|
*********************
|
|
For the Quarter Ended
|
For the Six Months Ended
|
|||||||||||||||
|
(In thousands, except per share data)
|
June 29, 2013
|
June 30, 2012
|
June 29, 2013
|
June 30, 2012
|
||||||||||||
|
Net sales
|
$
|
582,282
|
$
|
594,099
|
$
|
1,141,972
|
$
|
1,171,767
|
||||||||
|
Cost of goods sold
|
501,125
|
522,851
|
983,975
|
1,016,026
|
||||||||||||
|
Depreciation and amortization
|
8,328
|
7,919
|
16,482
|
15,448
|
||||||||||||
|
Selling, general, and administrative expense
|
34,814
|
33,487
|
66,157
|
65,089
|
||||||||||||
|
Insurance settlement
|
(106,332
|
)
|
—
|
(106,332
|
)
|
(1,500
|
)
|
|||||||||
|
Operating income
|
144,347
|
29,842
|
181,690
|
76,704
|
||||||||||||
|
Interest expense
|
(1,101
|
)
|
(2,721
|
)
|
(1,697
|
)
|
(5,358
|
)
|
||||||||
|
Other income, net
|
319
|
490
|
3,482
|
744
|
||||||||||||
|
Income before income taxes
|
143,565
|
27,611
|
183,475
|
72,090
|
||||||||||||
|
Income tax expense
|
(51,723
|
)
|
(9,071
|
)
|
(65,199
|
)
|
(20,733
|
)
|
||||||||
|
Consolidated net income
|
91,842
|
18,540
|
118,276
|
51,357
|
||||||||||||
|
Net income attributable to noncontrolling interest
|
(692
|
)
|
(623
|
)
|
(924
|
)
|
(841
|
)
|
||||||||
|
Net income attributable to Mueller Industries, Inc.
|
$
|
91,150
|
$
|
17,917
|
$
|
117,352
|
$
|
50,516
|
||||||||
|
Weighted average shares for basic
earnings per share
|
27,840
|
38,029
|
27,831
|
38,021
|
||||||||||||
|
Effect of dilutive stock-based awards
|
370
|
436
|
372
|
440
|
||||||||||||
|
Adjusted weighted average shares for diluted
earnings per share
|
28,210
|
38,465
|
28,203
|
38,461
|
||||||||||||
|
Basic earnings per share
|
$
|
3.27
|
$
|
0.47
|
$
|
4.22
|
$
|
1.33
|
||||||||
|
Diluted earnings per share
|
$
|
3.23
|
$
|
0.47
|
$
|
4.16
|
$
|
1.31
|
||||||||
|
Dividends per share
|
$
|
0.125
|
$
|
0.10
|
$
|
0.25
|
$
|
0.20
|
||||||||
|
Summary Segment Data:
|
||||||||||||||||
|
Net sales:
|
||||||||||||||||
|
Plumbing & Refrigeration Segment
|
$
|
328,673
|
$
|
331,688
|
$
|
640,487
|
$
|
647,042
|
||||||||
|
OEM Segment
|
257,044
|
268,551
|
510,831
|
539,527
|
||||||||||||
|
Elimination of intersegment sales
|
(3,435
|
)
|
(6,140
|
)
|
(9,346
|
)
|
(14,802
|
)
|
||||||||
|
Net sales
|
$
|
582,282
|
$
|
594,099
|
$
|
1,141,972
|
$
|
1,171,767
|
||||||||
|
Operating income:
|
||||||||||||||||
|
Plumbing & Refrigeration Segment
|
$
|
129,810
|
$
|
22,605
|
$
|
152,437
|
$
|
50,863
|
||||||||
|
OEM Segment
|
20,939
|
15,057
|
41,262
|
39,782
|
||||||||||||
|
Unallocated expenses
|
(6,402
|
)
|
(7,820
|
)
|
(12,009
|
)
|
(13,941
|
)
|
||||||||
|
Operating income
|
$
|
144,347
|
$
|
29,842
|
$
|
181,690
|
$
|
76,704
|
||||||||
|
(In thousands)
|
June 29, 2013
|
December 29, 2012
|
||||||
|
ASSETS
|
||||||||
|
Cash and cash equivalents
|
$
|
261,667
|
$
|
198,934
|
||||
|
Accounts receivable, net
|
305,706
|
271,093
|
||||||
|
Inventories
|
222,825
|
229,434
|
||||||
|
Other current assets
|
58,108
|
47,733
|
||||||
|
Total current assets
|
848,306
|
747,194
|
||||||
|
Property, plant, and equipment, net
|
238,141
|
233,263
|
||||||
|
Other assets
|
123,428
|
|
123,698
|
|||||
|
$
|
1,209,875
|
$
|
1,104,155
|
|||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current portion of debt
|
$
|
43,753
|
$
|
27,570
|
||||
|
Accounts payable
|
76,713
|
87,574
|
||||||
|
Other current liabilities
|
119,867
|
143,552
|
||||||
|
Total current liabilities
|
240,333
|
258,696
|
||||||
|
Long-term debt
|
206,800
|
207,300
|
||||||
|
Pension and postretirement liabilities
|
52,206
|
55,019
|
||||||
|
Environmental reserves
|
22,642
|
22,597
|
||||||
|
