*********************
|
For the Quarter Ended
|
For the Nine Months Ended
|
|||||||||||||||
(In thousands, except per share data)
|
September 28, 2013
|
September 29, 2012
|
September 28, 2013
|
September 29, 2012
|
||||||||||||
Net sales
|
$
|
528,854
|
$
|
514,165
|
$
|
1,670,826
|
$
|
1,685,932
|
||||||||
Cost of goods sold
|
456,302
|
449,718
|
1,440,277
|
1,465,744
|
||||||||||||
Depreciation and amortization
|
7,882
|
7,870
|
24,364
|
23,318
|
||||||||||||
Selling, general, and administrative expense
|
32,921
|
32,120
|
99,078
|
97,209
|
||||||||||||
Gain on sale of plastic fittings manufacturing assets
|
(39,765
|
)
|
—
|
(39,765
|
)
|
—
|
||||||||||
Impairment charges
|
4,304
|
—
|
4,304
|
—
|
||||||||||||
Insurance settlements
|
—
|
—
|
(106,332
|
)
|
(1,500
|
)
|
||||||||||
Operating income
|
67,210
|
24,457
|
248,900
|
101,161
|
||||||||||||
Interest expense
|
(1,243
|
)
|
(353
|
)
|
(2,940
|
)
|
(5,711
|
)
|
||||||||
Other income, net
|
842
|
219
|
4,324
|
963
|
||||||||||||
Income before income taxes
|
66,809
|
24,323
|
250,284
|
96,413
|
||||||||||||
Income tax expense
|
(26,816
|
)
|
(8,753
|
)
|
(92,015
|
)
|
(29,486
|
)
|
||||||||
Consolidated net income
|
39,993
|
15,570
|
158,269
|
66,927
|
||||||||||||
Net income attributable to noncontrolling interest
|
(129
|
)
|
(59
|
)
|
(1,053
|
)
|
(900
|
)
|
||||||||
Net income attributable to Mueller Industries, Inc.
|
$
|
39,864
|
$
|
15,511
|
$
|
157,216
|
$
|
66,027
|
||||||||
Weighted average shares for basic earnings per share
|
27,894
|
37,505
|
27,852
|
37,849
|
||||||||||||
Effect of dilutive stock-based awards
|
361
|
452
|
369
|
444
|
||||||||||||
Adjusted weighted average shares for diluted earnings per share
|
28,255
|
37,957
|
28,221
|
38,293
|
||||||||||||
Basic earnings per share
|
$
|
1.43
|
$
|
0.41
|
$
|
5.64
|
$
|
1.74
|
||||||||
Diluted earnings per share
|
$
|
1.41
|
$
|
0.41
|
$
|
5.57
|
$
|
1.72
|
||||||||
Dividends per share
|
$
|
0.125
|
$
|
0.10
|
$
|
0.375
|
$
|
0.30
|
||||||||
Summary Segment Data:
|
||||||||||||||||
Net sales:
|
||||||||||||||||
Plumbing & Refrigeration Segment
|
$
|
301,622
|
$
|
297,913
|
$
|
942,109
|
$
|
944,955
|
||||||||
OEM Segment
|
230,396
|
221,468
|
741,227
|
760,995
|
||||||||||||
Elimination of intersegment sales
|
(3,164
|
)
|
(5,216
|
)
|
(12,510
|
)
|
(20,018
|
)
|
||||||||
Net sales
|
$
|
528,854
|
$
|
514,165
|
$
|
1,670,826
|
$
|
1,685,932
|
||||||||
Operating income:
|
||||||||||||||||
Plumbing & Refrigeration Segment
|
$
|
54,271
|
$
|
17,593
|
$
|
206,708
|
$
|
68,456
|
||||||||
OEM Segment
|
19,937
|
14,421
|
61,199
|
54,203
|
||||||||||||
Unallocated expenses
|
(6,998
|
)
|
(7,557
|
)
|
(19,007
|
)
|
(21,498
|
)
|
||||||||
Operating income
|
$
|
67,210
|
$
|
24,457
|
$
|
248,900
|
$
|
101,161
|
(In thousands)
|
September 28, 2013
|
December 29, 2012
|
||||||
ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
322,177
|
$
|
198,934
|
||||
Accounts receivable, net
|
312,919
|
271,093
|
||||||
Inventories
|
234,081
|
229,434
|
||||||
Other current assets
|
55,166
|
47,733
|
||||||
Total current assets
|
924,343
|
747,194
|
||||||
Property, plant, and equipment, net
|
222,751
|
233,263
|
||||||
Other assets
|
113,527
|
123,698
|
||||||
$
|
1,260,621
|
$
|
1,104,155
|
|||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Current portion of debt
|
$
|
33,036
|
$
|
27,570
|
||||
Accounts payable
|
76,725
|
87,574
|
||||||
Other current liabilities
|
134,411
|
143,552
|
||||||
Total current liabilities
|
244,172
|
258,696
|
||||||
Long-term debt
|
206,550
|
207,300
|
||||||
Pension and postretirement liabilities
|
52,205
|
55,019
|
||||||
Environmental reserves
|
22,435
|
22,597
|
||||||
Deferred income taxes
|
39,698
|
20,910
|
||||||
Other noncurrent liabilities
|
1,141
|
1,667
|
||||||
Total liabilities
|
566,201
|
566,189
|
||||||
