********************* |
For the Quarter Ended | For the Six Months Ended | |||||||||||||||||||||||||
(In thousands, except per share data) | June 27, 2020 | June 29, 2019 | June 27, 2020 | June 29, 2019 | ||||||||||||||||||||||
Net sales | $ | 500,168 | $ | 666,394 | $ | 1,103,087 | $ | 1,278,175 | ||||||||||||||||||
Cost of goods sold | 403,159 | 563,948 | 911,874 | 1,075,341 | ||||||||||||||||||||||
Depreciation and amortization | 11,097 | 10,478 | 22,136 | 21,033 | ||||||||||||||||||||||
Selling, general, and administrative expense | 33,616 | 40,446 | 76,368 | 81,099 | ||||||||||||||||||||||
Asset impairments | — | — | 3,035 | — | ||||||||||||||||||||||
Litigation settlement, net | — | — | (21,933) | — | ||||||||||||||||||||||
Operating income | 52,296 | 51,522 | 111,607 | 100,702 | ||||||||||||||||||||||
Interest expense | (4,973) | (7,033) | (10,352) | (13,987) | ||||||||||||||||||||||
Other income, net | 2,834 | 462 | 3,112 | 290 | ||||||||||||||||||||||
Income before income taxes | 50,157 | 44,951 | 104,367 | 87,005 | ||||||||||||||||||||||
Income tax expense | (13,029) | (10,432) | (27,173) | (19,978) | ||||||||||||||||||||||
Loss from unconsolidated affiliates, net of foreign tax | (8,641) | (5,843) | (14,756) | (21,212) | ||||||||||||||||||||||
Consolidated net income | 28,487 | 28,676 | 62,438 | 45,815 | ||||||||||||||||||||||
Net income attributable to noncontrolling interests | (531) | (690) | (2,067) | (2,106) | ||||||||||||||||||||||
Net income attributable to Mueller Industries, Inc. | $ | 27,956 | $ | 27,986 | $ | 60,371 | $ | 43,709 | ||||||||||||||||||
Weighted average shares for basic earnings per share | 55,723 | 55,753 | 55,799 | 55,741 | ||||||||||||||||||||||
Effect of dilutive stock-based awards | 471 | 561 | 527 | 543 | ||||||||||||||||||||||
Adjusted weighted average shares for diluted earnings per share | 56,194 | 56,314 | 56,326 | 56,284 | ||||||||||||||||||||||
Basic earnings per share | $ | 0.50 | $ | 0.50 | $ | 1.08 | $ | 0.78 | ||||||||||||||||||
Diluted earnings per share | $ | 0.50 | $ | 0.50 | $ | 1.07 | $ | 0.78 | ||||||||||||||||||
Dividends per share | $ | 0.10 | $ | 0.10 | $ | 0.20 | $ | 0.20 | ||||||||||||||||||
Summary Segment Data: | ||||||||||||||||||||||||||
Net sales: | ||||||||||||||||||||||||||
Piping Systems Segment | $ | 334,040 | $ | 425,865 | $ | 719,053 | $ | 802,357 | ||||||||||||||||||
Industrial Metals Segment | 88,619 | 147,719 | 219,821 | 298,594 | ||||||||||||||||||||||
Climate Segment | 86,107 | 96,081 | 179,379 | 185,915 | ||||||||||||||||||||||
Elimination of intersegment sales | (8,598) | (3,271) | (15,166) | (8,691) | ||||||||||||||||||||||
Net sales | $ | 500,168 | $ | 666,394 | $ | 1,103,087 | $ | 1,278,175 | ||||||||||||||||||
Operating income: | ||||||||||||||||||||||||||
Piping Systems Segment | $ | 41,074 | $ | 35,896 | $ | 77,750 | $ | 64,145 | ||||||||||||||||||
Industrial Metals Segment | 8,873 | 14,911 | 20,055 | 34,098 | ||||||||||||||||||||||
Climate Segment | 12,353 | 13,035 | 25,367 | 25,421 | ||||||||||||||||||||||
Unallocated expenses | (10,004) | (12,320) | (11,565) | (22,962) | ||||||||||||||||||||||
Operating income | $ | 52,296 | $ | 51,522 | $ | 111,607 | $ | 100,702 |
(Unaudited) | ||||||||||||||
(In thousands) | June 27, 2020 | December 28, 2019 | ||||||||||||
ASSETS | ||||||||||||||
Cash and cash equivalents | $ | 123,610 | $ | 97,944 | ||||||||||
Accounts receivable, net | 273,710 | 269,943 | ||||||||||||
Inventories | 244,414 | 292,107 | ||||||||||||
Other current assets | 28,957 | 33,778 | ||||||||||||
Total current assets | 670,691 | 693,772 | ||||||||||||
Property, plant, and equipment, net | 362,785 | 363,128 | ||||||||||||