Deferred income taxes
|
37,147
|
20,910
|
||||||
|
Other noncurrent liabilities
|
1,104
|
1,667
|
||||||
|
Total liabilities
|
560,232
|
566,189
|
||||||
|
Total Mueller Industries, Inc. stockholders’ equity
|
617,158
|
506,908
|
||||||
|
Noncontrolling interest
|
32,485
|
31,058
|
||||||
|
Total equity
|
649,643
|
537,966
|
||||||
|
$
|
1,209,875
|
$
|
1,104,155
|
|||||
|
For the Six Months Ended
|
||||||||
|
(In thousands)
|
June 29, 2013
|
June 30, 2012
|
||||||
|
Cash flows from operating activities
|
||||||||
|
Consolidated net income
|
$
|
118,276
|
$
|
51,357
|
||||
|
Reconciliation of consolidated net income to net cash
provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
16,649
|
15,843
|
||||||
|
Stock-based compensation expense
|
3,326
|
2,061
|
||||||
|
Insurance settlement
|
(106,332
|
)
|
(1,500
|
)
|
||||
|
Insurance proceeds – noncapital related
|
32,395
|
9,000
|
||||||
|
(Gain) loss on disposal of properties
|
(2,984
|
)
|
106
|
|||||
|
Deferred income taxes
|
12,468
|
(2,930
|
)
|
|||||
|
Income tax benefit from exercise of stock options
|
(95
|
)
|
(83
|
)
|
||||
|
Changes in assets and liabilities
|
||||||||
|
Receivables
|
(35,095
|
)
|
(55,826
|
)
|
||||
|
Inventories
|
4,705
|
(9,055
|
)
|
|||||
|
Other assets
|
(306
|
)
|
(1,371
|
)
|
||||
|
Current liabilities
|
6,150
|
9,121
|
||||||
|
Other liabilities
|
(423
|
)
|
285
|
|||||
|
Other, net
|
420
|
270
|
||||||
|
Net cash provided by operating activities
|
49,154
|
17,278
|
||||||
|
Cash flows from investing activities
|
||||||||
|
Capital expenditures
|
(21,687
|
)
|
(23,433
|
)
|
||||
|
Insurance proceeds for property and equipment
|
29,910
|
32,500
|
||||||
|
Net (deposits into) withdrawals from restricted cash balances
|
(4,721
|
)
|
4,368
|
|||||
|
Proceeds from the sales of properties
|
3,016
|
175
|
||||||
|
Net cash provided by investing activities
|
6,518
|
13,610
|
||||||
|
Cash flows from financing activities
|
||||||||
|
Repayments of long-term debt
|
(500
|
)
|
(148,676
|
)
|
||||
|
Dividends paid to stockholders of Mueller Industries, Inc.
|
(6,960
|
)
|
(7,605
|
)
|
||||
|
Debt issuance cost
|
(50
|
)
|
—
|
|||||
|
Issuance (repayment) of debt by joint venture, net
|
15,544
|
(15,842
|
)
|
|||||
|
Net cash received to settle stock-based awards
|
260
|
187
|
||||||
|
Income tax benefit from exercise of stock options
|
95
|
83
|
||||||
|
Net cash provided by (used in) financing activities
|
8,389
|
(171,853
|
)
|
|||||
|
Effect of exchange rate changes on cash
|
(1,328
|
)
|
483
|
|||||
|
Increase (decrease) in cash and cash equivalents
|
62,733
|
(140,482
|
)
|
|||||
|
Cash and cash equivalents at the beginning of the period
|
198,934
|
514,162
|
||||||
|
Cash and cash equivalents at the end of the period
|
$
|
261,667
|
$
|
373,680
|
||||
|
For the Quarter Ended
June 29, 2013
|
||||||||||||
|
(In thousands, except per share data)
|
As
Reported
|
Impact of
Insurance
Settlement
|
Pro forma
Without
Insurance
Settlement
|
|||||||||
|
Operating income
|
$
|
144,347
|
$
|
106,332
|
$
|
38,015
|
||||||
|
Interest expense
|
(1,101
|
)
|
—
|
(1,101
|
)
|
|||||||
|
Other income, net
|
319
|
—
|
319
|
|||||||||
|
Income before income taxes
|
143,565
|
106,332
|
37,233
|
|||||||||
|
Income tax expense
|
(51,723
|
)
|
(40,723
|
)
|
(11,000
|
)
|
||||||
|
Consolidated net income
|
91,842
|
65,609
|
26,233
|
|||||||||
|
Net income attributable to noncontrolling interest
|
(692
|
)
|
—
|
(692
|
)
|
|||||||
|
Net income attributable to Mueller Industries, Inc.
|
$
|
91,150
|
$
|
65,609
|
$
|
25,541
|
||||||
|
Diluted earnings per share
|
$
|
3.23
|
$
|
2.33
|
$
|
0.90
|
||||||