MUELLER INDUSTRIES INCMLI
| Dec 31,
2011 | Dec 29,
2012 | Dec 28,
2013 | Dec 27,
2014 | Dec 26,
2015 | Dec 31,
2016 | Dec 30,
2017 | Dec 29,
2018 | Dec 28,
2019 | Dec 26,
2020 | Dec 25,
2021 | Dec 31,
2022 | Dec 30,
2023 | Dec 28,
2024 |
|---|
| Consolidated net income | 87 | 84 | 173 | 103 | 88 | 100 | 87 | 107 | 106 | 144 | 475 | 663 | 610 | 618 |
|---|
| Depreciation | 36 | 30 | 31 | 30 | 31 | 31 | 31 | 35 | 37 | 39 | 39 | 38 | 35 | 39 |
|---|
| Amortization of intangibles | 1 | 1 | 1 | 4 | 4 | 4 | 3 | 4 | 5 | 6 | 6 | 6 | 5 | 14 |
|---|
| Amortization of debt issuance costs | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
|---|
| (Income) loss from unconsolidated affiliates | - | - | - | - | - | 2 | -2 | -13 | -25 | -10 | -0 | 10 | -15 | 2 |
|---|
| Proceeds from Dividends Received | - | - | - | - | - | - | - | - | - | - | - | - | - | 5 |
|---|
| Insurance proceeds - noncapital related | - | - | - | - | - | - | 1 | 2 | 0 | - | - | 2 | 10 | 19 |
|---|
| Gain on sale of securities | - | - | - | - | - | - | - | - | - | - | - | - | 17 | 0 |
|---|
| Gain on insurance settlement | - | - | - | - | - | - | - | - | - | - | - | - | 19 | - |
|---|
| Stock-based compensation expense | 3 | 6 | 6 | 6 | 6 | 6 | 7 | 8 | 9 | 9 | 10 | 18 | 23 | 27 |
|---|
| Provision for doubtful accounts receivable | -0 | 1 | -0 | -0 | -0 | -0 | - | - | - | 1 | 1 | 0 | -0 | 1 |
|---|
| Gain on disposals of assets | 0 | -1 | 3 | 5 | 15 | 1 | 1 | 0 | 1 | -0 | 1 | 6 | 0 | 6 |
|---|
| Gain on sale of businesses | - | - | - | - | - | - | 1 | - | - | -12 | 58 | - | 4 | - |
|---|
| Unrealized gain on short-term investments | - | - | - | - | - | - | - | - | - | - | - | - | 25 | 1 |
|---|
| Impairment charges | - | - | 4 | - | - | 7 | 1 | - | - | 4 | 3 | - | 6 | - |
|---|
| Gain on extinguishment of NMTC liability | - | - | - | - | - | - | - | - | - | - | -6 | - | 8 | 1 |
|---|
| Deferred income tax (benefit) expense | -4 | -1 | 19 | -6 | -16 | 7 | -3 | 0 | -0 | -4 | 7 | -4 | 5 | -1 |
|---|
| Receivables | -29 | 24 | -19 | 21 | -52 | 17 | 2 | 11 | -7 | 76 | 125 | -83 | -31 | 57 |
|---|
| Inventories | 16 | 5 | -6 | -1 | -41 | -7 | 86 | -28 | -40 | -5 | 120 | 24 | -68 | 33 |
|---|
| Other assets | -0 | 15 | -1 | 24 | -12 | -6 | 5 | -14 | 16 | -21 | -1 | 9 | 21 | 1 |
|---|
| Current liabilities | - | - | - | - | - | - | - | - | -7 | 74 | 74 | -27 | -41 | 24 |
|---|
| Other liabilities | - | - | - | - | - | - | - | - | -8 | -1 | -5 | -8 | -3 | -1 |
|---|
| Other, net | -2 | -1 | -1 | -1 | -2 | -2 | 1 | -2 | -0 | -2 | 3 | -2 | -3 | -2 |
|---|
| Net cash provided by operating activities | 154 | 108 | 129 | - | - | - | 44 | 168 | 201 | 245 | 312 | 724 | 673 | 646 |
|---|
| Proceeds from Sale of Property, Plant, and Equipment | 2 | 1 | 65 | 34 | 6 | 10 | 32 | 19 | 3 | 0 | 2 | 8 | 0 | 12 |
|---|
| Purchase of short-term investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 21 |
|---|
| Purchase of long-term investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 7 |
|---|
| Acquisition of businesses, net of cash acquired | 7 | 12 | 55 | 30 | 106 | 21 | 18 | 168 | -3 | 73 | 30 | - | - | 603 |
|---|
| Capital expenditures | 19 | 57 | 41 | 39 | 29 | 37 | 46 | 38 | 31 | 44 | 32 | 38 | 54 | 80 |
|---|
| Issuance of notes receivable with unconsolidated affiliates | - | - | - | - | - | - | - | - | - | 9 | - | - | - | 4 |
|---|
| Insurance proceeds - capital related | - | 42 | 30 | - | - | - | - | 2 | - | - | - | 3 | 25 | 6 |
|---|
| Proceeds from the sale of securities | - | - | - | - | - | - | - | - | - | - | - | - | 55 | 98 |
|---|
| Proceeds from the maturity of short-term investments | - | - | - | - | - | - | - | - | - | - | - | - | 218 | - |
|---|
| Dividends from unconsolidated affiliates | - | - | - | - | - | - | - | - | - | - | - | 2 | 1 | - |
|---|
| Investments in unconsolidated affiliates | - | - | - | - | 66 | - | 3 | 2 | 16 | - | 2 | - | 4 | 9 |
|---|
| Net cash (used in) provided by investing activities | -27 | -16 | -3 | - | - | - | -33 | -187 | -40 | -126 | 29 | -242 | 135 | -607 |
|---|
| Dividends paid to stockholders of Mueller Industries, Inc. | - | - | - | - | - | - | - | - | 1 | 22 | 29 | 56 | 67 | 89 |
|---|
| Dividends paid to noncontrolling interests | - | - | - | - | - | 4 | 3 | 1 | - | - | 10 | 7 | 9 | - |
|---|
| Repayments of long-term debt | 1 | 149 | 1 | 1 | 1 | 1 | 111 | 172 | 207 | 247 | 921 | 0 | 0 | 0 |
|---|
| Issuance (repayment) of debt by consolidated joint ventures, net | - | - | - | - | - | - | - | - | - | - | - | -0 | 0 | -0 |
|---|
| Repurchase of common stock | - | 427 | - | - | - | - | - | 34 | 2 | 6 | 5 | 38 | 19 | 49 |
|---|
| Net cash used to settle stock-based awards | - | - | - | - | - | - | - | - | - | - | -0 | 1 | 9 | 23 |
|---|
| Net cash used in financing activities | -7 | -409 | -14 | - | - | - | -245 | -28 | -140 | -92 | -377 | -103 | -105 | -160 |
|---|
| Effect of exchange rate changes on cash | - | - | - | - | - | - | - | -2 | 1 | 2 | -1 | -4 | 6 | -14 |
|---|
| (Decrease) increase in cash, cash equivalents, and restricted cash | - | - | - | - | - | - | - | - | 21 | 29 | -37 | 375 | 709 | -135 |
|---|