********************* |
For the Quarter Ended | For the Nine Months Ended | |||||||||||||||||||||||||
(In thousands, except per share data) | September 26, 2020 | September 28, 2019 | September 26, 2020 | September 28, 2019 | ||||||||||||||||||||||
Net sales | $ | 619,105 | $ | 608,602 | $ | 1,722,192 | $ | 1,886,777 | ||||||||||||||||||
Cost of goods sold | 500,780 | 510,788 | 1,412,654 | 1,586,129 | ||||||||||||||||||||||
Depreciation and amortization | 10,752 | 10,823 | 32,888 | 31,856 | ||||||||||||||||||||||
Selling, general, and administrative expense | 38,346 | 40,739 | 114,714 | 121,838 | ||||||||||||||||||||||
Asset impairments | — | — | 3,035 | — | ||||||||||||||||||||||
Litigation settlement, net | — | — | (21,933) | — | ||||||||||||||||||||||
Operating income | 69,227 | 46,252 | 180,834 | 146,954 | ||||||||||||||||||||||
Interest expense | (4,885) | (6,148) | (15,237) | (20,135) | ||||||||||||||||||||||
Other income, net | 522 | 533 | 3,634 | 823 | ||||||||||||||||||||||
Income before income taxes | 64,864 | 40,637 | 169,231 | 127,642 | ||||||||||||||||||||||
Income tax expense | (15,450) | (7,665) | (42,623) | (27,643) | ||||||||||||||||||||||
Loss from unconsolidated affiliates, net of foreign tax | (5,457) | (2,528) | (20,213) | (23,740) | ||||||||||||||||||||||
Consolidated net income | 43,957 | 30,444 | 106,395 | 76,259 | ||||||||||||||||||||||
Net income attributable to noncontrolling interests | (1,255) | (1,351) | (3,322) | (3,457) | ||||||||||||||||||||||
Net income attributable to Mueller Industries, Inc. | $ | 42,702 | $ | 29,093 | $ | 103,073 | $ | 72,802 | ||||||||||||||||||
Weighted average shares for basic earnings per share | 55,816 | 55,832 | 55,805 | 55,771 | ||||||||||||||||||||||
Effect of dilutive stock-based awards | 550 | 482 | 534 | 523 | ||||||||||||||||||||||
Adjusted weighted average shares for diluted earnings per share | 56,366 | 56,314 | 56,339 | 56,294 | ||||||||||||||||||||||
Basic earnings per share | $ | 0.77 | $ | 0.52 | $ | 1.85 | $ | 1.31 | ||||||||||||||||||
Diluted earnings per share | $ | 0.76 | $ | 0.52 | $ | 1.83 | $ | 1.29 | ||||||||||||||||||
Dividends per share | $ | 0.10 | $ | 0.10 | $ | 0.30 | $ | 0.30 | ||||||||||||||||||
Summary Segment Data: | ||||||||||||||||||||||||||
Net sales: | ||||||||||||||||||||||||||
Piping Systems Segment | $ | 409,414 | $ | 390,917 | $ | 1,128,467 | $ | 1,193,274 | ||||||||||||||||||
Industrial Metals Segment | 118,831 | 135,443 | 338,652 | 434,037 | ||||||||||||||||||||||
Climate Segment | 97,604 | 90,938 | 276,983 | 276,853 | ||||||||||||||||||||||
Elimination of intersegment sales | (6,744) | (8,696) | (21,910) | (17,387) | ||||||||||||||||||||||
Net sales | $ | 619,105 | $ | 608,602 | $ | 1,722,192 | $ | 1,886,777 | ||||||||||||||||||
Operating income: | ||||||||||||||||||||||||||
Piping Systems Segment | $ | 44,863 | $ | 36,010 | $ | 122,613 | $ | 100,155 | ||||||||||||||||||
Industrial Metals Segment | 18,348 | 12,599 | 38,403 | 46,697 | ||||||||||||||||||||||
Climate Segment | 18,156 | 7,963 | 43,523 | 33,384 | ||||||||||||||||||||||
Unallocated expenses | (12,140) | (10,320) | (23,705) | (33,282) | ||||||||||||||||||||||
Operating income | $ | 69,227 | $ | 46,252 | $ | 180,834 | $ | 146,954 |
(Unaudited) | ||||||||||||||
(In thousands) | September 26, 2020 | December 28, 2019 | ||||||||||||
ASSETS | ||||||||||||||
Cash and cash equivalents | $ | 113,640 | $ | 97,944 | ||||||||||
Accounts receivable, net | 320,035 | 269,943 | ||||||||||||
Inventories | 271,310 | 292,107 | ||||||||||||
Other current assets | 24,880 | 33,778 | ||||||||||||
Total current assets | 729,865 | 693,772 | ||||||||||||
Property, plant, and equipment, net | 368,736 | 363,128 | ||||||||||||
Operating lease right-of-use assets | 22,397 | 26,922 | ||||||||||||
