MLI
Mueller Industries Inc.
$107.42
+$1.55(+1.46%)
60
Overall
--
Value
--
Tech
60
Quality
Market Cap
$11.56B
Volume
325.25K
52W Range
$66.84 - $107.74
Target Price
$130.00
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $2.1B | $2.1B | $2.3B | $2.5B | $2.4B | $2.4B | $3.8B | $4.0B | $3.4B | $3.8B | ||
| Total Revenue | $2.1B | $2.1B | $2.3B | $2.5B | $2.4B | $2.4B | $3.8B | $4.0B | $3.4B | $3.8B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $1.8B | $1.7B | $-1.9B | $2.2B | $2.0B | $2.0B | $2.9B | $2.9B | $2.4B | $2.7B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $290.3M | $330.8M | $325.5M | $357.5M | $395.0M | $431.9M | $830.4M | $1.1B | $986.8M | $1.0B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $165.0M | $172.6M | $182.0M | $189.8M | $205.1M | $204.3M | $229.4M | $248.1M | $228.7M | $279.8M | ||
| Research & Development | -- | -- | -- | $1.3M | -- | -- | -- | -- | -- | -- | ||
| Selling, General & Administrative | $130.4M | $137.5M | $140.7M | $148.9M | $162.4M | $159.5M | $184.1M | $203.1M | $188.7M | $226.7M | ||
| Selling & Marketing Expenses | $130.4M | $137.5M | $140.7M | $148.9M | $162.4M | $159.5M | $184.1M | $203.1M | $208.2M | $226.7M | ||
| General & Administrative Expenses | -- | -- | -- | -- | -- | -- | -- | -- | $-19.5M | -- | ||
| Salaries & Wages | $-6.2M | $-6.4M | $7.3M | $-8.0M | $-465.0K | $-3.0M | $-1.9M | $-3.2M | $-765.0K | $299.0K | ||
| Depreciation & Amortization | $34.6M | $35.1M | $33.9M | $40.9M | $42.7M | $44.8M | $45.4M | $43.7M | $40.0M | $53.1M | ||
| Amortization | -- | -- | -- | $1.3M | -- | -- | -- | -- | -- | -- | ||
| Other Operating Expenses | -- | -- | -- | $-6.8M | $6.8M | $7.0M | $8.4M | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $125.3M | $158.2M | $143.5M | $167.7M | $191.4M | $245.8M | $655.8M | $877.1M | $756.1M | $770.4M | ||
| EBITDA | $166.4M | $183.9M | $166.9M | $177.6M | $234.7M | $273.3M | $694.2M | $931.1M | $872.4M | $876.4M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $7.7M | $7.4M | $19.5M | $25.2M | $25.7M | $19.2M | $7.7M | $810.0K | $1.2M | $410.0K | ||
| Intinc | $1.0M | $1.2M | $684.0K | $624.0K | $722.0K | $1.1M | $387.0K | $6.5M | $38.2M | $53.5M | ||
| Net Non-Operating Interest Income/Expense | $-7.7M | $-7.4M | $-19.5M | $-25.2M | $-25.7M | $-19.2M | $-7.7M | $-5.6M | $37.0M | $53.1M | ||
| Gain on Sale of Securities | -- | -- | -- | -- | -- | -- | -- | $2.9M | $41.9M | $914.0K | ||
| Other Income/Expense | $-17.6M | $-3.8M | $-2.4M | $8.4M | $23.3M | $27.6M | $-50.6M | $906.0K | $-42.3M | $-7.2M | ||
| Other Special Charges | $2.2M | $2.0M | $3.0M | $4.0M | $1.7M | $4.9M | $-1.9M | $4.7M | $11.2M | $-1.7M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $3.4M | -- | -- | $-3.7M | $-485.0K | -- | -- | -- | -- | -- | ||
| Special Income Charges | $3.4M | $6.8M | $1.5M | $-3.7M | $-485.0K | $-18.3M | $2.8M | -- | $6.3M | -- | ||
| Impairment of Capital Assets | -- | $6.8M | $1.5M | -- | -- | $3.8M | $2.8M | -- | $6.3M | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $131.4M | $148.2M | $132.7M | $137.8M | $191.8M | $228.4M | $648.8M | $887.0M | $831.6M | $823.0M | ||
| Pre-Tax Income | $131.8M | $147.9M | $127.0M | $137.8M | $166.1M | $209.2M | $641.1M | $876.0M | $845.2M | $820.5M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $43.4M | $48.1M | $37.9M | $31.0M | $35.3M | $55.3M | $165.9M | $223.3M | $220.8M | $205.1M | ||
