	(40)	(42)	(50)	(55)	(63)	(89)	(134)	(166)	(198)	(228)	(218)	(223)	(231)	(224)	(224)	(221)	(211)	(207)	(206)	(205)	(205)	(225)	(250)	(247)
Income from Continuing Operations	67	67	74	71	58	48	42	44	58	76	75	79	77	67	69	89	107	149	180	149	135	112	92	116	124	116	104	83	52	30	30	5	43	53	52	88	93	100	92	87	79	75	80	84	77	151	175	173	172	115	100	103	100	99	95	88	92	87	92	98	104	103	101	77	80	86	87	120	117	118	127	131	138	141	157	154	181	256	376	475	568	658	644	653	670	646	629	624	598	584	614	615	625	706	744	765
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(1)	(2)	(2)	(2)	(1)	(0)	(0)	(1)	(1)	(2)	(2)	(1)	(1)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(1)	(0)	0	(1)	(0)	(1)	(1)	(1)	(2)	(2)	(2)	(4)	(4)	(4)	(5)	(5)	(5)	(5)	(4)	(5)	(6)	(6)	(7)	(5)	(4)	(4)	(5)	(6)	(6)	(8)	(7)	(8)	(10)	(10)	(13)	(11)	(10)	(9)	(8)
Equity Earnings Affiliates	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	0	3	2	5	2	(2)	(1)	(3)	(2)	(11)	(11)	(14)	(13)	(18)	(23)	(23)	(25)	(15)	(18)	(21)	(10)	(6)	2	10	(0)	2	8	6	10	9	5	1	(15)	(22)	(24)	(18)	2	10	14	14	9
Net Income (Common)	69 N/A	67 -3%	95 +41%	78 -18%	64 -18%	55 -15%	29 -46%	45 +55%	59 +31%	77 +30%	75 -3%	79 +6%	77 -3%	67 -13%	72 +8%	93 +28%	111 +20%	152 +38%	180 +18%	149 -17%	135 -10%	112 -17%	92 -18%	116 +26%	124 +7%	115 -8%	102 -11%	81 -21%	51 -37%	30 -41%	30 N/A	5 -84%	41 +777%	51 +23%	51 +0%	86 +69%	93 +8%	100 +7%	91 -8%	86 -5%	78 -9%	74 -6%	79 +7%	82 +4%	76 -8%	149 +96%	174 +16%	173 -1%	171 -1%	115 -33%	99 -14%	102 +3%	99 -3%	98 -1%	92 -6%	88 -4%	95 +8%	89 -6%	97 +9%	100 +3%	101 +1%	101 0%	97 -4%	86 -12%	80 -7%	85 +7%	83 -2%	105 +25%	96 -8%	91 -5%	100 +10%	101 +1%	118 +17%	118 N/A	131 +12%	140 +6%	170 +22%	251 +47%	379 +51%	469 +24%	564 +20%	662 +17%	645 -2%	658 +2%	673 +2%	644 -4%	623 -3%	603 -3%	568 -6%	550 -3%	586 +7%	605 +3%	624 +3%	710 +14%	749 +6%	765 +2%
EPS (Diluted)	0.45 N/A	0.45 N/A	0.64 +42%	0.52 -19%	0.43 -17%	0.37 -14%	0.19 -49%	0.3 +58%	0.4 +33%	0.52 +30%	0.5 -4%	0.54 +8%	0.52 -4%	0.46 -12%	0.47 +2%	0.62 +32%	0.74 +19%	1.02 +38%	1.2 +18%	1 -17%	0.9 -10%	0.75 -17%	0.61 -19%	0.78 +28%	0.82 +5%	0.76 -7%	0.68 -11%	0.54 -21%	0.34 -37%	0.2 -41%	0.19 -5%	0.03 -84%	0.27 +800%	0.33 +22%	0.34 +3%	0.57 +68%	0.62 +9%	0.67 +8%	0.61 -9%	0.56 -8%	0.51 -9%	0.48 -6%	0.51 +6%	0.58 +14%	0.67 +16%	1.32 +97%	1.54 +17%	1.53 -1%	1.52 -1%	1.02 -33%	0.88 -14%	0.89 +1%	0.87 -2%	0.86 -1%	0.81 -6%	0.77 -5%	0.84 +9%	0.78 -7%	0.85 +9%	0.87 +2%	0.88 +1%	0.88 N/A	0.84 -5%	0.74 -12%	0.69 -7%	0.74 +7%	0.72 -3%	0.91 +26%	0.85 -7%	0.81 -5%	0.89 +10%	0.9 +1%	1.05 +17%	1.05 N/A	1.17 +11%	1.24 +6%	1.51 +22%	2.22 +47%	3.34 +50%	4.12 +23%	4.95 +20%	5.84 +18%	5.71 -2%	5.82 +2%	5.97 +3%	5.65 -5%	5.46 -3%	5.3 -3%	4.99 -6%	4.83 -3%	5.15 +7%	5.31 +3%	5.51 +4%	6.39 +16%	6.75 +6%	6.86 +2%

Income Statement Balance Sheet Cash Flow Statement

Mueller Industries Inc
NYSE:MLI

Income Statement

Earnings Waterfall
Mueller Industries Inc

Income Statement
Mueller Industries Inc

See Also

Company

Help

Tools

Stocks

Mueller Industries Inc NYSE:MLI

Income Statement

Earnings Waterfall Mueller Industries Inc

Income Statement Mueller Industries Inc

See Also

Company

Help

Tools

Stocks

Mueller Industries Inc
NYSE:MLI

Earnings Waterfall
Mueller Industries Inc

Income Statement
Mueller Industries Inc