
********************* | ||
| For the Quarter Ended | For the Nine Months Ended | |||||||||||||||||||||||||
| (In thousands, except per share data) | September 25, 2021 | September 26, 2020 | September 25, 2021 | September 26, 2020 | ||||||||||||||||||||||
| Net sales | $ | 982,248 | $ | 619,105 | $ | 2,812,988 | $ | 1,722,192 | ||||||||||||||||||
| Cost of goods sold | 744,265 | 500,780 | 2,212,395 | 1,412,654 | ||||||||||||||||||||||
| Depreciation and amortization | 10,868 | 10,752 | 33,757 | 32,888 | ||||||||||||||||||||||
| Selling, general, and administrative expense | 48,524 | 38,346 | 137,891 | 117,749 | ||||||||||||||||||||||
| Gain on sale of businesses | (54,759) | — | (54,759) | — | ||||||||||||||||||||||
| Litigation settlement, net | — | — | — | (21,933) | ||||||||||||||||||||||
| Operating income | 233,350 | 69,227 | 483,704 | 180,834 | ||||||||||||||||||||||
| Interest expense | (1,116) | (4,885) | (7,451) | (15,237) | ||||||||||||||||||||||
| Redemption premium | — | — | (5,674) | — | ||||||||||||||||||||||
| Other (expense) income, net | (2,548) | 522 | (1,288) | 3,634 | ||||||||||||||||||||||
| Income before income taxes | 229,686 | 64,864 | 469,291 | 169,231 | ||||||||||||||||||||||
| Income tax expense | (60,229) | (15,450) | (120,996) | (42,623) | ||||||||||||||||||||||
| Income (loss) from unconsolidated affiliates, net of foreign tax | 2,799 | (5,457) | 131 | (20,213) | ||||||||||||||||||||||
| Consolidated net income | 172,256 | 43,957 | 348,426 | 106,395 | ||||||||||||||||||||||
| Net income attributable to noncontrolling interests | (1,276) | (1,255) | (5,507) | (3,322) | ||||||||||||||||||||||
| Net income attributable to Mueller Industries, Inc. | $ | 170,980 | $ | 42,702 | $ | 342,919 | $ | 103,073 | ||||||||||||||||||
| Weighted average shares for basic earnings per share | 56,077 | 55,816 | 55,979 | 55,805 | ||||||||||||||||||||||
| Effect of dilutive stock-based awards | 731 | 550 | 784 | 534 | ||||||||||||||||||||||
Adjusted weighted average shares for diluted earnings per share | 56,808 | 56,366 | 56,763 | 56,339 | ||||||||||||||||||||||
| Basic earnings per share | $ | 3.05 | $ | 0.77 | $ | 6.13 | $ | 1.85 | ||||||||||||||||||
| Diluted earnings per share | $ | 3.01 | $ | 0.76 | $ | 6.04 | $ | 1.83 | ||||||||||||||||||
| Dividends per share | $ | 0.13 | $ | 0.10 | $ | 0.39 | $ | 0.30 | ||||||||||||||||||
| MUELLER INDUSTRIES, INC. | ||||||||||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF INCOME, CONTINUED | ||||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||||
| For the Quarter Ended | For the Nine Months Ended | |||||||||||||||||||||||||
| (In thousands) | September 25, 2021 | September 26, 2020 | September 25, 2021 | September 26, 2020 | ||||||||||||||||||||||
| Summary Segment Data: | ||||||||||||||||||||||||||
| Net sales: | ||||||||||||||||||||||||||
| Piping Systems Segment | $ | 688,200 | $ | 409,414 | $ | 1,947,564 | $ | 1,128,467 | ||||||||||||||||||
| Industrial Metals Segment | 182,245 | 118,831 | 527,137 | 338,652 | ||||||||||||||||||||||
| Climate Segment | 122,252 | 97,604 | 364,986 | 276,983 | ||||||||||||||||||||||
| Elimination of intersegment sales | (10,449) | (6,744) | (26,699) | (21,910) | ||||||||||||||||||||||
Net sales | $ | 982,248 | $ | 619,105 | $ | 2,812,988 | $ | 1,722,192 | ||||||||||||||||||
| Operating income: | ||||||||||||||||||||||||||
| Piping Systems Segment | $ | 152,199 | $ | 44,863 | $ | 343,805 | $ | 122,613 | ||||||||||||||||||
| Industrial Metals Segment | 19,052 | 18,348 | 58,398 | 38,403 | ||||||||||||||||||||||
| Climate Segment | 21,072 | 18,156 | 63,779 | 43,523 | ||||||||||||||||||||||
| Unallocated income (expenses) | 41,027 | (12,140) | 17,722 | (23,705) | ||||||||||||||||||||||
| Operating income | $ | 233,350 | $ | 69,227 | $ | 483,704 | $ | 180,834 | ||||||||||||||||||
| (Unaudited) | ||||||||||||||
(In thousands) | September 25, 2021 | December 26, 2020 | ||||||||||||
| ASSETS | ||||||||||||||
| Cash and cash equivalents | $ | 104,789 | $ | 119,075 | ||||||||||
Accounts receivable, net | 493,960 | 357,532 | ||||||||||||
| Inventories | 405,590 | 315,002 | ||||||||||||
Other current assets | 33,604 | 33,752 | ||||||||||||
| Total current assets | 1,037,943 | 825,361 | ||||||||||||
| Property, plant, and equipment, net | 370,222 | 376,572 | ||||||||||||
Operating lease right-of-use assets | 24,147 | 29,301 | ||||||||||||
Other assets | 296,225 | 297,334 | ||||||||||||
| Total assets | $ | 1,728,537 | $ | 1,528,568 | ||||||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||||
