********************* |
For the Quarter Ended | For the Year Ended | ||||||||||||||||||||||
(In thousands, except per share data) | December 26, 2020 | December 28, 2019 | December 26, 2020 | December 28, 2019 | |||||||||||||||||||
Net sales | $ | 675,851 | $ | 543,839 | $ | 2,398,043 | $ | 2,430,616 | |||||||||||||||
Cost of goods sold | 553,507 | 449,481 | 1,966,161 | 2,035,610 | |||||||||||||||||||
Depreciation and amortization | 11,955 | 10,837 | 44,843 | 42,693 | |||||||||||||||||||
Selling, general, and administrative expense | 44,649 | 39,072 | 159,483 | 160,910 | |||||||||||||||||||
Litigation settlement. net | — | — | (22,053) | — | |||||||||||||||||||
Impairment charges | 736 | — | 3,771 | — | |||||||||||||||||||
Operating income | 65,004 | 44,449 | 245,838 | 191,403 | |||||||||||||||||||
Interest expense | (4,010) | (5,548) | (19,247) | (25,683) | |||||||||||||||||||
Environmental expense | (3,488) | (440) | (4,454) | (1,321) | |||||||||||||||||||
Pension plan termination costs | (17,835) | — | (17,835) | — | |||||||||||||||||||
Other income, net | 287 | (20) | 4,887 | 1,684 | |||||||||||||||||||
Income before income taxes | 39,958 | 38,441 | 209,189 | 166,083 | |||||||||||||||||||
Income tax expense | (12,698) | (7,614) | (55,321) | (35,257) | |||||||||||||||||||
Income (loss) from unconsolidated affiliates, net of foreign tax | 9,994 | (854) | (10,219) | (24,594) | |||||||||||||||||||
Consolidated net income | 37,254 | 29,973 | 143,649 | 106,232 | |||||||||||||||||||
Net income attributable to noncontrolling interests | (834) | (1,803) | (4,156) | (5,260) | |||||||||||||||||||
Net income attributable to Mueller Industries, Inc. | $ | 36,420 | $ | 28,170 | $ | 139,493 | $ | 100,972 | |||||||||||||||
Weighted average shares for basic earnings per share | 55,869 | 55,869 | 55,821 | 55,798 | |||||||||||||||||||
Effect of dilutive stock-based awards | 673 | 611 | 569 | 545 | |||||||||||||||||||
Adjusted weighted average shares for diluted earnings per share | 56,542 | 56,480 | 56,390 | 56,343 | |||||||||||||||||||
Basic earnings per share | $ | 0.65 | $ | 0.50 | $ | 2.50 | $ | 1.81 | |||||||||||||||
Diluted earnings per share | $ | 0.64 | $ | 0.50 | $ | 2.47 | $ | 1.79 | |||||||||||||||
Dividends per share | $ | 0.10 | $ | 0.10 | $ | 0.40 | $ | 0.40 | |||||||||||||||
Summary Segment Data: | |||||||||||||||||||||||
Net sales: | |||||||||||||||||||||||
Piping Systems Segment | $ | 454,535 | $ | 349,182 | $ | 1,583,002 | $ | 1,542,456 | |||||||||||||||
Industrial Metals Segment | 133,507 | 120,336 | 472,159 | 554,372 | |||||||||||||||||||
Climate Segment | 93,148 | 79,362 | 370,131 | 356,216 | |||||||||||||||||||
Elimination of intersegment sales | (5,339) | (5,041) | (27,249) | (22,428) | |||||||||||||||||||
Net sales | $ | 675,851 | $ | 543,839 | $ | 2,398,043 | $ | 2,430,616 | |||||||||||||||
Operating income: | |||||||||||||||||||||||
Piping Systems Segment | $ | 43,106 | $ | 31,724 | $ | 165,719 | $ | 131,879 | |||||||||||||||
Industrial Metals Segment | 15,662 | 15,026 | 54,065 | 61,724 | |||||||||||||||||||
Climate Segment | 13,279 | 9,343 | 56,802 | 42,727 | |||||||||||||||||||
Unallocated expenses | (7,043) | (11,644) | (30,748) | (44,927) | |||||||||||||||||||
Operating income | $ | 65,004 | $ | 44,449 | $ | 245,838 | $ | 191,403 |
(In thousands) | December 26, 2020 | December 28, 2019 | |||||||||
ASSETS | |||||||||||
Cash and cash equivalents | $ | 119,075 | $ | 97,944 | |||||||
Accounts receivable, net | 357,532 | 269,943 | |||||||||
Inventories | 315,002 | 292,107 | |||||||||
Other current assets | 33,752 | 33,778 | |||||||||
Total current assets | 825,361 | 693,772 | |||||||||
Property, plant, and equipment, net | 376,572 | 363,128 | |||||||||
Operating lease right-of-use assets | 29,301 | 26,922 | |||||||||
Other assets | 297,334 | 287,118 | |||||||||