Operating lease right-of-use assets | 17,172 | 26,922 | ||||||||||||
Other assets | 272,742 | 287,118 | ||||||||||||
$ | 1,323,390 | $ | 1,370,940 | |||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||||
Current portion of debt | $ | 6,543 | $ | 7,530 | ||||||||||
Accounts payable | 93,579 | 85,644 | ||||||||||||
Current portion of operating lease liabilities | 4,623 | 5,250 | ||||||||||||
Other current liabilities | 124,519 | 135,863 | ||||||||||||
Total current liabilities | 229,264 | 234,287 | ||||||||||||
Long-term debt | 323,114 | 378,724 | ||||||||||||
Pension and postretirement liabilities | 17,998 | 22,208 | ||||||||||||
Environmental reserves | 19,776 | 19,972 | ||||||||||||
Deferred income taxes | 19,635 | 21,094 | ||||||||||||
Noncurrent operating lease liabilities | 13,009 | 22,388 | ||||||||||||
Other noncurrent liabilities | 10,390 | 10,131 | ||||||||||||
Total liabilities | 633,186 | 708,804 | ||||||||||||
Total Mueller Industries, Inc. stockholders’ equity | 670,681 | 643,468 | ||||||||||||
Noncontrolling interests | 19,523 | 18,668 | ||||||||||||
Total equity | 690,204 | 662,136 | ||||||||||||
$ | 1,323,390 | $ | 1,370,940 |
For the Six Months Ended | ||||||||||||||
(In thousands) | June 27, 2020 | June 29, 2019 | ||||||||||||
Cash flows from operating activities | ||||||||||||||
Consolidated net income | $ | 62,438 | $ | 45,815 | ||||||||||
Reconciliation of consolidated net income to net cash provided by operating activities: | ||||||||||||||
Depreciation and amortization | 22,296 | 21,192 | ||||||||||||
Stock-based compensation expense | 4,198 | 4,302 | ||||||||||||
Provision for doubtful accounts receivable | 1,850 | (100) | ||||||||||||
Loss from unconsolidated affiliates | 14,756 | 21,212 | ||||||||||||
Gain on disposals of properties | (9) | (37) | ||||||||||||
Impairment charges | 3,035 | — | ||||||||||||
Deferred income tax expense (benefit) | 764 | (67) | ||||||||||||
Changes in assets and liabilities, net of effects of business acquired: | ||||||||||||||
Receivables | (11,212) | (42,045) | ||||||||||||
Inventories | 43,263 | 30,080 | ||||||||||||
Other assets | 3,967 | (4,617) | ||||||||||||
Current liabilities | (277) | (9,735) | ||||||||||||
Other liabilities | (5,369) | (1,485) | ||||||||||||
Other, net | 3,082 | (532) | ||||||||||||
Net cash provided by operating activities | 142,782 | 63,983 | ||||||||||||
Cash flows from investing activities | ||||||||||||||
Capital expenditures | (22,215) | (13,034) | ||||||||||||
Acquisition of business, net of cash acquired | (15,415) | 3,465 | ||||||||||||
Investments in unconsolidated affiliates | — | (10,500) | ||||||||||||
Proceeds from sales of properties | 1 | 351 | ||||||||||||
Net cash used in investing activities | (37,629) | (19,718) | ||||||||||||
Cash flows from financing activities | ||||||||||||||
Dividends paid to stockholders of Mueller Industries, Inc. | (11,168) | (11,151) | ||||||||||||
Repurchase of common stock | (5,574) | (1,763) | ||||||||||||
Issuance of long-term debt | 110,015 | 100,638 | ||||||||||||
Repayments of long-term debt | (166,021) | (110,914) | ||||||||||||
Repayment of debt by consolidated joint ventures, net | (471) | (4,132) | ||||||||||||
Net cash received (used) to settle stock-based awards | 696 | (127) | ||||||||||||
Net cash used in financing activities | (72,523) | (27,449) | ||||||||||||
Effect of exchange rate changes on cash | (6,160) | 118 | ||||||||||||
Increase in cash, cash equivalents, and restricted cash | 26,470 | 16,934 | ||||||||||||
Cash, cash equivalents, and restricted cash at the beginning of the period | 98,042 | 77,138 | ||||||||||||
Cash, cash equivalents, and restricted cash at the end of the period | $ | 124,512 | $ | 94,072 |