Mueller Statements
ML
Mueller Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
997.75
100
724.99
72.7
272.75
27.3
—
0
52.731
5.3
62.749
6.3
210.01
21
14.276
1.4
-1.356
-0.1
222.93
22.3
58.384
5.9
160.16
16.1
1.405
113.98
849.65
100
608.7
71.6
240.95
28.4
—
0
49.957
5.7
59.126
6.8
181.83
21.6
17.495
2
0.63
0.07
201.55
23.7
51.834
6.1
138.36
16.3
1.212
114.14
732.38
100
536.38
73.2
195.99
26.8
—
0
51.184
7
60.434
8.3
135.56
18.5
-5.52
-0.8
6.294
0.9
177.88
24.3
46.44
6.3
119.24
16.3
1.046
113.98
819.8
100
579.1
70.6
240.7
29.4
—
0
48.3
5.9
57.9
7.1
182.8
22.3
8
1
—
0
189
23.1
50.8
6.2
132.7
16.2
1.17
113.9
897
100
639.3
71.3
257.7
28.7
—
0
56.1
6.3
66.5
7.4
191.2
21.3
28.4
3.2
1.8
0.2
241
26.9
62.1
6.9
177.7
19.8
1.56
114
971.2
100
678.8
69.9
292.4
30.1
—
0
52.6
5.4
63.3
6.5
229.1
23.6
6.1
0.6
2.2
0.2
237.4
24.4
61.4
6.3
173.2
17.8
1.54
112.8
877.6
100
620.8
70.7
256.8
29.3
—
0
56.5
6.4
67.3
7.7
189.5
21.6
-0.1
-0.01
8.8
1
185.9
21.2
49.8
5.7
138.9
15.8
1.23
112.7
944.8
100
678.6
71.8
266.2
28.2
—
0
50.2
5.3
61.1
6.5
205.2
21.7
-0.4
-0.04
1
0.1
205.8
21.8
51
5.4
154.5
16.4
1.37
112.8
1 150
100
820.9
71.4
329.1
28.6
—
0
49
4.3
60.3
5.2
268.9
23.4
-0.1
-0.009
2.2
0.2
270.9
23.6
68.3
5.9
206.6
18
1.83
113.1
1 010
100
744.5
73.7
265.5
26.3
—
0
47.5
4.7
58.3
5.8
207.2
20.5
-0.2
-0.02
0.8
0.08
213.3
21.1
54.2
5.4
158.3
15.7
1.39
113.8
956.4
100
726.6
76
229.8
24
—
0
48.9
5.1
60.5
6.3
169.2
17.7
-0.3
-0.03
—
0
171.8
18
44.9
4.7
125.6
13.1
1.1
113.8
982.2
100
744.3
75.8
238
24.2
—
0
45.9
4.7
56.8
5.8
181.2
18.4
-1.1
-0.1
-2.5
-0.3
229.7
23.4
60.2
6.1
171
17.4
1.5
113.6
1 012.6
100
799.7
79
212.9
21
—
0
43.9
4.3
55.1
5.4
157.8
15.6
-1.9
-0.2
-5
-0.5
151
14.9
39
3.9
108.8
10.7
0.96
113.6
818.1
100
668.4
81.7
149.7
18.3
—
0
45.4
5.5
57.2
7
92.5
11.3
-4.5
-0.6
0.6
0.07
88.6
10.8
21.8
2.7
63.1
7.7
0.56
113.3
675.9
100
553.5
81.9
122.3
18.1
—
0
44.8
6.6
56.7
8.4
65.7
9.7
-4
-0.6
-3.2
-0.5
40
5.9
12.7
1.9
36.4
5.4
0.32
113.1
619.1
100
500.8
80.9
118.3
19.1
—
0
38.3
6.2
49.1
7.9
69.2
11.2
-4.9
-0.8
0.5
0.08
64.9
10.5
15.5
2.5
42.7
6.9
0.38
112.7
500.2
100
403.2
80.6
97
19.4
—
0
33.6
6.7
44.7
8.9
52.3
10.5
-5
-1
2.8
0.6
50.2
10
13
2.6
28
5.6
0.25
112.4
602.9
100
499.2
82.8
103.7
17.2
—
0
42.8
7.1
53.8
8.9
49.9
8.3
-14.9
-2.5
0.3
0.05
54.2
9
14.1
2.3
