MUELLER INDUSTRIES INC MLI Income Statement

Mueller industries inc (MLI)

Income statement / TTM

Mar'20	Dec'19	Sep'19	Jun'19	Mar'19	Dec'18	Sep'18	Jun'18	Mar'18	Dec'17	Sep'17	Jun'17	Mar'17	Dec'16	Sep'16	Jun'16	Mar'16	Dec'15	Sep'15	Jun'15	Mar'15	Dec'14	Sep'14	Jun'14	Mar'14	Dec'13	Sep'13	Jun'13	Mar'13	Dec'12	Sep'12	Jun'12	Mar'12	Dec'11	Sep'11	Jun'11	Mar'11	Dec'10	Sep'10	Jun'10	Mar'10	Sep'09	Jun'09
Net sales
2,421	2,430	2,445	2,483	2,479	2,507	2,472	2,376	2,328	2,266	2,214	2,170	2,100	2,055	2,055	2,084	2,095	2,100	2,165	2,232	2,327	2,364	2,314	2,240	2,173	2,158	2,174	2,160	2,171	2,189	2,177	2,248	2,307	2,417	2,453	2,374	2,262	2,059	1,952	1,813	0	0	0
Cost of Goods and Services Sold
2,032	2,035	2,060	2,116	2,116	2,150	2,133	2,037	1,997	1,940	1,880	1,833	1,765	1,723	1,738	1,781	1,795	1,809	1,867	1,921	2,008	2,043	1,996	1,931	1,875	1,862	1,878	1,872	1,894	1,904	1,893	1,967	2,018	2,115	2,145	2,058	1,951	1,774	1,671	1,547	0	0	0
Depreciation and amortization
43	42	42	42	40	39	37	35	35	33	33	34	34	35	36	36	35	34	32	33	33	33	33	32	32	32	32	32	32	31	32	33	34	36	37	38	39	40	40	41	0	0	0
Selling, general, and administrative expense
164	162	159	157	155	148	147	141	139	140	138	137	135	135	134	134	133	130	130	132	132	131	135	134	135	134	131	130	129	129	130	132	132	135	134	129	129	131	127	128	0	0	0
Asset Impairment Charges
0	-	-	-	0	-	-	-	0	-	0	-	0	-	0	-	-	-	0	-	-	-	-	-	-	-	0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-
Litigation settlement, net
0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Insurance settlements
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	-	1	1	1	1	0	-0	-1	0	-	0	0	-	-	-
Gain on sale of assets
-	-	0	0	-	-	0	0	-	-	0	0	-	-	-	-	-	-	0	0	-	-	0	0	-	-	0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-
Insurance recovery
-	-	0	-	-	-	0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Litigation settlements
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-10	-10	-10	-10	0	0	0	0	-	-
Severance Costs
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	-	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Insurance gain
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0
Operating income
201	191	186	174	174	172	154	157	152	150	160	160	158	154	142	131	143	137	148	158	151	153	146	175	271	270	274	231	117	126	122	116	123	139	147	159	152	136	134	117	0	0	0
Interest expense
24	25	26	27	26	25	24	22	22	19	16	12	8	7	7	6	7	7	7	7	6	5	4	4	4	3	4	3	4	6	8	10	10	11	12	12	12	11	11	10	0	0	0
Other Nonoperating Income (Expense)
2	1	3	3	3	3	3	3	2	2	-0	0	0	0	2	2	2	2	-0	-0	-0	-0	0	1	1	4	3	3	3	0	1	1	1	1	1	1	-1	-2	-2	-2	0	0	0
Income before income taxes
178	166	162	148	150	150	126	131	125	126	143	147	149	146	137	127	137	131	140	151	144	148	141	172	268	271	274	231	115	120	115	107	113	130	136	148	138	121	121	104	0	0	0
Income Tax Expense (Benefit)
39	35	35	31	33	30	27	33	33	37	42	44	45	48	45	40	46	43	45	52	44	45	42	56	97	98	99	81	38	36	35	32	34	43	44	48	44	34	32	29	0	0	0
Income (Loss) from Equity Method Investments
-15	-24	-22	-23	-17	-12	-13	-11	-11	-2	-2	-1	-2	1	5	1	2	0	-2	0	0	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest
123	106	103	94	99	106	85	86	80	87	97	101	101	99	97	89	94	88	92	98	99	102	99	115	171	173	175	150	77	83	79	75	79	87	91	99	93	87	88	75	0	0	0
Net income attributable to noncontrolling interests
5	5	4	3	3	2	1	1	1	1	0	0	0	0	0	0	0	0	0	0	1	0	0	0	0	0	1	1	1	1	0	1	0	0	0	0	0	1	1	1	0	0	0
Net Income (Loss) Attributable to Parent
117	100	99	90	96	104	83	85	79	85	97	100	101	99	96	88	94	87	91	97	98	101	98	114	171	172	173	149	75	82	78	73	78	86	91	99	92	86	87	74	0	0	0
Weighted average shares for basic earnings per share (in shares)
55	55	55	55	55	56	56	56	56	57	56	56	56	56	56	56	56	56	56	56	56	56	56	55	55	55	55	55	55	169	37	38	38	38	37	37	37	75	37	0	37	37	37
Effect of dilutive stock-based awards (in shares)
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	1	0	0	0	0	0	0	0	0	0	0	0	0	0
Adjusted weighted average shares for diluted earnings per share (in shares)
56	56	56	56	56	56	57	57	57	57	57	57	57	57	57	56	56	56	56	56	56	56	56	56	56	56	56	56	56	171	37	38	38	38	38	38	37	75	37	0	37	37	37
Basic earnings per share (in dollars per share)
0.58	0.51	0.52	0.50	0.28	0.48	0.36	0.58	0.42	0.09	0.39	0.49	0.53	0.30	0.46	0.49	0.51	0.25	0.32	0.60	0.39	0.32	0.42	0.63	0.44	0.28	0.71	1.64	0.47	-0.57	0.41	0.47	0.86	0.33	0.28	0.59	1.08	0.48	0.50	0.41	0.90	0.50	0.16
Diluted earnings per share (in dollars per share)
0.57	0.49	0.52	0.50	0.28	0.47	0.35	0.58	0.42	0.10	0.39	0.48	0.52	0.30	0.45	0.49	0.50	0.25	0.31	0.59	0.39	0.31	0.42	0.62	0.44	0.27	0.71	1.62	0.46	-0.58	0.41	0.47	0.85	0.33	0.27	0.59	1.07	0.47	0.50	0.41	0.90	0.50	0.16
Dividends per share (in dollars per share)
0.10	0.10	0.10	0.10	0.10	0.10	0.10	0.10	0.10	0.10	0.10	0.10	8.10	0.10	0.10	0.10	0.07	0.07	0.07	0.07	0.07	0.07	0.07	0.07	0.07	0.06	0.06	0.06	0.06	-0.08	0.10	0.10	0.10	0.10	0.10	0.10	0.10	0.10	0.10	0.10	0.10	0.10	0.10