$ | 1,528,568 | $ | 1,370,940 | ||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
Current portion of debt | $ | 41,283 | $ | 7,530 | |||||||
Accounts payable | 147,741 | 85,644 | |||||||||
Current portion of operating lease liabilities | 6,259 | 5,250 | |||||||||
Other current liabilities | 144,360 | 135,863 | |||||||||
Total current liabilities | 339,643 | 234,287 | |||||||||
Long-term debt | 286,593 | 378,724 | |||||||||
Pension and postretirement liabilities | 26,841 | 22,208 | |||||||||
Environmental reserves | 21,256 | 19,972 | |||||||||
Deferred income taxes | 16,842 | 21,094 | |||||||||
Noncurrent operating lease liabilities | 21,602 | 22,388 | |||||||||
Other noncurrent liabilities | 14,731 | 10,131 | |||||||||
Total liabilities | 727,508 | 708,804 | |||||||||
Total Mueller Industries, Inc. stockholders’ equity | 776,745 | 643,468 | |||||||||
Noncontrolling interests | 24,315 | 18,668 | |||||||||
Total equity | 801,060 | 662,136 | |||||||||
$ | 1,528,568 | $ | 1,370,940 |
For the Year Ended | |||||||||||
(In thousands) | December 26, 2020 | December 28, 2019 | |||||||||
Cash flows from operating activities | |||||||||||
Consolidated net income | $ | 143,649 | $ | 106,232 | |||||||
Reconciliation of consolidated net income to net cash provided by operating activities: | |||||||||||
Depreciation and amortization | 45,162 | 43,011 | |||||||||
Stock-based compensation expense | 8,570 | 8,744 | |||||||||
Provision for doubtful accounts receivable | 1,208 | (80) | |||||||||
Loss from unconsolidated affiliates | 10,219 | 24,594 | |||||||||
Non-cash pension plan termination charge | 11,642 | — | |||||||||
Loss (gain) on disposals of assets | 132 | (963) | |||||||||
Change in the fair value of contingent consideration | — | 3,625 | |||||||||
Impairment charges | 3,771 | — | |||||||||
Deferred income tax benefit | (4,046) | (428) | |||||||||
Changes in assets and liabilities, net of effects of businesses acquired: | |||||||||||
Receivables | (76,404) | 6,585 | |||||||||
Inventories | 5,207 | 39,561 | |||||||||
Other assets | 20,609 | (15,639) | |||||||||
Current liabilities | 74,097 | (7,076) | |||||||||
Other liabilities | (1,142) | (7,944) | |||||||||
Other, net | 2,399 | 322 | |||||||||
Net cash provided by operating activities | 245,073 | 200,544 | |||||||||
Cash flows from investing activities | |||||||||||
Proceeds from sale of assets, net of cash transferred | 181 | 3,240 | |||||||||
Acquisition of businesses, net of cash acquired | (72,648) | 3,465 | |||||||||
Capital expenditures | (43,885) | (31,162) | |||||||||
Issuance of notes receivable | (9,270) | — | |||||||||
Investments in unconsolidated affiliates | — | (16,000) | |||||||||
Net cash used in investing activities | (125,622) | (40,457) | |||||||||
Cash flows from financing activities | |||||||||||
Dividends paid to stockholders of Mueller Industries, Inc. | (22,341) | (22,325) | |||||||||
Dividends paid to noncontrolling interests | — | (846) | |||||||||
Issuance of long-term debt | 190,038 | 100,658 | |||||||||
Repayments of long-term debt | (246,898) | (206,718) | |||||||||
Repayment of debt by consolidated joint ventures, net | (259) | (4,305) | |||||||||
Repurchase of common stock | (5,574) | (1,763) | |||||||||
Payment of contingent consideration | (7,000) | (3,170) | |||||||||
Net cash used to settle stock-based awards | (230) | (1,225) | |||||||||
Net cash used in financing activities | (92,264) | (139,694) | |||||||||
Effect of exchange rate changes on cash | 2,147 | 511 | |||||||||
Increase in cash, cash equivalents, and restricted cash | 29,334 | 20,904 | |||||||||
Cash, cash equivalents, and restricted cash at the beginning of the year | 98,042 | 77,138 | |||||||||
Cash, cash equivalents, and restricted cash at the end of the year | $ | 127,376 | $ | 98,042 |