32.4
5.4
0.29
112.9
543.8
100
453.3
83.4
90.5
16.6
—
0
40
7.4
51
9.4
39.5
7.3
-1.6
-0.3
-0.5
-0.09
38.4
7.1
7.6
1.4
28.2
5.2
0.25
113
608.6
100
510.3
83.8
98.3
16.2
—
0
40.7
6.7
51.6
8.5
46.8
7.7
-6.6
-1.08
0.5
0.08
40.6
6.7
7.7
1.3
29.1
4.8
0.26
112.6
666.4
100
563.5
84.6
102.9
15.4
—
0
40.4
6.1
50.9
7.6
52
7.8
-7.5
-1.1
0.5
0.08
45
6.8
10.4
1.6
28
4.2
0.25
112.6
611.8
100
510
83.4
101.8
16.6
—
0
40.7
6.7
51.2
8.4
50.6
8.3
-8.4
-1.4
-0.2
-0.03
42.1
6.9
9.5
1.6
15.7
2.6
0.14
112.5
559.1
100
484.5
86.7
74.5
13.3
—
0
34.6
6.2
45.1
8.1
29.5
5.3
4.1
0.7
1.1
0.2
34.6
6.2
7.8
1.4
26.9
4.8
0.24
113.9
646
100
569.8
88.2
76.2
11.8
—
0
37.4
5.8
48
7.4
28.2
4.4
-3.9
-0.6
0.4
0.06
27.3
4.2
3.4
0.5
20.3
3.1
0.18
114.8
662.8
100
561.5
84.7
101.3
15.3
—
0
38.4
5.8
47.4
7.2
53.8
8.1
-8.4
-1.3
0.6
0.09
46.4
7
12.4
1.9
33.2
5
0.29
114.6
640.1
100
539.5
84.3
100.5
15.7
—
0
34.1
5.3
43.6
6.8
57
8.9
-12
-1.9
0.6
0.09
42.1
6.6
7.4
1.2
24.1
3.8
0.21
114.8
523.5
446.9
76.6
—
36.1
44.8
31.9
-15
-4.9
10.9
16.7
5.7
0.04
115.3
550.4
474.3
76
—
33.2
41.6
34.5
-2.1
-0.4
31.9
8.7
22.3
0.19
114.9
614.3
523.6
90.6
—
36.3
44.9
45.8
-7.1
0.3
40.6
12.7
27.6
0.24
114.8
577.9
489.5
88.4
—
35.6
44
44.5
-1.4
0.6
43.6
11.9
30
0.26
114.9
472.2
396.1
76
—
33.1
41.2
34.8
-2
-1.9
27.1
9.2
17.3
0.15
114.6
506.6
423.9
82.7
—
32.4
41.4
41.3
-2.6
0.1
35.8
10.8
26
0.23
114.4
544.1
457.3
86.7
—
34.5
43.6
43.1
-0.4
0.5
43.3
14
27.8
0.24
113.9
532.8
446.3
86.5
—
35.8
44.6
41.9
-2.2
0.2
39.9
14.1
28.6
0.25
113.9
472
411.3
60.6
—
31.9
41.7
19
-1.7
1.7
18.9
7
14.4
0.13
114
535.2
467.3
67.9
—
32.2
41
26.9
-1.6
0.2
25.5
5.2
17.8
0.16
113.9
555.6
470.5
85.1
—
33.4
41.5
43.6
-2.1
0.3
53.6
19.7
33.7
0.3
114
537.2
460.9
76.4
—
32.8
40.6
35.7
-2.1
0.1
33.8
11.4
22
0.19
113.8
537.3
468.7
68.6
—
29.6
37.7
31
-2
-0.7
27.2
9.2
18
0.16
113.7
602.8
521.1
81.7
—
34.9
43.8
37.9
-1.6
0.2
36.5
12.2
23.8
0.21
113.5
649.7
557.8
91.9
—
33.4
41.9
50
-1.5
0.1
46.9
11.7
35
0.31
113.4
574.4
495.3
79.1
—
32.2
40.3
38.8
-1.5
0.1
37.4
12.4
24.7
0.22
113.5
487.7
421.8
65.9
—
35.8
43.9
22
-1.1
0.1
21.1
6.1
15.4
0.14
113.2
528.9
456.3
72.6
—
32.9
40.8
31.7
-1.2
0.8
66.8
26.8
39.9
0.71
56.5
582.3
501.1
81.2
—
34.8
43.1
38
-1.1
0.3
143.6
51.7
91.2
1.62
56.4
559.7
482.9
76.8
—
31.3
39.4
37.3
-0.6
3.2
39.9
13.5
26.2
0.46
56.4