********************* |
For the Quarter Ended | For the Nine Months Ended | |||||||||||||||||||||||||
(In thousands, except per share data) | September 24, 2022 | September 25, 2021 | September 24, 2022 | September 25, 2021 | ||||||||||||||||||||||
Net sales | $ | 944,830 | $ | 982,248 | $ | 3,104,874 | $ | 2,812,988 | ||||||||||||||||||
Cost of goods sold | 678,637 | 744,265 | 2,244,062 | 2,212,395 | ||||||||||||||||||||||
Depreciation and amortization | 10,850 | 10,868 | 32,993 | 33,757 | ||||||||||||||||||||||
Selling, general, and administrative expense | 50,178 | 48,524 | 146,590 | 137,891 | ||||||||||||||||||||||
Gain on sale of assets | — | — | (5,507) | — | ||||||||||||||||||||||
Gain on sale of businesses | — | (54,759) | — | (54,759) | ||||||||||||||||||||||
Operating income | 205,165 | 233,350 | 686,736 | 483,704 | ||||||||||||||||||||||
Interest expense | (361) | (1,116) | (666) | (7,451) | ||||||||||||||||||||||
Redemption premium | — | — | — | (5,674) | ||||||||||||||||||||||
Other income (expense), net | 1,030 | (2,548) | 4,013 | (1,288) | ||||||||||||||||||||||
Income before income taxes | 205,834 | 229,686 | 690,083 | 469,291 | ||||||||||||||||||||||
Income tax expense | (51,035) | (60,229) | (173,524) | (120,996) | ||||||||||||||||||||||
Income from unconsolidated affiliates, net of foreign tax | 1,014 | 2,799 | 6,026 | 131 | ||||||||||||||||||||||
Consolidated net income | 155,813 | 172,256 | 522,585 | 348,426 | ||||||||||||||||||||||
Net income attributable to noncontrolling interests | (1,271) | (1,276) | (3,175) | (5,507) | ||||||||||||||||||||||
Net income attributable to Mueller Industries, Inc. | $ | 154,542 | $ | 170,980 | $ | 519,410 | $ | 342,919 | ||||||||||||||||||
Weighted average shares for basic earnings per share | 55,589 | 56,077 | 55,825 | 55,979 | ||||||||||||||||||||||
Effect of dilutive stock-based awards | 835 | 731 | 796 | 784 | ||||||||||||||||||||||
Adjusted weighted average shares for diluted earnings per share | 56,424 | 56,808 | 56,621 | 56,763 | ||||||||||||||||||||||
Basic earnings per share | $ | 2.78 | $ | 3.05 | $ | 9.30 | $ | 6.13 | ||||||||||||||||||
Diluted earnings per share | $ | 2.74 | $ | 3.01 | $ | 9.17 | $ | 6.04 | ||||||||||||||||||
Dividends per share | $ | 0.25 | $ | 0.13 | $ | 0.75 | $ | 0.39 | ||||||||||||||||||
MUELLER INDUSTRIES, INC. | ||||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||
For the Quarter Ended | For the Nine Months Ended | |||||||||||||||||||||||||
(In thousands) | September 24, 2022 | September 25, 2021 | September 24, 2022 | September 25, 2021 | ||||||||||||||||||||||
Summary Segment Data: | ||||||||||||||||||||||||||
Net sales: | ||||||||||||||||||||||||||
Piping Systems Segment | $ | 634,808 | $ | 688,200 | $ | 2,163,045 | $ | 1,947,564 | ||||||||||||||||||
Industrial Metals Segment | 144,880 | 182,245 | 498,367 | 527,137 | ||||||||||||||||||||||
Climate Segment | 174,650 | 122,252 | 479,756 | 364,986 | ||||||||||||||||||||||
Elimination of intersegment sales | (9,508) | (10,449) | (36,294) | (26,699) | ||||||||||||||||||||||
Net sales | $ | 944,830 | $ | 982,248 | $ | 3,104,874 | $ | 2,812,988 | ||||||||||||||||||
Operating income: | ||||||||||||||||||||||||||
Piping Systems Segment | $ | 167,939 | $ | 152,199 | $ | 540,006 | $ | 343,805 | ||||||||||||||||||
Industrial Metals Segment | 12,077 | 19,052 | 59,504 | 58,398 | ||||||||||||||||||||||
Climate Segment | 47,462 | 21,072 | 134,909 | 63,779 | ||||||||||||||||||||||
Unallocated income (expenses) | (22,313) | 41,027 | (47,683) | 17,722 | ||||||||||||||||||||||
Operating income | $ | 205,165 | $ | 233,350 | $ | 686,736 | $ | 483,704 |
(Unaudited) | ||||||||||||||
(In thousands) | September 24, 2022 | December 25, 2021 | ||||||||||||
ASSETS | ||||||||||||||
Cash and cash equivalents | $ | 483,496 | $ | 87,924 | ||||||||||
Accounts receivable, net | 441,287 | 471,859 | ||||||||||||
Inventories | 454,511 | 430,244 | ||||||||||||
Other current assets | 41,630 | 28,976 | ||||||||||||
Total current assets | 1,420,924 | 1,019,003 | ||||||||||||
Property, plant, and equipment, net | 374,160 | 385,562 | ||||||||||||
Operating lease right-of-use assets | 24,297 | 23,510 | ||||||||||||
Other assets | 290,370 | 300,861 | ||||||||||||
Total assets | $ | 2,109,751 | $ | 1,728,936 | ||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||||
Current portion of debt | $ | 1,123 | $ | 811 | ||||||||||