| NET INCOME | ||||||||||||
| Net Income | $87.9M | $99.7M | $85.6M | $104.5M | $101.0M | $139.5M | $468.5M | $658.3M | $602.9M | $604.9M | ||
| Net Income (Continuing Operations) | $87.9M | $99.7M | $85.6M | $104.5M | $101.0M | $139.5M | $468.5M | $662.8M | $609.6M | $617.5M | ||
| Net Income (Discontinued Operations) | $87.9M | $99.7M | $85.6M | $104.5M | $101.0M | $139.5M | $468.5M | $658.3M | $602.9M | $604.9M | ||
| Net Income (Common Stockholders) | $87.9M | $99.7M | $85.6M | $104.5M | $2.1B | $139.5M | $468.5M | $658.3M | $602.9M | $604.9M | ||
| TOTALS | ||||||||||||
| Total Expenses | $2.0B | $1.9B | $-1.8B | $2.3B | $2.2B | $2.2B | $3.2B | $3.1B | $2.7B | $3.0B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $112.6M | $113.1M | $113.8M | $113.6M | $111.6M | $111.6M | $112.0M | $111.6M | $111.4M | $111.4M | ||
| Average Shares Outstanding (Diluted) | $1.3M | $1.2M | $1.1M | $974.0K | $1.1M | $1.1M | $112.0M | $111.6M | $111.4M | $111.4M | ||
| Shares Outstanding | $114.3M | $115.2M | $115.1M | $113.2M | $114.0M | $114.2M | $114.6M | $114.0M | $113.6M | $113.3M | ||
| Basic EPS | $0.78 | $0.88 | $0.75 | $0.92 | $0.91 | $1.25 | $4.18 | $5.9 | $5.41 | $5.43 | ||
| Basic EPS (Continuing Operations) | $0.78 | $0.88 | $0.75 | $0.92 | $0.91 | $1.25 | $4.18 | $5.9 | $5.41 | $5.43 | ||
| Diluted EPS | $0.77 | $0.87 | $0.75 | $0.91 | $0.90 | $1.24 | $4.13 | $5.82 | $5.3 | $5.31 | ||
| Diluted EPS (Continuing Operations) | $0.77 | $0.87 | $0.75 | $0.91 | $0.90 | $1.24 | $4.13 | $5.82 | $5.3 | $5.31 | ||
| Dividend Per Share | $0.15 | $0.19 | $4.2 | $0.20 | $0.20 | $0.20 | $0.26 | $0.50 | $1.05 | $0.80 | ||
| OTHER METRICS | ||||||||||||
| Allowances For Construction | -- | -- | -- | -- | $1.3M | $22.3M | $5.1M | -- | -- | -- | ||
| Development Expense | -- | -- | -- | $1.3M | -- | -- | -- | -- | -- | -- | ||
| Earnings from equity interest | -- | $1.9M | $-2.1M | $-12.6M | $-24.6M | $-10.2M | $-157.0K | $10.1M | $-14.8M | $2.2M | ||
| Earnings From Equity Interest Net Of Tax | -- | $1.9M | $-2.1M | $-12.6M | $-24.6M | $-10.2M | $-157.0K | $10.1M | $-14.8M | $2.2M | ||
| Excise Taxes | -- | $1.3M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Exploration Development And Mineral Property Lease Expenses | $1.7M | $-400.0K | $400.0K | $1.0M | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of Business | -- | -- | $1.5M | -- | -- | $-11.6M | $57.8M | -- | $4.1M | -- | ||
| Gain On Sale Of P P E | $15.4M | -- | $1.5M | $253.0K | $963.0K | $-132.0K | $769.0K | $6.4M | -- | $5.8M | ||
| Insurance And Claims | -- | -- | -- | -- | -- | -- | -- | -- | $-19.5M | -- | ||
| Interest Expense Operating | $-8.1M | $-7.1M | $-13.8M | $-25.2M | -- | -- | -- | -- | -- | -- | ||
| Minority Interests | $-543.0K | $-27.0K | $-1.4M | $-2.4M | $-5.3M | $-4.2M | $-6.6M | $-4.5M | $-6.8M | $-12.7M | ||
| Net Operating Interest Income Expense | $8.1M | $7.1M | $13.8M | $25.2M | -- | -- | -- | -- | -- | -- | ||
| Non Recurring Operation Expense | -- | -- | -- | -- | $-485.0K | $-22.1M | -- | -- | -- | -- | ||
| Other Gand A | -- | -- | -- | -- | -- | -- | -- | -- | $-19.5M | -- | ||
| Restruct | $3.4M | -- | -- | $-3.7M | $-485.0K | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | MLI | $107.42 | +1.5% | 325.25K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |