Mueller Water Products Inc
NYSE:MWA
Income Statement
Earnings Waterfall
Mueller Water Products Inc
Revenue
|
1.2B
USD
|
Cost of Revenue
|
-844.7m
USD
|
Gross Profit
|
372.6m
USD
|
Operating Expenses
|
-235.9m
USD
|
Operating Income
|
136.7m
USD
|
Other Expenses
|
-59.4m
USD
|
Net Income
|
77.3m
USD
|
Income Statement
Mueller Water Products Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-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 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 133
N/A
|
1 138
+0%
|
1 157
+2%
|
783
-32%
|
788
+1%
|
790
+0%
|
772
-2%
|
793
+3%
|
695
-12%
|
602
-13%
|
525
-13%
|
801
+52%
|
805
+1%
|
807
+0%
|
815
+1%
|
826
+1%
|
837
+1%
|
871
+4%
|
889
+2%
|
916
+3%
|
931
+2%
|
931
+0%
|
955
+3%
|
968
+1%
|
988
+2%
|
1 012
+2%
|
966
-5%
|
964
0%
|
989
+3%
|
999
+1%
|
1 081
+8%
|
1 111
+3%
|
1 146
+3%
|
1 189
+4%
|
1 212
+2%
|
1 247
+3%
|
1 290
+3%
|
1 312
+2%
|
1 306
-1%
|
1 276
-2%
|
1 217
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(810)
|
(810)
|
(822)
|
(548)
|
(548)
|
(551)
|
(534)
|
(547)
|
(472)
|
(402)
|
(339)
|
(532)
|
(532)
|
(541)
|
(549)
|
(558)
|
(566)
|
(577)
|
(603)
|
(626)
|
(636)
|
(636)
|
(638)
|
(647)
|
(654)
|
(667)
|
(643)
|
(636)
|
(655)
|
(662)
|
(715)
|
(753)
|
(778)
|
(817)
|
(847)
|
(883)
|
(920)
|
(937)
|
(929)
|
(896)
|
(845)
|
|
Gross Profit |
323
N/A
|
328
+2%
|
335
+2%
|
235
-30%
|
239
+2%
|
239
0%
|
238
0%
|
246
+3%
|
223
-10%
|
200
-10%
|
187
-7%
|
269
+44%
|
273
+2%
|
266
-3%
|
265
0%
|
268
+1%
|
272
+1%
|
294
+8%
|
286
-3%
|
290
+1%
|
295
+2%
|
295
+0%
|
318
+8%
|
321
+1%
|
333
+4%
|
345
+3%
|
323
-6%
|
328
+2%
|
334
+2%
|
336
+1%
|
366
+9%
|
359
-2%
|
368
+3%
|
372
+1%
|
365
-2%
|
364
0%
|
370
+2%
|
375
+1%
|
377
+0%
|
380
+1%
|
373
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(218)
|
(220)
|
(218)
|
(151)
|
(153)
|
(155)
|
(152)
|
(147)
|
(128)
|
(109)
|
(112)
|
(150)
|
(151)
|
(152)
|
(135)
|
(155)
|
(159)
|
(162)
|
(165)
|
(167)
|
(168)
|
(171)
|
(177)
|
(183)
|
(192)
|
(195)
|
(195)
|
(198)
|
(198)
|
(203)
|
(214)
|
(219)
|
(226)
|
(230)
|
(232)
|
(239)
|
(245)
|
(252)
|
(251)
|
(242)
|
(236)
|
|
Selling, General & Administrative |
(218)
|
(220)
|
(218)
|
(151)
|
(153)
|
(155)
|
(152)
|
(135)
|
(127)
|
(109)
|
(95)
|
(140)
|
(151)
|
(152)
|
(152)
|
(143)
|
(159)
|
(162)
|
(165)
|
(155)
|
(168)
|
(171)
|
(177)
|
(168)
|
(192)
|
(195)
|
(195)
|
(183)
|
(198)
|
(203)
|
(214)
|
(202)
|
(226)
|
(230)
|
(232)
|
(214)
|
(245)
|
(252)
|
(251)
|
(216)
|
(236)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(26)
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(17)
|
0
|
0
|
0
|
17
|
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
|
|
Operating Income |
105
N/A
|
109
+3%
|
118
+8%
|
84
-28%
|
86
+3%
|
85
-2%
|
86
+2%
|
99
+15%
|
95
-4%
|
91
-5%
|
75
-18%
|
119
+60%
|
122
+3%
|
114
-7%
|
131
+15%
|
113
-14%
|
113
+0%
|
131
+16%
|
121
-8%
|
123
+2%
|
127
+3%
|
124
-2%
|
141
+13%
|
138
-2%
|
142
+3%
|
149
+5%
|
128
-14%
|
130
+1%
|
136
+5%
|
134
-2%
|
152
+13%
|
140
-8%
|
142
+2%
|
142
+0%
|
133
-6%
|
126
-6%
|
125
-1%
|
123
-1%
|
125
+2%
|
138
+10%
|
137
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(51)
|
(50)
|
(50)
|
(50)
|
(46)
|
(40)
|
(34)
|
(28)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(23)
|
(22)
|
(21)
|
(21)
|
(19)
|
(19)
|
(19)
|
(20)
|
(21)
|
(20)
|
(22)
|
(22)
|
(24)
|
(26)
|
(24)
|
(24)
|
(25)
|
(23)
|
(22)
|
(20)
|
(17)
|
(17)
|
(16)
|
(16)
|
(15)
|
(15)
|
(14)
|
|
Non-Reccuring Items |
(2)
|
(3)
|
(3)
|
(4)
|
(44)
|
(42)
|
(53)
|
(51)
|
(12)
|
(12)
|
(5)
|
(7)
|
(8)
|
(9)
|
(6)
|
(10)
|
(4)
|
(3)
|
(11)
|
(8)
|
(54)
|
(59)
|
(53)
|
(36)
|
2
|
9
|
3
|
(13)
|
(12)
|
(12)
|
(24)
|
(25)
|
(26)
|
(26)
|
(6)
|
(14)
|
(8)
|
(8)
|
(11)
|
(10)
|
(21)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(19)
|
(19)
|
(19)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
2
|
0
|
(2)
|
(4)
|
(5)
|
|
Pre-Tax Income |
52
N/A
|
55
+5%
|
64
+17%
|
30
-53%
|
(4)
N/A
|
3
N/A
|
(1)
N/A
|
21
N/A
|
59
+182%
|
54
-7%
|
46
-16%
|
69
+51%
|
72
+3%
|
62
-14%
|
83
+34%
|
79
-5%
|
86
+10%
|
105
+22%
|
89
-15%
|
96
+7%
|
54
-44%
|
44
-18%
|
65
+49%
|
82
+26%
|
122
+49%
|
138
+13%
|
110
-20%
|
94
-15%
|
103
+10%
|
101
-2%
|
106
+5%
|
95
-11%
|
98
+3%
|
101
+3%
|
114
+14%
|
99
-14%
|
102
+4%
|
100
-3%
|
97
-3%
|
109
+12%
|
97
-11%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(11)
|
(11)
|
(18)
|
(2)
|
11
|
7
|
9
|
(8)
|
(22)
|
(20)
|
(17)
|
(24)
|
(25)
|
(21)
|
(29)
|
(24)
|
(25)
|
(31)
|
(24)
|
(25)
|
(17)
|
(14)
|
(17)
|
(19)
|
(27)
|
(30)
|
(25)
|
(22)
|
(25)
|
(25)
|
(27)
|
(25)
|
(25)
|
(25)
|
(26)
|
(22)
|
(23)
|
(22)
|
(22)
|
(24)
|
(19)
|
|
Income from Continuing Operations |
42
|
44
|
46
|
29
|
8
|
10
|
8
|
13
|
37
|
35
|
29
|
45
|
47
|
41
|
54
|
54
|
61
|
74
|
66
|
71
|
37
|
30
|
48
|
63
|
95
|
108
|
86
|
72
|
78
|
76
|
79
|
70
|
73
|
76
|
88
|
77
|
80
|
77
|
75
|
86
|
77
|
|
Net Income (Common) |
35
N/A
|
38
+10%
|
43
+11%
|
56
+30%
|
34
-38%
|
37
+8%
|
35
-5%
|
31
-11%
|
57
+85%
|
61
+6%
|
60
-2%
|
64
+7%
|
64
+1%
|
122
+89%
|
131
+7%
|
123
-6%
|
172
+39%
|
109
-37%
|
100
-8%
|
106
+6%
|
30
-72%
|
30
+2%
|
49
+61%
|
64
+31%
|
95
+49%
|
108
+14%
|
86
-21%
|
72
-16%
|
78
+9%
|
76
-4%
|
79
+4%
|
70
-11%
|
73
+4%
|
76
+4%
|
88
+16%
|
77
-13%
|
80
+4%
|
77
-3%
|
75
-3%
|
86
+13%
|
77
-10%
|
|
EPS (Diluted) |
0.21
N/A
|
0.23
+10%
|
0.28
+22%
|
0.34
+21%
|
0.21
-38%
|
0.22
+5%
|
0.21
-5%
|
0.18
-14%
|
0.35
+94%
|
0.37
+6%
|
0.36
-3%
|
0.39
+8%
|
0.39
N/A
|
0.75
+92%
|
0.81
+8%
|
0.76
-6%
|
1.07
+41%
|
0.68
-36%
|
0.62
-9%
|
0.66
+6%
|
0.18
-73%
|
0.19
+6%
|
0.3
+58%
|
0.4
+33%
|
0.59
+48%
|
0.67
+14%
|
0.53
-21%
|
0.45
-15%
|
0.5
+11%
|
0.48
-4%
|
0.5
+4%
|
0.44
-12%
|
0.46
+5%
|
0.48
+4%
|
0.56
+17%
|
0.48
-14%
|
0.51
+6%
|
0.5
-2%
|
0.49
-2%
|
0.55
+12%
|
0.5
-9%
|