Other assets | 299,014 | 287,118 | ||||||||||||
$ | 1,420,012 | $ | 1,370,940 | |||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||||
Current portion of debt | $ | 6,684 | $ | 7,530 | ||||||||||
Accounts payable | 108,063 | 85,644 | ||||||||||||
Current portion of operating lease liabilities | 6,320 | 5,250 | ||||||||||||
Other current liabilities | 131,685 | 135,863 | ||||||||||||
Total current liabilities | 252,752 | 234,287 | ||||||||||||
Long-term debt | 342,972 | 378,724 | ||||||||||||
Pension and postretirement liabilities | 18,186 | 22,208 | ||||||||||||
Environmental reserves | 19,809 | 19,972 | ||||||||||||
Deferred income taxes | 18,066 | 21,094 | ||||||||||||
Noncurrent operating lease liabilities | 16,464 | 22,388 | ||||||||||||
Other noncurrent liabilities | 12,412 | 10,131 | ||||||||||||
Total liabilities | 680,661 | 708,804 | ||||||||||||
Total Mueller Industries, Inc. stockholders’ equity | 717,621 | 643,468 | ||||||||||||
Noncontrolling interests | 21,730 | 18,668 | ||||||||||||
Total equity | 739,351 | 662,136 | ||||||||||||
$ | 1,420,012 | $ | 1,370,940 |
For the Nine Months Ended | ||||||||||||||
(In thousands) | September 26, 2020 | September 28, 2019 | ||||||||||||
Cash flows from operating activities | ||||||||||||||
Consolidated net income | $ | 106,395 | $ | 76,259 | ||||||||||
Reconciliation of consolidated net income to net cash provided by operating activities: | ||||||||||||||
Depreciation and amortization | 33,127 | 32,095 | ||||||||||||
Stock-based compensation expense | 6,332 | 6,355 | ||||||||||||
Provision for doubtful accounts receivable | 953 | (66) | ||||||||||||
Loss from unconsolidated affiliates | 20,213 | 23,740 | ||||||||||||
Loss (gain) on disposals of properties | 144 | (24) | ||||||||||||
Impairment charges | 3,035 | — | ||||||||||||
Change in fair value of contingent consideration | — | 4,500 | ||||||||||||
Deferred income tax benefit | (836) | (1,593) | ||||||||||||
Changes in assets and liabilities, net of effects of business acquired: | ||||||||||||||
Receivables | (45,530) | (47,367) | ||||||||||||
Inventories | 41,598 | 50,985 | ||||||||||||
Other assets | 9,053 | (7,485) | ||||||||||||
Current liabilities | 25,913 | 1,687 | ||||||||||||
Other liabilities | (5,813) | (7,112) | ||||||||||||
Other, net | 2,294 | (47) | ||||||||||||
Net cash provided by operating activities | 196,878 | 131,927 | ||||||||||||
Cash flows from investing activities | ||||||||||||||
Capital expenditures | (29,204) | (20,162) | ||||||||||||
Acquisition of businesses, net of cash acquired | (72,648) | 3,465 | ||||||||||||
Investments in unconsolidated affiliates | — | (11,000) | ||||||||||||
Issuance of notes receivable | (9,155) | — | ||||||||||||
Proceeds from sales of properties | 12 | 385 | ||||||||||||
Net cash used in investing activities | (110,995) | (27,312) | ||||||||||||
Cash flows from financing activities | ||||||||||||||
Dividends paid to stockholders of Mueller Industries, Inc. | (16,754) | (16,738) | ||||||||||||
Repurchase of common stock | (5,574) | (1,763) | ||||||||||||
Payment of contingent consideration | (7,000) | (3,170) | ||||||||||||
Issuance of long-term debt | 150,027 | 100,658 | ||||||||||||
Repayments of long-term debt | (186,492) | (151,305) | ||||||||||||
Repayment of debt by consolidated joint ventures, net | (299) | (4,352) | ||||||||||||
Net cash used to settle stock-based awards | (160) | (1,069) | ||||||||||||
Net cash used in financing activities | (66,252) | (77,739) | ||||||||||||
Effect of exchange rate changes on cash | (3,294) | (1,511) | ||||||||||||
Increase in cash, cash equivalents, and restricted cash | 16,337 | 25,365 | ||||||||||||
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 | $ | 114,379 | $ | 102,503 |