Accounts payable | 166,978 | 180,793 | ||||||||||||
Current portion of operating lease liabilities | 5,271 | 6,015 | ||||||||||||
Other current liabilities | 201,575 | 194,820 | ||||||||||||
Total current liabilities | 374,947 | 382,439 | ||||||||||||
Long-term debt | 1,184 | 1,064 | ||||||||||||
Pension and postretirement liabilities | 17,205 | 17,533 | ||||||||||||
Environmental reserves | 15,612 | 17,678 | ||||||||||||
Deferred income taxes | 11,428 | 14,347 | ||||||||||||
Noncurrent operating lease liabilities | 18,431 | 17,099 | ||||||||||||
Other noncurrent liabilities | 16,295 | 21,813 | ||||||||||||
Total liabilities | 455,102 | 471,973 | ||||||||||||
Total Mueller Industries, Inc. stockholders’ equity | 1,625,242 | 1,222,118 | ||||||||||||
Noncontrolling interests | 29,407 | 34,845 | ||||||||||||
Total equity | 1,654,649 | 1,256,963 | ||||||||||||
Total liabilities and equity | $ | 2,109,751 | $ | 1,728,936 |
For the Nine Months Ended | ||||||||||||||
(In thousands) | September 24, 2022 | September 25, 2021 | ||||||||||||
Cash flows from operating activities | ||||||||||||||
Consolidated net income | $ | 522,585 | $ | 348,426 | ||||||||||
Reconciliation of consolidated net income to net cash provided by operating activities: | ||||||||||||||
Depreciation and amortization | 33,261 | 33,932 | ||||||||||||
Stock-based compensation expense | 12,254 | 7,228 | ||||||||||||
Provision for doubtful accounts receivable | 327 | 1,310 | ||||||||||||
Income from unconsolidated affiliates | (6,026) | (131) | ||||||||||||
Redemption premium | — | 5,674 | ||||||||||||
Gain on disposals of properties | (7,107) | (1,135) | ||||||||||||
Gain on sale of businesses | — | (54,759) | ||||||||||||
Impairment charges | — | 2,568 | ||||||||||||
Insurance proceeds - non-capital related | 1,646 | — | ||||||||||||
Deferred income tax expense | 226 | 6,304 | ||||||||||||
Changes in assets and liabilities, net of effects of businesses acquired and sold: | ||||||||||||||
Receivables | 15,741 | (155,103) | ||||||||||||
Inventories | (33,768) | (96,505) | ||||||||||||
Other assets | (8,574) | (9,335) | ||||||||||||
Current liabilities | (5,331) | 85,523 | ||||||||||||
Other liabilities | (7,399) | 8,335 | ||||||||||||
Other, net | (923) | (851) | ||||||||||||
Net cash provided by operating activities | 516,912 | 181,481 | ||||||||||||
Cash flows from investing activities | ||||||||||||||
Capital expenditures | (29,555) | (25,547) | ||||||||||||
Insurance proceeds - capital related | 3,354 | — | ||||||||||||
Acquisition of businesses, net of cash acquired | — | (13,935) | ||||||||||||
Proceeds from sale of businesses, net of cash sold | — | 74,250 | ||||||||||||
Investments in unconsolidated affiliates | — | (1,613) | ||||||||||||
Payment received for notes receivable | — | 8,539 | ||||||||||||
Proceeds from sales of properties | 7,841 | 2,124 | ||||||||||||
Dividends from unconsolidated affiliates | 2,091 | — | ||||||||||||
Net cash (used in) provided by investing activities | (16,269) | 43,818 | ||||||||||||
MUELLER INDUSTRIES, INC. | ||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||
(Unaudited) | ||||||||||||||
For the Nine Months Ended | ||||||||||||||
(In thousands) | September 24, 2022 | September 25, 2021 | ||||||||||||
Cash flows from financing activities | ||||||||||||||
Dividends paid to stockholders of Mueller Industries, Inc. | (41,876) | (21,846) | ||||||||||||
Repurchase of common stock | (38,054) | — | ||||||||||||
Payment of contingent consideration | — | (1,250) | ||||||||||||
Issuance of debt | — | 475,000 | ||||||||||||
Repayments of debt | (148) | (680,572) | ||||||||||||
Issuance (repayment) of debt by consolidated joint ventures, net | 406 | (4,865) | ||||||||||||
Net cash (used) received to settle stock-based awards | (1,619) | 219 | ||||||||||||
Debt issuance costs | — | (1,111) | ||||||||||||
Dividends paid to noncontrolling interests | — | (9,722) | ||||||||||||
Net cash used in financing activities | (81,291) | (244,147) | ||||||||||||
Effect of exchange rate changes on cash | (10,310) | (377) | ||||||||||||
Increase (decrease) in cash, cash equivalents, and restricted cash | 409,042 | (19,225) | ||||||||||||
Cash, cash equivalents, and restricted cash at the beginning of the period | 90,376 | 127,376 | ||||||||||||
Cash, cash equivalents, and restricted cash at the end of the period | $ | 499,418 | $ | 108,151 |