Total Mueller Industries, Inc. stockholders’ equity
|
661,749
|
506,908
|
||||||
Noncontrolling interest
|
32,671
|
31,058
|
||||||
Total equity
|
694,420
|
537,966
|
||||||
$
|
1,260,621
|
$
|
1,104,155
|
|||||
For the Nine Months Ended
|
||||||||
(In thousands)
|
September 28, 2013
|
September 29, 2012
|
||||||
Cash flows from operating activities
|
||||||||
Consolidated net income
|
$
|
158,269
|
$
|
66,927
|
||||
Reconciliation of consolidated net income to net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
24,583
|
23,713
|
||||||
Stock-based compensation expense
|
4,560
|
3,042
|
||||||
Insurance settlements
|
(106,332
|
)
|
(1,500
|
)
|
||||
Insurance proceeds – noncapital related
|
32,395
|
14,250
|
||||||
Gain on sale of plastic fittings manufacturing assets
|
(39,765
|
)
|
—
|
|||||
(Gain) loss on disposal of properties
|
(3,316
|
)
|
175
|
|||||
Impairment charges
|
4,304
|
—
|
||||||
Deferred income taxes
|
14,152
|
2,319
|
||||||
Income tax benefit from exercise of stock options
|
(670
|
)
|
(517
|
)
|
||||
Changes in assets and liabilities, net of business acquired:
|
||||||||
Receivables
|
(38,370
|
)
|
(15,779
|
)
|
||||
Inventories
|
(4,566
|
)
|
585
|
|||||
Other assets
|
4,886
|
(8,434
|
)
|
|||||
Current liabilities
|
19,649
|
(21,120
|
)
|
|||||
Other liabilities
|
(297
|
)
|
7,834
|
|||||
Other, net
|
508
|
1,271
|
||||||
Net cash provided by operating activities
|
69,990
|
72,766
|
||||||
Cash flows from investing activities
|
||||||||
Capital expenditures
|
(33,402
|
)
|
(43,841
|
)
|
||||
Acquisition of business
|
—
|
(11,503
|
)
|
|||||
Insurance proceeds for property and equipment
|
29,910
|
42,250
|
||||||
Net (deposits into) withdrawals from restricted cash balances
|
(2,473
|
)
|
6,908
|
|||||
Proceeds from the sales of assets
|
64,966
|
502
|
||||||
Net cash provided by (used in) investing activities
|
59,001
|
(5,684
|
)
|
|||||
Cash flows from financing activities
|
||||||||
Dividends paid to stockholders of Mueller Industries, Inc.
|
(10,449
|
)
|
(11,415
|
)
|
||||
Debt issuance cost
|
(50
|
)
|
—
|
|||||
Issuance of long-term debt
|
—
|
200,000
|
||||||
Issuance (repayment) of debt by joint venture, net
|
4,940
|
(28,955
|
)
|
|||||
Net cash used to settle stock-based awards
|
(337
|
)
|
(740
|
)
|
||||
Repurchase of common stock
|
—
|
(427,448
|
)
|
|||||
Repayments of long-term debt
|
(750
|
)
|
(148,926
|
)
|
||||
Income tax benefit from exercise of stock options
|
670
|
517
|
||||||
Net cash used in financing activities
|
(5,976
|
)
|
(416,967
|
)
|
||||
Effect of exchange rate changes on cash
|
228
|
1,478
|
||||||
Increase (decrease) in cash and cash equivalents
|
123,243
|
(348,407
|
)
|
|||||
Cash and cash equivalents at the beginning of the period
|
198,934
|
514,162
|
||||||
Cash and cash equivalents at the end of the period
|
$
|
322,177
|
$
|
165,755
|
||||
For the Quarter Ended September 28, 2013
|
||||||||||||||||
Impact of
|
||||||||||||||||
(In thousands, except per share data)
|
As Reported
|
Gain on Sale of
Plastic Fittings
Manufacturing
Assets
|
Impairment
Charges
|
Pro Forma
|
||||||||||||
Operating income
|
$
|
67,210
|
$
|
39,765
|
$
|
(4,304
|
)
|
$
|
31,749
|
|||||||
Interest expense
|
(1,243
|
)
|
—
|
—
|
(1,243
|
)
|
||||||||||
Other income, net
|
842
|
—
|
—
|
842
|
||||||||||||
Income before income taxes
|
66,809
|
39,765
|
(4,304
|
)
|
31,348
|
|||||||||||
Income tax expense
|
(26,816
|
)
|
(16,845
|
)
|
1,719
|
(11,690
|
)
|
|||||||||
Consolidated net income
|
39,993
|
22,920
|
(2,585
|
)
|
19,658
|
|||||||||||
Net income attributable to noncontrolling interest
|
(129
|
)
|
—
|
—
|
(129
|
)
|
||||||||||
Net income attributable to Mueller Industries, Inc.
|
$
|
39,864
|
$
|
22,920
|
$
|
(2,585
|
)
|
$
|
19,529
|
|||||||
Diluted earnings per share
|
$
|
1.41
|
$
|
0.81
|
$
|
(0.09
|
)
|
$
|
0.69
|
|||||||