| Current portion of debt | $ | 1,110 | $ | 41,283 | ||||||||||
| Accounts payable | 180,509 | 147,741 | ||||||||||||
Current portion of operating lease liabilities | 6,193 | 6,259 | ||||||||||||
Other current liabilities | 192,286 | 144,360 | ||||||||||||
| Total current liabilities | 380,098 | 339,643 | ||||||||||||
| Long-term debt | 121,012 | 286,593 | ||||||||||||
| Pension and postretirement liabilities | 24,132 | 26,841 | ||||||||||||
| Environmental reserves | 20,902 | 21,256 | ||||||||||||
| Deferred income taxes | 13,393 | 16,842 | ||||||||||||
| Noncurrent operating lease liabilities | 17,399 | 21,602 | ||||||||||||
Other noncurrent liabilities | 25,369 | 14,731 | ||||||||||||
Total liabilities | 602,305 | 727,508 | ||||||||||||
| Total Mueller Industries, Inc. stockholders’ equity | 1,107,562 | 776,745 | ||||||||||||
Noncontrolling interests | 18,670 | 24,315 | ||||||||||||
Total equity | 1,126,232 | 801,060 | ||||||||||||
| Total liabilities and equity | $ | 1,728,537 | $ | 1,528,568 | ||||||||||
| For the Nine Months Ended | ||||||||||||||
(In thousands) | September 25, 2021 | September 26, 2020 | ||||||||||||
| Cash flows from operating activities | ||||||||||||||
| Consolidated net income | $ | 348,426 | $ | 106,395 | ||||||||||
| Reconciliation of consolidated net income to net cash provided by operating activities: | ||||||||||||||
| Depreciation and amortization | 33,932 | 33,127 | ||||||||||||
| Stock-based compensation expense | 7,228 | 6,332 | ||||||||||||
| Provision for doubtful accounts receivable | 1,310 | 953 | ||||||||||||
| (Income) loss from unconsolidated affiliates | (131) | 20,213 | ||||||||||||
| Redemption premium | 5,674 | — | ||||||||||||
| (Gain) loss on disposals of properties | (1,135) | 144 | ||||||||||||
| Gain on sale of businesses | (54,759) | — | ||||||||||||
| Impairment charges | 2,568 | 3,035 | ||||||||||||
| Deferred income tax expense (benefit) | 6,304 | (836) | ||||||||||||
| Changes in assets and liabilities, net of effects of businesses acquired and sold: | ||||||||||||||
| Receivables | (155,103) | (45,530) | ||||||||||||
| Inventories | (96,505) | 41,598 | ||||||||||||
| Other assets | (9,335) | 9,053 | ||||||||||||
| Current liabilities | 85,523 | 25,913 | ||||||||||||
| Other liabilities | 8,335 | (5,813) | ||||||||||||
| Other, net | (851) | 2,294 | ||||||||||||
| Net cash provided by operating activities | 181,481 | 196,878 | ||||||||||||
| Cash flows from investing activities | ||||||||||||||
| Capital expenditures | (25,547) | (29,204) | ||||||||||||
| Acquisition of businesses, net of cash acquired | (13,935) | (72,648) | ||||||||||||
| Proceeds from sale of businesses, net of cash sold | 74,250 | — | ||||||||||||
| Investments in unconsolidated affiliates | (1,613) | — | ||||||||||||
| Payment received for (issuance of) notes receivable | 8,539 | (9,155) | ||||||||||||
| Proceeds from sales of properties | 2,124 | 12 | ||||||||||||
| Net cash provided by (used in) investing activities | 43,818 | (110,995) | ||||||||||||
| MUELLER INDUSTRIES, INC. | ||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS, CONTINUED | ||||||||||||||
| (Unaudited) | ||||||||||||||
| For the Nine Months Ended | ||||||||||||||
(In thousands) | September 25, 2021 | September 26, 2020 | ||||||||||||
| Cash flows from financing activities | ||||||||||||||
| Dividends paid to stockholders of Mueller Industries, Inc. | (21,846) | (16,754) | ||||||||||||
| Repurchase of common stock | — | (5,574) | ||||||||||||
| Payment of contingent consideration | (1,250) | (7,000) | ||||||||||||
| Issuance of debt | 475,000 | 150,027 | ||||||||||||
| Repayments of debt | (680,572) | (186,492) | ||||||||||||
| Repayment of debt by consolidated joint ventures, net | (4,865) | (299) | ||||||||||||
| Net cash received (used) to settle stock-based awards | 219 | (160) | ||||||||||||
| Debt issuance costs | (1,111) | — | ||||||||||||
| Dividends paid to noncontrolling interests | (9,722) | — | ||||||||||||
| Net cash used in financing activities | (244,147) | (66,252) | ||||||||||||
| Effect of exchange rate changes on cash | (377) | (3,294) | ||||||||||||
| (Decrease) increase in cash, cash equivalents, and restricted cash | (19,225) | 16,337 | ||||||||||||
| Cash, cash equivalents, and restricted cash at the beginning of the period | 127,376 | 98,042 | ||||||||||||
| Cash, cash equivalents, and restricted cash at the end of the period | $ | 108,151 | $ | 114,379 | ||||||||||